SEPARATE ACCT NO 49 OF THE EQUIT LIFE ASSU SOCI OF THE U S
497, 1997-06-02
Previous: CHEVY CHASE HOME LOAN TRUST 1996-1, 8-K, 1997-06-02
Next: BOYKIN LODGING CO, 8-K/A, 1997-06-02



<PAGE>

                                              Filed Pursuant to Rule 497(c)
                                              Registration File No.: 333-05593



                                  SUPPLEMENT TO
                              EQUITABLE ACCUMULATOR
                                  (IRA AND NQ)
                          PROSPECTUS DATED MAY 1, 1997

          COMBINATION VARIABLE AND FIXED DEFERRED ANNUITY CERTIFICATES

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

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

This prospectus supplement describes the Combined Guaranteed Minimum Income
Benefit and Guaranteed Minimum Death Benefit offered to Annuitant issue ages 76
or older under the Equitable Accumulator Prospectus. Capitalized terms in this
supplement have the same meaning as in the prospectus.

The Combined Guaranteed Minimum Income Benefit and Guaranteed Minimum Death
Benefit discussed on page 18 of the prospectus under "baseBUILDER Benefits" is
available for Annuitant issue ages 76 or older at a charge of 0.30% of the
Guaranteed Minimum Income Benefit benefit base in effect on a Processing Date.
The benefit is as discussed below:

         The Guaranteed Minimum Income Benefit may be exercised only within 30
         days following the 7th or later Contract Date anniversary, but in no
         event later than the Annuitant's age 90.

         The period certain will be 90 less the Annuitant's age at election.

The Guaranteed Minimum Death Benefit applicable to the combined benefit is as
follows:

         4% to Age 85 Roll Up - On the Contract Date, the Guaranteed Minimum
         Death Benefit is equal to the initial contribution. Thereafter, the
         Guaranteed Minimum Death Benefit is credited with interest at 4% on
         each Contract Date anniversary through the Annuitant's age 85 (or at
         the Annuitant's death, if earlier), and 0% thereafter, and is adjusted
         for any subsequent contributions and withdrawals.

The Guaranteed Minimum Income Benefit benefit base described on page 25 of the
prospectus is as follows:

         The Guaranteed Minimum Income Benefit benefit base is equal to the
         initial contribution on the Contract Date. Thereafter, the Guaranteed
         Minimum Income Benefit benefit base is credited with interest at 4% on
         each Contract Date anniversary through the Annuitant's age 85, and 0%
         thereafter, and is adjusted for any subsequent contributions and
         withdrawals. The Guaranteed Minimum Income Benefit benefit base will
         also be reduced by any withdrawal charge remaining on the Transaction
         Date that you exercise your Guaranteed Minimum Income Benefit.

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

SUPPLEMENT DATED MAY 1, 1997

<PAGE>

                                              Filed Pursuant to Rule 497(c)
                                              Registration File No.: 333-05593

                                                                    MAY 1, 1997



THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES

                PROFILE OF THE EQUITABLE ACCUMULATOR (IRA AND NQ)
          COMBINATION VARIABLE AND FIXED DEFERRED ANNUITY CERTIFICATES


This Profile is a summary of some of the more important points that you should
know and consider before purchasing a Certificate. The Certificate is more fully
described in the prospectus which accompanies this Profile. Please read the
prospectus carefully.


1. THE ANNUITY CERTIFICATE. The Equitable Accumulator Certificate is a
combination variable and fixed deferred annuity issued by Equitable Life.
Certificates can be issued as individual retirement annuities (IRAs) or as
non-qualified annuities (NQ) for after-tax contributions only. The Equitable
Accumulator Certificate is designed to provide for the accumulation of
retirement savings and for income through the investment, during an accumulation
phase, of (a) rollover contributions, direct transfers from other individual
retirement arrangements and additional IRA contributions or (b) after-tax money.

You may invest in Investment Funds where your Certificate's value may vary up or
down depending upon investment performance. You may also invest in Guarantee
Periods (also called Guaranteed Fixed Interest Accounts) that when held to
maturity provide guaranteed interest rates that we have set and a guarantee of
principal. If you make any transfers or withdrawals, the Guaranteed Fixed
Interest Accounts' investment value may increase or decrease until maturity due
to interest rate changes. Earnings accumulate under your Certificate on a
tax-deferred basis until amounts are distributed. Amounts distributed under the
Equitable Accumulator Certificate may be subject to income tax.

The Investment Funds offer the potential for better returns than the interest
rates guaranteed under Guaranteed Fixed Interest Accounts, but the Investment
Funds involve risk and you can lose money. You may make transfers among the
Investment Funds and Guaranteed Fixed Interest Accounts. The value of Guaranteed
Fixed Interest Accounts prior to their maturity fluctuates and you can lose
money on premature transfers or withdrawals.

The Certificate provides a number of distribution methods during the
accumulation phase and for converting to annuity income. The amount accumulated
under your Certificate during the accumulation phase will affect the amount of
distribution or annuity benefits you receive.






                                 --------------
baseBUILDER and Income Manager are service marks of The Equitable Life Assurance
Society of the United States.


                                        1

<PAGE>

You can elect the baseBUILDERSM at issue of the Certificate for an additional
charge. The baseBUILDER provides a combined Guaranteed Minimum Income Benefit
and Guaranteed Minimum Death Benefit. The Guaranteed Minimum Income Benefit
provides a minimum amount of guaranteed lifetime income regardless of investment
performance when converting, at specific times, to the Income ManagerSM (Life
Annuity with a Period Certain).

2. ANNUITY PAYMENTS. When you are ready to start receiving income, annuity
income is available by applying your Certificate's value to the Income Manager
(Life Annuity with a Period Certain). You can also have your Certificate's value
applied to any of the following ANNUITY BENEFITS: (1) Life Annuity - payments
for your life, (2) Life Annuity - Period Certain - payments for your life, but
with payments continuing to the beneficiary for the balance of the 5, 10, 15 or
20 years (as you select) if you die before the end of the selected period; (3)
Life Annuity - Refund Certain - payments for your life, with payments continuing
to the beneficiary after your death until any remaining amount applied to this
option runs out; and (4) Period Certain Annuity - payments for a specified
period of time, usually 5, 10, 15 or 20 years, with no life contingencies.
Options (2) and (3) are also available as a Joint and Survivor Annuity -
payments for your life, and after your death, continuation of payments to the
survivor for life. Annuity Benefits (other than the Refund Certain which is only
available on a fixed basis) are available as a fixed annuity, or as a variable
annuity, where the dollar amount of your payments will depend upon the
investment performance of the Investment Funds. Once you begin receiving annuity
payments, you cannot change your annuity benefit.

3. PURCHASE. You can purchase an Equitable Accumulator IRA Certificate by
rolling over or transferring at least $5,000 or more from one or more individual
retirement arrangements. You may add additional amounts of $1,000 or more at any
time (subject to certain restrictions). Additional amounts are limited to $2,000
per year, but additional rollover or IRA transfer amounts are unlimited.

An Equitable Accumulator NQ Certificate can be purchased with $5,000 or more.
Additional amounts of $1,000 or more can be made at anytime (subject to certain
restrictions).

4. INVESTMENT OPTIONS. You may invest in any or all of the following Investment
Funds, which invest in shares of corresponding portfolios of EQ Advisors Trust
(EQ Trust) and The Hudson River Trust (HR Trust). The portfolios are described
in the prospectuses for EQ Trust and HR Trust.

      EQ TRUST INVESTMENT FUNDS                   HR TRUST INVESTMENT FUNDS
- ----------------------------------             --------------------------------
o    EQ/Putnam Growth & Income Value          o    Alliance Money Market
o    EQ/Putnam Investors Growth               o    Alliance High Yield
o    EQ/Putnam International Equity           o    Alliance Common Stock
o    MFS Research                             o    Alliance Aggressive Stock
o    MFS Emerging Growth Companies            o    Alliance Small Cap Growth


You may also invest in one or more Guaranteed Fixed Interest Accounts currently
maturing in years 1998 through 2007.

                                       2

<PAGE>




5. EXPENSES. The Certificates have expenses as follows: As a percentage of
assets in the Investment Funds, a daily charge is deducted for mortality and
expense risks (including the Guaranteed Minimum Death Benefit) at an annual rate
of 1.10%, and a daily charge is deducted for administration expenses at an
annual rate of 0.25%. If the baseBUILDER benefit is elected, there is an annual
charge of 0.30% expressed as a percentage of the Guaranteed Minimum Income
Benefit benefit base.

The charges for the portfolios of EQ Trust range from 0.85% to 1.20% of the
average daily net assets of EQ Trust portfolios, depending upon EQ Trust
portfolios selected. The charges for the portfolios of HR Trust range from 0.64%
to 1.20% of the average daily net assets of HR Trust portfolios, depending upon
HR Trust portfolios selected. The amounts for EQ Trust are based on current
expense caps, and the amounts for HR Trust are based on restated values during
1996 (as well as an expense cap for the Alliance Small Cap Growth portfolio).
The 12b-1 fee for the portfolios of EQ Trust and HR Trust are 0.25% of the
average daily assets of EQ Trust and HR Trust, respectively. Charges for state
premium and other applicable taxes may also apply at the time you elect to start
receiving annuity payments.

A withdrawal charge is imposed as a percentage of each contribution withdrawn in
excess of a free corridor amount, or if the Certificate is surrendered. The free
corridor amount for withdrawals is 15% of the Certificate's value at the
beginning of the year. The withdrawal charge does not apply under certain of the
distribution methods available under the Equitable Accumulator IRA Certificate.
When applicable, the withdrawal charge is determined in accordance with the
table below, based on the year a contribution is withdrawn. The year in which we
receive your contribution is "Year 1."
<TABLE>
<CAPTION>

                                          Year of Contribution Withdrawal

                                    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 following chart is designed to help you understand the charges in the
Certificate. The "Total Annual Charges" column shows the combined total of the
Certificate charges deducted as a percentage of assets in the Investment Funds
and the portfolio charges, as shown in the first two columns. The last two
columns show you two examples of the charges, in dollars, that you would pay
under a Certificate, and include the benefit based charge for the baseBUILDER
benefit. The examples assume that you invested $1,000 in a Certificate which
earns 5% annually and that you withdraw your money: (1) at the end of year 1,
and (2) at the end of year 10. For year 1, the Total Annual Charges are assessed
as well as the withdrawal charge. For year 10, the example shows the aggregate
of all the annual charges assessed for the 10 years, but there is no withdrawal
charge. No charges for state premium and other applicable taxes are assumed in
the examples.


                                       3

<PAGE>
<TABLE>
<CAPTION>



                                                                                                              EXAMPLES
                                  TOTAL ANNUAL              TOTAL ANNUAL            TOTAL                     Total Annual
                                  CERTIFICATE               PORTFOLIO               ANNUAL                    Expenses at End of:
INVESTMENT FUND                   CHARGES                   CHARGES                 CHARGES                   (1)      (2)
                                                                                                              1 Year    10 Years
<S>                               <C>                       <C>                     <C>                       <C>          
EQ/Putnam Growth & Income         1.35%                     0.85%                   2.20%                     $92.28     $284.94
   VALUE                                                                                                                         
EQ/PUTNAM INVESTORS GROWTH        1.35%                     0.85%                   2.20%                     $92.28     $284.94
EQ/PUTNAM INTERNATIONAL                                                                                                         
   EQUITY                         1.35%                     1.20%                   2.55%                     $95.76     $319.15
MFS RESEARCH                      1.35%                     0.85%                   2.20%                     $92.28     $284.94
MFS EMERGING GROWTH                                                                                                             
   COMPANIES                      1.35%                     0.85%                   2.20%                     $92.28     $284.94
ALLIANCE MONEY MARKET             1.35%                     0.64%                   1.99%                     $90.19     $263.86
ALLIANCE HIGH YIELD               1.35%                     0.91%                   2.26%                     $92.88     $290.88
ALLIANCE COMMON STOCK             1.35%                     0.66%                   2.01%                     $90.39     $265.88
ALLIANCE AGGRESSIVE STOCK         1.35%                     0.83%                   2.18%                     $92.08     $282.95
ALLIANCE SMALL CAP GROWTH         1.35%                     1.20%                   2.55%                     $95.76     $319.15
</TABLE>



For Investment Funds investing in portfolios with less than 10 years of
operations, charges have been estimated. The charges reflect any waiver or
limitation. For more detailed information, see the Fee Table in the prospectus.


6. TAXES. In most cases, your earnings are not taxed until distributions are
made from your Certificate. If you are younger than age 59 1/2 when you receive
any distributions, you may be charged a 10% Federal tax penalty on the amount
received.


7. ACCESS TO YOUR MONEY. During the accumulation phase, you may receive
distributions under a Certificate through the following WITHDRAWAL OPTIONS.
Under both IRA and NQ Certificates: (1) Lump Sum Withdrawals of at least $1,000
taken at any time; and (2) Systematic Withdrawals paid monthly, quarterly or
annually, subject to certain restrictions, including a maximum percentage of
your Certificate's value. Under IRA Certificates only: (1) Substantially Equal
Payment Withdrawals (if you are less than age 59 1/2), paid monthly, quarterly
or annually based on life expectancy; and (2) Minimum Distribution Withdrawals
(after you are age 70 1/2), which pays the minimum amount necessary to meet
minimum distribution requirements in the Internal Revenue Code.

You also have access to your Certificate's value by surrendering the
Certificate. All or a portion of certain withdrawals may be subject to a
withdrawal charge to the extent that the withdrawal exceeds the free corridor
amount. A free corridor amount does not apply to a surrender. Withdrawals and
surrenders may be subject to income tax and a tax penalty. Withdrawals from
Guaranteed Fixed Interest Accounts prior to their maturity may result in a
market value adjustment.


                                       4
<PAGE>


7



8. PERFORMANCE. During the accumulation phase, your Certificate's value in the
Investment Funds may vary up or down depending upon the investment performance
of the Investment Funds you have selected. The following chart shows total
returns for certain Investment Funds for the time periods shown. The results
indicated reflect all of the charges, except the optional baseBUILDER benefit
charge, the withdrawal charge, and any charge for state premium and other
applicable taxes. If included, these charges would reduce the performance
numbers shown below. Past performance is not a guarantee of future results.

The performance data for the Alliance Money Market, Alliance High Yield,
Alliance Common Stock, and Alliance Aggressive Stock Funds do not reflect 12b-1
fees prior to October 1996. There is no performance data for the Alliance Small
Cap Growth Fund and the Investment Funds investing in EQ Trust portfolios, as
such Investment Funds were not available under the Certificates prior to May 1,
1997.

<TABLE>
<CAPTION>

                                                     CALENDAR YEAR

INVESTMENT FUND                     1996    1995     1994     1993     1992     1991    1990     1989     1988     1987
- -----------------------------------------------------------------------------------------------------------------------

<S>                                  <C>     <C>      <C>      <C>      <C>      <C>     <C>      <C>      <C>      <C>  
Alliance Money Market                3.84%   4.32%    2.62%    1.57%    2.16%    4.75%   6.77%    7.72%    5.87%    5.19%
Alliance High Yield                 21.14   18.30    (4.09)   21.49    10.79    22.79   (2.46)    3.72     8.26     3.29
Alliance Common Stock               22.51   30.67    (3.46)   23.14     1.82    36.03   (9.36)   23.90    20.79     5.99
Alliance Aggressive Stock           20.46   29.87    (5.11)   15.17    (4.47)   84.35    6.70    41.57    (0.23)    5.85
</TABLE>

9. DEATH BENEFIT. If the annuitant dies before amounts are applied under an
annuity benefit, the named beneficiary will be paid a death benefit. The death
benefit is equal to your Certificate's value in the Investment Funds and
Guaranteed Fixed Interest Accounts, or if greater, the Guaranteed Minimum Death
Benefit.

If you are between the ages of 20 through 79, you choose one of two types of
Guaranteed Minimum Death Benefit available under the Certificate: a "6% to Age
80 Roll Up" and an "Annual Ratchet to Age 80." Both types are described below.
Both benefits are based on the amount you initially put in and are adjusted for
additional contributions and withdrawals. For ages 80 through 83 a return of the
money you have invested under the Certificate will be the Guaranteed Minimum
Death Benefit.

6% to Age 80 Roll Up (Not available in New York) -- We add interest to the
initial amount at 6% (4% for amounts in the Alliance Money Market Fund and
Guaranteed Fixed Interest Accounts) through the Annuitant's age 80 (or at the
annuitant's death, if earlier). The 6% interest rate will still apply for
amounts in the Alliance Money Market Fund under the Special Dollar Cost
Averaging program discussed below.

Annual Ratchet to Age 80 --The Guaranteed Minimum Death Benefit is reset each
year through the Annuitant's age 80 to the Certificate's value, if it is higher
than the prior year's Guaranteed Minimum Death Benefit. In New York, the
Guaranteed Minimum Death Benefit at the death of the annuitant will never be
less than the amounts in the Investment Funds, plus amounts (not reflecting any
increase or decrease due to interest rate changes) in the Guaranteed Fixed
Interest Accounts reflecting guaranteed interest.

                                       5
<PAGE>




10. OTHER INFORMATION.

QUALIFIED PLANS. If the Certificates will be purchased by certain types of plans
qualified under Section 401(a), or 401(k) of the Internal Revenue Code, please
consult your tax adviser first. Any discussion of taxes in this profile does not
apply.

BASEBUILDER BENEFIT. The baseBUILDER (available for annuitant ages 20 through 75
at issue of the Certificates) is an optional benefit that combines the
Guaranteed Minimum Income Benefit and the Guaranteed Minimum Death Benefit. The
baseBUILDER benefit may be available for annuitant ages 76 and older, and is
currently not available in New York.

         Income Benefit - The Guaranteed Minimum Income Benefit, as part of the
         baseBUILDER, provides a minimum amount of guaranteed lifetime income
         for your future. When you are ready to convert (at specified future
         times) your Certificate's value to the Income Manager (Life Annuity
         with a Period Certain) the amount of lifetime income that will be
         provided will be the greater of (i) your Guaranteed Minimum Income
         Benefit or (ii) your Certificate's current value applied at current
         annuity factors.

         Death Benefit - As part of the baseBUILDER you have the choice, at
         issue of the Certificate, of two Guaranteed Minimum Death Benefit
         options: (i) the 6% to Age 80 Roll Up or, (ii) the Annual Ratchet to
         Age 80. These options are described in "Death Benefit" above.

FREE LOOK.  You can  examine  the  Certificate  for a period of 10 days after
you  receive it, and return it to us for a refund.  The free look period is
longer in some states.

Your refund will equal your Certificate's value, reflecting any investment gain
or loss, in the Investment Funds, and any increase or decrease in the value of
any amounts held in the Guaranteed Fixed Interest Accounts, through the date we
receive your Certificate. Some states or Federal income tax regulations may
require that we calculate the refund differently.

PRINCIPAL ASSURANCE. This option is designed to assure the return of your
original amount invested on a Guaranteed Fixed Interest Account maturity date,
by putting a portion of your money in a particular Guaranteed Fixed Interest
Account, and the balance in the Investment Funds in any way you choose. Assuming
that you make no transfers or withdrawals of the portion in the Guaranteed Fixed
Interest Account, such amount will grow to your original investment upon
maturity.

DOLLAR COST AVERAGING. Special Dollar Cost Averaging - You can elect when you
apply for your Certificate to allocate your contribution to the Alliance Money
Market Fund and have it transferred from the Alliance Money Market Fund into the
other Investment Funds on a monthly basis over the first twelve months, during
which time mortality and expense risks and administration charges will not be
deducted from the Alliance Money Market Fund. General Dollar Cost Averaging -You
can elect at any time to put money into the Alliance Money Market Fund and have
a dollar amount or percentage transferred from the Alliance Money Market Fund
into the other Investment Funds on a periodic basis over a longer period of
time, and all applicable charges deducted from the Alliance

                                       6
<PAGE>




Money Market Fund will apply. Dollar cost averaging does not assure a profit or
protect against a loss should market prices decline.

REPORTS. We will provide you with an annual statement of your Certificate's
values as of the last day of each year, and three additional reports of your
Certificate's values each year. You also will be provided with written
confirmations of each financial transaction, and copies of annual and
semi-annual statements of EQ Trust and HR Trust.

You may call toll-free at 1-800-789-7771 for a recording of daily Investment
Fund values and guaranteed rates applicable to Guaranteed Fixed Interest
Accounts.


11. INQUIRIES.  If you need more information,  please contact your registered
representative.  You may also contact us, at:

The Equitable Life Assurance Society of the United States
Income Management Group
P.O. Box 1547
Secaucus, NJ  07096-1547
Telephone 1-800-789-7771 and Fax 1-201-583-2224




                                       7

<PAGE>
                                              Filed Pursuant to Rule 497(c)
                                              Registration File No.: 333-05593

                            EQUITABLE ACCUMULATOR 
                                 (IRA AND NQ) 
                         PROSPECTUS DATED MAY 1, 1997 

         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 issued on a group 
basis or as individual contracts. Enrollment under a group contract is 
evidenced by issuance of a certificate. Certificates and individual contracts 
are each referred to as "Certificates." Certificates can be issued as 
individual retirement annuities (IRA), or non-qualified annuities for 
after-tax contributions only (NQ). Under IRA Certificates we 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 an 
IRA or NQ Certificate into effect. 

The Certificates are designed to provide for the accumulation of retirement 
savings and for 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 Certificates offer investment options (INVESTMENT OPTIONS) that permit 
you to create your own strategies. These Investment Options include 10 
variable investment funds (INVESTMENT FUNDS) and each GUARANTEE PERIOD in the 
GUARANTEED PERIOD ACCOUNT. 

We invest each Investment Fund in Class IB shares of a corresponding 
portfolio (PORTFOLIO) of EQ Advisors Trust (EQ TRUST) and The Hudson River 
Trust (HR TRUST), mutual funds whose shares are purchased by separate 
accounts of insurance companies. The prospectuses for EQ Trust and HR Trust, 
both of which accompany this prospectus, describe the investment objectives, 
policies and risks, of the Portfolios. 

                              INVESTMENTS FUNDS 

O EQ/PUTNAM GROWTH & INCOME VALUE    O ALLIANCE MONEY MARKET 
O EQ/PUTNAM INVESTORS GROWTH         O ALLIANCE HIGH YIELD 
O EQ/PUTNAM INTERNATIONAL EQUITY     O ALLIANCE COMMON STOCK 
O MFS RESEARCH                       O ALLIANCE AGGRESSIVE STOCK 
O MFS EMERGING GROWTH COMPANIES      O ALLIANCE SMALL CAP GROWTH 

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. The Guarantee Periods currently available have 
Expiration Dates of February 15, in years 1998 through 2007. 

This prospectus provides information about IRA and NQ Certificates 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 current prospectuses for EQ Trust and HR Trust, both of 
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 May 1, 1997, 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 1997 The Equitable Life Assurance Society of the United States, New 
                            York, New York 10104. 
   All rights reserved. baseBUILDER is a service mark of The Equitable Life 
                   Assurance Society of the United States. 
<PAGE>
               INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE 

   Equitable Life's Annual Report on Form 10-K for the year ended December 
31, 1996 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, as amended 
(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. The SEC maintains 
a web site that contains reports, proxy and information statements and other 
information regarding registrants that file electronically with the SEC. The 
address of the site is http://www.sec.gov. 

   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, 1290 
Avenue of the Americas, New York, New York 10104. Attention: Corporate 
Secretary (telephone: (212) 554-1234). 

                                        2
<PAGE>

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

                          PROSPECTUS TABLE OF CONTENTS

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

GENERAL TERMS                                 PAGE 4 

FEE TABLE                                     PAGE 6 

PART 1: EQUITABLE LIFE, THE SEPARATE 
        ACCOUNT AND THE 
        INVESTMENT FUNDS                      PAGE 9 

Equitable Life                                9 
Separate Account No. 49                       9 
EQ Trust                                      9 
EQ Trust's Manager and Advisers              10 
HR Trust                                     10 
HR Trust's Manager and Adviser               10 
Investment Policies and Objectives of 
  EQ Trust's Portfolios and HR Trust's 
  Portfolios                                 11 

PART 2: THE GUARANTEED PERIOD 
        ACCOUNT                              PAGE 12 

Guarantee Periods                            12 
Market Value Adjustment for Transfers, 
  Withdrawals or Surrender Prior to the 
  Expiration Date                            13 
Investments                                  14 

PART 3: PROVISIONS OF THE 
        CERTIFICATES AND SERVICES 
        WE PROVIDE                           PAGE 15 

What is the Equitable Accumulator?           15 
Contributions Under the Certificates         15 
Methods of Payment                           15 
Allocation of Contributions                  16 
Free Look Period                             16 
Annuity Account Value                        17 
Transfers Among Investment Options           17 
Dollar Cost Averaging                        18 
BaseBUILDER Benefits                         18 
Guaranteed Minimum Income Benefit            18 
Death Benefit                                19 
How Death Benefit Payment is Made            20 
When the NQ Certificate Owner Dies Before 
  the Annuitant                              20 
Cash Value                                   21 
Surrendering the Certificates to 
  Receive the Cash Value                     21 
When Payments are Made                       21 
Assignment                                   21 
Services We Provide                          21 
Distribution of the Certificates             22 

PART 4: DISTRIBUTION METHODS UNDER THE 
        CERTIFICATES                         PAGE 23 

Withdrawal Options                           23 
How Withdrawals Affect Your Guaranteed 
  Minimum Income Benefit and Guaranteed 
  Minimum Death Benefit                      25 
Annuity Benefits and Payout Annuity Options  26 

PART 5: DEDUCTIONS AND CHARGES               PAGE 28 

Charges Deducted from the Annuity 
  Account Value                              28 
Charges Deducted from the Investment 
  Funds                                      29 
EQ Trust Charges to Portfolios               29 
HR Trust Charges to Portfolios               29 
Group or Sponsored Arrangements              30 
Other Distribution Arrangements              30 

PART 6: VOTING RIGHTS                        PAGE 31 

EQ Trust and HR Trust Voting Rights          31 
Voting Rights of Others                      31 
Separate Account Voting Rights               31 
Changes in Applicable Law                    31 

PART 7: TAX ASPECTS OF THE CERTIFICATES      PAGE 32 
Tax Changes                                  32 
Taxation of Non-Qualified Annuities          32 
Charitable Remainder Trusts                  33 
Special Rules for NQ Certificates Issued in 
  Puerto Rico                                33 
IRA Tax Information                          33 
Federal and State Income Tax 
  Withholding                                39 
Other Withholding                            39 
Impact of Taxes to Equitable Life            40 
Transfers Among Investment Options           40 

PART 8: INDEPENDENT ACCOUNTANTS              PAGE 41 

PART 9: INVESTMENT PERFORMANCE               PAGE 42 

Standardized Performance Data                42 
Rate of Return Data for Investment 
  Funds                                      44 
Communicating Performance Data               45 
Alliance Money Market Fund Yield Information 46 

APPENDIX I: MARKET VALUE 
  ADJUSTMENT EXAMPLE                         PAGE 47 

APPENDIX II: QUALIFIED PLAN 
  CERTIFICATES--NQ CERTIFICATES              PAGE 48 

APPENDIX III: GUARANTEED MINIMUM 
  DEATH BENEFIT EXAMPLE                      PAGE 49 

APPENDIX IV: IRS CHART--ESTIMATED 
  DEDUCTION TABLE                            PAGE 50 

STATEMENT OF ADDITIONAL 
  INFORMATION TABLE OF CONTENTS              PAGE 51 

                                        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 benefits 
under a Certificate. Under NQ Certificates the Annuitant can be different 
from the Certificate Owner; under IRA Certificates, the Annuitant and 
Certificate Owner must be the same individual. 

ANNUITY ACCOUNT VALUE--The sum of the amounts in the Investment Options under 
the Certificate. See "Annuity Account Value" in Part 3. 

ANNUITY COMMENCEMENT DATE--The date on which annuity benefit payments are to 
commence. 


BASEBUILDER (SERVICE MARK) --Optional protection benefit, consisting of the 
Guaranteed Minimum Income Benefit and the Guaranteed Minimum Death Benefit. 

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 Certificate and has the right to 
exercise all rights under the Certificate. Under NQ Certificates the 
Certificate Owner can be different from the Annuitant; under IRA Certificates 
the Certificate Owner must be the same individual as the Annuitant. 

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

CONTRACT DATE--The effective date of the Certificates. 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. 

EQ TRUST--EQ Advisors Trust, a mutual fund in which the assets of separate 
accounts of insurance companies are invested. EQ Financial Consultants, Inc. 
(EQ Financial) is the manager of EQ Trust and has appointed advisers for each 
of the Portfolios. 

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

GUARANTEED MINIMUM DEATH BENEFIT--The minimum amount payable upon death of 
the Annuitant. 

GUARANTEED MINIMUM INCOME BENEFIT--The minimum amount of future guaranteed 
lifetime income. 

GUARANTEE PERIOD--Any of the periods of time ending on an Expiration Date 
that are available for investment under the Certificates. Guarantee Periods 
may also be referred to as Guaranteed Fixed Interest Accounts. 

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

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

HR TRUST--The Hudson River Trust, a mutual fund in which the assets of 
separate accounts of insurance companies are invested. Alliance Capital 
Management L.P. (Alliance) is the manager and adviser to HR Trust. 

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. 

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

NQ--An annuity contract which may be purchased only with after-tax 
contributions. 

PORTFOLIOS--The portfolios of HR Trust and EQ 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 3. 

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

                                        4
<PAGE>
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. 

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 Certificates 
so that you may compare them with other similar products. The table reflects 
both the charges of the Separate Account and the expenses of EQ Trust and HR 
Trust. Charges for applicable taxes such as state or local premium taxes may 
also apply. For a complete description of the charges under the Certificates, 
see "Part 5: Deductions and Charges." For a complete description of each 
trust's charges and expenses, see the prospectuses for EQ Trust and HR Trust. 

As explained in Part 2, 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 that 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 2: The 
Guaranteed Period Account." 

OWNER TRANSACTION EXPENSE (DEDUCTED FROM ANNUITY ACCOUNT VALUE) 

WITHDRAWAL CHARGE AS A PERCENTAGE OF CONTRIBUTIONS (deducted upon surrender or
for certain withdrawals. The applicable withdrawal charge percentage is
determined by the Contract Year in which the withdrawal is made or a 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").(1)


CONTRACT 
 YEAR
- ------
   1  .....  7.00%
   2  .....  6.00%
   3  .....  5.00% 
   4  .....  4.00% 
   5  .....  3.00% 
   6  .....  2.00% 
   7  .....  1.00% 
   8+  ....  0.00% 

SEPARATE ACCOUNT ANNUAL EXPENSES (AS A PERCENTAGE OF ASSETS IN EACH 
INVESTMENT FUND) 

<TABLE>
<CAPTION>
<S>                                                                                             <C>
MORTALITY AND EXPENSE RISKS(2) .................................................................  1.10% 
ADMINISTRATION(3) ..............................................................................  0.25% 
                                                                                                ------- 
  TOTAL SEPARATE ACCOUNT ANNUAL EXPENSES .......................................................  1.35% 
                                                                                                ======= 
OPTIONAL BENEFIT EXPENSE (DEDUCTED FROM ANNUITY ACCOUNT VALUE) 
BASEBUILDER BENEFIT EXPENSE (calculated as a percentage of the Guaranteed Minimum Income 
 Benefit benefit base)(4) ......................................................................  0.30% 
</TABLE>

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

                                        6
<PAGE>
EQ TRUST AND HR TRUST ANNUAL EXPENSES (AS A PERCENTAGE OF AVERAGE DAILY NET 
ASSETS IN EACH PORTFOLIO) 

<TABLE>
<CAPTION>
                                      INVESTMENT                              TOTAL 
                                     MANAGEMENT &                  OTHER      ANNUAL 
             PORTFOLIOS              ADVISORY FEES  12B-1 FEE(5)  EXPENSES   EXPENSES 
- ---------------------------------- --------------- ------------ ---------- ---------- 
<S>                                <C>             <C>          <C>        <C>
EQ TRUST 
EQ/Putnam Growth & Income Value(6)       0.55%         0.25%       0.05%      0.85% 

EQ/Putnam Investors Growth(6)            0.55%         0.25%       0.05%      0.85% 

EQ/Putnam International Equity(6)        0.70%         0.25%       0.25%      1.20% 

MFS Research(6)                          0.55%         0.25%       0.05%      0.85% 

MFS Emerging Growth Companies(6)         0.55%         0.25%       0.05%      0.85% 

HR TRUST 
Alliance Money Market(7)                 0.35%         0.25%       0.04%      0.64% 

Alliance High Yield(7)                   0.60%         0.25%       0.06%      0.91% 

Alliance Common Stock(7)                 0.38%         0.25%       0.03%      0.66% 

Alliance Aggressive Stock(7)             0.55%         0.25%       0.03%      0.83% 

Alliance Small Cap Growth(7)             0.90%         0.25%(8)    0.10%      1.20%(8) 
</TABLE>

- ------------ 
Notes: 
(1)   Deducted upon a withdrawal with respect to amounts in excess of the 15% 
      free corridor amount, and upon surrender of a Certificate. See 
      "Withdrawal Charge" in Part 5. 

(2)   A portion of this charge is for providing the Guaranteed Minimum Death 
      Benefit. See "Mortality and Expense Risks Charge" in Part 5. 

(3)   We reserve the right to increase this charge to an annual rate of 0.35%, 
      the maximum permitted under the Certificates. 

(4)   If the baseBUILDER Benefit is elected, this charge is deducted annually 
      on each Processing Date. See "baseBUILDER Benefit Charge" in Part 5. For 
      the description of the Guaranteed Minimum Income Benefit benefit base, 
      see "Guaranteed Minimum Income Benefit Benefit Base" in Part 4. 

(5)   The Class IB shares of EQ Trust and HR Trust are subject to fees imposed 
      under distribution plans (herein, the "Rule 12b-1 Plans") adopted by EQ 
      Trust and HR Trust pursuant to Rule 12b-1 under the Investment Company 
      Act of 1940, as amended. The Rule 12b-1 Plans provide that EQ Trust and 
      HR 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 12b-1 fee will not be increased for the life 
      of the Certificates. 

(6)   "Other Expenses" shown are based on estimated amounts (after expense 
      waiver or limitation) for the current fiscal year, as EQ Trust commenced 
      operations on May 1, 1997. The maximum investment advisory fees cannot 
      be increased without a vote of that Portfolio's shareholders. The other 
      direct operating expenses will fluctuate from year to year depending on 
      actual expenses but pursuant to agreement, cannot together with other 
      fees specified exceed total annual expenses specified. See "EQ Trust 
      Charges to Portfolios" in Part 5. 

(7)   The amounts shown for the Portfolios of HR Trust (other than Alliance 
      Small Cap Growth) have been restated to reflect advisory fees which went 
      into effect as of May 1, 1997. "Other Expenses" are based on average 
      daily net assets in each Portfolio during 1996. The amounts shown for 
      the Alliance Small Cap Growth Portfolio are estimated for the current 
      fiscal year as this Portfolio commenced operations on May 1, 1997. 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 HR 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 "HR Trust Charges to Portfolios" in 
      Part 5. 

(8)   Equitable Distributors Inc. (EDI) has agreed to waive the 0.25% 12b-1 
      fee to the extent necessary to limit annual expenses for the Alliance 
      Small Cap Growth Portfolio to 1.20% of the average daily net assets of 
      that Portfolio as set forth above. This agreement may be modified by EDI 
      and HR Trust at any time, and there can be no assurance that the 12b-1 
      fee will not be restored to 0.25% in the future. 

                                        7
<PAGE>
EXAMPLES 

The examples below show the expenses that a hypothetical Certificate Owner 
(who has elected the baseBUILDER benefit) 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: 

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

                      1 YEAR   3 YEARS                    1 YEAR   3 YEARS 
                    -------- ---------                   -------- --------- 
EQ TRUST 
EQ/Putnam Growth 
 & Income Value       $92.28   $125.02                     $25.46   $78.59 
EQ/Putnam                                                                  
 Investors Growth      92.28    125.02                      25.46    78.59 
EQ/Putnam Int'l                                                            
 Equity                95.76    135.44                      28.94    89.01 
MFS Research           92.28    125.02                      25.46    78.59 
MFS Emerging                                                               
 Growth Companies      92.28    125.02                      25.46    78.59 
HR TRUST                                                                   
Alliance Money                                                             
 Market                90.19    118.74                      23.37    72.31 
Alliance High Yield    92.88    126.82                      26.06    80.39 
Alliance Common                                                            
 Stock                 90.39    119.34                      23.57    72.91 
Alliance Aggressive                                                        
 Stock                 92.08    124.42                      25.26    78.00 
Alliance Small Cap                                                         
 Growth                95.76    135.44                      28.94    89.01 

- ------------ 
Note: 
(1)   The amount accumulated from the $1,000 contribution 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 "Annuity Benefits and Payout Annuity Options" in Part 4. The 
      examples do not reflect charges for applicable taxes such as state or 
      local premium taxes that may also be deducted in certain jurisdictions. 

                                        8
<PAGE>
- -------------------------------------------------------------------------------

                 PART 1: 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. Our home office is located at 
1290 Avenue of the Americas, New York, New York 10104. 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 shareholder of the Holding 
Company is AXA-UAP (AXA). As of December 31, 1996, AXA beneficially owned 
approximately 63.8% of the outstanding common stock of the Holding Company 
(assuming conversion of convertible preferred stock held by AXA). 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 $239.8 billion of assets as of December 31, 1996. 

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, as amended (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 EQ Trust and 
HR 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 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 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 Certificates belong 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. 

EQ TRUST 

EQ Trust is an open-end management investment company. As a "series type" of 
mutual fund, EQ Trust 

                                        9
<PAGE>
issues different series of stock, each of which relates to a different 
Portfolio of EQ Trust. EQ Trust commenced operations on May 1, 1997. EQ Trust 
does not impose a sales charge or "load" for buying and selling its shares. 
All dividend distributions to EQ Trust are reinvested in full and fractional 
shares of the Portfolio to which they relate. Investment Funds that invest in 
Portfolios of EQ Trust purchase Class IB shares of a corresponding Portfolio 
of EQ Trust. More detailed information about EQ Trust, its investment 
objectives, policies and 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. 

EQ TRUST'S MANAGER AND ADVISERS 

EQ Trust is managed by EQ Financial Consultants, Inc. (EQ Financial) which, 
subject to supervision and direction of the Trustees of EQ Trust, has overall 
responsibility for the general management and administration of EQ Trust. EQ 
Financial is an investment adviser registered under the 1940 Act, and a 
broker-dealer registered under the Exchange Act. EQ Financial is a Delaware 
corporation and an indirect, wholly-owned subsidiary of Equitable Life. 

EQ Financial's main office is located at 1290 Avenue of the Americas, New 
York, New York 10104. 

EQ Financial has entered into investment advisory agreements with Putnam 
Investments, and Massachusetts Financial Services Company, which serve as 
advisers to the EQ/Putnam and MFS Portfolios, respectively, of EQ Trust. 

HR TRUST 

HR Trust is an open-end diversified management investment company, more 
commonly called a mutual fund. As a "series" type of mutual fund, it issues 
several different series of stock, each of which relates to a different 
Portfolio of HR Trust. HR Trust commenced operations in January 1976 with a 
predecessor of its Alliance Common Stock Portfolio. HR Trust does not impose 
a sales charge or "load" for buying and selling its shares. All dividend 
distributions to HR Trust are reinvested in full and fractional shares of the 
Portfolio to which they relate. Investment Funds that invest in Portfolios of 
HR Trust purchase Class IB shares of a corresponding Portfolio of HR Trust. 
More detailed information about HR 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. 

HR TRUST'S MANAGER AND ADVISER 

HR Trust is managed and advised by Alliance Capital Management L.P. 
(Alliance), which is registered with the SEC as an investment adviser under 
the 1940 Act.  Alliance, a publicly-traded limited partnership, is indirectly 
majority-owned by Equitable Life. On December 31, 1996, Alliance was managing 
approximately $182.8 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 main office is located at 1345 Avenue of the Americas, New York, 
New York 10105. 

                                       10
<PAGE>
INVESTMENT POLICIES AND OBJECTIVES OF EQ TRUST'S PORTFOLIOS AND HR 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. Set forth below is a summary of the 
investment policies and objectives of each Portfolio. This summary is 
qualified in its entirety by reference to the prospectuses for EQ Trust and 
HR Trust, both of which accompany this prospectus. Please read the 
prospectuses for each of the trusts carefully before investing. 

<TABLE>
<CAPTION>
 PORTFOLIO                                       INVESTMENT POLICY                   OBJECTIVE 
- ----------------------------- ------------------------------------------------------ ----------------------------- 
<S>                           <C>                                                    <C>
EQ TRUST 
EQ/Putnam Growth &  Income    Primarily common stocks that offer potential for       Capital growth and, 
Value                         capital growth and may, consistent with the            secondarily, current income 
                              Portfolio's investment objective, invest in common 
                              stocks that offer potential for current income. 

EQ/Putnam Investors Growth    Primarily common stocks that the Portfolio adviser     Long-term growth of capital 
                              believes afford the best opportunity for long-term     and any increased income that 
                              capital growth.                                        results from this growth 

EQ/Putnam International       Primarily a diversified portfolio of equity securities Capital appreciation 
  Equity                      of companies organized under laws of countries other 
                              than the United States. 

MFS Research                  A substantial portion of assets invested in common     Long-term growth of capital 
                              stock or securities convertible into common stock of   and future income 
                              companies believed by the Portfolio adviser to possess 
                              better than average prospects for long-term growth. 

MFS Emerging Growth Companies Primarily (i.e., at least 80% of its assets under      Long-term growth of capital 
                              normal circumstances) in common stocks of emerging 
                              growth companies that the Portfolio adviser believes 
                              are early in their life cycle but which have the 
                              potential to become major enterprises. 

HR TRUST 
Alliance Money Market         Primarily high quality U.S. dollar denominated money   High level of current income 
                              market instruments.                                    while preserving assets and 
                                                                                     maintaining liquidity 

Alliance High Yield           Primarily a diversified mix of high yield,             High return by maximizing 
                              fixed-income securities which generally involve        current income and, to the 
                              greater volatility of price and risk of principal and  extent consistent with that 
                              income than higher quality fixed-income securities.    objective, capital 
                              Lower quality debt securities are commonly known as    appreciation 
                              "junk bonds." 

Alliance Common Stock         Primarily common stock and other equity-type           Long-term growth of capital 
                              instruments.                                           and increasing income 

Alliance Aggressive Stock     Primarily common stocks and other equity-type          Long-term growth of capital 
                              securities issued by quality small and intermediate 
                              sized companies with strong growth prospects and in 
                              covered options on those securities. 

Alliance Small Cap            Primarily U.S. common stocks and other equity-type     Long-term growth of capital 
  Growth                      securities issued by smaller companies that, in the 
                              opinion of the adviser, have favorable growth 
                              prospects. 
</TABLE>

                                       11
<PAGE>
- -------------------------------------------------------------------------------

                     PART 2: 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 
other 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 1998 through 2007. Not all of these Guarantee Periods will be 
available for Annuitant ages 76 and above. See "Allocation of Contributions" 
in Part 3. 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. 

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 April 15, 1997 and the related 
price per $100 of Maturity Value for each currently available Guarantee 
Period were as follows: 

    GUARANTEE 
  PERIODS WITH     GUARANTEED 
 EXPIRATION DATE   RATE AS OF      PRICE 
FEBRUARY 15TH OF   APRIL 15,    PER $100 OF 
  MATURITY YEAR       1997     MATURITY VALUE 
- ---------------- ------------ -------------- 
       1998           4.93%        $96.05 
       1999           5.40          90.78 
       2000           5.64          85.58 
       2001           5.76          80.65 
       2002           5.86          75.91 
       2003           5.94          71.39 
       2004           6.03          66.99 
       2005           6.09          62.89 
       2006           6.17          58.89 
       2007           6.23          55.16 

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 1998 through 2002, then according to the above table the lump sum 
contribution you would have to make as of April 15, 

                                       12
<PAGE>
1997 would be $428.97 (the sum of the prices per $100 of Maturity Value for 
each maturity year from 1998 through 2002). 

The above example is provided to illustrate the use of present value 
calculations. It does not take into account the potential for charges to be 
deducted, withdrawals or transfers to be made from Guarantee Periods or for 
the market value adjustment that would apply to such transactions. Actual 
calculations will 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 3: 

 (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 (including any withdrawal charges) 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 proce- 

                                       13
<PAGE>
dures 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. 

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, as amended 
(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 the 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. 

                                       14
<PAGE>
- -------------------------------------------------------------------------------

              PART 3: PROVISIONS OF THE CERTIFICATES AND SERVICES
                      WE PROVIDE 

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

WHAT IS THE EQUITABLE ACCUMULATOR? 

The Equitable Accumulator is a deferred annuity designed to provide for the 
accumulation of retirement savings, and for income at a future date. 
Investment Options available are Investment Funds providing variable returns 
and Guarantee Periods providing guaranteed interest when held to maturity. 
Equitable Accumulator Certificates can be issued as individual retirement 
annuities (IRAs) or non-qualified annuities for after-tax contributions only 
(NQ). The provisions of your Certificate may be restricted by applicable laws 
or regulations. The Certificates may not be available in all states. 

Earnings generally accumulate on a tax-deferred basis until withdrawn or when 
distributions become payable. Withdrawals made prior to 59 1/2 may be subject 
to tax penalty. 

IRA CERTIFICATES 

IRA Certificates are available for Annuitant issue ages 20 through 78. IRA 
Certificates are not available in Puerto Rico. 

NQ CERTIFICATES 

NQ Certificates are available for Annuitant issue ages 20 through 83. 

When issued with the appropriate endorsement, an NQ Certificate may be 
purchased by a plan qualified under Section 401(a) of the Code. Such 
purchases may not be available in all states. Plan fiduciaries considering 
purchase of a Certificate should read the important information in Appendix 
II. 

CONTRIBUTIONS UNDER THE CERTIFICATES 

The minimum initial contribution is $5,000. Under IRA Certificates 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 "IRA Tax Information" in Part 7. 

Under NQ Certificates, you may make subsequent contributions of at least 
$1,000 at any time until the Annuitant attains age 84. 

Under IRA Certificates your subsequent contributions of at least $1,000 may 
be made at any time until you attain age 79. Subsequent IRA Certificate 
contributions may be "regular" IRA contributions (limited to a maximum of 
$2,000 a year), or rollover contributions or direct transfers as described 
above. 

"Regular" IRA contributions may not be made for the taxable year in which you 
attain age 70 1/2 or thereafter. Rollover and direct transfer contributions 
may be made until you attain age 79. However, under the Code 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 "IRA Tax Information" in Part 7. For the 
consequences of making a "regular" IRA contribution to your IRA Certificate, 
also see Part 7. 

We may refuse to accept any contribution if the sum of all contributions 
under all accumulation Certificates with the same Annuitant would then total 
more than $1,500,000. We reserve the right to limit aggregate contributions 
made after the first Contract Year to 150% of first year contributions. We 
may also refuse to accept any contribution if the sum of all contributions 
under all Equitable Life 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 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. Contributions 
must be sent to Equitable Life at our Processing Office address designated 
for contributions. Your initial contribution must be accompanied by a 
completed application which is acceptable to us. In the event the application 
information is incomplete or the application is otherwise not acceptable, we 
may retain your contribution 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 or non-acceptability and return the contribution 
immediately to the appli- 

                                       15
<PAGE>
cant, unless the applicant specifically consents to our retaining the 
contribution until the required information is received by the Processing 
Office. 

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 Business Day contributions are received. Wire orders not accompanied by 
complete information may be retained as described above. 

Notwithstanding the acceptance by us of the wire order and the essential 
information, however, a Certificate generally will not be issued until the 
receipt and acceptance of a properly completed application. In certain cases 
we may issue a Certificate based on information forwarded electronically. In 
these cases, you must sign our Acknowledgment of Receipt form. 

Where a signed application is required, no financial transactions will be 
permitted until such time as we receive such signed application and have 
issued the Certificate. Where an Acknowledgment of Receipt is required, 
financial transactions will only be permitted if requested in writing, signed 
by the Certificate Owner and signature guaranteed until we receive such 
signed Acknowledgment of Receipt. 

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

ALLOCATION OF CONTRIBUTIONS 

You may choose Self-Directed, Principal Assurance or Dollar Cost Averaging 
allocations. 

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

Self-Directed Allocation 

You allocate your contributions to one or up to all of the available 
Investment Options. Allocations among the Investment Options 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. 

At Annuitant ages 76 and above, allocations to Guarantee Periods must be 
limited to those with maturities of five years or less and with maturity 
dates no later than the February 15th immediately following the Annuity 
Commencement Date. 

Principal Assurance 

This option (for Annuitant issue ages 20 through 75) assures that your 
Maturity Value in a specified Guarantee Period will equal your initial 
contribution on the Guarantee Period's Expiration Date, while at the same 
time allowing you to invest in the Investment Funds. It may be elected only 
at issue of your Certificate and assumes no withdrawals or transfers from the 
Guarantee Period. The maturity year generally may not be later than 10 years 
nor earlier than seven years from the Contract Date. In order to accomplish 
this strategy, we will allocate a portion of your initial contribution to the 
selected Guarantee Period. See "Guaranteed Rates and Price Per $100 of 
Maturity Value" in Part 2. The balance of your initial contribution and all 
subsequent contributions must be allocated under "Self-Directed Allocation" 
as described above. 

If you are applying for an IRA Certificate, 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 7. 

FREE LOOK PERIOD 

You have the right to examine your 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. 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. 

                                       16
<PAGE>
We follow these same procedures if you change your mind before you receive 
your Certificate, but after a contribution has been made. See "Part 7: Tax 
Aspects of the Certificates" for possible consequences of cancelling your 
Certificate during the free look period. 

ANNUITY ACCOUNT VALUE 

Your Annuity Account Value is the sum of the amounts in the Investment 
Options. 

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 each respective 
trust, which in turn reflects the investment income and realized and 
unrealized capital gains and losses of the Portfolios, as well as each 
respective trust's 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. See "Part 2: 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 out of a Guarantee Period other than at the Expiration Date 
        will result in a market value adjustment. See "Part 2: The Guaranteed 
        Period Account." 

  o     At Annuitant age 76 and above, transfers to Guarantee Periods must be 
        limited to those with maturities of five years or less and with 
        maturity dates no later than the February 15th immediately following 
        the Annuity Commencement Date. 

  o     Transfers may not be made to a Guarantee Period with an Expiration 
        Date in the current calender year, or if the Guaranteed Rate is 3%. 

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. 

                                       17
<PAGE>
DOLLAR COST AVERAGING 

We offer two programs for Dollar Cost Averaging as described below. The main 
objective of dollar cost averaging is to attempt to shield your investment 
from short term price fluctuations. Since approximately the same dollar 
amounts are transferred from the Alliance Money Market Fund to other 
Investment Funds periodically, 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. 

Special Dollar Cost Averaging 

For Certificate Owners who at issue of the Certificate want to dollar cost 
average their entire initial contribution from the Alliance Money Market Fund 
into the other Investment Funds monthly over a period of twelve months, we 
offer a Special Dollar Cost Averaging program under which the mortality and 
expense risks and the administration charges normally deducted from the 
Alliance Money Market Fund will not be deducted. See "Charges Deducted from 
the Investment Funds" in Part 5. 

General Dollar Cost Averaging 

If you have at least $5,000 of Annuity Account Value in the Alliance Money 
Market Fund, you may choose to have a specified dollar amount or percentage 
of your Annuity Account Value transferred from the Alliance Money Market Fund 
to other Investment Funds on a monthly, quarterly or annual basis. This 
program may be elected at any time. 

The minimum amount that may be transferred on each Transaction Date is $250. 
The maximum amount which may be transferred is equal to the Annuity Account 
Value in the Alliance Money Market Fund at the time the option is elected, 
divided by the number of transfers scheduled to be made each Contract Year. 
Dollar cost averaging may not be elected while the Systematic Withdrawal 
option (described under "Withdrawal Options" in Part 4) is in effect. 

The transfer date will be the same calendar day of the month as the Contract 
Date. If, on any transfer date, the Annuity Account Value in the Alliance 
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. 

BASEBUILDER BENEFITS 

The baseBUILDER option provides guaranteed benefits in the form of a Combined 
Guaranteed Minimum Income Benefit and Guaranteed Minimum Death Benefit. The 
combined benefit is available for Annuitant issue ages 20 through 75 and is 
subject to an additional charge (see "baseBUILDER Benefit Charge" in Part 5). 
The baseBUILDER provides a degree of protection while you live (Income 
Benefit) as well as for your beneficiary should you die. As part of the 
baseBUILDER you will have a choice of two Guaranteed Minimum Death Benefit 
options (i) a 6% to Age 80 Roll Up or (ii) an Annual Ratchet to Age 80 (both 
options are described below). If you do not elect the baseBUILDER benefit, 
the Guaranteed Minimum Death Benefit choices are still provided under the 
Certificate. The baseBUILDER benefit is not currently available in New York. 

If the Annuitant is age 76 or older and you are interested in the Combined 
Guaranteed Minimum Income Benefit and Guaranteed Minimum Death Benefit, ask 
your registered representative for a copy of the prospectus supplement 
describing this benefit. 

The main advantages of the Guaranteed Minimum Income Benefit relate to 
amounts allocated to the Investment Funds. Before electing the baseBUILDER, 
you should consider the extent to which you expect to utilize the Investment 
Funds. You elect the baseBUILDER guaranteed benefits when you apply for a 
Certificate and once elected, it may not be changed or cancelled. 

GUARANTEED MINIMUM INCOME BENEFIT 

The Guaranteed Minimum Income Benefit provides a minimum amount of guaranteed 
lifetime income when you apply the Annuity Account Value under your Equitable 
Accumulator Certificate to an Income ManagerSM (Life Annuity with a Period 
Certain) certificate during the periods of time indicated below. The Income 
Manager provides payments during a period certain with payments continuing 
for life thereafter. This means that payments will be made for the rest of 
the Annuitant's life. In addition, if the Annuitant dies before a specified 
period of time (period certain) has ended, payments will continue to the 
beneficiary for the balance of the period certain. 

On the Transaction Date that you exercise the Guaranteed Minimum Income 
Benefit, the annual lifetime income that will be provided under the Income 
Manager (Life Annuity with a Period Certain) will be the greater of (i) your 
Guaranteed Minimum Income Benefit, and (ii) the income provided by 
application of your Annuity Account Value at our then current annuity 
factors. The Guaranteed Minimum Income Benefit does not provide an Annu- 

                                       18
<PAGE>
ity Account Value or guarantee performance of your Investment Options. 
Because this benefit is based on conservative actuarial factors, the level of 
lifetime income that it guarantees may often be less than the level that 
would be provided by application of your Annuity Account Value at current 
annuity factors. It should therefore be regarded as a safety net. 

Illustrated below are Guaranteed Minimum Income Benefit amounts per $100,000 
of initial contribution, for a male Annuitant age 60 (at issue) on Contract 
Date anniversaries as indicated below, assuming no subsequent contributions 
or withdrawals and assuming there were no allocations to the Alliance Money 
Market Fund or the Guaranteed Period Account. 

                 GUARANTEED MINIMUM INCOME BENEFIT 
                              ANNUAL 
 CONTRACT DATE            INCOME PAYABLE 
  ANNIVERSARY              FOR LIFE WITH 
  AT ELECTION         10 YEAR PERIOD CERTAIN 
- --------------- --------------------------------- 
        7                     $ 8,992 
       10                      12,160 
       15                      18,358 

Withdrawals will reduce your Guaranteed Minimum Income Benefit, see "How 
Withdrawals Affect Your Guaranteed Minimum Death Benefit and Guaranteed 
Minimum Income Benefit" in Part 4. 

The Guaranteed Minimum Income Benefit may be exercised only within 30 days 
following the seventh or later Contract Date anniversary under your Equitable 
Accumulator Certificate. However, it may not be exercised earlier than the 
Annuitant's age 60, nor later than the Annuitant's age 83; except that for 
Annuitant issue ages 20 through 44, it may be exercised following the 15th or 
later Contract Date anniversary. 

When you exercise the Guaranteed Minimum Income Benefit, you will receive an 
Income Manager (Life Annuity with a Period Certain) payout annuity 
certificate in exchange for your Equitable Accumulator Certificate, with at 
least the minimum annual income specified and a period certain based on the 
Annuitant's age at the time the benefit is exercised as follows: 

          LEVEL PAYMENTS* 
          ---------------
                     PERIOD CERTAIN YEARS
     ANNUITANT'S     --------------------
  AGE AT ELECTION      IRA     NQ
  ---------------      ---     --
      60 to 75         10      10 
         76             9      10 
         77             8      10 
         78             7      10 
         79             7      10 
         80             7      10 
         81             7       9 
         82             7       8 
         83             7       7 

*     Other forms and period certains may also be available. 

Payments will start one payment mode from the Contract Date of the Income
Manager certificate.

Each year on your Contract Date anniversary, if you are eligible to exercise the
Guaranteed Minimum Income Benefit, we will send you an eligibility notice
illustrating how much income could be provided on the Contract Date anniversary.
You may then notify us within 30 days following the Contract Date anniversary if
you want to exercise the Guaranteed Minimum Income Benefit by submitting the
proper form and returning your Equitable Accumulator Certificate. The amount of
income you actually receive will be determined on the Transaction Date that we
receive your properly completed exercise notice.

You may also apply your Cash Value at any time to an Income Manager (Life
Annuity with a Period Certain), and you may always apply your Annuity Account
Value to any of our life annuity benefits. The annuity benefits are discussed in
Part 4. These benefits differ from the Income Manager payout annuities and may
provide higher or lower income levels, but do not have all the features of
Income Manager. You may request an illustration from your registered
representative.

The Income Manager (Life Annuity with a Period Certain) is offered through our
prospectus for the Income Manager payout annuities. A copy of the most current
version may be obtained from your registered representative. You should read it
carefully before you decide to exercise your Guaranteed Minimum Income Benefit.

Successor Annuitant/Certificate Owner 

If the successor Annuitant/Certificate Owner election (discussed below) was
elected at issue of the Certificate and is in effect at your death, the
Guaranteed Minimum Income Benefit will continue to be available on Contract Date
anniversaries seven and later based on the Contract Date of your Equitable
Accumulator Certificate, provided the Guaranteed Minimum Income Benefit is
exercised as specified above based on the age of the successor Annuitant/
Certificate Owner.

<PAGE>


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

                                       19
<PAGE>
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 Annuity Account Value or, if greater, the
Guaranteed Minimum Death Benefit described below.

GUARANTEED MINIMUM DEATH BENEFIT 

Applicable for Annuitant issue ages 20 through 79 

You elect either the "6% to Age 80 Roll Up" or the "Annual Ratchet to Age 80"
Guaranteed Minimum Death Benefit when you apply for a Certificate. Once elected,
the benefit may not be changed.

6% to Age 80 Roll Up--On the Contract Date the Guaranteed Minimum Death Benefit
is equal to the initial contribution. Thereafter, the Guaranteed Minimum Death
Benefit is credited with interest at 6% (4% for amounts in the Alliance Money
Market Fund and the Guarantee Periods, except as indicated below) on each
Contract Date anniversary through the Annuitant's age 80 (or at the Annuitant's
death, if earlier), and 0% thereafter, and is adjusted for any subsequent
contributions and withdrawals. The Guaranteed Minimum Death Benefit interest
applicable to amounts in the Alliance Money Market Fund under the Special Dollar
Cost Averaging program (described above) will be 6%. The 6% to Age 80 Roll Up is
not available in New York.

Annual Ratchet to Age 80--On the Contract Date, the Guaranteed Minimum Death
Benefit is equal to the initial contribution. Thereafter, the Guaranteed Minimum
Death Benefit is reset through the Annuitant's age 80, to the Annuity Account
Value on a Contract Date anniversary if higher than the then current Guaranteed
Minimum Death Benefit, and is adjusted for any subsequent contributions and
withdrawals.

Applicable for Annuitant issue ages 80 through 83

On the Contract Date, the Guaranteed Minimum Death Benefit is equal to the
initial contribution. Thereafter, the initial contribution is adjusted for any
subsequent contributions, and any withdrawals.

Withdrawals will reduce your Guaranteed Minimum Death Benefit, see "How
Withdrawals Affect Your Guaranteed Minimum Death Benefit and Guaranteed Minimum
Income Benefit" in Part 4. For Certificates issued in New York, the Guaranteed
Minimum Death Benefit at the Annuitant's death will not be less than the Annuity
Account Value in the Investment Funds plus the sum of the Guaranteed Period
Amounts in each Guarantee Period. See "Guarantee Periods" in Part 2.

See Appendix III for an example of the calculation of the Guaranteed Minimum
Death Benefit.

HOW DEATH BENEFIT PAYMENT IS MADE

We will pay the death benefit to the beneficiary in the form of the annuity
benefit you have chosen under your Certificate. If no annuity benefit 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 any 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 annuity benefits offered by Equitable Life. See "Annuity
Benefits and Payout Annuity Options" in Part 4. 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 Contract Date anniversary following your death, if the successor
Annuitant/Certificate Owner election was elected at issue of your Certificate
and is in effect at your death, the Guaranteed Minimum Death Benefit will be
reset at the greater of the then current Guaranteed Minimum Death Benefit and
the then current Annuity Account Value. In determining whether the Guaranteed
Minimum Death Benefit will continue to grow, we will use the age (as of the
Contract Date anniversary) of the successor Annuitant/Certificate Owner.

WHEN THE NQ CERTIFICATE OWNER DIES 
BEFORE THE ANNUITANT 

When you are not the Annuitant under an NQ Certificate 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

                                       20
<PAGE>
death (unless an annuity benefit 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 annuity
benefit 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.

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 2: 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 5: 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 annuity benefits. See "Annuity Benefits and Payout Annuity Options"
in Part 4. 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 7: 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 (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 IRA Certificates are not assignable or transferable except through surrender
to us. They may not be borrowed against or used as collateral for a loan or
other obligation.

The NQ 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 7: Tax Aspects of the Certificates."

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 each 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. 

                                       21
<PAGE>
        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, 4th Floor 
        Secaucus, NJ 07096 

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 1290 Avenue of the Americas, New York, New York 10104. For 1996, EDI
was paid a fee of $1,204,370 for its services under a "Distribution Agreement"
with Equitable Life and the Separate Account.

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 will generally not exceed 6.0% of
total contributions made under the Certificates. 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.

                                       22
<PAGE>
PART 4: DISTRIBUTION METHODS UNDER THE CERTIFICATES 

The Certificates offer several distribution methods specifically designed to
provide retirement income. IRA Certificates permit Lump Sum Withdrawals,
Substantially Equal Payment Withdrawals, Systematic Withdrawals and Minimum
Distribution Withdrawals. NQ Certificates permit Lump Sum Withdrawals and
Systematic Withdrawals. The Certificates also offer fixed and variable annuity
benefits and Income Manager payout annuity options. IRA Certificate Owners
should consider how the distribution method selected may affect the ability to
comply with the minimum distribution rules discussed in "Part 7: Tax Aspects of
the Certificates."

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 begun your distribution in the form of a life
contingent annuity before that time).

WITHDRAWAL OPTIONS 

The Certificates are annuity contracts, 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.

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 2. Withdrawals may be taxable and subject to tax penalty. See "Part 7:
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 7: Tax Aspects of
the Certificates."

LUMP SUM WITHDRAWALS 
(Available under IRA and NQ Certificates) 

You may take Lump Sum Withdrawals at any time subject to a minimum withdrawal
amount of $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 3.

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 3. 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. See "Withdrawal Charge" in Part 5. 

SYSTEMATIC WITHDRAWALS 
(Available under IRA and NQ Certificates) 

Under IRA Certificates this option may be elected only if you are between age 
59 1/2 to 70 1/2. 

Systematic Withdrawals provide level percentage or level amount payouts. You may
choose to receive Systematic Withdrawals on a monthly, quarterly or annual
basis. 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 Withdraw-

                                       23
<PAGE>
als 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. A market value adjustment may apply.

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 5.

SUBSTANTIALLY EQUAL PAYMENT WITHDRAWALS 
(Available under IRA Certificates) 

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 7. 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 election
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 monthly,
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. A market value adjustment may apply.

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

MINIMUM DISTRIBUTION WITHDRAWALS 
(Available under IRA Certificates) 

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 5.

Example 

The chart below illustrates the pattern of payments, under Minimum Distribution
Withdrawals for a male who purchases an IRA Certificate at age 70

                                       24
<PAGE>
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--IRA Certificates" 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.

HOW WITHDRAWALS AFFECT YOUR GUARANTEED MINIMUM INCOME BENEFIT AND GUARANTEED 
MINIMUM DEATH BENEFIT 

Except as described in the next sentence, each withdrawal will cause a reduction
in your current Guaranteed Minimum Death Benefit and Guaranteed Minimum Income
Benefit benefit base (described below) on a pro rata basis. Your current
Guaranteed Minimum Death Benefit if based on the 6% to Age 80 Roll Up, and your
Guaranteed Minimum Income Benefit benefit base, will be reduced on a
dollar-for-dollar basis as long as the sum of your withdrawals in any Contract
Year is 6% or less of the beginning of Contract Year Guaranteed Minimum Death
Benefit. Once a withdrawal is made that causes cumulative withdrawals in a
Contract Year to exceed 6% of the beginning of Contract Year Guaranteed Minimum
Death Benefit, that withdrawal and any subsequent withdrawals in that Contract
Year will cause a pro rata reduction to occur.

Reduction on a dollar-for-dollar basis means your current Guaranteed Minimum
Death Benefit and Guaranteed Minimum Income Benefit benefit base are reduced by
the dollar amount of the withdrawal. Reduction on a pro rata basis means that we
calculate the percentage of the Annuity Account Value as of the Transaction Date
that is being withdrawn and we reduce your current Guaranteed Minimum Death
Benefit and Guaranteed Minimum Income Benefit benefit base by that same
percentage. For example, if your Annuity Account Value is $10,000 and you
withdraw $4,000 you have withdrawn 40% ($4,000/ $10,000) of your Annuity Account
Value. If your Guaranteed Minimum Death Benefit was $20,000 prior to the
withdrawal, it would be reduced by $8,000 ($20,000 x .40) and your new
Guaranteed Minimum Death Benefit after the withdrawal would be $12,000 ($20,000
- -$8,000).

The timing of your withdrawals and whether they exceed the 6% threshold
described above can have a significant impact on your Guaranteed Minimum Death
Benefit or Guaranteed Minimum Income Benefit.

GUARANTEED MINIMUM INCOME BENEFIT 
BENEFIT BASE 

The Guaranteed Minimum Income Benefit benefit base is equal to the initial
contribution on the Contract Date. Thereafter, the Guaranteed Minimum Income
Benefit benefit base is credited with interest at 6% (4% for amounts in the
Alliance Money Market Fund and the Guarantee Periods, except as indicated below)
on each Contract Date anniversary through the Annuitant's age 80, and 0%
thereafter, and is adjusted for any subsequent contributions and withdrawals.
The Guaranteed Minimum Income Benefit benefit base interest applicable to
amounts in the Alliance Money Market Fund under the Special Dollar Cost
Averaging program (described in Part 3) will be 6%. The Guaranteed Minimum
Income Benefit benefit base will also be reduced by any withdrawal charge
remaining on the Transaction Date that you exercise your Guaranteed Minimum
Income Benefit.

Your Guaranteed Minimum Income Benefit benefit base is applied to guaranteed
minimum annuity factors to determine the Guaranteed Minimum Income Benefit. The
guaranteed minimum annuity factors are based on (i) interest at 2.5% if the
Guaranteed Minimum Income Benefit is exercised within 30 days following a
Contract Date anniversary in years 7 through 9 and at 3% if exercised

                                       25
<PAGE>
within 30 days following the 10th or later Contract Date anniversary, and (ii)
mortality tables that assume increasing longevity. These interest and mortality
factors are generally more conservative than the basis underlying current
annuity factors, which means that they would produce less periodic income for an
equal amount applied.

Your Guaranteed Minimum Income Benefit benefit base does not create an Annuity
Account Value or a Cash Value and is used solely for purposes of calculating
your Guaranteed Minimum Income Benefit.

ANNUITY BENEFITS AND PAYOUT ANNUITY 
OPTIONS 

The Equitable Accumulator Certificates offer annuity benefits and Income Manager
payout annuity options, described below, for providing retirement income.

ANNUITY BENEFITS 

Annuity benefits under the Equitable Accumulator 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 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 annuity benefit 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 2.

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 annuity forms 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 Investment Funds
through the purchase of annuity units. The amount of each variable annuity
payment may fluctuate, depending upon the performance of the Investment Funds.
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 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.

                                       26
<PAGE>
For each annuity benefit, we will issue a separate written agreement putting the
benefit 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 annuity form,
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 form is
chosen and payments have commenced, no change can be made.

If, at the time you elect an annuity form, the amount to be applied is less than
$2,000 or the initial payment under the form 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.

INCOME MANAGER PAYOUT ANNUITY OPTIONS 

Under Equitable Accumulator Certificates, you may apply your Annuity Account
Value to an Income Manager (Life Annuity with a Period Certain) payout annuity
certificate. These certificates provide guaranteed payments for the Annuitant's
life or for the Annuitant's life and the life of a joint Annuitant, and are
available provided the Certificate Owner and Annuitant meet the issue age and
payment requirements. Income Manager payout annuities provide guaranteed level
(IRA and NQ Certificates) or guaranteed increasing (NQ Certificates) payments.

If you apply a part of the Annuity Account Value under any of the above Income
Manager payout annuity certificates, it will be considered a withdrawal and may
be subject to withdrawal charges. See "Withdrawal Options" above. If 100% of the
Annuity Account Value is applied from an Equitable Accumulator Certificate 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 new
certificate. For purposes of the withdrawal charge schedule, the year in which
your Annuity Account Value is applied under the new certificate will be
"Contract Year 1." If 100% of the Annuity Account Value is applied from the
Equitable 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 new certificate. You should consider the
timing of your purchase as it relates to the potential for withdrawal charges
under the new certificate. No subsequent contributions will be permitted under
an Income Manager (Life Annuity with a Period Certain) certificate.

You may also apply your Annuity Account Value to an Income Manager (Period
Certain) payout annuity once withdrawal charges are no longer in effect. This
version of the Income Manager provides for guaranteed payments for a specified
period. No withdrawal charges will apply under this Income Manager payout
annuity certificate.

The payout annuities are described in our prospectus for the Income Manager.
Copies of the most current version are available from your registered
representative. To purchase an Income Manager payout annuity we also require the
return of your Equitable Accumulator Certificate. An Income Manager payout
annuity certificate will be issued to put one of the payout annuity options into
effect. Depending upon your circumstances, this may be accomplished on a
tax-free basis. Consult your tax adviser.

                                       27
<PAGE>
- -------------------------------------------------------------------------------

                         PART 5: 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. Unless otherwise indicated, 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 "Group or Sponsored
Arrangements" 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% 

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. 

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.
Although we treat contributions as withdrawn before earnings for purposes of
calculating the withdrawal charge, the Federal income tax law treats earnings
under Equitable Accumulator Certificates as withdrawn first. See "Part 7: Tax
Aspects of the Certificates."

The withdrawal charge is to help cover sales expenses.

For NQ Certificates issued to a charitable remainder trust (CRT), the free
corridor amount will be changed to be the greater of (1) the current Annuity
Account Value, less contributions that have not been withdrawn (earnings in the
Certificate) and (2) the free corridor amount defined above. If you are
considering an annuity for use in a CRT, see "Charitable Remainder Trusts" in
Part 7 concerning recent IRS announcements on the use of annuities in CRTs.

baseBUILDER Benefit Charge 

If you elect the Combined Guaranteed Minimum Income Benefit and Guaranteed
Minimum Death Benefit, we deduct a charge annually on each Processing Date. The
charge is equal to a percentage of the Guaranteed Minimum Income Benefit benefit
base in effect on the Processing Date. The percentage is equal to 0.30%. The
Guaranteed Minimum Income Benefit benefit base is described under "How
Withdrawals Affect Your Guaranteed Minimum Income Benefit and Guaranteed Minimum
Death Benefit" in Part 4.

This charge will be deducted from your Annuity Account Value in the Investment
Funds on a pro rata basis. If there is insufficient value in the Investment
Funds, all or a portion of such charge will be deducted from the Guarantee
Periods in order of the earliest Expiration Date(s) first. A market value
adjustment may apply. See "Market Value Adjustment for Transfers, Withdrawals or
Surrender Prior to the Expiration Date" in Part 2.

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

                                       28
<PAGE>
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% for IRA Certificates, and
from 0% to 3.5% for NQ Certificates (1% in Puerto Rico and 5% in the Virgin
Islands).

CHARGES DEDUCTED FROM THE 
INVESTMENT FUNDS 

Mortality and Expense Risks Charge 

We will deduct a daily charge from the assets in each Investment Fund to
compensate us for mortality and expense risks, including the Guaranteed Minimum
Death Benefit. The daily charge is at the rate of 0.003032%, which is equivalent
to an annual rate of 1.10%, on the assets in each Investment Fund.

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 at the time of death, the Guaranteed Minimum
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.

Administration Charge 

We will deduct a daily charge from the assets in each Investment Fund, to
compensate us for administration expenses under the Certificates. The daily
charge is at a rate of 0.000692% (equivalent to an annual rate of 0.25%) on the
assets in each Investment Fund. We reserve the right to increase this charge to
an annual rate of 0.35%, the maximum permitted under the Certificates.

EQ TRUST CHARGES TO PORTFOLIOS 

Investment management fees charged daily against EQ Trust's assets, the 12b-1
fee, direct operating expenses of EQ Trust (such as trustees' fees, expenses of
independent auditors and legal counsel, administrative service fees, custodian
fees, and liability insurance), and certain investment-related expenses of EQ
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 investment management fees paid annually by the Portfolio cannot be changed
without a vote by shareholders. They are as follows:

                                  AVERAGE DAILY 
                                   NET ASSETS 
                                --------------- 
EQ/Putnam Growth & Income 
 Value..........................      0.55% 
EQ/Putnam Investors Growth  ....      0.55% 
EQ/Putnam International Equity        0.70% 
MFS Research ...................      0.55% 
MFS Emerging Growth Companies  .      0.55% 

Investment management fees are established under EQ Trust's Investment
Management Agreement between EQ Trust and its investment manager, EQ Financial.
EQ Financial has entered into expense limitation agreements with EQ Trust, with
respect to each Portfolio, pursuant to which EQ Financial has agreed to waive or
limit its fees and total annual operating expenses (expressed as a percentage of
the Portfolios' average daily net assets) to 0.85% each for the EQ/Putnam Growth
& Income Value, EQ/Putnam Investors Growth, MFS Research, MFS Emerging Growth
Companies Portfolios; and 1.20% for the EQ/Putnam International Equity
Portfolio. See the prospectus for EQ Trust for more information.

The Rule 12b-1 Plan provides that EQ 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. This fee will not be increased for the life of
the Certificates. Fees and expenses are described more fully in the EQ Trust
prospectus.

HR TRUST CHARGES TO PORTFOLIOS 

Investment advisory fees charged daily against HR Trust's assets, the 12b-1 fee,
direct operating expenses of HR 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 HR 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:

                                       29
<PAGE>
                            AVERAGE DAILY NET ASSETS 
             ---------------------------------------------------- 
                FIRST     NEXT      NEXT      NEXT 
                $750      $750       $1       $2.5 
               MILLION   MILLION   BILLION   BILLION   THEREAFTER 
             --------- --------- --------- --------- ------------ 
Alliance 
 Money 
 Market......   0.350%    0.325%    0.300%    0.280%     0.270% 
Alliance 
 High Yield .   0.600%    0.575%    0.550%    0.530%     0.520% 
Alliance 
 Common 
 Stock ......   0.475%    0.425%    0.375%    0.355%     0.345%* 
Alliance 
 Aggressive 
 Stock ......   0.625%    0.575%    0.525%    0.500%     0.475% 
Alliance 
 Small Cap 
 Growth......   0.900%    0.850%    0.825%    0.800%     0.775% 

*On assets in excess of $10 billion, the management fee for the Alliance 
 Common Stock Portfolio is reduced to 0.335% of average daily net assets. 

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

The Rule 12b-1 Plan provides that HR 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. This fee will not be increased for the life of
the Certificates. EDI is currently waiving a portion of the 12b-1 fee with
respect to the Alliance Small Cap Growth Portfolio. Fees and expenses are
described more fully in the HR 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. We
may also offer Investment Funds investing in Class IA shares of HR Trust and EQ
Trust, which are not subject to the 12b-1 fee. 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 or sponsoring organization 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.

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 or 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 THE ADVICE OF THEIR
OWN LEGAL AND BENEFITS ADVISERS.

OTHER DISTRIBUTION ARRANGEMENTS 

Charges 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 charges be
permitted where it would be unfairly discriminatory.

                                       30
<PAGE>
- -------------------------------------------------------------------------------

                             PART 6: VOTING RIGHTS

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

EQ TRUST AND HR TRUST VOTING RIGHTS 

As explained previously, contributions allocated to the Investment Funds are
invested in shares of the corresponding Portfolios of EQ Trust and HR 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 each trust's Board of Trustees, 

o  to ratify the selection of independent auditors for each trust, and 

o  on any other matters described in each trust's current prospectus or 
   requiring a vote by shareholders under the 1940 Act. 

Because EQ Trust is a Delaware business trust and HR 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 share of each trust 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 each trust. EQ Trust shares currently are sold only to our
separate accounts. HR 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 Certificate Owners, we currently do not foresee any
disadvantages arising out of this. HR 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 HR 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 an Investment Fund divided by the
Accumulation Unit Value for that Investment 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.

                                       31
<PAGE>
- -------------------------------------------------------------------------------

                    PART 7: TAX ASPECTS OF THE CERTIFICATES

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

This Part of the prospectus generally covers our understanding of the current
Federal income tax rules that apply to NQ and IRA Certificates.

This Part does not apply to NQ Certificates used as the investment vehicle for
qualified plans discussed in Appendix II.

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
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 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.

TAXATION OF NON-QUALIFIED ANNUITIES 

This section generally covers our understanding of the current Federal income
tax laws that apply to a non-qualified annuity purchased with only after-tax
dollars.

Equitable Life has designed the NQ 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.

Withdrawals 

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, and is subject to
income tax withholding. See "Federal and State Income Tax Withholding" below.
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 must 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.

Annuity Payments 

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.

                                       32
<PAGE>
Early Distribution Penalty Tax 

In addition to income tax, 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 the taxpayer's 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.

Payments as a Result of Death 

If, as a result of the Annuitant's death, the beneficiary is entitled to receive
the death benefit described in Part 3, 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.

Special distribution requirements apply upon the death of the owner of a
non-qualified annuity. That is, in the case of a contract where the owner and
annuitant are different, even though the annuity contract could continue because
the annuitant has not died, Federal tax law requires that the person who
succeeds as owner of the contract take distribution of the contract within a
specified period of time.

CHARITABLE REMAINDER TRUSTS 

On April 17, 1997, the IRS issued proposed regulations concerning CRTs. The
preamble to the proposed regulation indicates that the IRS is studying whether
the use of deferred annuities or other assets offering similar tax benefits
causes a CRT to fail to qualify as a CRT under the tax law. The IRS also issued
a Revenue Procedure which indicates that effective such date it will no longer
issue rulings that a trust qualifies as a CRT in situations where the timing of
trust income can be controlled to take advantage of the difference between trust
income and taxable income for the benefit of the unitrust recipient.

SPECIAL RULES FOR NQ CERTIFICATES 
ISSUED IN PUERTO RICO 

Under current law Equitable Life treats income from NQ 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 NQ 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.

IRA TAX INFORMATION 

TAX-QUALIFIED INDIVIDUAL RETIREMENT 
ANNUITIES (IRAS) 

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.

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

This prospectus 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

                                       33
<PAGE>
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 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 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, does
not represent a determination of the merits of the annuity as an investment, and
may not address certain features under the IRA Certificate.

Cancellation 

You can cancel a Certificate issued as an IRA by following the directions in
Part 3 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 3. 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
$4,000 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.

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 indi-

                                       34
<PAGE>
vidual 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:

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


Under the second method, the individual determines his or her Excess AGI and
then refers to the table in Appendix IV 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 to the
individual's IRA (or the nonworking spouse's IRA) may not, however, together
exceed the maximum $2,000 per person limit. 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 any
individual who has made nondeductible contributions to an IRA in prior years and
is receiving amounts from any IRA 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
interests in all 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 $2,000 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.

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.

                                       35
<PAGE>
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 has made 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 re-

                                       36
<PAGE>
tirement plans by age 70 1/2. The distribution requirements are designed to
provide for distribution of the 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.

                                       37
<PAGE>
If you elect to have your spouse be the sole primary beneficiary and to be the
successor Annuitant and 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.

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.

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. Also not
subject to penalty tax are IRA distributions used to pay certain extraordinary
medical expenses or medical insurance premiums for defined unemployed
individuals.

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 Income Manager (Life Annuity with a Period Certain),
both of which are described in Part 5. The version of the Income Manager which
would meet this exception must provide level payments for life, with no deferral
of the payment start date. If you are an 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 Income Manager 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
Income Manager 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 prior distributions under this
option. 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 Income Manager 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.

                                       38
<PAGE>
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 is imposed on an individual's aggregate excess distributions
from all tax-favored retirement plans. 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. This tax is temporarily suspended
for distributions to the individual for the years 1997, 1998 and 1999. However,
the excise tax continues to apply for estate tax purposes. 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 tax-favored retirement plans
is excessive. The aggregate accumulations will be subject to excise tax in 1997
if they exceed the present value of a hypothetical life annuity paying $160,000
a year.

FEDERAL AND STATE INCOME TAX 
WITHHOLDING 

Equitable Life is required to withhold Federal income tax from IRA distributions
and 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
from the Certificates made 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 1997, a recipient of periodic payments (e.g., monthly or annual
payments) which total less than a $14,400 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 the Certificate Owner, a Federal generation skipping
tax may be payable with respect to the benefit at

                                       39
<PAGE>
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.

                                       40
<PAGE>
- -------------------------------------------------------------------------------

                        PART 8: INDEPENDENT ACCOUNTANTS

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

The consolidated financial statements and consolidated financial statement
schedules of Equitable Life at December 31, 1996 and 1995 and for each of the
three years in the period ended December 31, 1996 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.

                                       41
<PAGE>
- -------------------------------------------------------------------------------

                         PART 9: INVESTMENT PERFORMANCE

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

This Part presents performance data for each of the Investment Funds included in
the tables below. The performance data were calculated by two methods. The first
method presented in the tables under "Standardized Performance Data," reflects
all applicable fees and charges, including the optional benefit charge, but not
the charges for any applicable taxes such as premium taxes.

The second method presented in the tables under "Rate of Return Data for
Investment Funds," also reflects all applicable fees and charges, but does not
reflect the withdrawal charge, the optional benefit charge, or the charge for
tax such as premium taxes. These additional charges would effectively reduce the
rates of return credited to a particular Certificate.

HR Trust Portfolios 

The performance data shown for the Investment Funds investing in Class IB shares
of HR Trust Portfolios (other than the Alliance Small Cap Growth Portfolio which
commenced operations on May 1, 1997) are based on the actual investment results
of the Portfolios, and have been adjusted for the fees and charges applicable
under the Certificates. However, the investment results prior to October 1996,
when Class IB shares were not available, do not reflect 12b-1 fees, which would
effectively reduce such investment performance.

The performance data for the Alliance Money Market and Alliance Common Stock
Investment Funds that invest in corresponding HR Trust Portfolios, for 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 Investment Funds are based on the date of inception of the predecessor
separate accounts. These performance data have been adjusted to reflect the
maximum investment advisory fee payable for the corresponding Portfolio of HR
Trust, as well as an assumed charge of 0.06% for direct operating expenses.

EQ Trust Portfolios 

The Investment Funds of the Separate Account that invest in Class IB shares of
Portfolios of EQ Trust have only recently been established and no Certificates
funded by those Investment Funds have been issued as of the date of this
Prospectus. EQ Trust commenced operations on May 1, 1997. Therefore, no actual
historical performance data for any of these Portfolios are available. In this
connection, see the discussion immediately following the tables below.

See "Part 2: The Guaranteed Period Account" for information on the Guaranteed 
Period Account. 

STANDARDIZED PERFORMANCE DATA 

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 a 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, 1996 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.

                                       42
<PAGE>
                        STANDARDIZED PERFORMANCE DATA 
        AVERAGE ANNUAL TOTAL RETURN UNDER A CERTIFICATE SURRENDERED ON 
                              DECEMBER 31, 1996* 

                                     LENGTH OF INVESTMENT PERIOD 
                          ----------------------------------------------- 
INVESTMENT                    ONE     THREE   FIVE     TEN       SINCE 
FUND                         YEAR     YEARS   YEARS   YEARS   INCEPTION** 
                          --------- ------- ------- ------- ------------- 
HR TRUST 
- ------------------------- 
Alliance Money Market        (3.16)%   1.79%   2.08%   4.17%      5.37% 
Alliance High Yield          14.14     9.58   12.48      --       9.61 
Alliance Common Stock        15.51    14.12   13.53   14.02      13.44 
Alliance Aggressive Stock    13.46    12.54    9.62   16.78      18.21 

- ------------ 
See footnotes below 

The table below illustrates the growth of an assumed investment of $1,000, with
fees and charges deducted on the standardized basis described above for the
first method of calculation.

                        STANDARDIZED PERFORMANCE DATA 
             GROWTH OF $1,000 UNDER A CERTIFICATE SURRENDERED ON 
                              DECEMBER 31, 1996* 

                                     LENGTH OF INVESTMENT PERIOD 
                          ------------------------------------------------ 
INVESTMENT                   ONE    THREE     FIVE     TEN        SINCE 
FUND                        YEAR    YEARS    YEARS    YEARS    INCEPTION** 
                          ------- -------- -------- -------- ------------- 
HR TRUST 
- ------------------------- 
Alliance Money Market      $  968   $1,055   $1,108   $1,504     $ 2,309 
Alliance High Yield         1,141    1,316    1,800       --       2,504 
Alliance Common Stock       1,155    1,486    1,886    3,713      14,130 
Alliance Aggressive Stock   1,135    1,425    1,583    4,716       6,298 

- ------------ 
*  The tables reflect the withdrawal charge and the optional benefit charge. 

** The "Since Inception" dates for the Portfolios of the HR Trust are as 
   follows: Alliance Money Market (July 13, 1981); Alliance High Yield 
   (January 2, 1987); Alliance Common Stock (January 13, 1976); Alliance 
   Aggressive Stock (January 27, 1986). 

Additional investment performance information appears in the attached HR Trust
and EQ Trust prospectuses.

The Alliance Small Cap Growth Portfolio of HR Trust commenced operations on May
1, 1997. Therefore, no actual historical performance data are available.
However, historical performance of a composite of six other advisory accounts
managed by Alliance is described in the attached HR Trust prospectus. According
to that prospectus, these accounts have substantially the same investment
objectives and policies, and are managed in accordance with essentially the same
investment strategies and techniques, as those of the Alliance Small Cap Growth
Portfolio. It should be noted that these accounts are not subject to certain of
the requirements and restrictions to which the Alliance Small Cap Growth
Portfolio is subject and that they are managed for tax exempt clients of
Alliance. The investment performance information included in the HR Trust
prospectus for all Portfolios other than the Alliance Small Cap Growth Portfolio
is based on actual historical performance.

The investment performance data for HR Trust's Alliance Small Cap Growth
Portfolio and for each of the Portfolios of EQ Trust, contained in the HR Trust
and the EQ Trust prospectuses, are provided by those prospectuses to illustrate
the past performance of each respective Portfolio adviser in managing
substantially similar investment vehicles as measured against specified market
indices and do not represent the past or future performance of any Portfolio.
None of the performance data contained in the HR Trust and EQ Trust prospectuses
reflects fees and charges imposed under your Certificate, which fees and charges
would reduce such performance figures. Therefore, the performance data for each
of the Portfolios described in the EQ Trust prospectus

                                       43
<PAGE>
and for the Alliance Small Cap Growth Portfolio in the HR Trust prospectus may
be of limited use and are not intended to be a substitute for actual performance
of the corresponding Portfolios, nor are such results an estimate or guarantee
of future performance for these Portfolios.

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.

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 risks charge, administration charge, or any withdrawal or optional
benefit 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: 

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

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

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

ALLIANCE AGGRESSIVE STOCK: January 27, 1986; 50% Standard & Poor's Mid-Cap Total
Return Index and 50% Russell 2000 Small Stock 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
Equitable Accumulator performance relative to other variable annuity products.

ANNUALIZED RATES OF RETURN FOR PERIODS ENDED DECEMBER 31, 1996:* 

<TABLE>
<CAPTION>
                                                                                              SINCE 
                              1 YEAR   3 YEARS   5 YEARS   10 YEARS   15 YEARS   20 YEARS   INCEPTION 
                            -------- --------- --------- ---------- ---------- ---------- ----------- 
<S>                         <C>      <C>       <C>       <C>        <C>        <C>        <C>
HR TRUST 
ALLIANCE MONEY MARKET          3.84%     3.59%     2.90%     4.46%      5.66%        --        5.85% 
 Lipper Money Market           3.82      3.60      2.93      4.52       5.72         --        5.89 
 Benchmark                     5.25      5.07      4.37      5.67       6.72         --        6.97 
ALLIANCE HIGH YIELD           21.14     11.18     13.09        --         --         --        9.90 
 Lipper High Yield            12.46      7.93     11.47        --         --         --        9.13 
 Benchmark                    11.06      9.59     12.76        --         --         --       11.24 
ALLIANCE COMMON STOCK         22.51     15.62     14.15     14.25      14.93      13.93%      13.67 
 Lipper Growth                18.78     14.80     12.39     13.08      14.04      13.60       13.42 
 Benchmark                    22.96     19.66     15.20     15.28      16.79      14.55       14.63 
ALLIANCE AGGRESSIVE STOCK     20.46     14.08     10.31     16.99         --         --       18.55 
 Lipper Small Company 
  Growth                      16.55     12.70     17.53     16.29         --         --       16.47 
 Benchmark                    17.85     14.14     14.80     14.29         --         --       13.98 
</TABLE>

- ------------ 
See footnote on next page. 

                                       44
<PAGE>
CUMULATIVE RATES OF RETURN FOR PERIODS ENDED DECEMBER 31, 1996:* 

<TABLE>
<CAPTION>
                                                                                               SINCE 
                              1 YEAR   3 YEARS   5 YEARS   10 YEARS   15 YEARS   20 YEARS    INCEPTION 
                            -------- --------- --------- ---------- ---------- ----------- ----------- 
<S>                         <C>      <C>       <C>       <C>        <C>        <C>         <C>
HR TRUST 
ALLIANCE MONEY MARKET          3.84%    11.16%    15.35%     54.77%    128.30%         --      141.10% 
 Lipper Money Market           3.82     11.18     15.58      55.73     130.46          --      141.99 
 Benchmark                     5.25     16.99     23.86      73.61     165.31          --      184.26 
ALLIANCE HIGH YIELD           21.14     37.44     85.00         --         --          --      156.96 
 Lipper High Yield            12.46     25.77     72.39         --         --          --      142.30 
 Benchmark                    11.06     31.63     82.29         --         --          --      190.43 
ALLIANCE COMMON STOCK         22.51     54.54     93.78     279.01     706.25    1,257.82%   1,366.24 
 Lipper Growth                18.78     51.65     80.51     243.70     627.03    1,185.21    1,298.19 
 Benchmark                    22.96     71.39    102.85     314.34     925.25    1,416.26    1,655.74 
ALLIANCE AGGRESSIVE STOCK     20.46     48.45     63.33     380.33         --          --      541.64 
 Lipper Small Company 
  Growth                      16.55     43.42    142.70     352.31         --          --      428.32 
 Benchmark                    17.85     48.69     99.38     280.32         --          --      318.19 
</TABLE>

- ------------ 
See footnote below. 

YEAR-BY-YEAR RATES OF RETURN* 

<TABLE>
<CAPTION>
                   1984    1985    1986    1987     1988    1989     1990    1991     1992    1993     1994    1995    1996 
<S>               <C>      <C>     <C>     <C>     <C>      <C>     <C>      <C>     <C>      <C>     <C>      <C>     <C>
HR TRUST 
ALLIANCE MONEY 
 MARKET**          9.37%    7.01%   5.17%  5.19%    5.87%    7.72%   6.77%    4.75%   2.16%    1.57%   2.62%    4.32%   3.84% 
ALLIANCE HIGH 
 YIELD               --       --      --   3.29     8.26     3.72   (2.46)   22.79   10.79    21.49   (4.09)   18.30   21.14 
ALLIANCE COMMON 
 STOCK**          (3.29)   31.63   15.79   5.99    20.79    23.90   (9.36)   36.03    1.82    23.14   (3.46)   30.67   22.51 
ALLIANCE 
 AGGRESSIVE 
 STOCK               --       --   33.58   5.85    (0.23)   41.57    6.70    84.35   (4.47)   15.17   (5.11)   29.87   20.46 
</TABLE>

- ------------ 
*     Returns do not reflect the optional benefit charge, and any charge for 
      tax such as premium taxes. 
**    Prior to 1984 the Year-by-Year Rates of Return were: 

<TABLE>
<CAPTION>
                        1976      1977     1978     1979     1980     1981      1982     1983 
                      ------- ---------- ------- -------- -------- --------- -------- -------- 
<S>                   <C>     <C>        <C>     <C>      <C>      <C>       <C>      <C>
ALLIANCE COMMON STOCK   7.98%    (10.47)%  6.77%   28.09%   48.10%    (7.13)%  15.99%   24.42% 
ALLIANCE MONEY MARKET     --         --      --       --       --      5.61    11.50     7.48 
</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 each
respective trust and may present the performance of the Investment Funds or
compare it 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 "Portfolio Inception Dates and
Comparative Benchmarks" in this Part 9, 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,

                                       45
<PAGE>
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.

ALLIANCE MONEY MARKET FUND YIELD INFORMATION 

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

Current yield for the Alliance 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. Alliance Money Market Fund yields and effective yields assume the
deduction of all Certificate charges and expenses other than the withdrawal
charge, the optional benefit charge, and any charge for tax such as premium tax.
The yields and effective yields for the Alliance Money Market Fund when used for
the Special Dollar Cost Averaging program, assume that no Certificate charges
are deducted. See "Part 5: Alliance Money Market Fund Yield Information" in the
SAI.

                                       46
<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, 1998 to a Guarantee Period with an Expiration Date of February
15, 2007 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, 2002.


                                                   ASSUMED 
                                             GUARANTEED RATE ON 
                                              FEBRUARY 15, 2002 
                                           --------------------- 
                                              5.00%      9.00% 
                                           ---------- ---------- 
As of February 15, 2002 (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, 2002 (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.

                                       47
<PAGE>
          APPENDIX II: QUALIFIED PLAN CERTIFICATES--NQ CERTIFICATES 
- ----------------------------------------------------------------------------- 

CONTRIBUTIONS 

When issued with the appropriate endorsement, NQ Certificates may be used as an
investment vehicle for a defined contribution plan maintained by an employer and
which is a tax qualified plan within the meaning of Section 401(a) of the Code.

When issued in connection with such a qualified plan, we will only accept
employer contributions from a trust under a plan qualified under Section 401(a)
of the Code. If the plan contains a cash or deferred arrangement within the
meaning of Section 401(k) of the Code, contributions may include employee
pre-tax and employer matching or other employer contributions, but not employee
after-tax contributions to the plan.

CERTIFICATE OWNER, ANNUITANT AND BENEFICIARY 

The Certificate Owner must be the trustee of a trust for a qualified plan
maintained by the employer. The Annuitant must be the participant/employee and
the beneficiary under the Certificate must be the Certificate Owner.

PURCHASE CONSIDERATIONS 

Any trustee considering a purchase of an NQ Certificate should discuss with its
tax adviser whether this is an appropriate investment vehicle for the employer's
plan. The form of Certificate and this prospectus should be reviewed in full,
and the following factors, among others, should be noted. This Certificate
accepts transfer contributions only and not regular, ongoing payroll
contributions. For 401(k) plans, no employee after-tax contributions are
accepted. Further, Equitable will not perform or provide any plan record keeping
services with respect to this Certificate. The plan's administrator will be
solely responsible for performing or providing for all such services. There is
no loan feature offered under the Certificates, so if the plan provides for
loans and a participant takes a loan from the plan, other plan assets must be
used as the source of the loan and any loan repayments must be credited to other
investment vehicles and/or accounts available under the plan.

Finally, because the method of purchasing the Certificates and the features of
the Certificates may appeal more to plan participants who are older and tend to
be highly paid, and because certain features of the Certificates are available
only to plan participants who meet certain minimum and/or maximum age
requirements, plan trustees should discuss with their advisers whether the
purchase of the Certificates would cause the plan to engage in prohibited
discrimination in contributions, benefits or otherwise.

                                       48
<PAGE>
            APPENDIX III: GUARANTEED MINIMUM DEATH BENEFIT EXAMPLE 
- ----------------------------------------------------------------------------- 

Under the Certificates the death benefit is equal to the Annuity Account Value,
or, if greater, the Guaranteed Minimum Death Benefit (see "Guaranteed Minimum
Death Benefit" in Part 3);

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

                             6% TO AGE 80      ANNUAL 
                               ROLL UP       RATCHET TO 
                              GUARANTEED       AGE 80 
   END OF                      MINIMUM       GUARANTEED 
 CONTRACT       ANNUITY         DEATH          MINIMUM 
    YEAR     ACCOUNT VALUE    BENEFIT(1)    DEATH BENEFIT 
- ---------- --------------- -------------- --------------- 
     1         $105,000        $106,000      $105,000(2) 
     2         $115,500        $112,360      $115,500(2) 
     3         $132,825        $119,102      $132,825(2) 
     4         $106,260        $126,248      $132,825(3) 
     5         $116,886        $133,823      $132,825(3) 
     6         $140,263        $141,852      $140,263(2) 
     7         $140,263        $150,363      $140,263(3) 


The Annuity Account Values for Contract Years 1 through 7 are determined based
on hypothetical rates of return of 5.00%, 10.00%, 15.00%, (20.00)%, 10.00%,
20.00% and 0.00%, respectively.

6% TO AGE 80 ROLL UP 

(1)    For Contract Years 1 through 7, the Guaranteed Minimum Death Benefit 
       equals the initial contribution increased by 6%. 

ANNUAL RATCHET TO AGE 80 

(2)    At the end of Contract Years 1, 2 and 3, and again at the end of 
       Contract Year 6, the Guaranteed Minimum Death Benefit is equal to the 
       current Annuity Account Value. 

(3)    At the end of Contract Years 4, 5 and 7, the Guaranteed Minimum Death 
       Benefit is equal to the Guaranteed Minimum Death Benefit at the end of 
       the prior year since it is equal to or higher than the current Annuity 
       Account Value. 

                                       49
<PAGE>
              APPENDIX IV: IRS CHART--ESTIMATED 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. 

                                       50
<PAGE>
- -------------------------------------------------------------------------------

                      STATEMENT OF ADDITIONAL INFORMATION
                               TABLE OF CONTENTS

- -------------------------------------------------------------------------------
                                                             PAGE 
                                                             ---- 
Part 1:     Minimum Distribution Withdrawals--IRA 
            Certificates                                     2 
Part 2:     Accumulation Unit Values                         2 
Part 3:     Annuity Unit Values                              2 
Part 4:     Custodian and Independent Accountants            3 
Part 5:     Alliance Money Market Fund Yield Information     3 
Part 6:     Long-Term Market Trends                          4 
Part 7:     Key Factors In Retirement Planning               5 
Part 8:     Financial Statements                             9 

                     HOW TO OBTAIN AN EQUITABLE 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 Equitable Accumulator SAI: 


                     --------------------------------------------------------- 
                     Name 


                     --------------------------------------------------------- 
                     Address 


                     --------------------------------------------------------- 
                     City                    State                    Zip 

                                       51




<PAGE>

                                              Filed Pursuant to Rule 497(c)
                                              Registration File No.: 333-05593

                   SUPPLEMENT DATED MAY 1, 1997 TO ROLLOVER 
        IRA AND CHOICE INCOME PLAN PROSPECTUS, DATED OCTOBER 16, 1996 
- ----------------------------------------------------------------------------- 

This supplement dated May 1, 1997, updates certain information in the Rollover
IRA and Choice Income Plan prospectus of The Equitable Life Assurance Society of
the United States (EQUITABLE LIFE), dated October 16, 1996. You should read this
supplement in conjunction with the prospectus. You should keep the supplement
and the prospectus for future reference. We have filed with the Securities and
Exchange Commission (SEC) our statement of additional information (SAI) dated
May 1, 1997. If you have previously received, but do not presently have, a copy
of the prospectus, you may obtain an additional copy of the prospectus, as well
as a copy of the SAI, from us, free of charge, if you write to Equitable Life,
Income Management Group, P.O. Box 1547, Secaucus, NJ 07096-1547, call (800)
789-7771 or if you only need a copy of the SAI, you may mail in the SAI request
form located at the end of the supplement. The SAI has been incorporated by
reference into this supplement.

In the supplement, each section of the prospectus in which a change has been
made is identified and the number of each prospectus page on which a change
occurs is also noted. Special terms used in the prospectus have the same meaning
in the supplement unless otherwise noted.

ON THE COVER PAGE OF THE PROSPECTUS THE THIRD (INCLUDING THE CHART OF INVESTMENT
OPTIONS) AND FOURTH PARAGRAPHS ARE REPLACED BY THE FOLLOWING PARAGRAPHS:

  The Certificates offer investment options (INVESTMENT OPTIONS) that permit 
  you to create your own strategies. These Investment Options include 12 
  variable investment funds (INVESTMENT FUNDS) and each GUARANTEE PERIOD in 
  the GUARANTEED PERIOD ACCOUNT. 

  We invest each Investment Fund in Class IB shares of a corresponding 
  portfolio (PORTFOLIO) of EQ Advisors Trust (EQ TRUST) and The Hudson River 
  Trust (HR TRUST), mutual funds whose shares are purchased by separate 
  accounts of insurance companies. The prospectuses for EQ Trust and HR 
  Trust, both of which accompany this supplement, describe the investment 
  objectives, policies and risks of the Portfolios. 

                              INVESTMENTS FUNDS 

    O  EQ/PUTNAM GROWTH & INCOME VALUE 
    O  EQ/PUTNAM INVESTORS GROWTH 
    O  EQ/PUTNAM INTERNATIONAL EQUITY 
    O  MFS RESEARCH 
    O  MFS EMERGING GROWTH COMPANIES 
    O  ALLIANCE MONEY MARKET 
    O  ALLIANCE HIGH YIELD 
    O  ALLIANCE COMMON STOCK 
    O  ALLIANCE AGGRESSIVE STOCK 
    O  ALLIANCE GROWTH INVESTORS 
    O  ALLIANCE GLOBAL 
    O  ALLIANCE SMALL CAP GROWTH 

   THE FOLLOWING SENTENCE IS ADDED AT THE END OF THE FIFTH PARAGRAPH: 

  The Guarantee Periods currently available have Expiration Dates of February 
  15 in years 1998 through 2007 under the Rollover IRA and 1998 through 2012 
  under the Choice Income Plan. 

THROUGHOUT THE PROSPECTUS ANY REFERENCE TO THE INVESTMENT FUNDS AND GUARANTEE 
PERIODS REFER TO THE INVESTMENT FUNDS AND GUARANTEE PERIODS SET FORTH ABOVE. 
- ----------------------------------------------------------------------------- 

                                Copyright 1997 
The Equitable Life Assurance Society of the United States, New York, New York 
                                    10104. 
                             All rights reserved. 

<PAGE>
THROUGHOUT THE PROSPECTUS (EXCEPT WHERE OTHERWISE NOTED) THE REFERENCE TO 
"TRUST" IS REPLACED BY "EQ TRUST AND HR TRUST." 

ON PAGE 2, UNDER THE HEADING "INCORPORATION OF CERTAIN DOCUMENTS BY 
REFERENCE" REPLACE THE ENTIRE SECTION WITH THE FOLLOWING SECTION: 

               INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE 

    Equitable Life's Annual Report on Form 10-K for the year ended December 31,
1996 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, as amended (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 the
prospectus and the supplement 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 the prospectus and the supplement 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 the prospectus and
the supplement. 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. The SEC maintains a
web site that contains reports, proxy and information statements and other
information regarding registrants that file electronically with the SEC. The
address of the site is http://www.sec.gov.

    Equitable Life will provide without charge to each person to whom a
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, 1290 Avenue of the Americas, New York,
New York 10104. Attention: Corporate Secretary (telephone: (212) 554-1234).

ON PAGE 4, UNDER THE HEADING "GENERAL TERMS" 

  ADD THE FOLLOWING DEFINITIONS: 

  EQ TRUST--EQ Advisors Trust, a mutual fund in which the assets of separate 
  accounts of insurance companies are invested. EQ Financial Consultants, 
  Inc. (EQ Financial) is the manager of EQ Trust and has appointed advisers 
  for each of the Portfolios. 

  HR TRUST--The Hudson River Trust, a mutual fund in which the assets of 
  separate accounts of insurance companies are invested. Alliance Capital 
  Management L.P. (Alliance) is the manager and adviser to HR Trust. 

  DELETE THE DEFINITION FOR "TRUST." 

                                        2
<PAGE>
ON PAGES 6 AND 7, REPLACE THE "FEE TABLE" SECTION WITH THE FOLLOWING SECTION: 

                                  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 EQ Trust and HR 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 each trust's
charges and expenses, see the prospectuses for EQ Trust and HR 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."

<TABLE>
<CAPTION>
                                                                                       CONTRACT 
OWNER TRANSACTION EXPENSES (DEDUCTED FROM ANNUITY ACCOUNT VALUE)                         YEAR 
                                                                                     ---------- 
<S>                                                                                  <C>          <C>
WITHDRAWAL CHARGE AS A PERCENTAGE OF CONTRIBUTIONS (percentage deducted upon             1 ...    7.00% 
 surrender or for certain withdrawals. 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")(1) 
                                                                                         2 ...    6.00 
                                                                                         3 ...    5.00 
                                                                                         4 ...    4.00 
                                                                                         5 ...    3.00 
                                                                                         6 ...    2.00 
                                                                                         7 ...    1.00 
                                                                                         8+ ..    0.00 
</TABLE>

<TABLE>
<CAPTION>
                                                                            COMBINED 
                                                                            GMDB/GMIB   GMDB ONLY 
                                                                             BENEFIT     BENEFIT 
                                                                          ----------- ----------- 
<S>                                                                         <C>         <C>
GMDB/GMIB CHARGES (percentage deducted annually on each Processing Date 
 as a percentage of the guaranteed minimum death benefit then in 
 effect)(2)...............................................................    0.45%       0.20% 
</TABLE>

<TABLE>
<CAPTION>
<S>                                                                                 <C>
 SEPARATE ACCOUNT ANNUAL EXPENSES (AS A PERCENTAGE OF ASSETS IN EACH INVESTMENT 
 FUND) 
- ----------------------------------------------------------------------------------- 
MORTALITY AND EXPENSE RISK CHARGE...................................................   0.90% 
ASSET BASED ADMINISTRATIVE CHARGE(3)................................................   0.30% 
                                                                                    ------- 
 TOTAL SEPARATE ACCOUNT ANNUAL EXPENSES.............................................   1.20% 
                                                                                    ======= 
</TABLE>

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

                                        3
<PAGE>
EQ TRUST AND HR TRUST ANNUAL EXPENSES (AS A PERCENTAGE OF AVERAGE DAILY NET 
ASSETS IN EACH PORTFOLIO) 

<TABLE>
<CAPTION>
                                      INVESTMENT                              TOTAL 
                                     MANAGEMENT &                  OTHER      ANNUAL 
             PORTFOLIOS              ADVISORY FEES  12B-1 FEE(4)  EXPENSES   EXPENSES 
- ---------------------------------- --------------- ------------ ---------- ---------- 
<S>                                <C>             <C>          <C>        <C>
EQ TRUST 
EQ/Putnam Growth & Income Value(5)       0.55%         0.25%       0.05%      0.85% 

EQ/Putnam Investors Growth(5)            0.55%         0.25%       0.05%      0.85% 

EQ/Putnam International Equity(5)        0.70%         0.25%       0.25%      1.20% 

MFS Research(5)                          0.55%         0.25%       0.05%      0.85% 

MFS Emerging Growth Companies(5)         0.55%         0.25%       0.05%      0.85% 

HR TRUST 
Alliance Money Market(6)                 0.35%         0.25%       0.04%      0.64% 

Alliance High Yield(6)                   0.60%         0.25%       0.06%      0.91% 

Alliance Common Stock(6)                 0.38%         0.25%       0.03%      0.66% 

Alliance Aggressive Stock(6)             0.55%         0.25%       0.03%      0.83% 

Alliance Growth Investors(6)             0.53%         0.25%       0.06%      0.84% 

Alliance Global(6)                       0.65%         0.25%       0.08%      0.98% 

Alliance Small Cap Growth(6)             0.90%         0.25%(7)    0.10%      1.20%(7) 
</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." We reserve the right to impose an 
         administrative charge of the lesser of $25 and 2.0% of the amount 
         withdrawn for each Lump Sum Withdrawal after the fifth in a Contract 
         Year. See "Withdrawal Processing Charge" also in Part 7. 

  (2)    The guaranteed minimum death benefit (GMDB) is described under 
         "Death Benefit," "GMDB" and the guaranteed minimum income benefit 
         (GMIB) is described under "GMIB" both of which are in Part 5. The 
         0.45% charge covers a 6% to Age 80 Benefit or, if a combined 6% to 
         Age 70 Benefit is elected, the charge is 0.30%. See "Part 7: 
         Deductions and Charges," "Charges for Combined GMDB/GMIB Benefit" 
         and "Charges for GMDB Only Benefit." 

  (3)    We reserve the right to increase this charge to an annual rate of 
         0.35%, the maximum permitted under the Certificates. 

  (4)    The Class IB shares of EQ Trust and HR Trust are subject to fees 
         imposed under distribution plans (herein, the "Rule 12b-1 Plans") 
         adopted by EQ Trust and HR Trust pursuant to Rule 12b-1 under the 
         Investment Company Act of 1940, as amended. The Rule 12b-1 Plans 
         provide that EQ Trust and HR 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. This fee will not be increased for the life of the 
         Certificates. 

  (5)    "Other Expenses" shown are based on estimated amounts (after expense 
         waiver or limitation) for the current fiscal year, as EQ Trust 
         commenced operations on May 1, 1997. The maximum investment advisory 
         fees cannot be increased without a vote of that Portfolio's 
         shareholders. The other direct operating expenses will fluctuate 
         from year to year depending on actual expenses, but pursuant to 
         agreement, cannot together with other fees specified exceed the 
         total annual expenses specified. See "EQ Trust Charges to 
         Portfolios" in Part 7. 

  (6)    The amounts shown for the Portfolios of HR Trust (other than 
         Alliance Small Cap Growth) have been restated to reflect advisory 
         fees which went into effect as of May 1, 1997. "Other Expenses" are 
         based on the average daily net assets in each Portfolio during 1996. 
         The amounts shown for the Alliance Small Cap Growth Portfolio are 
         estimated for the current fiscal year as this Portfolio commenced 
         operations on May 1, 1997. 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 HR 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 "HR Trust Charges to Portfolios" in Part 7. 

<PAGE>

  (7)    Equitable Distributors Inc. (EDI) has agreed to waive the 0.25% 
         12b-1 fee to the extent necessary to limit annual expenses for the 
         Alliance Small Cap Growth Portfolio to 1.20% of the average daily 
         net assets of that Portfolio as set forth above. This agreement may 
         be modified by EDI and HR Trust at any time, and there can be no 
         assurance that the 12b-1 fee will not be restored to 0.25% in the 
         future. 

                                        4
<PAGE>
EXAMPLES 

The examples below show the expenses that a hypothetical Certificate Owner would
pay under the Combined GMDB/GMIB Benefit with a 6% to Age 80 Benefit and under
the GMDB Only Benefit 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.

                     COMBINED GMDB/GMIB BENEFIT ELECTION 

<TABLE>
<CAPTION>




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

                            1 YEAR   3 YEARS            1 YEAR   3 YEARS 
                          -------- ---------           -------- --------- 
<S>                       <C>      <C>                 <C>      <C>
EQ TRUST 
EQ/Putnam Growth & Income 
 Value                      $90.75   $123.59             $25.52    $78.95 
EQ/Putnam Investors                                                       
 Growth                      90.75    123.59              25.52     78.95 
EQ/Putnam International                                                   
 Equity                      94.23    134.03              29.00     89.39 
MFS Research                 90.75    123.59              25.52     78.95 
MFS Emerging Growth                                                       
 Companies                   90.75    123.59              25.52     78.95 
HR TRUST                                                                  
Alliance Money Market        88.66    117.29              23.43     72.65 
Alliance High Yield          91.35    125.39              26.12     80.75 
Alliance Common Stock        88.86    117.89              23.63     73.26 
Alliance Aggressive Stock    90.55    122.99              25.32     78.35 
Alliance Growth Investors    90.65    123.29              25.42     78.65 
Alliance Global              92.04    127.48              26.81     82.83 
Alliance Small Cap Growth    94.23    134.03              29.00     89.39 


- ------------ 
See footnote on next page. 

</TABLE>

                                        5
<PAGE>
                          GMDB ONLY BENEFIT ELECTION 
- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>

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

                            1 YEAR   3 YEARS            1 YEAR   3 YEARS 
                          -------- ---------           -------- --------- 
<S>                       <C>      <C>                 <C>      <C>
EQ TRUST 
EQ/Putnam Growth & Income 
 Value                      $90.75   $118.31             $22.87   $70.68 
EQ/Putnam Investors                                                      
 Growth                      90.75    118.31              22.87    70.68 
EQ/Putnam International                                                  
 Equity                      94.23    128.77              26.35    81.15 
MFS Research                 90.75    118.31              22.87    70.68 
MFS Emerging Growth                                                      
 Companies                   90.75    118.31              22.87    70.68 
HR TRUST                                                                 
- -------------------------                                                
Alliance Money Market        88.66    111.98              20.78    64.37 
Alliance High Yield          91.35    120.11              23.47    72.48 
Alliance Common Stock        88.86    112.59              20.98    64.97 
Alliance Aggressive Stock    90.55    117.70              22.67    70.08 
Alliance Growth Investors    90.65    118.01              22.77    70.38 
Alliance Global              92.04    122.20              24.16    74.57 
Alliance Small Cap Growth    94.23    128.77              26.35    81.15 
</TABLE>

- ------------ 
Note: 
(1)    The amount accumulated from the $1,000 contribution 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. 

CONDENSED FINANCIAL INFORMATION 

  ACCUMULATION UNIT VALUES 

  Equitable Life commenced the offering of the Certificates on October 16, 
  1996. The following table shows the Accumulation Unit Values, as of October 
  16, 1996 and the last Business Day for the periods shown. There are no 
  Accumulation Unit Values for Alliance Small Cap Growth and the Investment 
  Funds investing in Class IB shares of EQ Trust Portfolios as such 
  Investment Funds were not available prior to the date of this supplement. 

                                        LAST BUSINESS DAY OF 
                           --------------------------------------------- 
                            OCTOBER 16, 1996  DECEMBER 1996   MARCH 1997 
                           ---------------- --------------- ------------ 
 Alliance Money Market          24.472785       24.675315      24.891695 
 Alliance High Yield            25.466366       26.090042      26.137191 
 Alliance Common Stock         143.741180      151.232750     145.273200 
 Alliance Aggressive Stock      65.166142       65.534670      63.837949 
 Alliance Growth Investors      25.496401       26.148649      25.584199 
 Alliance Global                24.381648       25.118937      24.218751 

                                        6
<PAGE>
ON PAGE 8, UNDER THE HEADING "TRANSFERS" 

  THE FIRST SENTENCE OF THE PARAGRAPH IS REVISED AS FOLLOWS: 

  Under the Rollover IRA, you may make an unlimited number of transfers among 
  the Investment Options. 

  DELETE THE SECOND SENTENCE. 

ON PAGE 9, UNDER THE HEADING "IRA ASSURED PAYMENT OPTION," DELETE THE THIRD 
PARAGRAPH. 

ON PAGE 12, UNDER THE HEADING "EQUITABLE LIFE" 

  REPLACE THE FOURTH SENTENCE OF THE FIRST PARAGRAPH WITH THE FOLLOWING 
  SENTENCE: 

  Our home office is located at 1290 Avenue of the Americas, New York, New 
  York 10104. 

  REPLACE THE SECOND AND THIRD PARAGRAPHS WITH THE FOLLOWING PARAGRAPHS: 

  Equitable Life is a wholly owned subsidiary of The Equitable Companies 
  Incorporated (the Holding Company). The largest shareholder of the Holding 
  Company is AXA-UAP (AXA). As of December 31, 1996, AXA beneficially owned 
  approximately 63.8% of the outstanding shares of common stock of the 
  Holding Company (assuming conversion of convertible preferred stock held by 
  AXA). 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 $239.8 billion of assets as of December 31, 1996. 

ON PAGE 12, INSERT THE FOLLOWING SECTIONS AFTER THE LAST PARAGRAPH OF THE 
SECTION UNDER THE HEADING "SEPARATE ACCOUNT NO. 49": 

  EQ TRUST 

  EQ Trust is an open-end management investment company. As a "series type" 
  of mutual fund, EQ Trust issues different series of stock, each of which 
  relates to a different Portfolio of EQ Trust. EQ Trust commenced operations 
  on May 1, 1997. EQ Trust does not impose a sales charge or "load" for 
  buying and selling it shares. All dividend distributions to EQ Trust are 
  reinvested in full and fractional shares of the Portfolio to which they 
  relate. Investment Funds that invest in Portfolios of EQ Trust purchase 
  Class IB shares of a corresponding Portfolio of EQ Trust. More detailed 
  information about EQ Trust, its investment objectives, policies and 
  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 supplement and in its statement of additional 
  information. 

  EQ TRUST'S MANAGER AND ADVISERS 

  EQ Trust is managed by EQ Financial Consultants, Inc. (EQ Financial) which, 
  subject to supervision and direction of the Trustees of EQ Trust, has 
  overall responsibility for the general management of EQ Trust. EQ Financial 
  is an investment adviser registered under the 1940 Act, and a broker-dealer 
  registered under the Exchange Act. EQ Financial is a Delaware corporation 
  and an indirect, wholly-owned subsidiary of Equitable Life. 

  EQ Financial's main office is located at 1290 Avenue of the Americas, New 
  York, NY 10104. 

  EQ Financial has entered into investment advisory agreements with Putnam 
  Investments, and Massachusetts Financial Services Company, which serve as 
  advisers to EQ/Putnam and MFS Portfolios, respectively, of EQ Trust. 

                                        7
<PAGE>
ON PAGES 12 AND 13, IN THE HEADINGS "THE TRUST" AND "THE TRUST'S INVESTMENT 
ADVISER" REPLACE "THE TRUST" WITH "HR TRUST." 

ON PAGE 13, UNDER THE HEADING "THE TRUST'S INVESTMENT ADVISOR" REPLACE THE 
THIRD SENTENCE OF THE FIRST PARAGRAPH WITH THE FOLLOWING SENTENCE: 

  On December 31, 1996, Alliance was managing approximately $182.8 billion in 
  assets. 

  DELETE THE SECOND PARAGRAPH. 

ON PAGE 14, UNDER THE HEADING "INVESTMENT POLICIES AND OBJECTIVES OF THE 
TRUST'S PORTFOLIOS" 
  ADD THE FOLLOWING SENTENCES TO THE END OF THE FIRST PARAGRAPH: 

  Set forth below is a summary of the investment policies and objectives of 
  each Portfolio. This summary is qualified in its entirely by reference to 
  the prospectuses for EQ Trust and HR Trust, both of which accompany this 
  supplement. Please read the prospectuses for each of the trusts carefully 
  before investing. 

  INSERT THE FOLLOWING DESCRIPTIONS BEFORE THE DESCRIPTION OF "AGGRESSIVE 
  STOCK": 

<TABLE>
<CAPTION>
<S>                  <C>                                                        <C>
EQ/Putnam Growth &   Primarily common stocks that offer potential for capital   Capital growth and, 
 Income Value        growth and may, consistent with the Portfolio's investment secondarily, current 
                     objective, invest in common stocks that offer potential    income 
                     for current income. 
EQ/Putnam Investors  Primarily common stocks that the Portfolio adviser         Long-term growth of 
 Growth              believes afford the best opportunity for long-term capital capital and any 
                     growth.                                                    increased income that 
                                                                                results from this growth 
EQ/Putnam            Primarily a diversified portfolio of equity securities of  Capital appreciation 
 International       companies organized under laws of countries other than the 
 Equity              United States. 
MFS Research         A substantial portion of assets invested in common stock   Long-term growth of 
                     or securities convertible into common stock of companies   capital and future 
                     believed by the Portfolio adviser to possess better than   income 
                     average prospects for long-term growth. 
MFS Emerging Growth  Primarily (i.e., at least 80% of its assets under normal   Long-term growth of 
 Companies           circumstances) in common stocks of emerging growth         capital 
                     companies that the Portfolio adviser believes are early in 
                     their life cycle but which have the potential to become 
                     major enterprises. 
</TABLE>

  DELETE THE DESCRIPTIONS OF "AGGRESSIVE STOCK," "GROWTH INVESTORS" AND "HIGH 
  YIELD" AND INSERT THE FOLLOWING DESCRIPTIONS: 

<TABLE>
<CAPTION>
<S>                     <C>                                                       <C>
 Alliance Aggressive    Primarily common stocks and other equity-type securities  Long-term growth of 
 Stock                  issued by quality small and intermediate sized companies  capital 
                        with strong growth prospects and in covered options on 
                        those securities. 

                                        8
<PAGE>
Alliance Growth         Diversified mix of publicly traded equity and fixed       High total return 
 Investors              income securities, including at times common stocks       consistent with the 
                        issued by intermediate and small-sized companies and at   adviser's determination 
                        times lower quality fixed income securities commonly      of reasonable risk 
                        known as "junk bonds." 
Alliance High Yield     Primarily a diversified mix of high yield, fixed-income   High return by 
                        securities which generally involve greater volatility of  maximizing current 
                        price and risk of principal and income than higher        income and, to the 
                        quality fixed-income securities. Lower quality debt       extent consistent with 
                        securities are commonly known as "junk bonds."            that objective, capital 
                                                                                  appreciation 
Alliance Small Cap      Primarily U.S. common stocks and other equity-type        Long-term growth of 
 Growth                 securities issued by smaller companies that, in the       capital 
                        opinion of the adviser, have favorable growth prospects. 

</TABLE>
ON PAGE 15, REPLACE THE FIRST AND SECOND PARAGRAPHS WITH THE FOLLOWING 
PARAGRAPHS: 

  This Part presents performance data for each of the Investment Funds 
  included in the tables below. The performance data were calculated by two 
  methods. The first method presented in the tables under "Standardized 
  Performance Data," reflects all applicable fees and charges, including the 
  Combined GMDB/GMIB Benefit charge, but not the charges for any applicable 
  taxes such as premium taxes. 

  The second method presented in the tables under "Rate of Return Data for 
  Investment Funds," also reflects all applicable fees and charges, but does 
  not reflect the withdrawal charge, the Combined GMDB/GMIB Benefit charge or 
  the charge for tax such as premium taxes. These additional charges would 
  effectively reduce the rates of return credited to a particular 
  Certificate. 

  HR Trust Portfolios 

  The performance data shown for the Investment Funds investing in Class IB 
  shares of HR Trust Portfolios (other than the Alliance Small Cap Growth 
  Portfolio which commenced operations on May 1, 1997) are based on the 
  actual investment results of the Portfolios, and have been adjusted for the 
  fees and charges applicable under the Certificates. However, the investment 
  results prior to October 1996, when Class IB shares were not available, do 
  not reflect 12b-1 fees, which would effectively reduce such investment 
  performance. 

  The performance data for the Alliance Money Market and Alliance Common 
  Stock Funds that invest in corresponding HR Trust Portfolios, for 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 Investment Funds are based on the date of inception of 
  the predecessor separate accounts. These performance data have been 
  adjusted to reflect the maximum investment advisory fee payable for the 
  corresponding Portfolio of HR Trust, as well as an assumed charge of 0.06% 
  for direct operating expenses. 

  EQ Trust Portfolios 

  The Investment Funds of the Separate Account that invest in Class IB shares 
  of Portfolios of EQ Trust have only recently been established and no 
  Certificates funded by those Investment Funds have been issued as of the 
  date of this supplement. EQ Trust commenced operations on May 1, 1997. 
  Therefore, no actual historical performance data for any of these 
  Portfolios are available. In this connection, see the discussion 
  immediately following the tables, below. 

REPLACE THE HEADING "PERFORMANCE DATA FOR A CERTIFICATE" WITH "STANDARDIZED 
PERFORMANCE DATA." 

  IN THE FIRST SENTENCE OF THE THIRD PARAGRAPH UNDER THIS HEADING CHANGE THE 
  DATE FROM "DECEMBER 31, 1995" TO "DECEMBER 31, 1996." 

                                        9
<PAGE>
ON PAGES 15 AND 16, REPLACE THE TABLES AND FOOTNOTES WITH THE FOLLOWING 
TABLES AND FOOTNOTES: 

                        STANDARDIZED PERFORMANCE DATA 
               AVERAGE ANNUAL TOTAL RETURN UNDER A CERTIFICATE 
                      SURRENDERED ON DECEMBER 31, 1996* 

<TABLE>
<CAPTION>
                                     LENGTH OF INVESTMENT PERIOD 
                          ----------------------------------------------- 
        INVESTMENT            ONE     THREE   FIVE     TEN       SINCE 
           FUND              YEAR     YEARS   YEARS   YEARS   INCEPTION** 
- ------------------------- --------- ------- ------- ------- ------------- 
<S>                       <C>       <C>     <C>     <C>     <C>
Alliance Money Market        (3.00)%   1.84%   2.10%   4.18%      5.38% 
Alliance High Yield          14.33     9.63   12.53      --       9.64 
Alliance Common Stock        15.70    14.18   13.58   14.08      13.51 
Alliance Aggressive Stock    13.65    12.60    9.64   16.85      18.30 
Alliance Growth Investors     4.18     8.18    8.59      --      12.39 
Alliance Global               6.15     9.67   11.37      --       9.20 
</TABLE>

- ------------ 
See footnotes below. 

The table below illustrates the growth of an assumed investment of $1,000, 
with fees and charges deducted on the standardized basis described above for 
the first method of calculation. 

                        STANDARDIZED PERFORMANCE DATA 
                     GROWTH OF $1,000 UNDER A CERTIFICATE 
                      SURRENDERED ON DECEMBER 31, 1996* 

<TABLE>
<CAPTION>
                                     LENGTH OF INVESTMENT PERIOD 
                          ------------------------------------------------ 
        INVESTMENT           ONE    THREE     FIVE     TEN        SINCE 
           FUND             YEAR    YEARS    YEARS    YEARS    INCEPTION** 
- ------------------------- ------- -------- -------- -------- ------------- 
<S>                       <C>     <C>      <C>      <C>      <C>
Alliance Money Market      $  970   $1,056   $1,110   $1,506     $ 2,313 
Alliance High Yield         1,143    1,318    1,804       --       2,509 
Alliance Common Stock       1,157    1,489    1,890    3,732      14,324 
Alliance Aggressive Stock   1,137    1,428    1,585    4,745       6,352 
Alliance Growth Investors   1,042    1,266    1,510       --       2,546 
Alliance Global             1,062    1,319    1,713       --       2,412 
</TABLE>

- ------------ 
  * The tables reflect charges under a Certificate with the 0.45% GMDB/GMIB 
    charge. 
 ** The "Since Inception" dates for the Portfolios of HR Trust are as 
    follows: Alliance Money Market (July 13, 1981); Alliance High Yield 
    (January 2, 1987); Alliance Common Stock (January 13, 1976); Alliance 
    Aggressive Stock (January 27, 1986); Alliance Growth & Income (October 1, 
    1993); and Alliance Global (August 27, 1987). 

ON PAGE 16, INSERT THE FOLLOWING PARAGRAPHS BEFORE THE "RATE OF RETURN DATA 
FOR INVESTMENT FUNDS" SECTION: 

    Additional investment performance information appears in the attached HR 
    Trust and EQ Trust prospectuses. 

    The Alliance Small Cap Growth Portfolio of HR Trust commenced operations 
    on May 1, 1997. Therefore, no actual historical performance data are 
    available. However, historical performance of a composite of six other 
    advisory accounts managed by Alliance is described in the attached HR 
    Trust prospectus. According to that prospectus, these accounts have 
    substantially the same investment objectives and policies, and are managed 
    in accordance with essentially the same investment strategies and 
    techniques, as those of the Alliance Small Cap Growth Portfolio. It should 
    be noted that these accounts are not subject to certain of the 
    requirements and restrictions to which the Alliance Small Cap Growth 
    Portfolio is subject and that they are managed for tax exempt clients of 
    Alliance. The investment performance information included in the HR Trust 
    prospectus for all Portfolios other than the Alliance Small Cap Growth 
    Portfolio is based on actual historical performance. 

    The investment performance data for HR Trust's Alliance Small Cap Growth 
    Portfolio and for each of the Portfolios of EQ Trust, contained in the HR 
    Trust and the EQ Trust prospectuses, are provided by those prospectuses to 
    illustrate the past performance of each respective Portfolio adviser in 
    managing substantially similar investment vehicles as measured against 
    specified market indices and do not represent the past or future 
    performance of any Portfolio. None of the performance data contained in 
    the HR Trust and EQ Trust prospectuses reflects fees and charges imposed 
    under your Certificate, which fees and charges would reduce such 
    performance figures. Therefore, the performance data for each of the 
    Portfolios described in the EQ Trust prospectus and for the Alliance Small 
    Cap Growth Portfolio in the HR Trust prospectus may be of limited use and 
    are not intended to be a substitute for actual performance of the 
    corresponding Portfolios, nor are such results an estimate or guarantee of 
    future performance for these Portfolios. 

                                       10
<PAGE>
ON PAGES 17 AND 18, REPLACE THE TABLES AND FOOTNOTES WITH THE FOLLOWING 
TABLES AND FOOTNOTES: 

ANNUALIZED RATES OF RETURN FOR PERIODS ENDED DECEMBER 31, 1996:* 

<TABLE>
<CAPTION>
                                                                                              SINCE 
                              1 YEAR   3 YEARS   5 YEARS   10 YEARS   15 YEARS   20 YEARS   INCEPTION 
                            -------- --------- --------- ---------- ---------- ---------- ----------- 
<S>                         <C>      <C>       <C>       <C>        <C>        <C>        <C>
ALLIANCE MONEY MARKET          4.00%     3.75%     3.05%     4.62%      5.82%                  6.02% 
  Lipper Money Market          3.82      3.60      2.93      4.52       5.72         --        5.89 
  Benchmark                    5.25      5.07      4.37      5.67       6.72         --        6.97 
ALLIANCE HIGH YIELD           21.33     11.35     13.27        --         --         --       10.07 
  Lipper High Yield           12.46      7.93     11.47        --         --         --        9.13 
  Benchmark                   11.06      9.59     12.76        --         --         --       11.24 
ALLIANCE COMMON STOCK         22.70     15.79     14.32     14.43      15.10      14.10%      13.84 
  Lipper Growth               18.78     14.80     12.39     13.08      14.04      13.60       13.42 
  Benchmark                   22.96     19.66     15.20     15.28      16.79      14.55       14.63 
ALLIANCE AGGRESSIVE STOCK     20.65     14.25     10.48     17.17         --         --       18.73 
  Lipper Small Company 
    Growth                    16.55     12.70     17.53     16.29         --         --       16.47 
  Benchmark                   17.85     14.14     14.80     14.29         --         --       13.98 
ALLIANCE GROWTH 
 INVESTORS                    11.18      9.93      9.41        --         --         --       14.16 
  Lipper Flexible Portfolio   12.51      9.26      9.30        --         --         --        9.99 
  Benchmark                   16.94     15.84     13.02        --         --         --       12.73 
ALLIANCE GLOBAL               13.15     11.36     12.12        --         --         --       10.37 
  Lipper Global               17.89      8.49     10.29        --         --         --        3.65 
  Benchmark                   13.48     12.91     10.82        --         --         --        7.44 
</TABLE>

CUMULATIVE RATES OF RETURN FOR PERIODS ENDED DECEMBER 31, 1996:* 

<TABLE>
<CAPTION>
                                                                                               SINCE 
                              1 YEAR   3 YEARS   5 YEARS   10 YEARS   15 YEARS   20 YEARS    INCEPTION 
                            -------- --------- --------- ---------- ---------- ----------- ----------- 
<S>                         <C>      <C>       <C>       <C>        <C>        <C>         <C>
ALLIANCE MONEY MARKET          4.00%    11.67%    16.23%     57.14%    133.56%         --      146.83% 
  Lipper Money Market          3.82     11.18     15.58      55.73     130.46          --      141.99 
  Benchmark                    5.25     15.99     23.86      73.61     165.31                  184.26 
ALLIANCE HIGH YIELD           21.33     38.08     86.42         --         --          --      160.90 
  Lipper High Yield           12.46     25.77     72.39         --         --          --      142.30 
  Benchmark                   11.06     31.63     82.29         --         --          --      190.43 
ALLIANCE COMMON STOCK         22.70     55.25     95.27     284.82     724.81    1,299.61%   1,413.57 
  Lipper Growth               18.78     51.65     80.51     243.70     627.03    1,185.21    1,298.19 
  Benchmark                   22.96     71.34    102.85     314.34     925.25    1.416.26    1,655.74 
ALLIANCE AGGRESSIVE STOCK     20.65     49.13     64.58     387.69         --          --      552.40 
  Lipper Small Company 
    Growth                    16.55     43.42    142.70     352.31         --          --      428.32 
  Benchmark                   17.85     48.69     99.38     280.32         --          --      318.19 
ALLIANCE GROWTH 
 INVESTORS                    11.18     32.83     56.79         --         --          --      161.06 
  Lipper Flexible Portfolio   12.51     30.84     56.65         --         --          --      100.79 
  Benchmark                   16.94     55.46     84.42         --         --          --      138.49 
ALLIANCE GLOBAL               13.15     38.11     77.21         --         --          --      151.34 
  Lipper Global               17.89     28.45     63.87         --         --          --       39.73 
  Benchmark                   13.48     43.95     67.12          -         --          --       95.62 
</TABLE>

- ------------ 
See footnote on next page. 

                                       11
<PAGE>
YEAR-BY-YEAR RATES OF RETURN* 

<TABLE>
<CAPTION>
                   1984    1985    1986     1987      1988    1989 
                -------- ------- ------- --------- -------- ------- 
<S>             <C>      <C>     <C>     <C>       <C>      <C>
ALLIANCE MONEY 
 MARKET**          9.53%    7.17%   5.33%    5.35%    6.03%    7.88% 
ALLIANCE HIGH 
 YIELD              --       --      --      3.44     8.42     3.88 
ALLIANCE COMMON 
 STOCK**          (3.14)   31.83   15.96     6.15    20.97    24.09 
ALLIANCE 
 AGGRESSIVE 
 STOCK              --       --    33.77     6.01    (0.08)   41.79 
ALLIANCE GROWTH 
 INVESTORS          --       --      --      --        --      3.52 
ALLIANCE GLOBAL     --       --      --    (13.63)    9.55    25.22 
</TABLE>
                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 
<TABLE>
<CAPTION>
                   1990    1991     1992    1993     1994    1995    1996 
                -------- ------- -------- ------- -------- ------- ------- 
<S>             <C>      <C>     <C>      <C>     <C>      <C>     <C>
ALLIANCE MONEY 
 MARKET**          6.93%    4.91%   2.32%    1.73%   2.77%    4.48%   4.00% 
ALLIANCE HIGH 
 YIELD            (2.31)   22.97   10.96    21.67   (3.95)   18.48   21.33 
ALLIANCE COMMON 
 STOCK**          (9.22)   36.23    1.98    23.33   (3.31)   30.87   22.70 
ALLIANCE 
 AGGRESSIVE 
 STOCK             6.86    84.63   (4.33)   15.35   (4.97)   30.06   20.65 
ALLIANCE GROWTH 
 INVESTORS         9.33    47.12    3.64    13.89   (4.31)   24.86   11.18 
ALLIANCE GLOBAL   (7.20)   28.99   (1.70)   30.54    3.97    17.39   13.15 
<FN>
- ------------ 
 *     Returns do not reflect the withdrawal charge, the Combined GMDB/GMIB 
       Benefit charge and any charge for tax such as premium taxes. 
**     Prior to 1984 the Year-by-Year Rates of Return were:   

                            1976    1977   1978   1979   1980   1981    1982   1983 
       ALLIANCE COMMON 
        STOCK               8.14% (10.33)% 6.94% 28.28% 48.32% (6.99)% 16.16% 24.60% 
       ALLIANCE MONEY 
        MARKET                --      --     --     --     --   5.68   11.67   7.65% 
</TABLE>

ON PAGE 25, UNDER THE HEADING "TRANSFERS AMONG INVESTMENT OPTIONS," DELETE 
THE FIRST BULLETED PARAGRAPH. 

ON PAGE 26, UNDER THE HEADING "DOLLAR COST AVERAGING" 

  REPLACE THE FIRST SENTENCE IN THE FIRST PARAGRAPH WITH THE FOLLOWING 
  SENTENCE: 

  If you have at least $5,000 of Annuity Account Value in the Alliance Money 
  Market Fund, you may choose to have a specified dollar amount or percentage 
  of your Annuity Account Value transferred from the Alliance Money Market 
  Fund to other Investment Funds on a monthly, quarterly, or annual basis. 

  REPLACE THE SECOND AND THIRD SENTENCES IN THE SECOND PARAGRAPH WITH THE 
  FOLLOWING SENTENCES: 

  The minimum amount that may be transferred on each Transaction Date is 
  $250. The maximum amount which may be transferred is equal to the Annuity 
  Account Value in the Alliance Money Market Fund at the time the option is 
  elected, divided by the number of transfers scheduled to made each Contract 
  Year. 

ON PAGE 29, UNDER THE HEADING, "DISTRIBUTION OF THE CERTIFICATES," REPLACE 
THE FOURTH SENTENCE OF THE FIRST PARAGRAPH WITH THE FOLLOWING TWO SENTENCES: 

  EDI's principal business address is 1290 Avenue of the Americas, New York, 
  New York 10104. For 1996, EDI was paid a fee of $1,204,370 for its services 
  under its "Distribution Agreement" with Equitable Life and the Separate 
  Account. 

ON PAGE 31, UNDER THE SUB-HEADING "PAYMENTS," DELETE THE SECOND PARAGRAPH. 

ON PAGE 40, DELETE THE SECTION WITH THE HEADING "TRUST CHARGES TO 
PORTFOLIOS," AND REPLACE WITH THE FOLLOWING SECTIONS: 

  EQ TRUST CHARGES TO PORTFOLIOS 

  Investment management fees charged daily against EQ Trust's assets, the 
  12b-1 fee, other direct operating expenses of EQ Trust (such as trustees' 
  fees, expenses of independent auditors and legal counsel, administrative 
  service fees, custodian fees, and liability insurance), and certain 
  investment-related expenses of EQ Trust (such as brokerage commissions and 
  other expenses related to the purchase and sale 

                                       12
<PAGE>
of securities), are reflected in each Portfolio's daily share price. The 
investment management fees paid annually by the Portfolios cannot be 
changed without a vote by shareholders. They are as follows: 

                                  AVERAGE DAILY NET ASSETS 
                                 ------------------------ 
EQ/Putnam Growth & Income Value            0.55% 
EQ/Putnam Investors Growth .....           0.55% 
EQ/Putnam International Equity .           0.70% 
MFS Research....................           0.55% 
MFS Emerging Growth Companies ..           0.55% 

Investment management fees are established under EQ Trust's Investment 
Management Agreement between EQ Trust and its investment manager, EQ 
Financial. EQ Financial has entered into expense limitation agreements with 
EQ Trust, with respect to each Portfolio, pursuant to which EQ Financial 
has agreed to waive or limit its fees and total annual operating expenses 
(expressed as a percentage of the Portfolios' average daily net assets) to 
0.85% each for the EQ/Putnam Growth & Income Value, EQ/Putnam Investors 
Growth, MFS Research and MFS Emerging Growth Companies Portfolios; and 
1.20% for EQ/Putnam International Equity Portfolio. See the prospectus for 
EQ Trust for more information. 

The Rule 12b-1 Plan provides that EQ 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. This fee will not be 
increased for the life of the Certificates. Fees and expenses are described 
more fully in the EQ Trust prospectus. 

HR TRUST CHARGES TO PORTFOLIOS 

Investment advisory fees charged daily against HR Trust's assets, the 12b-1 
fee, direct operating expenses of HR 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 HR 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: 

                           AVERAGE DAILY NET ASSETS 

<TABLE>
<CAPTION>
                               FIRST           NEXT          NEXT          NEXT 
                            $750 MILLION   $750 MILLION   $1 BILLION   $2.5 BILLION   THEREAFTER 
                          -------------- -------------- ------------ -------------- ------------ 
<S>                       <C>            <C>            <C>          <C>            <C>
Alliance Money Market ....     0.350%         0.325%        0.300%        0.280%        0.270% 
Alliance High Yield.......     0.600%         0.575%        0.550%        0.530%        0.520% 
Alliance Common Stock ....     0.475%         0.425%        0.375%        0.355%        0.345%* 
Alliance Aggressive 
 Stock....................     0.625%         0.575%        0.525%        0.500%        0.475% 
Alliance Growth 
 Investors................     0.550%         0.500%        0.450%        0.425%        0.400% 
Alliance Global...........     0.675%         0.600%        0.550%        0.530%        0.520% 
Alliance Small Cap 
 Growth...................     0.900%         0.850%        0.825%        0.800%        0.775% 
</TABLE>

- ------------ 
* On assets in excess of $10 billion, the management fee for the Alliance 
  Common Stock Portfolio is reduced to 0.335% of average daily net assets. 

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

The Rule 12b-1 Plan provides that HR 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. This fee will not be 
increased for the life of the Certificates. EDI is currently waiving a 
portion of the 12b-1 fee with respect to the Alliance Small Cap Growth 
Portfolio. Fees and expenses are described more fully in the HR Trust 
prospectus. 

ON PAGE 42, UNDER THE HEADING "TRUST VOTING RIGHTS" 

 REPLACE THE FIRST SENTENCE OF THE SECOND PARAGRAPH WITH THE FOLLOWING 
  SENTENCE: 

  Because EQ Trust is a Delaware business trust and HR Trust is a 
  Massachusetts business trust, annual meetings are not required. 

                                       13
<PAGE>
ON PAGE 42, UNDER THE HEADING "VOTING RIGHTS OF OTHERS," REPLACE THE FIRST 
TWO SENTENCES OF THE PARAGRAPH WITH THE FOLLOWING SENTENCES: 

  Currently we control each trust. EQ Trust shares currently are sold only to 
  our separate accounts. HR Trust shares are held by other separate accounts 
  of insurance companies affiliated and unaffiliated with us. 

ON PAGE 43, UNDER THE SUB-HEADING "CONTRIBUTIONS TO IRAS," REPLACE THE SECOND 
SENTENCE OF THE FOURTH PARAGRAPH WITH THE FOLLOWING SENTENCE: 

  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 $4,000 to individual retirement arrangements (but no more than $2,000 
  to any one individual retirement arrangement). 

ON PAGE 44, REPLACE THE SECOND SENTENCE OF THE FIFTH PARAGRAPH WITH THE 
FOLLOWING SENTENCE: 

  The deductible and nondeductible contributions to the individual's IRA (or 
  the nonworking spouse's IRA) may not, however, together exceed the maximum 
  $2,000 per person limit. 

ON PAGE 44, UNDER THE SUB-HEADING "EXCESS CONTRIBUTIONS," REPLACE THE SECOND 
TO LAST SENTENCE ON THIS PAGE WITH THE FOLLOWING SENTENCE: 

  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 $2,000 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. 

ON PAGE 48, UNDER THE HEADING "PENALTY TAX ON EARLY DISTRIBUTIONS," ADD THE 
FOLLOWING SENTENCE AT THE END OF THE FIRST PARAGRAPH: 

  Also not subject to penalty tax are IRA distributions used to pay certain 
  extraordinary medical expenses or medical insurance premiums for defined 
  unemployed individuals. 

ON PAGE 48, UNDER THE HEADING "TAX PENALTY FOR EXCESS DISTRIBUTIONS OR 
ACCUMULATION," REPLACE THE TWO PARAGRAPHS WITH THE FOLLOWING PARAGRAPH: 

  A 15% excise tax is imposed on an individual's aggregate excess 
  distributions from all tax-favored retirement plans. 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. This tax is 
  temporarily suspended for distributions to the individual for the years 
  1997, 1998 and 1999. However, the excise tax continues to apply for estate 
  tax purposes. 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 tax-favored retirement plans is excessive. The 
  aggregate accumulations will be subject to excise tax in 1997 if they 
  exceed the present value of a hypothetical life annuity paying $160,000 a 
  year. 

ON PAGE 49, UNDER THE HEADING ON PAGE 48 "FEDERAL AND STATE INCOME TAX 
WITHHOLDING," REPLACE THE FOURTH SENTENCE OF THE THIRD PARAGRAPH WITH THE 
FOLLOWING SENTENCE: 

  For 1997, a recipient of periodic payments (e.g., monthly or annual 
  payments) which total less than a $14,400 taxable amount will generally be 
  exempt from Federal income tax withholding, unless the recipient specifies 
  a different choice of withholding exemptions. 

                                       14
<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:     Alliance 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 a Rollover IRA SAI: 
                     (Supplement dated May 1, 1997 to Rollover IRA and Choice 
                     Income Plan Prospectus, dated October 16, 1996) 


                     --------------------------------------------------------- 
                     Name 


                     --------------------------------------------------------- 
                     Address 


                     --------------------------------------------------------- 
                     City                    State                    Zip 

                                       15


<PAGE>

                                              Filed Pursuant to Rule 497(c)
                                              Registration File No.: 333-05593

           SUPPLEMENT DATED MAY 1, 1997 TO ACCUMULATOR PROSPECTUS, 
                            DATED OCTOBER 16, 1996 
- ----------------------------------------------------------------------------- 

This supplement dated May 1, 1997, updates certain information in the
Accumulator prospectus of the Equitable Life Assurance Society of the United
States (EQUITABLE LIFE), dated October 16, 1996. You should read this supplement
in conjunction with the prospectus. You should keep the supplement and the
prospectus for future reference. We have filed with the Securities and Exchange
Commission (SEC) our statement of additional information (SAI) dated May 1,
1997. If you have previously received, but do not presently have, a copy of the
prospectus, you may obtain an additional copy of the prospectus, as well as a
copy of the SAI, from us, free of charge, if you write to Equitable Life, Income
Management Group, P.O. Box 1547, Secaucus, NJ 07096-1547, call (800) 789-7771 or
if you only need a copy of the SAI, you may mail in the SAI request form located
at the end of the supplement. The SAI has been incorporated by reference into
this supplement.

In the supplement, each section of the prospectus in which a change has been
made is identified and the number of each prospectus page on which a change
occurs is also noted. Special terms used in the prospectus have the same meaning
in the supplement unless otherwise noted.

ON THE COVER PAGE OF THE PROSPECTUS, THE THIRD (INCLUDING THE CHART OF
INVESTMENT OPTIONS) AND FOURTH PARAGRAPHS ARE REPLACED BY THE FOLLOWING
PARAGRAPHS:

  The Certificates offer investment options (INVESTMENT OPTIONS) that permit 
  you to create your own strategies. These Investment Options include 12 
  variable investment funds (INVESTMENT FUNDS) and each GUARANTEE PERIOD in 
  the GUARANTEED PERIOD ACCOUNT. 

  We invest each Investment Fund in Class IB shares of a corresponding 
  portfolio (PORTFOLIO) of EQ Advisors Trust (EQ TRUST) and The Hudson River 
  Trust (HR TRUST), mutual funds whose shares are purchased by separate 
  accounts of insurance companies. The prospectuses for EQ Trust and HR 
  Trust, both of which accompany this supplement, describe the investment 
  objectives, policies and risks of the Portfolios. 

                              INVESTMENTS FUNDS 
    ------------------------------------------------------------------------- 

O  EQ/PUTNAM GROWTH & INCOME VALUE      O  ALLIANCE HIGH YIELD 
O  EQ/PUTNAM INVESTORS GROWTH           O  ALLIANCE COMMON STOCK 
O  EQ/PUTNAM INTERNATIONAL EQUITY       O  ALLIANCE AGGRESSIVE STOCK 
O  MFS RESEARCH                         O  ALLIANCE GROWTH INVESTORS 
O  MFS EMERGING GROWTH COMPANIES        O  ALLIANCE GLOBAL 
O  ALLIANCE MONEY MARKET                O  ALLIANCE SMALL CAP GROWTH 

   THE FOLLOWING SENTENCE IS ADDED AT THE END OF THE FIFTH PARAGRAPH: 

   The Guarantee Periods currently available have Expiration Dates of 
February 15 in years 1998 through 2007. 

THROUGHOUT THE PROSPECTUS ANY REFERENCE TO THE INVESTMENT FUNDS AND GUARANTEE 
PERIODS REFER TO THE INVESTMENT FUNDS AND GUARANTEE PERIODS SET FORTH ABOVE. 
- ----------------------------------------------------------------------------- 

                                Copyright 1997 
The Equitable Life Assurance Society of the United States, New York, New York 
                                    10104. 
                             All rights reserved. 

<PAGE>
THROUGHOUT THE PROSPECTUS (EXCEPT WHERE OTHERWISE NOTED) THE REFERENCE TO 
"TRUST" IS REPLACED BY "EQ TRUST AND HR TRUST." 

ON PAGE 2, UNDER THE HEADING "INCORPORATION OF CERTAIN DOCUMENTS BY 
REFERENCE" REPLACE THE ENTIRE SECTION WITH THE FOLLOWING SECTION: 

    Equitable Life's Annual Report on Form 10-K for the year ended December 
31, 1996 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, as amended (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 the
prospectus and the supplement 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 the prospectus and the supplement 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 the prospectus and
the supplement. 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. The SEC maintains a
web site that contains reports, proxy and information statements and other
information regarding registrants that file electronically with the SEC. The
address of the site is http://www.sec.gov.

    Equitable Life will provide without charge to each person to whom a
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, 1290 Avenue of the Americas, New York,
New York 10104. Attention: Corporate Secretary (telephone: (212) 554-1234).

ON PAGE 4, UNDER THE HEADING "GENERAL TERMS" 

  ADD THE FOLLOWING DEFINITIONS: 

  EQ TRUST--EQ Advisors Trust, a mutual fund in which the assets of separate 
  accounts of insurance companies are invested. EQ Financial Consultants, 
  Inc. (EQ Financial) is the manager of EQ Trust and has appointed advisers 
  for each of the Portfolios. 

  HR TRUST--The Hudson River Trust, a mutual fund in which the assets of 
  separate accounts of insurance companies are invested. Alliance Capital 
  Management L.P. (Alliance) is the manager and adviser to HR Trust. 

  DELETE THE DEFINITION FOR "TRUST." 

                                        2
<PAGE>
ON PAGES 5 AND 6, REPLACE THE "FEE TABLE" SECTION WITH THE FOLLOWING SECTION: 

                                  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 EQ
Trust and HR 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
each trust's charges and expenses, see the prospectuses for EQ Trust and HR
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 
                                                                                      YEAR 
                                                                                  ---------- 
<S>                                                                               <C>          <C>
WITHDRAWAL CHARGE AS A PERCENTAGE OF CONTRIBUTIONS (deducted upon surrender or      1........  7.00% 
 for certain withdrawals. The applicable withdrawal charge percentage is            2........  6.00 
 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   3........  5.00 
 contribution withdrawn or surrendered. For each contribution, the Contract Year    4........  4.00 
 in which we receive that contribution is "Contract Year 1")(1)                     5........  3.00 
                                                                                    6........  2.00 
                                                                                    7........  1.00 
                                                                                    8+.......  0.00 
</TABLE>

<TABLE>
<CAPTION>
                                                                            COMBINED 
                                                                            GMDB/GMIB   GMDB ONLY 
                                                                             BENEFIT     BENEFIT 
                                                                          ----------- ----------- 
<S>                                                                           <C>         <C>
GMDB/GMIB CHARGES (percentage deducted annually on each Processing Date 
 as a percentage of the guaranteed minimum death benefit then in 
 effect)(2)...............................................................    0.45%       0.20% 
</TABLE>

SEPARATE ACCOUNT ANNUAL EXPENSES (AS A PERCENTAGE OF ASSETS IN EACH 
INVESTMENT FUND) 

<TABLE>
<CAPTION>
<S>                                     <C>
MORTALITY AND EXPENSE RISK CHARGE ......  0.90% 
ASSET BASED ADMINISTRATIVE CHARGE(3) ...  0.30% 
                                        ------- 
 TOTAL SEPARATE ACCOUNT ANNUAL 
   EXPENSES.............................  1.20% 
                                        ======= 
</TABLE>

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

                                        3
<PAGE>
EQ TRUST AND HR TRUST ANNUAL EXPENSES (AS A PERCENTAGE OF AVERAGE DAILY NET 
ASSETS IN EACH PORTFOLIO) 

<TABLE>
<CAPTION>
                                     INVESTMENT                              TOTAL 
                                    MANAGEMENT &                  OTHER      ANNUAL 
            PORTFOLIOS              ADVISORY FEES  12B-1 FEE(4)  EXPENSES   EXPENSES 
- --------------------------------- --------------- ------------ ---------- ---------- 
<S>                               <C>             <C>          <C>        <C>
EQ TRUST 
EQ/Putnam Growth & Income 
 Value(5)                               0.55%          0.25%       0.05%      0.85% 
EQ/Putnam Investors Growth(5)           0.55%          0.25%       0.05%      0.85% 
EQ/Putnam International Equity(5)       0.70%          0.25%       0.25%      1.20% 
MFS Research(5)                         0.55%          0.25%       0.05%      0.85% 
MFS Emerging Growth Companies(5)        0.55%          0.25%       0.05%      0.85% 
HR TRUST 
Alliance Money Market(6)                0.35%          0.25%       0.04%      0.64% 
Alliance High Yield(6)                  0.60%          0.25%       0.06%      0.91% 
Alliance Common Stock(6)                0.38%          0.25%       0.03%      0.66% 
Alliance Aggressive Stock(6)            0.55%          0.25%       0.03%      0.83% 
Alliance Growth Investors(6)            0.53%          0.25%       0.06%      0.84% 
Alliance Global(6)                      0.65%          0.25%       0.08%      0.98% 
Alliance Small Cap Growth(6)            0.90%          0.25%(7)    0.10%      1.20%(7) 
</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." We reserve the right 
         to impose an administrative charge of the lesser of $25 and 2.0% of 
         the amount withdrawn for each Lump Sum Withdrawal after the fifth in 
         a Contract Year. See "Withdrawal Processing Charge" also in Part 6. 

  (2)    The guaranteed minimum death benefit (GMDB) is described under 
         "Death Benefit," "GMDB" and the guaranteed minimum income benefit 
         (GMIB) is described under "GMIB" both of which are in Part 5. See 
         "Part 6: Deductions and Charges," "Charges for Combined GMDB/GMIB 
         Benefit" and "Charges for GMDB Only Benefit." 

  (3)    We reserve the right to increase this charge to an annual rate of 
         0.35%, the maximum permitted under the Certificates. 

  (4)    The Class IB shares of EQ Trust and HR Trust are subject to fees 
         imposed under distribution plans (herein, the "Rule 12b-1 Plans") 
         adopted by EQ Trust and HR Trust pursuant to Rule 12b-1 under the 
         Investment Company Act of 1940, as amended. The Rule 12b-1 Plans 
         provide that EQ Trust and HR 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. This fee will not be increased for the life of the 
         Certificates. 

  (5)    "Other Expenses" shown are based on estimated amounts (after expense 
         waiver or limitation) for the current fiscal year, as EQ Trust 
         commenced operations on May 1, 1997. The maximum investment advisory 
         fees cannot be increased without a vote of that Portfolio's 
         shareholders. The other direct operating expenses will fluctuate 
         from year to year depending on actual expenses, but pursuant to 
         agreement, cannot together with other fees specified exceed the 
         total annual expenses specified. See "EQ Trust Charges to 
         Portfolios" in Part 6. 

  (6)    The amounts shown for the Portfolios of HR Trust (other than 
         Alliance Small Cap Growth) have been restated to reflect advisory 
         fees which went into effect as of May 1, 1997. "Other Expenses" are 
         based on the average daily net assets in each Portfolio during 1996. 
         The amounts shown for the Alliance Small Cap Growth Portfolio are 
         estimated for the current fiscal year as this Portfolio commenced 
         operations on May 1, 1997. 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 HR 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 "HR Trust Charges to Portfolios" in Part 6. 

  (7)    Equitable Distributors Inc. (EDI) has agreed to waive the 0.25% 
         12b-1 fee to the extent necessary to limit annual expenses for the 
         Alliance Small Cap Growth Portfolio to 1.20% of the average daily 
         net assets of that Portfolio as set forth above. This agreement may 
         be modified by EDI and HR Trust at any time, and there can be no 
         assurance that the 12b-1 fee will not be restored to 0.25% in the 
         future. 

                                        4
<PAGE>
EXAMPLES 

The examples below show the expenses that a hypothetical Certificate Owner would
pay under the Combined GMDB/GMIB Benefit and under the GMDB Only Benefit 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.

                     COMBINED GMDB/GMIB BENEFIT ELECTION 




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


                                  1 YEAR   3 YEARS    1 YEAR   3 YEARS 
                                  ------   -------    ------   ------- 
EQ TRUST 
EQ/Putnam Growth & Income Value   $90.75   $123.59   $25.52   $78.95 
EQ/Putnam Investors Growth         90.75    123.59    25.52    78.95 
EQ/Putnam International Equity     94.23    134.03    29.00    89.39 
MFS Research                       90.75    123.59    25.52    78.95 
MFS Emerging Growth Companies      90.75    123.59    25.52    78.95 
HR TRUST 
Alliance Money Market             $88.66   $117.29   $23.43   $72.65 
Alliance High Yield                91.35    125.39    26.12    80.75 
Alliance Common Stock              88.86    117.89    23.63    73.26 
Alliance Aggressive Stock          90.55    122.99    25.32    78.35 
Alliance Growth Investors          90.65    123.29    25.42    78.65 
Alliance Global                    92.04    127.48    26.81    82.83 
Alliance Small Cap Growth          94.23    134.03    29.00    89.39 

- ------------ 
See footnote on next page. 

                                        5
<PAGE>
                          GMDB ONLY BENEFIT ELECTION 

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

                                  1 YEAR   3 YEARS    1 YEAR   3 YEARS 
                                    ----     -----     ----     ----- 
EQ TRUST 
EQ/Putnam Growth & Income Value   $90.75   $118.31   $22.87   $70.68 
EQ/Putnam Investors Growth         90.75    118.31    22.87    70.68 
EQ/Putnam International Equity     94.23    128.77    26.35    81.15 
MFS Research                       90.75    118.31    22.87    70.68 
MFS Emerging Growth Companies      90.75    118.31    22.87    70.68 
HR TRUST 
Alliance Money Market             $88.66   $111.98   $20.78   $64.37 
Alliance High Yield                91.35    120.11    23.47    72.48 
Alliance Common Stock              88.86    112.59    20.98    64.97 
Alliance Aggressive Stock          90.55    117.70    22.67    70.08 
Alliance Growth Investors          90.65    118.01    22.77    70.38 
Alliance Global                    92.04    122.20    24.16    74.57 
Alliance Small Cap Growth          94.23    128.77    26.35    81.15 

- ------------ 
Note: 
(1) The amount accumulated from the $1,000 contribution 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. 

CONDENSED FINANCIAL INFORMATION 

  ACCUMULATION UNIT VALUES 

  Equitable Life commenced the offering of the Certificates on October 16, 
  1996. The following table shows the Accumulation Unit Values, as of October 
  16, 1996 and the last Business Day for the periods shown. There are no 
  Accumulation Unit Values for Alliance Small Cap Growth, and the Investment 
  Funds investing in Class IB shares of EQ Trust Portfolios as such 
  Investment Funds were not available prior to the date of this supplement. 

                                        LAST BUSINESS DAY OF 
                           --------------------------------------------- 
                            OCTOBER 16, 1996  DECEMBER 1996   MARCH 1997 
                           ---------------- --------------- ------------ 
 Alliance Money Market          24.472785       24.675315      24.891695 
 Alliance High Yield            25.466366       26.090042      26.137191 
 Alliance Common Stock         143.741180      151.232750     145.273200 
 Alliance Aggressive Stock      65.166142       65.534670      63.837949 
 Alliance Growth Investors      25.496401       26.148649      25.584199 
 Alliance Global                24.381648       25.118937      24.218751 

                                        6
<PAGE>
ON PAGE 7, UNDER THE HEADING "TRANSFERS" 

 THE FIRST SENTENCE OF THE PARAGRAPH IS REVISED AS FOLLOWS: 

 You may make an unlimited number of transfers among the Investment Options. 

 DELETE THE SECOND SENTENCE. 

ON PAGE 10 UNDER THE HEADING "EQUITABLE LIFE" 

  REPLACE THE FOURTH SENTENCE OF THE FIRST PARAGRAPH WITH THE FOLLOWING 
  SENTENCE: 

 Our home office is located at 1290 Avenue of the Americas, New York, New 
 York 10104. 

  REPLACE THE SECOND AND THIRD PARAGRAPHS WITH THE FOLLOWING PARAGRAPHS: 

  Equitable Life is a wholly owned subsidiary of The Equitable Companies 
  Incorporated (the Holding Company). The largest shareholder of the Holding 
  Company is AXA-UAP (AXA). As of December 31, 1996, AXA beneficially owned 
  approximately 63.8% of the outstanding shares of common stock of the 
  Holding Company (assuming conversion of convertible preferred stock held by 
  AXA). 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 $239.8 billion of assets as of December 31, 1996. 

ON PAGE 10, INSERT THE FOLLOWING SECTIONS AFTER THE LAST PARAGRAPH OF THE 
SECTION UNDER THE HEADING "SEPARATE ACCOUNT NO. 49": 

  EQ TRUST 

  EQ Trust is an open-end management investment company. As a "series type" 
  of mutual fund, EQ Trust issues different series of stock, each of which 
  relates to a different Portfolio of EQ Trust. EQ Trust commenced operations 
  on May 1, 1997. EQ Trust does not impose a sales charge or "load" for 
  buying and selling it shares. All dividend distributions to EQ Trust are 
  reinvested in full and fractional shares of the Portfolio to which they 
  relate. Investment Funds that invest in Portfolios of EQ Trust purchase 
  Class IB shares of a corresponding Portfolio of EQ Trust. More detailed 
  information about EQ Trust, its investment objectives, policies and 
  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 supplement and in its statement of additional 
  information. 

  EQ TRUST'S MANAGER AND ADVISERS 

  EQ Trust is managed by EQ Financial Consultants, Inc. (EQ Financial) which, 
  subject to supervision and direction of the Trustees of EQ Trust, has 
  overall responsibility for the general management of EQ Trust. EQ Financial 
  is an investment adviser registered under the 1940 Act, and a broker-dealer 
  registered under the Exchange Act. EQ Financial is a Delaware corporation 
  and an indirect, wholly-owned subsidiary of Equitable Life. 
 
  EQ Financial's main office is located at 1290 Avenue of the Americas, New 
  York, New York 10104. 

  EQ Financial has entered into investment advisory agreements with Putnam 
  Investments, and Massachusetts Financial Services Company, which serve as 
  advisers to EQ/Putnam and MFS Portfolios, respectively, of EQ Trust. 

ON PAGES 10 AND 11 IN THE HEADINGS "THE TRUST" AND "THE TRUST'S INVESTMENT 
ADVISOR" REPLACE "THE TRUST" WITH "HR TRUST." 

ON PAGE 11, UNDER THE HEADING "THE TRUST'S INVESTMENT ADVISOR" REPLACE THE 
THIRD SENTENCE OF THE FIRST PARAGRAPH WITH THE FOLLOWING SENTENCE: 

  On December 31, 1996, Alliance was managing approximately $182.8 billion in 
  assets. 

  DELETE THE SECOND PARAGRAPH. 

                                        7
<PAGE>
ON PAGE 12, UNDER THE HEADING "INVESTMENT POLICIES AND OBJECTIVES OF THE 
TRUST'S PORTFOLIOS" 
  ADD THE FOLLOWING SENTENCES TO THE END OF THE FIRST PARAGRAPH: 

  Set forth below is a summary of the investment policies and objectives of 
  each Portfolio. This summary is qualified in its entirely by reference to 
  the prospectuses for EQ Trust and HR Trust, both of which accompany this 
  supplement. Please read the prospectuses for each of the trusts carefully 
  before investing. 

  INSERT THE FOLLOWING DESCRIPTIONS BEFORE THE DESCRIPTION OF "AGGRESSIVE 
  STOCK": 

<TABLE>
<CAPTION>
<S>                  <C>                                                        <C>
 EQ/Putnam Growth &  Primarily common stocks that offer potential for capital   Capital growth and, 
 Income Value        growth and may, consistent with the Portfolio's investment secondarily, current 
                     objective, invest in common stocks that offer potential    income 
                     for current income. 
EQ/Putnam Investors  Primarily common stocks that the Portfolio adviser         Long-term growth of 
 Growth              believes afford the best opportunity for long-term capital capital and any 
                     growth.                                                    increased income that 
                                                                                results from this growth 
EQ/Putnam            Primarily a diversified portfolio of equity securities of  Capital appreciation 
 International       companies organized under laws of countries other than the 
 Equity              United States. 
MFS Research         A substantial portion of assets invested in common stock   Long-term growth of 
                     or securities convertible into common stock of companies   capital and future 
                     believed by the Portfolio adviser to possess better than   income 
                     average prospects for long-term growth. 
MFS Emerging Growth  Primarily (i.e., at least 80% of its assets under normal   Long-term growth of 
 Companies           circumstances) in common stocks of emerging growth         capital 
                     companies that the Portfolio adviser believes are early in 
                     their life cycle but which have the potential to become 
                     major enterprises. 
</TABLE>


  DELETE THE DESCRIPTIONS OF "AGGRESSIVE STOCK," "GROWTH INVESTORS" AND "HIGH 
  YIELD" AND INSERT THE FOLLOWING DESCRIPTIONS: 

<TABLE>
<CAPTION>
<S>                     <C>                                                       <C>
 Alliance Aggressive    Primarily common stocks and other equity-type securities  Long-term growth of 
 Stock                  issued by quality small and intermediate sized companies  capital 
                        with strong growth prospects and in covered options on 
                        those securities. 
Alliance Growth         Diversified mix of publicly traded equity and fixed       High total return 
 Investors              income securities, including at times common stocks       consistent with the 
                        issued by intermediate and small-sized companies and at   adviser's determination 
                        times lower quality fixed income securities commonly      of reasonable risk 
                        known as "junk bonds." 
Alliance High Yield     Primarily a diversified mix of high yield, fixed-income   High return by 
                        securities which generally involve greater volatility of  maximizing current 
                        price and risk of principal and income than higher        income and, to the 
                        quality fixed-income securities. Lower quality debt       extent consistent with 
                        securities are commonly known as "junk bonds."            that objective, capital 
                                                                                  appreciation 
Alliance Small Cap      Primarily U.S. common stocks and other equity-type        Long-term growth of 
 Growth                 securities issued by smaller companies that, in the       capital 
                        opinion of the adviser, have favorable growth prospects. 
</TABLE>

                                        8
<PAGE>
ON PAGE 13, REPLACE THE FIRST AND SECOND PARAGRAPHS WITH THE FOLLOWING 
PARAGRAPHS: 

  This Part presents performance data for each of the Investment Funds 
  included in the tables below. The performance data were calculated by two 
  methods. The first method presented in the tables under "Standardized 
  Performance Data," reflects all applicable fees and charges, including the 
  Combined GMDB/GMIB Benefit charge, but not the charges for any applicable 
  taxes such as premium taxes. 

  The second method presented in the tables under "Rate of Return Data for 
  Investment Funds," also reflects all applicable fees and charges, but does 
  not reflect the withdrawal charge, the Combined GMDB/GMIB Benefit charge or 
  the charge for tax such as premium taxes. These additional charges would 
  effectively reduce the rates of return credited to a particular 
  Certificate. 

  HR Trust Portfolios 

  The performance data shown for the Investment Funds investing in Class IB 
  shares of HR Trust Portfolios (other than the Alliance Small Cap Growth 
  Portfolio which commenced operations on May 1, 1997) are based on the 
  actual investment results of the Portfolios, and have been adjusted for the 
  fees and charges applicable under the Certificates. However, the investment 
  results prior to October 1996, when Class IB Shares were not available, do 
  not reflect 12b-1 fees, which would effectively reduce such investment 
  performance. 

  The performance data for the Alliance Money Market and Alliance Common 
  Stock Funds that invest in corresponding HR Trust Portfolios, for 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 Investment Funds are based on the date of inception of 
  the predecessor separate accounts. These performance data have been 
  adjusted to reflect the maximum investment advisory fee payable for the 
  corresponding Portfolio of HR Trust, as well as an assumed charge of 0.06% 
  for direct operating expenses. 

  EQ Trust Portfolios 

  The Investment Funds of the Separate Account that invest in Class IB shares 
  of Portfolios of EQ Trust have only recently been established and no 
  Certificates funded by those Investment Funds have been issued as of the 
  date of this Supplement. EQ Trust commenced operations on May 1, 1997. 
  Therefore, no actual historical performance data for any of these 
  Portfolios are available. In this connection, see the discussion 
  immediately following the tables below. 

ON PAGE 13, REPLACE THE HEADING "PERFORMANCE DATA FOR A CERTIFICATE" WITH 
"STANDARDIZED PERFORMANCE DATA." 

  IN THE FIRST SENTENCE OF THE THIRD PARAGRAPH UNDER THIS HEADING CHANGE THE 
  DATE FROM "DECEMBER 31, 1995" TO "DECEMBER 31, 1996." 

ON PAGES 13 AND 14, REPLACE THE TABLES AND FOOTNOTES WITH THE FOLLOWING 
TABLES AND FOOTNOTES: 

                        STANDARDIZED PERFORMANCE DATA 
               AVERAGE ANNUAL TOTAL RETURN UNDER A CERTIFICATE 
                      SURRENDERED ON DECEMBER 31, 1996* 

<TABLE>
<CAPTION>
                                     LENGTH OF INVESTMENT PERIOD 
                          ----------------------------------------------- 
        INVESTMENT            ONE     THREE   FIVE     TEN       SINCE 
           FUND              YEAR     YEARS   YEARS   YEARS   INCEPTION** 
- ------------------------- --------- ------- ------- ------- ------------- 
<S>                       <C>       <C>     <C>     <C>     <C>
Alliance Money Market        (3.00)%   1.84%   2.10%   4.18%      5.38% 
Alliance High Yield          14.33     9.63   12.53      --       9.64 
Alliance Common Stock        15.70    14.18   13.58   14.08      13.51 
Alliance Aggressive Stock    13.65    12.60    9.64   16.85      18.30 
Alliance Growth Investors     4.18     8.18    8.59      --      12.39 
Alliance Global               6.15     9.67   11.37      --       9.20 
</TABLE>

- ------------ 
See footnotes below. 

                                        9
<PAGE>
The table below illustrates the growth of an assumed investment of $1,000, 
with fees and charges deducted on the standardized basis described above for 
the first method of calculation. 

                        STANDARDIZED PERFORMANCE DATA 
                     GROWTH OF $1,000 UNDER A CERTIFICATE 
                      SURRENDERED ON DECEMBER 31, 1996* 

                                     LENGTH OF INVESTMENT PERIOD 
                          ------------------------------------------------ 
        INVESTMENT           ONE    THREE     FIVE     TEN        SINCE 
           FUND             YEAR    YEARS    YEARS    YEARS    INCEPTION** 
- ------------------------- ------- -------- -------- -------- ------------- 
Alliance Money Market      $  970   $1,056   $1,110   $1,506     $ 2,313 
Alliance High Yield         1.143    1,318    1,804       --       2,509 
Alliance Common Stock       1,157    1,489    1,890    3,732      14,324 
Alliance Aggressive Stock   1,137    1,428    1,585    4,745       6,352 
Alliance Growth Investors   1,042    1,266    1,510       --       2,546 
Alliance Global             1,062    1,319    1,713       --       2,412 

- ------------ 
  * The tables reflect charges under a Certificate with the 0.45% GMDB/GMIB 
    charge. 
 ** The "Since Inception" dates for the Portfolios of HR Trust are as 
    follows: Alliance Money Market (July 13, 1981); Alliance High Yield 
    (January 2, 1987); Alliance Common Stock (January 13, 1976); Alliance 
    Aggressive Stock (January 27, 1986); Alliance Growth & Income (October 1, 
    1993); and Alliance Global (August 27, 1987). 

ON PAGE 14, INSERT THE FOLLOWING PARAGRAPHS BEFORE THE "RATE OF RETURN DATA 
FOR INVESTMENT FUNDS" SECTION: 

  Additional investment performance information appears in the attached HR 
  Trust and EQ Trust prospectuses. 

  The Alliance Small Cap Growth Portfolio of HR Trust commenced operations on 
  May 1, 1997. Therefore, no actual historical performance data are 
  available. However, historical performance of a composite of six other 
  advisory accounts managed by Alliance is described in the attached HR Trust 
  prospectus. According to that prospectus, these accounts have substantially 
  the same investment objectives and policies, and are managed in accordance 
  with essentially the same investment strategies and techniques, as those of 
  the Alliance Small Cap Growth Portfolio. It should be noted that these 
  accounts are not subject to certain of the requirements and restrictions to 
  which the Alliance Small Cap Growth Portfolio is subject and that they are 
  managed for tax exempt clients of Alliance. The investment performance 
  information included in the HR Trust prospectus for all Portfolios other 
  than the Alliance Small Cap Growth Portfolio is based on actual historical 
  performance. 

  The investment performance data for HR Trust's Alliance Small Cap Growth 
  Portfolio and for each of the Portfolios of EQ Trust, contained in the HR 
  Trust and the EQ Trust prospectuses, are provided by those prospectuses to 
  illustrate the past performance of each respective Portfolio adviser in 
  managing substantially similar investment vehicles as measured against 
  specified market indices and do not represent the past or future 
  performance of any Portfolio. None of the performance data contained in the 
  HR Trust and EQ Trust prospectuses reflects fees and charges imposed under 
  your Certificate, which fees and charges would reduce such performance 
  figures. Therefore, the performance data for each of the Portfolios 
  described in the EQ Trust prospectus and for the Alliance Small Cap Growth 
  Portfolio in the HR Trust prospectus may be of limited use and are not 
  intended to be a substitute for actual performance of the corresponding 
  Portfolios, nor are such results an estimate or guarantee of future 
  performance for these Portfolios. 

                                       10
<PAGE>
ON PAGES 15 AND 16, REPLACE THE TABLES AND FOOTNOTES WITH THE FOLLOWING 
TABLES AND FOOTNOTES: 

ANNUALIZED RATES OF RETURN FOR PERIODS ENDED DECEMBER 31, 1996:* 

<TABLE>
<CAPTION>
                                                                                              SINCE 
                              1 YEAR   3 YEARS   5 YEARS   10 YEARS   15 YEARS   20 YEARS   INCEPTION 
                            -------- --------- --------- ---------- ---------- ---------- ----------- 
<S>                         <C>      <C>       <C>       <C>        <C>        <C>        <C>
ALLIANCE MONEY MARKET          4.00%     3.75%     3.05%     4.62%      5.82%                  6.02% 
  Lipper Money Market          3.82      3.60      2.93      4.52       5.72         --        5.89 
  Benchmark                    5.25      5.07      4.37      5.67       6.72         --        6.97 
ALLIANCE HIGH YIELD           21.33     11.35     13.27        --         --         --       10.07 
  Lipper High Yield           12.46      7.93     11.47        --         --         --        9.13 
  Benchmark                   11.06      9.59     12.76        --         --         --       11.24 
ALLIANCE COMMON STOCK         22.70     15.79     14.32     14.43      15.10      14.10%      13.84 
  Lipper Growth               18.78     14.80     12.39     13.08      14.04      13.60       13.42 
  Benchmark                   22.96     19.66     15.20     15.28      16.79      14.55       14.63 
ALLIANCE AGGRESSIVE STOCK     20.65     14.25     10.48     17.17         --         --       18.73 
  Lipper Small Company 
    Growth                    16.55     12.70     17.53     16.29         --         --       16.47 
  Benchmark                   17.85     14.14     14.80     14.29         --         --       13.98 
ALLIANCE GROWTH 
 INVESTORS                    11.18      9.93      9.41        --         --         --       14.16 
  Lipper Flexible Portfolio   12.51      9.26      9.30        --         --         --        9.99 
  Benchmark                   16.94     15.84     13.02        --         --         --       12.73 
ALLIANCE GLOBAL               13.15     11.36     12.12        --         --         --       10.37 
  Lipper Global               17.89      8.49     10.29        --         --         --        3.65 
  Benchmark                   13.48     12.91     10.82        --         --         --        7.44 
</TABLE>

CUMULATIVE RATES OF RETURN FOR PERIODS ENDED DECEMBER 31, 1996:* 

<TABLE>
<CAPTION>
                                                                                               SINCE 
                              1 YEAR   3 YEARS   5 YEARS   10 YEARS   15 YEARS   20 YEARS    INCEPTION 
                            -------- --------- --------- ---------- ---------- ----------- ----------- 
<S>                         <C>      <C>       <C>       <C>        <C>        <C>         <C>
ALLIANCE MONEY MARKET          4.00%    11.67%    16.23%     57.14%    133.56%         --      146.83% 
  Lipper Money Market          3.82     11.18     15.58      55.73     130.46          --      141.99 
  Benchmark                    5.25     15.99     23.86      73.61     165.31                  184.26 
ALLIANCE HIGH YIELD           21.33     38.08     86.42         --         --          --      160.90 
  Lipper High Yield           12.46     25.77     72.39         --         --          --      142.30 
  Benchmark                   11.06     31.63     82.29         --         --          --      190.43 
ALLIANCE COMMON STOCK         22.70     55.25     95.27     284.82     724.81    1,299.61%   1,413.57 
  Lipper Growth               18.78     51.65     80.51     243.70     627.03    1,185.21    1,298.19 
  Benchmark                   22.96     71.34    102.85     314.34     925.25    1.416.26    1,655.74 
ALLIANCE Aggressive Stock     20.65     49.13     64.58     387.69         --          --      552.40 
  Lipper Small Company 
    Growth                    16.55     43.42    142.70     352.31         --          --      428.32 
  Benchmark                   17.85     48.69     99.38     280.32         --          --      318.19 
ALLIANCE GROWTH 
 INVESTORS                    11.18     32.83     56.79         --         --          --      161.06 
  Lipper Flexible Portfolio   12.51     30.84     56.65         --         --          --      100.79 
  Benchmark                   16.94     55.46     84.42         --         --          --      138.49 
ALLIANCE GLOBAL               13.15     38.11     77.21         --         --          --      151.34 
  Lipper Global               17.89     28.45     63.87         --         --          --       39.73 
  Benchmark                   13.48     43.95     67.12          -         --          --       95.62 
</TABLE>

- ------------ 
See footnote on next page. 

                                       11
<PAGE>
YEAR-BY-YEAR RATES OF RETURN* 
<TABLE>
<CAPTION>

                   1984    1985    1986     1987      1988    1989 
                -------- ------- ------- --------- -------- ------- 
<S>                <C>      <C>     <C>      <C>      <C>      <C>
ALLIANCE MONEY 
 MARKET**          9.53%    7.17%   5.33%    5.35%    6.03%    7.88% 
ALLIANCE HIGH 
 YIELD              --       --      --      3.44     8.42     3.88 
ALLIANCE COMMON 
 STOCK**          (3.14)   31.83   15.96     6.15    20.97    24.09 
ALLIANCE 
 AGGRESSIVE 
 STOCK              --       --    33.77     6.01    (0.08)   41.79 
ALLIANCE GROWTH 
 INVESTORS          --       --      --      --        --      3.52 
ALLIANCE GLOBAL     --       --      --    (13.63)    9.55    25.22 

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

                   1990    1991     1992    1993     1994    1995    1996 
                -------- ------- -------- ------- -------- ------- ------- 
ALLIANCE MONEY 
 MARKET**          6.93%    4.91%   2.32%    1.73%   2.77%    4.48%   4.00% 
ALLIANCE HIGH 
 YIELD            (2.31)   22.97   10.96    21.67   (3.95)   18.48   21.33 
ALLIANCE COMMON 
 STOCK**          (9.22)   36.23    1.98    23.33   (3.31)   30.87   22.70 
ALLIANCE 
 AGGRESSIVE 
 STOCK             6.86    84.63   (4.33)   15.35   (4.97)   30.06   20.65 
ALLIANCE GROWTH 
 INVESTORS         9.33    47.12    3.64    13.89   (4.31)   24.86   11.18 
ALLIANCE GLOBAL   (7.20)   28.99   (1.70)   30.54    3.97    17.39   13.15 


- ------------ 
 *     Returns do not reflect the withdrawal charge, the Combined GMDB/GMIB 
       Benefit charge and any charge for tax such as premium taxes. 
**     Prior to 1984 the Year-by-Year Rates of Return were:   
                            1976   1977   1978   1979   1980   1981    1982   1983 
                            ----   ----   ----   ----   ----   ----    ----   ----
       ALLIANCE COMMON 
       STOCK               8.14% (10.33)% 6.94% 28.28% 48.32% (6.99)% 16.16% 24.60% 
       ALLIANCE MONEY 
       MARKET                 --     --     --    --    --     5.68   11.67  7.65% 
</TABLE>

ON PAGE 22, UNDER THE HEADING "TRANSFERS AMONG INVESTMENT OPTIONS," DELETE 
THE FIRST BULLETED PARAGRAPH. 

ON PAGE 22, UNDER THE HEADING "DOLLAR COST AVERAGING" 

  REPLACE THE FIRST SENTENCE IN THE FIRST PARAGRAPH WITH THE FOLLOWING 
  SENTENCE: 

  If you have at least $5,000 of Annuity Account Value in the Alliance Money 
  Market Fund, you may choose to have a specified dollar amount or percentage 
  of your Annuity Account Value transferred from the Alliance Money Market 
  Fund to other Investment Funds on a monthly, quarterly, or annual basis. 

  REPLACE THE SECOND AND THIRD SENTENCES IN THE SECOND PARAGRAPH WITH THE 
  FOLLOWING SENTENCES: 

  The minimum amount that may be transferred on each Transaction Date is 
  $250. The maximum amount which may be transferred is equal to the Annuity 
  Account Value in the Alliance Money Market Fund at the time the option is 
  elected, divided by the number of transfers scheduled to made each Contract 
  Year. 

ON PAGE 28, UNDER THE HEADING, "DISTRIBUTION OF THE CERTIFICATES," REPLACE 
THE FOURTH SENTENCE OF THE FIRST PARAGRAPH WITH THE FOLLOWING TWO SENTENCES. 

  EDI's principal business address is 1290 Avenue of the Americas, New York, 
  New York 10104. For 1996, EDI was paid a fee of $1,204,370 for its services 
  under its "Distribution Agreement" with Equitable Life and the Separate 
  Account. 

ON PAGE 30, DELETE THE SECTION WITH THE HEADING "TRUST CHARGES TO 
PORTFOLIOS," AND REPLACE WITH THE FOLLOWING SECTIONS: 

  EQ TRUST CHARGES TO PORTFOLIOS 

  Investment management fees charged daily against EQ Trust's assets, the 
  12b-1 fee, other direct operating expenses of EQ Trust (such as trustees' 
  fees, expenses of independent auditors and legal counsel, administrative 
  service fees, custodian fees, and liability insurance), and certain 
  investment-related expenses of EQ Trust (such as brokerage commissions and 
  other expenses related to the purchase and sale 

                                       12
<PAGE>
of securities), are reflected in each Portfolio's daily share price. The 
investment management fees paid annually by the Portfolios cannot be 
changed without a vote by shareholders. They are as follows: 

                                 AVERAGE DAILY NET ASSETS 
                                ------------------------ 
EQ/Putnam Growth & Income 
 Value..........................           0.55% 
EQ/Putnam Investors Growth .....           0.55% 
EQ/Putnam International Equity .           0.70% 
MFS Research....................           0.55% 
MFS Emerging Growth Companies  .           0.55% 

Investment management fees are established under EQ Trust's Investment 
Management Agreement between EQ Trust and its investment manager, EQ 
Financial. EQ Financial has entered into expense limitation agreements with 
EQ Trust, with respect to each Portfolio, pursuant to which EQ Financial 
has agreed to waive or limit its fees and total annual operating expenses 
(expressed as a percentage of the Portfolios' average daily net assets) to 
0.85% each for the EQ/Putnam Growth & Income Value, EQ/Putnam Investors 
Growth, MFS Research, MFS Emerging Growth Companies Portfolios; and 1.20% 
for EQ/Putnam International Equity Portfolio. See the prospectus for EQ 
Trust for more information. 

The Rule 12b-1 Plan provides that EQ 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. This fee will not be 
increased for the life of the Certificates. Fees and expenses are described 
more fully in the EQ Trust prospectus. 

HR TRUST CHARGES TO PORTFOLIOS 

Investment advisory fees charged daily against HR Trust's assets, the 12b-1 
fee, direct operating expenses of HR 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 HR 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: 

                                                AVERAGE DAILY NET ASSETS 

<TABLE>
<CAPTION>
                               FIRST           NEXT          NEXT          NEXT 
                            $750 MILLION   $750 MILLION   $1 BILLION   $2.5 BILLION THEREAFTER 
                          -------------- -------------- ------------ -------------- ------------ 
<S>                       <C>            <C>            <C>          <C>            <C>
Alliance Money Market ....     0.350%         0.325%        0.300%        0.280%        0.270% 
Alliance High Yield.......     0.600%         0.575%        0.550%        0.530%        0.520% 
Alliance Common Stock ....     0.475%         0.425%        0.375%        0.355%        0.345%* 
Alliance Aggressive 
 Stock.....................    0.625%         0.575%        0.525%        0.500%        0.475% 
Alliance Growth 
 Investors.................    0.550%         0.500%        0.450%        0.425%        0.400% 
Alliance Global...........     0.675%         0.600%        0.550%        0.530%        0.520% 
Alliance Small Cap 
 Growth....................    0.900%         0.850%        0.825%        0.800%        0.775% 
</TABLE>

- ------------ 
* On assets in excess of $10 billion, the management fee for the Alliance 
  Common Stock Portfolio is reduced to 0.335% of average daily net assets. 

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

  The Rule 12b-1 Plan provides that HR 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. This fee will not be 
  increased for the life of the Certificates. EDI is currently waiving a 
  portion of the 12b-1 fee with respect to the Alliance Small Cap Growth 
  Portfolio. Fees and expenses are described more fully in the HR Trust 
  prospectus. 

                                       13
<PAGE>
ON PAGE 32, UNDER THE HEADING "TRUST VOTING RIGHTS" 

  REPLACE THE FIRST SENTENCE OF THE SECOND PARAGRAPH WITH THE FOLLOWING 
  SENTENCE: 

  Because EQ Trust is a Delaware business trust and HR Trust is a 
  Massachusetts business trust, annual meetings are not required. 

ON PAGE 32, UNDER THE HEADING "VOTING RIGHTS OF OTHERS," REPLACE THE FIRST 
TWO SENTENCES OF THE PARAGRAPH WITH THE FOLLOWING SENTENCES: 

  Currently we control each trust. EQ Trust shares currently are sold only to 
  our separate accounts. HR Trust shares are held by other separate accounts 
  of ours and by separate accounts of insurance companies affiliated and 
  unaffiliated with us. 

ON PAGE 34, UNDER THE HEADING "FEDERAL AND STATE INCOME TAX WITHHOLDING," 
REPLACE THE FOURTH SENTENCE OF THE THIRD PARAGRAPH WITH THE FOLLOWING 
SENTENCE: 

  For 1997, a recipient of periodic payments (e.g., monthly or annual 
  payments) which total less than a $14,400 taxable amount will generally be 
  exempt from Federal income tax withholding, unless the recipient specifies 
  a different choice of withholding exemption. 

                                       14
<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:     Alliance Money Market Fund Yield Information     3 
Part 5:     Long-Term Market Trends                          4 
Part 6:     Financial Statements                             6 

                     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: 
                     (Supplement dated May 1, 1997 to Accumulator Prospectus, 
                     dated October 16, 1996) 


                     --------------------------------------------------------- 
                     Name 


                     --------------------------------------------------------- 
                     Address 


                     --------------------------------------------------------- 
                     City                    State                    Zip 

                                       15


<PAGE>

                                              Filed Pursuant to Rule 497(c)
                                              Registration File No.: 333-05593

                      EQUITABLE ACCUMULATOR (IRA AND NQ) 
                     STATEMENT OF ADDITIONAL INFORMATION 

                                 MAY 1, 1997 
- ----------------------------------------------------------------------------- 

                           COMBINATION VARIABLE AND 
                     FIXED DEFERRED ANNUITY CERTIFICATES 
                              FUNDED THROUGH THE 
                 INVESTMENT FUNDS OF SEPARATE ACCOUNT NO. 49 

- ----------------------------------------------------------------------------- 
   
O EQ/PUTNAM GROWTH & INCOME VALUE    O ALLIANCE MONEY MARKET 
O EQ/PUTNAM INVESTORS GROWTH         O ALLIANCE HIGH YIELD 
O EQ/PUTNAM INT'L EQUITY             O ALLIANCE COMMON STOCK 
O MFS RESEARCH                       O ALLIANCE AGGRESSIVE STOCK 
O MFS EMERGING GROWTH COMPANIES      O ALLIANCE SMALL CAP GROWTH 


                                  ISSUED BY: 
          THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES 
- -------------------------------------------------------------------------------

           Home Office:        1290 Avenue of the Americas, New York, NY 10104 
           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
Equitable Accumulator, dated May 1, 1997. 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 

                                                               PAGE 
- ----------------------------------------------------------- -------- 
Part 1 Minimum Distribution Withdrawals--IRA Certificates       2 
- ----------------------------------------------------------- -------- 
Part 2 Accumulation Unit Values                                 2 
- ----------------------------------------------------------- -------- 
Part 3 Annuity Unit Values                                      2 
- ----------------------------------------------------------- -------- 
Part 4 Custodian and Independent Accountants                    3 
- ----------------------------------------------------------- -------- 
Part 5 Alliance Money Market Fund Yield Information             3 
- ----------------------------------------------------------- -------- 
Part 6 Long-Term Market Trends                                  4 
- ----------------------------------------------------------- -------- 
Part 7 Key Factors in Retirement Planning                       5 
- ----------------------------------------------------------- -------- 
Part 8 Financial Statements                                     9 
- ----------------------------------------------------------- -------- 


                                Copyright 1997 
The Equitable Life Assurance Society of the United States, New York, New York 
                                    10104. 
                             All rights reserved. 

<PAGE>
PART 1 -MINIMUM DISTRIBUTION  
  WITHDRAWALS--IRA 
  CERTIFICATES 

If you elect Minimum Distribution Withdrawals described in Part 4 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 Equitable 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: a
                                               ---
                                                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 HR Trust or EQ Trust, as applicable. 

(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 risks charge, 
       administration charge and distribution 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 1.35%. 

PART 3 -ANNUITY UNIT VALUES 

The annuity unit value for each Investment Fund was fixed at $1.00 on May 1, 
1997 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 or period certain).
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 Investment Funds. 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 Investment 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 each trust owned by the Separate
Account.

The consolidated financial statements and consolidated financial statement
schedules of Equitable Life at December 31, 1996 and 1995 and for each of the
three years ended December 31, 1996 included in the SAI have been audited by
Price Waterhouse LLP.

The consolidated financial statements and consolidated financial statement
schedules of Equitable Life at December 31, 1996 and 1995 and for each of the
three years ended December 31, 1996 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 -ALLIANCE MONEY 
 MARKET FUND YIELD 
 INFORMATION 

The Alliance 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 Alliance
Money Market Fund but do not reflect any withdrawal charges, the optional
benefit charge or charges for applicable taxes such as state or local premium
taxes. Under the Special Dollar Cost Averaging program, Accumulation Unit Values
also do not reflect the mortality and expense risks charge and the
administration charge.

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

                                        3
<PAGE>
nature of the Alliance 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 Alliance 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 Alliance Money Market Fund will fluctuate and not remain constant.

The Alliance 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. Alliance 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 Equitable Accumulator Certificates described in the prospectus are
being offered for the first time in 1997, 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 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, 1956 
                     (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 1956      1.07        1.03
Dec 1957      0.95        1.06
Dec 1958      1.36        1.08
Dec 1959      1.53        1.09
Dec 1960      1.53        1.11
Dec 1961      1.95        1.12
Dec 1962      1.78        1.13
Dec 1963      2.18        1.15
Dec 1964      2.54        1.16
Dec 1965      2.86        1.19
Dec 1966      2.57        1.23
Dec 1967      3.18        1.26
Dec 1968      3.34        1.32
Dec 1969      3.24        1.40
Dec 1970      3.37        1.48
Dec 1971      3.85        1.53
Dec 1972      4.58        1.58
Dec 1973      3.91        1.72
Dec 1974      2.87        1.83
Dec 1975      3.94        2.07
Dec 1976      4.88        2.17
Dec 1977      4.53        2.31
Dec 1978      4.83        2.52
Dec 1979      5.72        2.86
Dec 1980      7.57        3.21
Dec 1981      7.20        3.50
Dec 1982      8.74        3.64
Dec 1983     10.71        3.77
Dec 1984     11.38        3.92
Dec 1985     15.04        4.07
Dec 1986     17.81        4.12
Dec 1987     18.75        4.30
Dec 1988     21.90        4.49
Dec 1989     28.79        4.70
Dec 1990     27.88        4.99
Dec 1991     36.40        5.14
Dec 1992     39.19        5.29
Dec 1993     43.10        5.43
Dec 1994     43.67        5.58
Dec 1995     60.01        5.72
Dec 1996     73.86        5.92

                     [END OF GRAPHICALLY REPRESENTED DATA]

Source: Ibbotson Associates, Inc. See discussion and information preceeding 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 1996.



                   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
              ------      ---------
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. 


                                        4
<PAGE>
The following chart illustrates average annual rates of return over selected
time periods between December 31, 1926 and December 31, 1996 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 trusts and Separate Account charges), see "Part 9: 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        U.S. TREASURY    CONSUMER 
        ENDING 12/31/96         STOCKS   GOVT. BONDS     BONDS      GOVT. BONDS        BILLS       PRICE INDEX 
- ----------------------------- -------- ------------- ----------- --------------- --------------- ------------- 
<S>                           <C>      <C>           <C>         <C>             <C>             <C>
1 Year                          23.07%      (0.93)%      1.40%         2.10%           5.21%          3.58% 
3 Years                         19.66        6.36        6.72          4.19            4.90           2.93 
5 Years                         15.20        8.98        8.52          6.17            4.22           2.89 
10 Years                        15.28        9.39        9.48          7.77            5.46           3.70 
20 Years                        14.55        9.54        9.71          9.14            7.28           5.15 
30 Years                        11.85        7.75        8.24          8.27            6.73           5.39 
40 Years                        11.18        6.51        6.99          7.08            5.80           4.47 
50 Years                        12.59        5.33        5.76          5.89            4.89           4.08 
60 Years                        11.19        5.06        5.38          5.32            4.10           4.13 
Since 12/31/26                  10.71        5.08        5.64          5.21            3.74           3.12 
Inflation adjusted since 1926    7.36        1.90        2.44          2.02            0.60             -- 
</TABLE>

SOURCE: Ibbotson, Roger G., and Rex A. Sinquefield, Stocks, Bonds, Bills, and
Inflation (SBBI), 1982, updated in Stocks, Bonds, Bills and Inflation 1997
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 1969-1996, 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 1969-1996;
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 7: KEY FACTORS IN 
 RETIREMENT PLANNING 

INTRODUCTION 

The Equitable 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.

                                        5
<PAGE>
In addition, unless otherwise noted, none of the illustrations reflect any
charges that may be applied under a particular investment vehicle. 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 7: 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
section (other than charts 1, 2, 3, 4 and 7) is Ibbotson Associates, Inc.
Chicago. Stocks, Bonds, Bills and Inflation 1997 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 1966 and 1996, 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.

                            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]

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 
1966-1996 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. 

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.

                                        6
<PAGE>
                                    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       YEAR     YEAR     YEAR      YEAR      YEAR 
 CONTRIBUTION      10       15       20        25        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        52,976   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:]
                                        
                                                B            W
           $ 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.

Consider an example. For the type of retirement program that offers both pre-tax
contributions and tax-deferral, assume that a $2,000

                                        7
<PAGE>
annual pre-tax contribution is made for thirty years. In this example, the
retirement funds would be $172,339 after thirty years (assuming a 7.5% rate of
return, no withdrawals and assuming the deduction of the 1.35% 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 $124,084 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
$124,084 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 $101,436 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 1966-1997 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 11.85% over this period, in contrast to 7.75% and 6.73%
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 $157,783 in 1996. Had
the interest been reinvested in the fixed investment, the fixed investment would
have grown to $65,623. As illustrated in Chart 5, significant opportunities for
growth exist while preserving principal. See "Notes" below.

                                   CHART 5 

$157,783 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     37,809        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     45,203        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     84,753        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        55,895
       J     94,136        56,033
       J     93,836        56,167
       A     96,699        56,308
       S     97,774        56,578
       O     97,093        56,720
       N     98,087        56,850
       D    100,753        56,992
  1994 J     98,615        57,112
       F     95,249        57,266
       M     96,281        57,421
       A     97,589        57,605
       M     95,734        57,783
       J     98,297        57,945
       J    101,558        58,159
       A     99,666        58,375
       S    101,566        58,596
       O     98,647        58,813
       N     99,883        59,072
       D    102,044        59,320
  1995 J    105,307        59,557
       F    107,925        59,831
       M    110,571        60,095
       A    114,257        60,419
       M    116,566        60,703
       J    119,871        60,976
       J    120,235        61,263
       A    124,521        61,526
       S    124,249        61,816
       O    128,920        62,075
       N    131,033        63,379
       D    157,783        63,623

$65,623 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).

                                        8
<PAGE>
The total investment, given this strategy, would have grown to $167,238 in 1996.
In contrast, had the principal not been transferred, the fixed investment would
have grown to $65,623. See "Notes" below.

                                   CHART 6 

$167,238 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      20,540          20,160
     F      20,702          20,339
     M      20,770          20,586
     A      21,068          20,845
     M      21,425          21,014
     J      22,000          21,142
     J      22,149          21,254
     A      22,394          21,390
     S      22,623          21,550
     O      23,406          21,755
     N      23,372          21,964
     D      23,246          22,252
1981 J      23,569          22,483
     F      24,053          22,724
     M      24,031          22,999
     A      24,246          23,247
     M      24,324          23,514
     J      24,514          23,832
     J      24,051          24,127
     A      23,651          24,436
     S      24,397          24,739
     O      25,087          25,039
     N      24,857          25,306
     D      24,193          25,527
1982 J      23,594          25,731
     F      23,618          25,968
     M      24,248          26,222
     A      23,995          26,518
     M      23,892          26,799
     J      23,731          27,057
     J      25,407          27,341
     A      25,647          27,549
     S      27,281          27,689
     O      28,031          27,852
     N      28,386          28,028
     D      29,041          28,216
1983 J      29,568          28,410
     F      30,282          28,587
     M      31,737          28,767
     A      31,721          28,971
     M      32,549          29,171
     J      32,000          29,366
     J      32,424          29,584
     A      32,790          29,808
     S      32,616          30,035
     O      33,176          30,263
     N      33,142          30,475
     D      33,104          30,698
1984 J      32,544          30,931
     F      32,969          31,150
     M      33,202          31,378
     A      32,246          31,632
     M      32,767          31,879
     J      32,593          32,118
     J      34,841          32,381
     A      34,959          32,650
     S      35,133          32,931
     O      35,058          33,260
     N      35,692          33,503
     D      37,434          33,717
1985 J      37,844          33,936
     F      37,970          34,133
     M      37,984          34,345
     A      39,531          34,592
     M      40,023          34,820
     J      40,038          35,012
     J      39,976          35,229
     A      39,254          35,423
     S      40,428          35,635
     O      42,341          35,867
     N      43,701          36,086
     D      43,926          36,320
1986 J      46,184          36,524
     F      47,968          36,717
     M      47,659          36,938
     A      49,498          37,130
     M      50,136          37,312
     J      48,265          37,506
     J      50,769          37,701
     A      47,982          37,874
     S      49,830          38,045
     O      50,767          38,220
     N      49,918          38,369
     D      54,519          38,557
1987 J      56,165          38,719
     F      57,317          38,885
     M      57,035          39,068
     A      57,525          39,240
     M      59,630          39,389
     J      61,849          39,578
     J      63,662          39,760
     A      62,711          39,947
     S      52,932          40,127
     O      50,090          40,367
     N      52,585          40,509
     D      54,165          40,667
1988 J      55,951          40,785
     F      54,862          40,972
     M      55,344          41,152
     A      55,720          41,342
     M      57,582          41,553
     J      57,509          41,756
     J      56,280          41,969
     A      58,018          42,217
     S      59,225          42,478
     O      58,749          42,738
     N      59,588          42,981
     D      62,695          43,252
1989 J      61,691          43,490
     F      62,824          43,755
     M      65,234          44,048
     A      67,232          44,343
     M      67,118          44,694
     J      71,581          45,011
     J      72,728          45,326
     A      72,661          45,662
     S      71,544          45,958
     O      72,760          46,271
     N      74,150          46,590
     D      70,617          46,874
1990 J      71,385          47,142
     F      72,851          47,410
     M      71,676          47,714
     A      76,833          48,043
     M      76,576          48,370
     J      76,526          48,674
     J      71,611          49,005
     A      69,246          49,329
     S      69,192          49,625
     O      72,438          49,962
     N      73,964          50,247
     D      76,420          50,548
1991 J      80,470          50,811
     F      81,977          51,055
     M      82,241          51,280
     A      84,947          51,552
     M      82,165          51,794
     J      85,076          52,011
     J      86,666          52,266
     A      85,709          52,507
     S      86,662          52,748
     O      84,157          52,970
     N      91,300          53,176
     D      90,106          53,378
1992 J      91,047          53,560
     F      89,770          53,710
     M      91,798          53,892
     A      92,244          54,065
     M      91,302          54,216
     J      94,130          54,390
     J      92,765          54,558
     A      93,626          54,700
     S      93,940          54,842
     O      96,377          54,969
     N      97,388          55,095
     D      97,994          55,249
1993 J      99,055          55,376
     F     100,732          55,498
     M      98,899          55,637
     A     100,989          55,770
     M     101,297          55,895
     J     100,991          56,033
     J     103,992          56,167
     A     103,458          56,308
     S     105,136          56,578
     O     104,425          56,720
     N     105,474          56,850
     D     108,259          56,992
1994 J     106,046          57,112
     F     102,533          57,266
     M     103,617          57,421
     A     104,976          57,605
     M     103,062          57,783
     J     105,741          57,945
     J     109,118          58,159
     A     107,170          58,375
     S     109,151          58,596
     O     106,146          58813
     N     107,426          59,072
     D     109,681          59,320
1995 J     113,071          59,557
     F     115,775          59,831
     M     118,526          60,095
     A     122,319          60,419
     M     124,733          60,703
     J     128,155          60,967
     J     128,547          61,263
     A     132,973          61,526
     S     132,710          61,816
     O     137,525          62,075
     N     139,695          62,379
     D     167,238          65,623

$65,623 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 Alliance 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 "Annuity Benefits and Payout Annuity Options," in
Part 4. 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* 
                                               --------------------------------- 
                          PRINCIPAL 
              INTEREST       AND 
                ONLY     INTEREST FOR   SINGLE    50% TO    66.67% TO   100% TO 
 ANNUITANT    FOR 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 Joint and Survivor Annuity Forms are based on male and female 
      Annuitants of the same age. 
- ------------ 
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%. 

PART 8 -FINANCIAL 
STATEMENTS

The consolidated financial statements of The Equitable Life Assurance Society of
the United

                                        9
<PAGE>
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 the Certificates
offered under the prospectus and SAI are being offered for the first time in
1997.

                                       10

<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, 1996 and 1995, and the results of their
operations and their cash flows for each of the three years in the period ended
December 31, 1996, 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 long-duration participating life insurance
contracts and long-lived assets in 1996, for loan impairments in 1995 and for
postemployment benefits in 1994.


Price Waterhouse LLP
New York, New York
February 10, 1997
                                      F-1

<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                           CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 1996 AND 1995

<TABLE>
<CAPTION>
                                                                        1996                 1995
                                                                  -----------------    -----------------
                                                                              (IN MILLIONS)
<S>                                                               <C>                  <C>          
ASSETS
Investments:
  Fixed maturities:
    Available for sale, at estimated fair value.................   $    18,077.0        $    15,899.9
  Mortgage loans on real estate.................................         3,133.0              3,638.3
  Equity real estate............................................         3,297.5              3,916.2
  Policy loans..................................................         2,196.1              1,976.4
  Investment in and loans to affiliates.........................           685.0                636.6
  Other equity investments......................................           597.3                621.1
  Other invested assets.........................................           288.7                706.1
                                                                  -----------------    -----------------
      Total investments.........................................        28,274.6             27,394.6
Cash and cash equivalents.......................................           538.8                774.7
Deferred policy acquisition costs...............................         3,104.9              3,075.8
Amounts due from discontinued GIC Segment.......................           996.2              2,097.1
Other assets....................................................         2,552.2              2,718.1
Closed Block assets.............................................         8,495.0              8,582.1
Separate Accounts assets........................................        29,646.1             24,566.6
                                                                  -----------------    -----------------
TOTAL ASSETS....................................................   $    73,607.8        $    69,209.0
                                                                  =================    =================

LIABILITIES
Policyholders' account balances.................................   $    21,865.6        $    21,911.2
Future policy benefits and other policyholders' liabilities.....         4,416.6              4,007.3
Short-term and long-term debt...................................         1,766.9              1,899.3
Other liabilities...............................................         2,785.1              3,380.7
Closed Block liabilities........................................         9,091.3              9,221.4
Separate Accounts liabilities...................................        29,598.3             24,531.0
                                                                  -----------------    -----------------
      Total liabilities.........................................        69,523.8             64,950.9
                                                                  -----------------    -----------------

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..................................         3,105.8              3,105.8
Retained earnings...............................................           798.7                788.4
Net unrealized investment gains.................................           189.9                396.5
Minimum pension liability.......................................           (12.9)               (35.1)
                                                                  -----------------    -----------------
      Total shareholder's equity................................         4,084.0              4,258.1
                                                                  -----------------    -----------------

TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY......................   $    73,607.8        $    69,209.0
                                                                  =================    =================
</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, 1996, 1995 AND 1994

<TABLE>
<CAPTION>
                                                                1996               1995               1994
                                                          -----------------  -----------------  -----------------
                                                                              (IN MILLIONS)
<S>                                                       <C>                <C>                <C>          
REVENUES
Universal life and investment-type product policy fee
  income................................................   $      874.0       $       788.2      $       715.0
Premiums................................................          597.6               606.8              625.6
Net investment income...................................        2,175.9             2,088.2            1,998.6
Investment (losses) gains, net..........................           (9.8)                5.3               91.8
Commissions, fees and other income......................        1,081.8               897.1              847.4
Contribution from the Closed Block......................          125.0               143.2              137.0
                                                          -----------------  -----------------  -----------------

      Total revenues....................................        4,844.5             4,528.8            4,415.4
                                                          -----------------  -----------------  -----------------

BENEFITS AND OTHER DEDUCTIONS
Interest credited to policyholders' account balances....        1,270.2             1,248.3            1,201.3
Policyholders' benefits.................................        1,317.7             1,008.6              914.9
Other operating costs and expenses......................        2,048.0             1,775.8            1,857.7
                                                          -----------------  -----------------  -----------------

      Total benefits and other deductions...............        4,635.9             4,032.7            3,973.9
                                                          -----------------  -----------------  -----------------

Earnings from continuing operations before Federal
  income taxes, minority interest and cumulative
  effect of accounting change...........................          208.6               496.1              441.5
Federal income taxes....................................            9.7               120.5              100.2
Minority interest in net income of consolidated
  subsidiaries..........................................           81.7                62.8               50.4
                                                          -----------------  -----------------  -----------------
Earnings from continuing operations before
  cumulative effect of accounting change................          117.2               312.8              290.9
Discontinued operations, net of Federal income taxes....          (83.8)                -                  -
Cumulative effect of accounting change, net of Federal
  income taxes..........................................          (23.1)                -                (27.1)
                                                          -----------------  -----------------  -----------------

Net Earnings............................................   $       10.3       $       312.8      $       263.8
                                                          =================  =================  =================
</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, 1996, 1995 AND 1994

<TABLE>
<CAPTION>
                                                                      1996               1995               1994
                                                                -----------------  -----------------  -----------------
                                                                                    (IN MILLIONS)

<S>                                                             <C>                <C>                <C>          
Common stock, at par value, beginning and end of year.........   $        2.5       $         2.5      $         2.5
                                                                -----------------  -----------------  -----------------

Capital in excess of par value, beginning of year as
  previously reported.........................................        2,913.6             2,913.6            2,613.6
Cumulative effect on prior years of retroactive restatement
  for accounting change.......................................          192.2               192.2              192.2
                                                                -----------------  -----------------  -----------------
Capital in excess of par value, beginning of year as restated.        3,105.8             3,105.8            2,805.8
Additional capital in excess of par value.....................            -                   -                300.0
                                                                -----------------  -----------------  -----------------
Capital in excess of par value, end of year...................        3,105.8             3,105.8            3,105.8
                                                                -----------------  -----------------  -----------------

Retained earnings, beginning of year as previously reported...          781.6               484.0              217.6
Cumulative effect on prior years of retroactive restatement
  for accounting change.......................................            6.8                (8.4)              (5.8)
                                                                -----------------  -----------------  -----------------
Retained earnings, beginning of year as restated..............          788.4               475.6              211.8
Net earnings..................................................           10.3               312.8              263.8
                                                                -----------------  -----------------  -----------------
Retained earnings, end of year................................          798.7               788.4              475.6
                                                                -----------------  -----------------  -----------------

Net unrealized investment gains (losses), beginning of year
  as previously reported......................................          338.2              (203.0)             131.9
Cumulative effect on prior years of retroactive restatement
  for accounting change.......................................           58.3               (17.5)              12.7
                                                                -----------------  -----------------  -----------------
Net unrealized investment gains (losses), beginning of
  year as restated............................................          396.5              (220.5)             144.6
Change in unrealized investment (losses) gains................         (206.6)              617.0             (365.1)
                                                                -----------------  -----------------  -----------------
Net unrealized investment gains (losses), end of year.........          189.9               396.5             (220.5)
                                                                -----------------  -----------------  -----------------

Minimum pension liability, beginning of year..................          (35.1)               (2.7)             (15.0)
Change in minimum pension liability...........................           22.2               (32.4)              12.3
                                                                -----------------  -----------------  -----------------
Minimum pension liability, end of year........................          (12.9)              (35.1)              (2.7)
                                                                -----------------  -----------------  -----------------

TOTAL SHAREHOLDER'S EQUITY, END OF YEAR.......................   $    4,084.0       $     4,258.1      $     3,360.7
                                                                =================  =================  =================
</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, 1996, 1995 AND 1994

<TABLE>
<CAPTION>
                                                                      1996               1995               1994
                                                                -----------------  -----------------  -----------------
                                                                                    (IN MILLIONS)

<S>                                                             <C>                <C>                <C>          
Net earnings..................................................   $       10.3       $       312.8      $       263.8
Adjustments to reconcile net earnings to net cash
  provided by operating activities:
  Interest credited to policyholders' account balances........        1,270.2             1,248.3            1,201.3
  Universal life and investment-type policy fee income........         (874.0)             (788.2)            (715.0)
  Investment losses (gains)...................................            9.8                (5.3)             (91.8)
  Change in Federal income taxes payable......................         (197.1)              221.6               38.3
  Other, net..................................................          364.4               127.3              (19.4)
                                                                -----------------  -----------------  -----------------

Net cash provided by operating activities.....................          583.6             1,116.5              677.2
                                                                -----------------  -----------------  -----------------

Cash flows from investing activities:
  Maturities and repayments...................................        2,275.1             1,897.4            2,323.8
  Sales.......................................................        8,964.3             8,867.1            5,816.6
  Return of capital from joint ventures and limited
    partnerships..............................................           78.4                65.2               39.0
  Purchases...................................................      (12,559.6)          (11,675.5)          (7,564.7)
  Decrease (increase) in loans to discontinued GIC Segment....        1,017.0             1,226.9              (40.0)
  Other, net..................................................           56.7              (624.7)            (478.1)
                                                                -----------------  -----------------  -----------------

Net cash (used) provided by investing activities..............         (168.1)             (243.6)              96.6
                                                                -----------------  -----------------  -----------------

Cash flows from financing activities:
  Policyholders' account balances:
    Deposits..................................................        1,925.4             2,586.5            2,082.5
    Withdrawals...............................................       (2,385.2)           (2,657.1)          (2,864.4)
  Net decrease in short-term financings.......................            (.3)              (16.4)            (173.0)
  Additions to long-term debt.................................            -                 599.7               51.8
  Repayments of long-term debt................................         (124.8)              (40.7)            (199.8)
  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..................................................          (66.5)              (48.4)              26.5
                                                                -----------------  -----------------  -----------------

Net cash (used) by financing activities.......................         (651.4)             (791.8)            (676.4)
                                                                -----------------  -----------------  -----------------

Change in cash and cash equivalents...........................         (235.9)               81.1               97.4
Cash and cash equivalents, beginning of year..................          774.7               693.6              596.2
                                                                -----------------  -----------------  -----------------

Cash and Cash Equivalents, End of Year........................   $      538.8       $       774.7      $       693.6
                                                                =================  =================  =================

Supplemental cash flow information
  Interest Paid...............................................   $      109.9       $        89.6      $        34.9
                                                                =================  =================  =================
  Income Taxes (Refunded) Paid................................   $      (10.0)      $       (82.7)     $        49.2
                                                                =================  =================  =================
</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 is conducted principally by Equitable Life and its wholly
         owned life insurance subsidiary, Equitable Variable Life Insurance
         Company ("EVLICO"). Effective January 1, 1997, EVLICO was merged into
         Equitable Life, which will continue to conduct the Company's insurance
         business. 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 & Jenrette,
         Inc. ("DLJ"), an investment banking and brokerage affiliate. AXA-UAP
         ("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 60.8% at December
         31, 1996 (63.6% assuming conversion of Series E Convertible Preferred
         Stock held by AXA and 54.4% if all securities convertible into, and
         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 Equitable Life or its subsidiaries has
         control and a majority economic interest (collectively, including its
         consolidated subsidiaries, the "Company"). The Company's investment in
         DLJ is reported on the equity basis of accounting. 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).

         The years "1996," "1995" and "1994" refer to the years ended December
         31, 1996, 1995 and 1994, respectively.

         Certain reclassifications have been made in the amounts presented for
         prior periods to conform these periods with the 1996 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
        (the "Superintendent"). 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.

        Discontinued Operations
        -----------------------

        In 1991, the Company's management adopted a plan to discontinue the
        business operations of the GIC Segment, consisting of the Group
        Non-Participating Wind-Up Annuities ("Wind-Up Annuities") and Guaranteed
        Interest Contract ("GIC") 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 Wind-Up Annuities.
        Subsequent losses incurred have been charged to the two loss provisions.
        Management reviews the adequacy of the allowance and reserve each
        quarter. During the fourth quarter 1996 review, management determined it
        was necessary to increase the allowance for expected future losses of
        the GIC Segment. Management believes the loss provisions for GIC
        contracts and Wind-Up Annuities at December 31, 1996 are adequate to
        provide for all future losses; however, the determination of loss
        provisions continues to involve numerous estimates and subjective
        judgments regarding the expected performance of discontinued operations
        investment assets. There can be no assurance the losses provided for
        will not differ from the losses ultimately realized (See Note 7).

        Accounting Changes
        ------------------

        In 1996, the Company changed its method of accounting for long-duration
        participating life insurance contracts, primarily within the Closed
        Block, in accordance with the provisions prescribed by Statement of
        Financial Accounting Standards ("SFAS") No. 120, "Accounting and
        Reporting by Mutual Life Insurance Enterprises and by Insurance
        Enterprises for Certain Long-Duration Participating Contracts". The
        effect of this change, including the impact on the Closed Block, was to
        increase earnings from continuing operations before cumulative effect of
        accounting change by $19.2 million, net of Federal income taxes of $10.3
        million for 1996. The financial statements for 1995 and 1994 have been
        retroactively restated for the change which resulted in an increase
        (decrease) in earnings before cumulative effect of accounting change of
        $15.2 million, net of Federal income taxes of $8.2 million, and $(2.6)
        million, net of Federal income tax benefit of $1.0 million,
        respectively. Shareholder's equity increased $199.1 million as of
        January 1, 1994 for the effect of retroactive application of the new
        method. (See "Deferred Policy Acquisition Costs," "Policyholders'
        Account Balances and Future Policy Benefits" and Note 6.)

        The Company implemented SFAS No. 121, "Accounting for the Impairment of
        Long-Lived Assets and for Long-Lived Assets to be Disposed Of," as of
        January 1, 1996. The statement requires long-lived assets and certain
        identifiable intangibles be reviewed for impairment whenever events or
        changes in circumstances

                                      F-7
<PAGE>

        indicate the carrying value of such assets may not be recoverable.
        Effective with SFAS No. 121's adoption, impaired real estate is written
        down to fair value with the impairment loss being included in investment
        gains (losses), net. Before implementing SFAS No. 121, valuation
        allowances on real estate held for the production of income were
        computed using the forecasted cash flows of the respective properties
        discounted at a rate equal to the Company's cost of funds. The adoption
        of the statement resulted in the release of valuation allowances of
        $152.4 million and recognition of impairment losses of $144.0 million on
        real estate held and used. Real estate which management has committed to
        disposing of by sale or abandonment is classified as real estate to be
        disposed of. Valuation allowances on real estate to be disposed of
        continue to be computed using the lower of estimated fair value or
        depreciated cost, net of disposition costs. Implementation of the SFAS
        No. 121 impairment requirements relative to other assets to be disposed
        of resulted in a charge for the cumulative effect of an accounting
        change of $23.1 million, net of a Federal income tax benefit of $12.4
        million, due to the writedown to fair value of building improvements
        relating to facilities being vacated beginning in 1996.

        In the first quarter of 1995, the Company adopted 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.

        Beginning coincident with issuance of SFAS No. 115, "Accounting for
        Certain Investments in Debt and Equity Securities," 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 $149.4 million, net of deferred policy
        acquisition costs ("DAC"), amounts attributable to participating group
        annuity contracts and deferred Federal income taxes.

        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.

        New Accounting Pronouncements
        -----------------------------

        The FASB issued SFAS No. 123, "Accounting for Stock-Based Compensation,"
        which permits entities to recognize as expense over the vesting period
        the fair value of all stock-based awards on the date of grant or,
        alternatively, to continue to apply the provisions of Accounting
        Principles Board ("APB") Opinion No. 25, "Accounting for Stock Issued to
        Employees," and related interpretations. Companies which elect to
        continue to apply APB Opinion No. 25 must provide pro forma net income
        disclosures for employee stock option grants made in 1995 and future
        years as if the fair-value-based method defined in SFAS No. 123 had been
        applied. The Company accounts for stock option plans sponsored by the
        Holding Company, DLJ and Alliance in accordance with the provisions of
        APB Opinion No. 25 (see Note 21).

                                      F-8
<PAGE>

        In June 1996, the FASB issued SFAS No. 125, "Accounting for Transfers
        and Servicing of Financial Assets and Extinguishments of Liabilities".
        SFAS No. 125 specifies the accounting and reporting requirements for
        transfers of financial assets, the recognition and measurement of
        servicing assets and liabilities and extinguishments of liabilities.
        SFAS No. 125 is effective for transactions occurring after December 31,
        1996 and is to be applied prospectively. In December 1996, the FASB
        issued SFAS No. 127, "Deferral of the Effective Date of Certain
        Provisions of FASB Statement No. 125," which defers for one year the
        effective date of provisions relating to secured borrowings and
        collateral and transfers of financial assets that are part of repurchase
        agreements, dollar-roll, securities lending and similar transactions.
        Management has not yet determined the effect of implementing SFAS No.
        125.

        Valuation of Investments
        ------------------------

        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. Impaired real
        estate is written down to fair value with the impairment loss being
        included in investment gains (losses) net. Valuation allowances on real
        estate available for sale are computed using the lower of current
        estimated fair value or depreciated cost, net of disposition costs.
        Prior to the adoption of SFAS No. 121, valuation allowances on real
        estate held for the production of income were computed using the
        forecasted cash flows of the respective properties discounted at a rate
        equal to the Company's cost of funds.

        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 which are passed through to the contractholders
        are reflected as interest credited to policyholders' account balances.

                                      F-9
<PAGE>

        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, participating group annuity contracts, and DAC related to
        universal life and investment-type products and participating
        traditional life contracts.

        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 participating and non-participating 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. DAC is 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, DAC is
        amortized over the expected total life of the contract group (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 DAC of
        revisions to estimated gross profits is reflected in earnings in the
        period such estimated gross profits are revised. The effect on the DAC
        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 participating traditional life policies (substantially all of which
        are in the Closed Block), DAC is amortized over the expected total life
        of the contract group (40 years) as a constant percentage based on the
        present value of the estimated gross margin amounts expected to be
        realized over the life of the contracts using the expected investment
        yield. At December 31, 1996, the expected investment yield ranged from
        7.30% grading to 7.68% over 13 years. Estimated gross margin includes
        anticipated premiums and investment results less claims and
        administrative expenses, changes in the net level premium reserve and
        expected annual policyholder dividends. Deviations of actual results
        from estimated experience are reflected in earnings in the period such
        deviations occur. The effect on the DAC 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.

                                      F-10
<PAGE>

        For non-participating traditional life and annuity policies with life
        contingencies, DAC is 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 total life of the policy.

        For individual health benefit insurance, DAC is amortized over the
        expected average life of the contracts (10 years for major medical
        policies and 20 years for disability income ("DI") products) in
        proportion to anticipated premium revenue at time of issue. In the
        fourth quarter of 1996, the DAC related to DI contracts issued prior to
        July 1993 was written off.

        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.

        For participating traditional life policies, future policy benefit
        liabilities are calculated using a net level premium method on the basis
        of actuarial assumptions equal to guaranteed mortality and dividend fund
        interest rates. The liability for annual dividends represents the
        accrual of annual dividends earned. Terminal dividends are accrued in
        proportion to gross margins over the life of the contract.

        For non-participating traditional life insurance policies, future policy
        benefit 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,
        include 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, DAC is 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.

        During the fourth quarter of 1996, a loss recognition study on
        participating group annuity contracts and conversion annuities ("Pension
        Par") was completed which included management's revised estimate of
        assumptions, including expected mortality and future investment returns.
        The study's results prompted management to establish a premium
        deficiency reserve which decreased earnings from continuing operations
        and net earnings by $47.5 million ($73.0 million pre-tax).

        Individual health benefit liabilities for active lives are estimated
        using the net level premium method, and assumptions as to future
        morbidity, withdrawals and interest. Benefit liabilities for disabled
        lives are estimated using the present value of benefits method and
        experience assumptions as to claim terminations, expenses and interest.

        During the fourth quarter of 1996, the Company completed a loss
        recognition study of the DI business which incorporated management's
        revised estimates of future experience with regard to morbidity,
        investment returns, claims and administration expenses and other
        factors. The study indicated DAC was not recoverable and the reserves
        were not sufficient. Earnings from continuing operations and net
        earnings decreased by $208.0 million ($320.0 million pre-tax) as a
        result of strengthening DI reserves by $175.0 million and writing off
        unamortized DAC of $145.0 million. The determination of DI reserves
        requires making assumptions and estimates relating to a variety of
        factors, including morbidity and interest rates, claims experience and
        lapse

                                      F-11
<PAGE>

        rates based on then known facts and circumstances. Such factors as claim
        incidence and termination rates can be affected by changes in the
        economic, legal and regulatory environments and work ethic. While
        management believes its DI reserves have been calculated on a reasonable
        basis and are adequate, there can be no assurance reserves will be
        sufficient to provide for future liabilities.

        Claim reserves and associated liabilities for individual disability
        income and major medical policies were $711.8 million and $639.6 million
        at December 31, 1996 and 1995, respectively (excluding $175.0 million of
        reserve strengthening in 1996). Incurred benefits (benefits paid plus
        changes in claim reserves) and benefits paid for individual DI and major
        medical policies (excluding $175.0 million of reserve strengthening in
        1996) are summarized as follows:

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Incurred benefits related to current year..........  $       189.0       $      176.0       $      188.6
        Incurred benefits related to prior years...........           69.1               67.8               28.7
                                                            -----------------   ----------------   -----------------
        Total Incurred Benefits............................  $       258.1       $      243.8       $      217.3
                                                            =================   ================   =================
        Benefits paid related to current year..............  $        32.6       $       37.0       $       43.7
        Benefits paid related to prior years...............          153.3              137.8              132.3
                                                            -----------------   ----------------   -----------------
        Total Benefits Paid................................  $       185.9       $      174.8       $      176.0
                                                            =================   ================   =================
</TABLE>

        Policyholders' Dividends
        ------------------------

        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, if any, would be accrued as
        policyholders' dividends.

        At December 31, 1996, participating policies, including those in the
        Closed Block, represent approximately 24.2% ($52.3 billion) of directly
        written life insurance in force, net of amounts ceded.

        Federal Income Taxes
        --------------------

        The Company files a consolidated Federal income tax return with the
        Holding Company and its non-life insurance subsidiaries. Current Federal
        income taxes were 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 were
        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.

                                      F-12
<PAGE>

        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 1996, 1995 and 1994, investment results of
        such Separate Accounts were $2,970.6 million, $1,963.2 million and
        $665.2 million, respectively.

        Deposits to 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-13
<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, 1996
        -----------------
        Fixed Maturities:
          Available for Sale:
            Corporate..........................  $    13,645.2      $       451.5       $      121.0       $   13,975.7
            Mortgage-backed....................        2,015.9               11.2               20.3            2,006.8
            U.S. Treasury securities and
              U.S. government and
              agency securities................        1,539.4               39.2               19.3            1,559.3
            States and political subdivisions..           77.0                4.5                -                 81.5
            Foreign governments................          302.6               18.0                2.2              318.4
            Redeemable preferred stock.........          139.1                3.3                7.1              135.3
                                                -----------------  -----------------   ----------------   ---------------
        Total Available for Sale...............  $    17,719.2      $       527.7       $      169.9       $   18,077.0
                                                =================  =================   ================   ===============
        Equity Securities:
          Common stock.........................  $        98.7      $        49.3       $       17.7       $      130.3
                                                =================  =================   ================   ===============

        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
                                                =================  =================   ================   ===============
</TABLE>

        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 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, 1996 and 1995, securities
        without a readily ascertainable market value having an amortized cost of
        $3,915.7 million and $3,748.9 million, respectively, had estimated fair
        values of $4,024.6 million and $3,981.8 million, respectively.

                                      F-14
<PAGE>

        The contractual maturity of bonds at December 31, 1996 is shown below:

                                                   AVAILABLE FOR SALE
                                           ------------------------------------
                                              AMORTIZED          ESTIMATED
                                                COST             FAIR VALUE
                                           ----------------   -----------------
                                                      (IN MILLIONS)

        Due in one year or less...........  $      539.6       $      542.5
        Due in years two through five.....       2,776.2            2,804.0
        Due in years six through ten......       6,044.7            6,158.1
        Due after ten years...............       6,203.7            6,430.3
        Mortgage-backed securities........       2,015.9            2,006.8
                                           ----------------   -----------------
        Total.............................  $   17,580.1       $   17,941.7
                                           ================   =================

        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.

        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,
        1996, approximately 14.20% of the $17,563.7 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 includes amortized
        costs of $5.5 million and $15.9 million at December 31, 1996 and 1995,
        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 $2.2 million and $1.6
        million as of December 31, 1996 and 1995, respectively. Gross interest
        income that would have been recorded in accordance with the original
        terms of restructured fixed maturities amounted to $1.4 million, $3.0
        million and $7.5 million in 1996, 1995 and 1994, respectively. Gross
        interest income on these fixed maturities included in net investment
        income aggregated $1.3 million, $2.9 million and $6.8 million in 1996,
        1995 and 1994, respectively.

                                      F-15
<PAGE>

        Investment valuation allowances and changes thereto are shown below:

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Balances, beginning of year........................  $       325.3       $      284.9       $      355.6
        SFAS No. 121 release...............................         (152.4)               -                  -
        Additions charged to income........................          125.0              136.0               51.0
        Deductions for writedowns and
          asset dispositions...............................         (160.8)             (95.6)            (121.7)
                                                            -----------------   ----------------   -----------------
        Balances, End of Year..............................  $       137.1       $      325.3       $      284.9
                                                            =================   ================   =================
        Balances, end of year comprise:
          Mortgage loans on real estate....................  $        50.4       $       65.5       $       64.2
          Equity real estate...............................           86.7              259.8              220.7
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       137.1       $      325.3       $      284.9
                                                            =================   ================   =================
</TABLE>

        At December 31, 1996, 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 $25.0 million
        of fixed maturities and $2.6 million of mortgage loans on real estate.

        At December 31, 1996 and 1995, 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 $12.4 million (0.4% of total
        mortgage loans on real estate) and $87.7 million (2.4% 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 $388.3
        million and $531.5 million at December 31, 1996 and 1995, respectively.
        These amounts include $1.0 million and $3.8 million of problem mortgage
        loans on real estate at December 31, 1996 and 1995, 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 $35.5 million, $52.1 million and $44.9 million in 1996, 1995
        and 1994, respectively. Gross interest income on these loans included in
        net investment income aggregated $28.2 million, $37.4 million and $32.8
        million in 1996, 1995 and 1994, respectively.

        Impaired mortgage loans (as defined under SFAS No. 114) along with the
        related provision for losses were as follows:

<TABLE>
<CAPTION>
                                                                                         DECEMBER 31,
                                                                            ----------------------------------------
                                                                                   1996                 1995
                                                                            -------------------  -------------------
                                                                                         (IN MILLIONS)

        <S>                                                                 <C>                  <C>           
        Impaired mortgage loans with provision for losses..................  $        340.0       $        310.1
        Impaired mortgage loans with no provision for losses...............           122.3                160.8
                                                                            -------------------  -------------------
        Recorded investment in impaired mortgage loans.....................           462.3                470.9
        Provision for losses...............................................            46.4                 62.7
                                                                            -------------------  -------------------
        Net Impaired Mortgage Loans........................................  $        415.9       $        408.2
                                                                            ===================  ===================
</TABLE>

        Impaired mortgage loans with no provision for losses are loans where the
        fair value of the  collateral  or the net present  value of the expected
        future cash flows  related to 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

                                      F-16
<PAGE>

        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 1996 and 1995, respectively, the Company's average recorded
        investment in impaired mortgage loans was $552.1 million and $429.0
        million. Interest income recognized on these impaired mortgage loans
        totaled $38.8 million and $27.9 million for 1996 and 1995, respectively,
        including $17.9 million and $13.4 million recognized on a cash basis.

        The Insurance Group's investment in equity real estate is through direct
        ownership and through investments in real estate joint ventures. At
        December 31, 1996 and 1995, the carrying value of equity real estate
        available for sale amounted to $345.6 million and $255.5 million,
        respectively. For 1996, 1995 and 1994, respectively, real estate of
        $58.7 million, $35.3 million and $189.8 million was acquired in
        satisfaction of debt. At December 31, 1996 and 1995, the Company owned
        $771.7 million and $862.7 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 $587.5
        million and $662.4 million at December 31, 1996 and 1995, respectively.
        Depreciation expense on real estate totaled $91.8 million, $121.7
        million and $117.0 million for 1996, 1995 and 1994, respectively. As a
        result of the implementation of SFAS No. 121, during 1996 no
        depreciation expense has been recorded on real estate available for
        sale.

                                      F-17
<PAGE>

 4)     JOINT VENTURES AND PARTNERSHIPS

        Summarized combined financial information of real estate joint ventures
        (34 and 38 individual ventures as of December 31, 1996 and 1995,
        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,
                                                                                ------------------------------------
                                                                                     1996                1995
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                     <C>                <C>         
        FINANCIAL POSITION
        Investments in real estate, at depreciated cost........................  $    1,883.7       $    2,684.1
        Investments in securities, generally at estimated fair value...........       2,430.6            2,459.8
        Cash and cash equivalents..............................................          98.0              489.1
        Other assets...........................................................         427.0              270.8
                                                                                ----------------   -----------------
        Total assets...........................................................       4,839.3            5,903.8
                                                                                ----------------   -----------------
        Borrowed funds - third party...........................................       1,574.3            1,782.3
        Borrowed funds - the Company...........................................         137.9              220.5
        Other liabilities......................................................         415.8              593.9
                                                                                ----------------   -----------------
        Total liabilities......................................................       2,128.0            2,596.7
                                                                                ----------------   -----------------

        Partners' Capital......................................................  $    2,711.3       $    3,307.1
                                                                                ================   =================

        Equity in partners' capital included above.............................  $      806.8       $      902.2
        Equity in limited partnership interests not included above.............         201.8              212.8
        Other..................................................................           9.8                8.9
                                                                                ----------------   -----------------
        Carrying Value.........................................................  $    1,018.4       $    1,123.9
                                                                                ================   =================
</TABLE>

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        STATEMENTS OF EARNINGS
        Revenues of real estate joint ventures.............  $       348.9       $      463.5       $      537.7
        Revenues of other limited partnership interests....          386.1              242.3              103.4
        Interest expense - third party.....................         (111.0)            (135.3)            (114.9)
        Interest expense - the Company.....................          (30.0)             (41.0)             (36.9)
        Other expenses.....................................         (282.5)            (397.7)            (430.9)
                                                            -----------------   ----------------   -----------------
        Net Earnings.......................................  $       311.5       $      131.8       $       58.4
                                                            =================   ================   =================
        Equity in net earnings included above..............  $        73.9       $       49.1       $       18.9
        Equity in net earnings of limited partnerships
          interests not included above.....................           35.8               44.8               25.3
        Other..............................................             .9                1.0                1.8
                                                            -----------------   ----------------   -----------------
        Total Equity in Net Earnings.......................  $       110.6       $       94.9       $       46.0
                                                            =================   ================   =================
</TABLE>

                                      F-18
<PAGE>

 5)     NET INVESTMENT INCOME AND INVESTMENT GAINS (LOSSES)

        The sources of net investment income are summarized as follows:

<TABLE>
<CAPTION>
                                                   1996               1995                1994
                                             -----------------   ----------------   -----------------
                                                                  (IN MILLIONS)

        <S>                                  <C>                 <C>                <C>         
        Fixed maturities....................  $     1,307.4       $    1,151.1       $    1,036.5
        Mortgage loans on real estate.......          303.0              329.0              385.7
        Equity real estate..................          442.4              560.4              561.8
        Other equity investments............           94.3               76.9               36.1
        Policy loans........................          160.3              144.4              122.7
        Other investment income.............          217.4              273.0              322.4
                                             -----------------   ----------------   -----------------

          Gross investment income...........        2,524.8            2,534.8            2,465.2
                                             -----------------   ----------------   -----------------

          Investment expenses...............          348.9              446.6              466.6
                                             -----------------   ----------------   -----------------

        Net Investment Income...............  $     2,175.9       $    2,088.2       $    1,998.6
                                             =================   ================   =================

        Investment  gains  (losses),  net,  including  changes in the  valuation
        allowances, are summarized as follows:
</TABLE>

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>          
        Fixed maturities...................................  $        60.5       $      119.9       $      (14.3)
        Mortgage loans on real estate......................          (27.3)             (40.2)             (43.1)
        Equity real estate.................................          (79.7)             (86.6)              20.6
        Other equity investments...........................           18.9               12.8               75.9
        Issuance and sales of Alliance Units...............           20.6                -                 52.4
        Other..............................................           (2.8)               (.6)                .3
                                                            -----------------   ----------------   -----------------
        Investment (Losses) Gains, Net.....................  $        (9.8)      $        5.3       $       91.8
                                                            =================   ================   =================
</TABLE>

        Writedowns of fixed maturities amounted to $29.9 million, $46.7 million
        and $30.8 million for 1996, 1995 and 1994, respectively, and writedowns
        of equity real estate subsequent to the adoption of SFAS No. 121
        amounted to $23.7 million for the year ended December 31, 1996.

        For 1996, 1995 and 1994, respectively, proceeds received on sales of
        fixed maturities classified as available for sale amounted to $8,353.5
        million, $8,206.0 million and $5,253.9 million. Gross gains of $154.2
        million, $211.4 million and $65.2 million and gross losses of $92.7
        million, $64.2 million and $50.8 million, respectively, were realized on
        these sales. The change in unrealized investment (losses) gains related
        to fixed maturities classified as available for sale for 1996, 1995 and
        1994 amounted to $(258.0) million, $1,077.2 million and $(742.2)
        million, respectively.

        During each of 1995 and 1994, one security classified as held to
        maturity was sold. 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 costs 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 shareholder's equity for the eleven months ended November
        30, 1995 and the year ended December 31,

                                      F-19
<PAGE>

        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 $395.6 million, offset by DAC of $126.5 million,
        amounts attributable to participating group annuity contracts of $39.2
        million and deferred Federal income taxes of $80.5 million.

        For 1996, 1995 and 1994, investment results passed through to certain
        participating group annuity contracts as interest credited to
        policyholders' account balances amounted to $136.7 million, $131.2
        million and $175.8 million, respectively.

        In 1996, Alliance acquired the business of Cursitor-Eaton Asset
        Management Company and Cursitor Holdings Limited (collectively,
        "Cursitor") for approximately $159.0 million. The purchase price
        consisted of $94.3 million in cash, 1.8 million 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 excess of
        the purchase price, including acquisition costs and minority interest,
        over the fair value of Cursitor's net assets acquired resulted in the
        recognition of intangible assets consisting of costs assigned to
        contracts acquired and goodwill of approximately $122.8 million and
        $38.3 million, respectively, which are being amortized over the
        estimated useful lives of 20 years. The Company recognized an investment
        gain of $20.6 million as a result of the issuance of Alliance Units in
        this transaction. At December 31, 1996, the Company's ownership of
        Alliance Units was approximately 57.3%.

        In 1994, Alliance sold 4.96 million newly issued Alliance Units to third
        parties at prevailing market prices. 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.

        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>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>         
        Balance, beginning of year as restated.............  $       396.5       $     (220.5)      $      144.6
        Changes in unrealized investment (losses) gains....         (297.6)           1,198.9             (856.7)
        Changes in unrealized investment losses
          (gains) attributable to:
            Participating group annuity contracts..........            -                (78.1)              40.8
            DAC............................................           42.3             (216.8)             273.6
            Deferred Federal income taxes..................           48.7             (287.0)             177.2
                                                            -----------------   ----------------   -----------------
        Balance, End of Year...............................  $       189.9       $      396.5       $     (220.5)
                                                            =================   ================   =================
        Balance, end of year comprises:
          Unrealized investment gains (losses) on:
            Fixed maturities...............................  $       357.8       $      615.9       $     (461.3)
            Other equity investments.......................           31.6               31.1                7.7
            Other, principally Closed Block................           53.1               93.1               (5.1)
                                                            -----------------   ----------------   -----------------
              Total........................................          442.5              740.1             (458.7)
          Amounts of unrealized investment (gains)
            losses attributable to:
              Participating group annuity contracts........          (72.2)             (72.2)               5.9
              DAC..........................................          (52.0)             (94.3)             122.4
              Deferred Federal income taxes................         (128.4)            (177.1)             109.9
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       189.9       $      396.5       $     (220.5)
                                                            =================   ================   =================
</TABLE>

                                      F-20
<PAGE>

 6)     CLOSED BLOCK

        Summarized financial information of the Closed Block follows:

<TABLE>
<CAPTION>
                                                                                     DECEMBER 31,
                                                                         --------------------------------------
                                                                               1996                 1995
                                                                         -----------------    -----------------
                                                                                     (IN MILLIONS)
        <S>                                                              <C>                  <C>         
        Assets
        Fixed Maturities:
          Available for sale, at estimated fair value (amortized cost,
            $3,820.7 and $3,662.8)......................................  $    3,889.5         $    3,896.2
        Mortgage loans on real estate...................................       1,380.7              1,368.8
        Policy loans....................................................       1,765.9              1,797.2
        Cash and other invested assets..................................         336.1                440.9
        DAC.............................................................         876.5                792.6
        Other assets....................................................         246.3                286.4
                                                                         -----------------    -----------------
        Total Assets....................................................  $    8,495.0         $    8,582.1
                                                                         =================    =================

        Liabilities
        Future policy benefits and policyholders' account balances......  $    8,999.7         $    8,923.5
        Other liabilities...............................................          91.6                297.9
                                                                         -----------------    -----------------
        Total Liabilities...............................................  $    9,091.3         $    9,221.4
                                                                         =================    =================
</TABLE>

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Revenues
        Premiums and other revenue.........................  $       724.8       $      753.4       $      798.1
        Investment income (net of investment
          expenses of $27.3, $26.7 and $19.0)..............          546.6              538.9              523.0
        Investment losses, net.............................           (5.5)             (20.2)             (24.0)
                                                            -----------------   ----------------   -----------------
              Total revenues...............................        1,265.9            1,272.1            1,297.1
                                                            -----------------   ----------------   -----------------
        Benefits and Other Deductions
        Policyholders' benefits and dividends..............        1,106.3            1,077.6            1,121.6
        Other operating costs and expenses.................           34.6               51.3               38.5
                                                            -----------------   ----------------   -----------------
              Total benefits and other deductions..........        1,140.9            1,128.9            1,160.1
                                                            -----------------   ----------------   -----------------
        Contribution from the Closed Block.................  $       125.0       $      143.2       $      137.0
                                                            =================   ================   =================
</TABLE>

        In the fourth quarter of 1996, the Company adopted SFAS No. 120, which
        prescribes the accounting for individual participating life insurance
        contracts, most of which are included in the Closed Block. The
        implementation of SFAS No. 120 resulted in an increase (decrease) in the
        contribution from the Closed Block of $27.5 million, $18.8 million and
        $(14.0) million in 1996, 1995 and 1994, respectively.

        The fixed maturity portfolio, based on amortized cost, includes $.4
        million and $4.3 million at December 31, 1996 and 1995, respectively, of
        restructured securities which includes problem fixed maturities of $.3
        million and $1.9 million, respectively.

                                      F-21
<PAGE>

        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 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, offset by DAC amortization of $52.6 million.

        At December 31, 1996 and 1995, problem mortgage loans on real estate had
        an amortized cost of $4.3 million and $36.5 million, respectively, and
        mortgage loans on real estate for which the payment terms have been
        restructured had an amortized cost of $114.2 million and $137.7 million,
        respectively. At December 31, 1996 and 1995, the restructured mortgage
        loans on real estate amount included $.7 million and $8.8 million,
        respectively, of problem mortgage loans on real estate.

        Impaired mortgage loans (as defined under SFAS No. 114) along with the
        related provision for losses were as follows:

<TABLE>
<CAPTION>
                                                                              DECEMBER 31,
                                                                   ------------------------------------
                                                                        1996                1995
                                                                   ----------------   -----------------
                                                                              (IN MILLIONS)

        <S>                                                        <C>                <C>
        Impaired mortgage loans with provision for losses.........  $       128.1      $       106.8
        Impaired mortgage loans with no provision for losses......             .6               10.1
                                                                   ----------------   -----------------
        Recorded investment in impaired mortgages.................          128.7              116.9
        Provision for losses......................................           12.9               17.9
                                                                   ----------------   -----------------
        Net Impaired Mortgage Loans...............................  $       115.8      $        99.0
                                                                   ================   =================
</TABLE>

        During 1996 and 1995, respectively, the Closed Block's average recorded
        investment in impaired mortgage loans was $153.8 million and $146.9
        million, respectively. Interest income recognized on these impaired
        mortgage loans totaled $10.9 million and $5.9 million for 1996 and 1995,
        respectively, including $4.7 million and $1.3 million recognized on a
        cash basis.

        Valuation allowances amounted to $13.8 million and $18.4 million on
        mortgage loans on real estate and $3.7 million and $4.3 million on
        equity real estate at December 31, 1996 and 1995, respectively.
        Writedowns of fixed maturities amounted to $12.8 million, $16.8 million
        and $15.9 million for 1996, 1995 and 1994, respectively. As of January
        1, 1996, the adoption of SFAS No. 121 resulted in the recognition of
        impairment losses of $5.6 million on real estate held and used.

        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-22
<PAGE>

 7)     DISCONTINUED OPERATIONS

        Summarized financial information of the GIC Segment follows:

<TABLE>
<CAPTION>
                                                             DECEMBER 31,
                                                 --------------------------------------
                                                       1996                 1995
                                                 -----------------    -----------------
                                                             (IN MILLIONS)
        <S>                                      <C>                  <C>         
        Assets
        Mortgage loans on real estate...........  $    1,111.1         $    1,485.8
        Equity real estate......................         925.6              1,122.1
        Other invested assets...................         474.0                665.2
        Other assets............................         226.1                579.3
                                                 -----------------    -----------------
        Total Assets............................  $    2,736.8         $    3,852.4
                                                 =================    =================

        Liabilities
        Policyholders' liabilities..............  $    1,335.9         $    1,399.8
        Allowance for future losses.............         262.0                164.2
        Amounts due to continuing operations....         996.2              2,097.1
        Other liabilities.......................         142.7                191.3
                                                 -----------------    -----------------
        Total Liabilities.......................  $    2,736.8         $    3,852.4
                                                 =================    =================
</TABLE>

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>       
        Revenues
        Investment income (net of investment expenses
          of $127.5, $153.1 and $183.3)....................  $       245.4       $      323.6       $      394.3
        Investment (losses) gains, net.....................          (18.9)             (22.9)              26.8
        Policy fees, premiums and other income.............             .2                 .7                 .4
                                                            -----------------   ----------------   -----------------
        Total revenues.....................................          226.7              301.4              421.5
        Benefits and other deductions......................          250.4              326.5              443.2
        Losses charged to allowance for future losses......          (23.7)             (25.1)             (21.7)
                                                            -----------------   ----------------   -----------------
        Pre-tax loss from operations.......................            -                  -                  -
        Pre-tax loss from strengthening of the
          allowance for future losses......................         (129.0)               -                  -
        Federal income tax benefit.........................           45.2                -                  -
                                                            -----------------   ----------------   -----------------
        Loss from Discontinued Operations..................  $       (83.8)      $        -         $        -
                                                            =================   ================   =================
</TABLE>

        In 1991, management adopted a plan to discontinue the business
        operations of the GIC Segment consisting of group non-participating
        Wind-Up Annuities and the GIC lines of business. The loss allowance and
        premium deficiency reserve of $569.6 million provided for in 1991 were
        based on management's best judgment at that time.

        The Company's quarterly process for evaluating the loss provisions
        applies the current period's results of the discontinued operations
        against the allowance, re-estimates future losses, and adjusts the
        provisions, if appropriate. Additionally, as part of the Company's
        annual planning process which takes place in the fourth quarter of each
        year, investment and benefit cash flow projections are prepared. These
        updated assumptions and estimates resulted in the need to strengthen the
        loss provisions by $129.0 million, resulting in a post-tax charge of
        $83.8 million to discontinued operations' results in the fourth quarter
        of 1996.

                                      F-23
<PAGE>

        Management believes the loss provisions for Wind-Up Annuities and GIC
        contracts at December 31, 1996 are adequate to provide for all future
        losses; however, the determination of loss provisions continues to
        involve numerous estimates and subjective judgments regarding the
        expected performance of discontinued operations investment assets. There
        can be no assurance the losses provided for will not differ from the
        losses ultimately realized. To the extent actual results or future
        projections of the discontinued operations differ from management's
        current best estimates and assumptions underlying the loss provisions,
        the difference would be reflected in the consolidated statements of
        earnings in discontinued operations. In particular, to the extent
        income, sales proceeds and holding periods for equity real estate differ
        from management's previous assumptions, periodic adjustments to the loss
        provisions are likely to result.

        In January 1995, continuing operations transferred $1,215.4 million in
        cash to the GIC Segment in settlement of its obligation to provide
        assets to fund the accumulated deficit of the GIC Segment. 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, 1996, consisted of $1,080.0
        million borrowed by the discontinued GIC Segment offset by $83.8 million
        representing an obligation of continuing operations to provide assets to
        fund the accumulated deficit of the GIC Segment.

        Investment income included $88.2 million of interest income for 1994 on
        amounts due from continuing operations. Benefits and other deductions
        include $114.3 million, $154.6 million and $219.7 million of interest
        expense related to amounts borrowed from continuing operations in 1996,
        1995 and 1994, respectively.

        Valuation allowances amounted to $9.0 million and $19.2 million on
        mortgage loans on real estate and $20.4 million and $77.9 million on
        equity real estate at December 31, 1996 and 1995, respectively. As of
        January 1, 1996, the adoption of SFAS No. 121 resulted in a release of
        existing valuation allowances of $71.9 million on equity real estate and
        recognition of impairment losses of $69.8 million on real estate held
        and used. Writedowns of fixed maturities amounted to $1.6 million, $8.1
        million and $17.8 million for 1996, 1995 and 1994, respectively and
        writedowns of equity real estate subsequent to the adoption of SFAS No.
        121 amounted to $12.3 million for 1996.

        The fixed maturity portfolio, based on amortized cost, includes $6.2
        million and $15.1 million at December 31, 1996 and 1995, respectively,
        of restructured securities. These amounts include problem fixed
        maturities of $.5 million and $6.1 million at December 31, 1996 and
        1995, respectively.

        At December 31, 1996 and 1995, problem mortgage loans on real estate had
        amortized costs of $7.9 million and $35.4 million, respectively, and
        mortgage loans on real estate for which the payment terms have been
        restructured had amortized costs of $208.1 million and $289.3 million,
        respectively.

        Impaired mortgage loans (as defined under SFAS No. 114) along with the
        related provision for losses were as follows:

<TABLE>
<CAPTION>
                                                                            DECEMBER 31,
                                                                 ------------------------------------
                                                                      1996                1995
                                                                 ----------------   -----------------
                                                                            (IN MILLIONS)
        <S>                                                      <C>                <C>          
        Impaired mortgage loans with provision for losses.......  $        83.5      $       105.1
        Impaired mortgage loans with no provision for losses....           15.0               18.2
                                                                 ----------------   -----------------
        Recorded investment in impaired mortgages...............           98.5              123.3
        Provision for losses....................................            8.8               17.7
                                                                 ----------------   -----------------
        Net Impaired Mortgage Loans.............................  $        89.7      $       105.6
                                                                 ================   =================
</TABLE>

                                      F-24
<PAGE>

        During 1996 and 1995, the GIC Segment's average recorded investment in
        impaired mortgage loans was $134.8 million and $177.4 million,
        respectively. Interest income recognized on these impaired mortgage
        loans totaled $10.1 million and $4.5 million for 1996 and 1995,
        respectively, including $7.5 million and $.4 million recognized on a
        cash basis.

        At December 31, 1996 and 1995, the GIC Segment had $263.0 million and
        $310.9 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,
                                                            --------------------------------------
                                                                  1996                 1995
                                                            -----------------    -----------------
                                                                        (IN MILLIONS)

        <S>                                                 <C>                  <C>       
        Short-term debt....................................  $      174.1         $        -
                                                            -----------------    -----------------
        Long-term debt:
        Equitable Life:
          6.95% surplus notes scheduled to mature 2005.....         399.4                399.3
          7.70% surplus notes scheduled to mature 2015.....         199.6                199.6
          Eurodollar notes, 10.5% due 1997.................           -                   76.2
          Zero coupon note, 11.25% due 1997................           -                  120.1
          Other............................................            .5                 16.3
                                                            -----------------    -----------------
              Total Equitable Life.........................         599.5                811.5
                                                            -----------------    -----------------
        Wholly Owned and Joint Venture Real Estate:
          Mortgage notes, 4.92% - 12.50% due through 2006..         968.6              1,084.4
                                                            -----------------    -----------------
        Alliance:
          Other............................................          24.7                  3.4
                                                            -----------------    -----------------
        Total long-term debt...............................       1,592.8              1,899.3
                                                            -----------------    -----------------
        Total Short-term and Long-term Debt................  $    1,766.9         $    1,899.3
                                                            =================    =================
</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, 1996 range from 5.73% (the London Interbank Offering Rate
        ("LIBOR") plus 22.5 basis points) to 8.25% (the prime rate). There were
        no borrowings outstanding under this bank credit facility at December
        31, 1996.

                                      F-25
<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,
        1996.

        In February 1996, Alliance entered into a new $250.0 million five-year
        revolving credit facility with a group of banks which replaced its
        $100.0 million revolving credit facility and its $100.0 million
        commercial paper back-up revolving credit facility. Under the new
        revolving credit facility, the interest rate, at the option of Alliance,
        is a floating rate generally based upon a defined prime rate, a rate
        related to the LIBOR or the Federal Funds rate. A facility fee is
        payable on the total facility. The revolving credit facility will be
        used to provide back-up liquidity for commercial paper to be used under
        Alliance's $100.0 million commercial paper program, to fund commission
        payments to financial intermediaries for the sale of Class B and C
        shares under Alliance's mutual fund distribution system, and for general
        working capital purposes. As of December 31, 1996, Alliance had not
        issued any commercial paper under its $100.0 million commercial paper
        program and there were no borrowings outstanding under Alliance's
        revolving credit facility.

        At December 31, 1996, long-term debt expected to mature in 1997 totaling
        $174.1 million was reclassified as short-term debt.

        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 (together, the "Surplus Notes"). 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 $1.0
        million at December 31, 1996. Payments of interest on or principal of
        the Surplus Notes are subject to prior approval by the Superintendent.

        The Company has pledged real estate, mortgage loans, cash and securities
        amounting to $1,406.4 million and $1,629.7 million at December 31, 1996
        and 1995, respectively, as collateral for certain long-term debt.

        At December 31, 1996, aggregate maturities of the long-term debt based
        on required principal payments at maturity for 1997 and the succeeding
        four years are $494.9 million, $316.7 million, $19.7 million, $5.4
        million, $0 million, respectively, and $946.7 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>
                                                       1996               1995                1994
                                                 -----------------   ----------------   -----------------
                                                                      (IN MILLIONS)
        <S>                                      <C>                 <C>                <C>         
        Federal income tax expense (benefit):
          Current...............................  $        97.9       $      (11.7)      $        4.0
          Deferred..............................          (88.2)             132.2               96.2
                                                 -----------------   ----------------   -----------------
        Total...................................  $         9.7       $      120.5       $      100.2
                                                 =================   ================   =================
</TABLE>

                                      F-26
<PAGE>

        The Federal income taxes attributable to consolidated operations are
        different from the amounts determined by multiplying the earnings before
        Federal income taxes and minority interest 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>
                                                       1996               1995                1994
                                                 -----------------   ----------------   -----------------
                                                                      (IN MILLIONS)
        <S>                                      <C>                 <C>                <C>         
        Expected Federal income tax expense.....  $        73.0       $      173.7       $      154.5
        Non-taxable minority interest...........          (28.6)             (22.0)             (17.6)
        Differential earnings amount............            -                  -                (16.8)
        Adjustment of tax audit reserves........            6.9                4.1               (4.6)
        Equity in unconsolidated subsidiaries...          (32.3)             (19.4)             (12.5)
        Other...................................           (9.3)             (15.9)              (2.8)
                                                 -----------------   ----------------   -----------------
        Federal Income Tax Expense..............  $         9.7       $      120.5       $      100.2
                                                 =================   ================   =================
</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 no longer is 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.

        The  components  of the net deferred  Federal  income tax account are as
        follows:

<TABLE>
<CAPTION>
                                                       DECEMBER 31, 1996                  December 31, 1995
                                                ---------------------------------  ---------------------------------
                                                    ASSETS         LIABILITIES         Assets         Liabilities
                                                ---------------  ----------------  ---------------   ---------------
                                                                           (IN MILLIONS)
        <S>                                     <C>              <C>               <C>               <C>        
        DAC, reserves and reinsurance..........  $       -        $      166.0      $        -        $     304.4
        Investments............................          -               328.6               -              326.9
        Compensation and related benefits......        259.2               -               293.0              -
        Other..................................          -                 1.8               -               32.3
                                                ---------------  ----------------  ---------------   ---------------
        Total..................................  $     259.2      $      496.4      $      293.0      $     663.6
                                                ===============  ================  ===============   ===============
</TABLE>

        The deferred Federal income taxes 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>
                                                     1996               1995                1994
                                               -----------------   ----------------   -----------------
                                                                    (IN MILLIONS)
        <S>                                    <C>                 <C>                <C>         
        DAC, reserves and reinsurance.........  $      (156.2)      $       63.3       $       12.0
        Investments...........................           78.6               13.0               89.3
        Compensation and related benefits.....           22.3               30.8               10.0
        Other.................................          (32.9)              25.1              (15.1)
                                               -----------------   ----------------   -----------------
        Deferred Federal Income Tax
          (Benefit) Expense...................  $       (88.2)      $      132.2       $       96.2
                                               =================   ================   =================
</TABLE>

                                      F-27
<PAGE>

        The Internal Revenue Service is in the process of examining the Holding
        Company's consolidated Federal income tax returns for the years 1989
        through 1991. Management believes these audits will have no material
        adverse effect on the Company's 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>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Direct premiums....................................  $       461.4       $      474.2       $      476.7
        Reinsurance assumed................................          177.5              171.3              180.5
        Reinsurance ceded..................................          (41.3)             (38.7)             (31.6)
                                                            -----------------   ----------------   -----------------
        Premiums...........................................  $       597.6       $      606.8       $      625.6
                                                            =================   ================   =================
        Universal Life and Investment-type Product
          Policy Fee Income Ceded..........................  $        48.2       $       44.0       $       27.5
                                                            =================   ================   =================
        Policyholders' Benefits Ceded......................  $        54.1       $       48.9       $       20.7
                                                            =================   ================   =================
        Interest Credited to Policyholders' Account
          Balances Ceded...................................  $        32.3       $       28.5       $       25.4
                                                            =================   ================   =================
</TABLE>

        Effective January 1, 1994, all in force business above $5.0 million was
        reinsured. During 1996, the Company's retention limit on joint
        survivorship policies was increased to $15.0 million. 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 $2.4 million,
        $260.6 million and $241.0 million for 1996, 1995 and 1994, respectively.
        Ceded death and disability benefits totaled $21.2 million, $188.1
        million and $235.5 million for 1996, 1995 and 1994, respectively.
        Insurance liabilities ceded totaled $652.4 million and $724.2 million at
        December 31, 1996 and 1995, 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. Equitable Life's and EREIM's 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. Alliance's
        benefits are based on years of credited service, average final base
        salary and primary social security benefits. 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 cost (credit) for the qualified and
        non-qualified plans are as follows:

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Service cost.......................................  $        33.8       $       30.0       $       30.3
        Interest cost on projected benefit obligations.....          120.8              122.0              111.0
        Actual return on assets............................         (181.4)            (309.2)              24.4
        Net amortization and deferrals.....................           43.4              155.6             (142.5)
                                                            -----------------   ----------------   -----------------
        Net Periodic Pension Cost (Credit).................  $        16.6       $       (1.6)      $       23.2
                                                            =================   ================   =================
</TABLE>

                                      F-28
<PAGE>

        The funded status of the qualified and non-qualified pension plans is as
        follows:

<TABLE>
<CAPTION>
                                                                              DECEMBER 31,
                                                                   ------------------------------------
                                                                        1996                1995
                                                                   ----------------   -----------------
                                                                              (IN MILLIONS)
        <S>                                                        <C>                <C>         
        Actuarial present value of obligations:
          Vested..................................................  $    1,672.2       $    1,642.4
          Non-vested..............................................          10.1               10.9
                                                                   ----------------   -----------------
        Accumulated Benefit Obligation............................  $    1,682.3       $    1,653.3
                                                                   ================   =================
        Plan assets at fair value.................................  $    1,626.0       $    1,503.8
        Projected benefit obligation..............................       1,765.5            1,743.0
                                                                   ----------------   -----------------
        Projected benefit obligation in excess of plan assets.....        (139.5)            (239.2)
        Unrecognized prior service cost...........................         (17.9)             (25.5)
        Unrecognized net loss from past experience different
          from that assumed.......................................         280.0              368.2
        Unrecognized net asset at transition......................           4.7               (7.3)
        Additional minimum liability..............................         (19.3)             (51.9)
                                                                   ----------------   -----------------
        Prepaid Pension Cost......................................  $      108.0       $       44.3
                                                                   ================   =================
</TABLE>

        The discount rate and rate of increase in future compensation levels
        used in determining the actuarial present value of projected benefit
        obligations were 7.5% and 4.25%, respectively, at December 31, 1996 and
        7.25% and 4.50%, respectively, at December 31, 1995. As of January 1,
        1996 and 1995, the expected long-term rate of return on assets for the
        retirement plan was 10.25% and 11%, respectively.

        The Company recorded, as a reduction of shareholder's equity, an
        additional minimum pension liability of $12.9 million and $35.1 million,
        net of Federal income taxes, at December 31, 1996 and 1995,
        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.

        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 $34.7 million,
        $36.4 million and $38.1 million for 1996, 1995 and 1994, 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 1996, 1995 and 1994, the Company made
        estimated postretirement benefits payments of $18.9 million, $31.1
        million and $29.8 million, respectively.

                                      F-29
<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>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Service cost.......................................  $         5.3       $        4.0       $        3.9
        Interest cost on accumulated postretirement
          benefits obligation..............................           34.6               34.7               28.6
        Net amortization and deferrals.....................            2.4               (2.3)              (3.9)
                                                            -----------------   ----------------   -----------------
        Net Periodic Postretirement Benefits Costs.........  $        42.3       $       36.4       $       28.6
                                                            =================   ================   =================
</TABLE>

<TABLE>
<CAPTION>
                                                                              DECEMBER 31,
                                                                   ------------------------------------
                                                                        1996                1995
                                                                   ----------------   -----------------
                                                                              (IN MILLIONS)
        <S>                                                        <C>                <C>         
        Accumulated postretirement benefits obligation:
          Retirees................................................  $      381.8       $      391.8
          Fully eligible active plan participants.................          50.7               50.4
          Other active plan participants..........................          60.7               64.2
                                                                   ----------------   -----------------
                                                                           493.2              506.4
        Unrecognized prior service cost...........................          50.5               56.3
        Unrecognized net loss from past experience different
          from that assumed and from changes in assumptions.......        (150.5)            (181.3)
                                                                   ----------------   -----------------
        Accrued Postretirement Benefits Cost......................  $      393.2       $      381.4
                                                                   ================   =================
</TABLE>

        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 9.5% in 1996,
        gradually declining to 3.5% in the year 2009 and in 1995 was 10%,
        gradually declining to 3.5% in the year 2008. The discount rate used in
        determining the accumulated postretirement benefits obligation was 7.50%
        and 7.25% at December 31, 1996 and 1995, respectively.

        If the health care cost trend rate assumptions were increased by 1%, the
        accumulated postretirement benefits obligation as of December 31, 1996
        would be increased 7%. The effect of this change on the sum of the
        service cost and interest cost would be an increase of 8%.

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.
        The notional amount of matched interest rate swaps outstanding at
        December 31, 1996 was $649.9 million. The average unexpired terms at
        December 31, 1996 range from 2.2 to 2.7 years. At December 31, 1996, the
        cost of terminating outstanding matched swaps in a loss position was
        $8.3 million and the unrealized gain on outstanding matched swaps in a
        gain position was $11.4 million. The Company has no intention of
        terminating these contracts prior to maturity. During 1996, 1995 and
        1994, net gains (losses) of $.2 million, $1.4 million and $(.2) million,
        respectively, were recorded in connection with

                                      F-30
<PAGE>

        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, 1996 of contracts purchased and sold were $5,050.0 million
        and $500.0 million, respectively. The net premium paid by Equitable Life
        on these contracts was $22.5 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 to derivatives is by its
        nature trading activities which are primarily for the purpose of
        customer accommodations. DLJ's derivative activities consist primarily
        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, 1996 and 1995.

        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 universal life type contracts are measured at the
        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-31
<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,
                                                --------------------------------------------------------------------
                                                              1996                               1995
                                                ---------------------------------  ---------------------------------
                                                   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..........  $    3,133.0     $     3,394.6     $     3,638.3     $    3,973.6
        Other joint ventures...................         467.0             467.0             492.7            492.7
        Policy loans...........................       2,196.1           2,221.6           1,976.4          2,057.5
        Policyholders' account balances:
          Association plans....................          78.1              77.3             101.0            100.0
          Group annuity contracts..............       2,141.0           1,954.0           2,335.0          2,395.0
          SPDA.................................       1,062.7           1,065.7           1,265.8          1,272.0
          Annuities certain and SCNILC.........         654.9             736.2             646.4            716.7
        Long-term debt.........................       1,592.8           1,557.7           1,899.3          1,962.9

        Closed Block Financial Instruments:
        -----------------------------------
        Mortgage loans on real estate..........       1,380.7           1,425.6           1,368.8          1,461.4
        Other equity investments...............         105.0             105.0             151.6            151.6
        Policy loans...........................       1,765.9           1,798.0           1,797.2          1,891.4
        SCNILC liability.......................          30.6              34.9              34.8             39.6

        GIC Segment Financial Instruments:
        ----------------------------------
        Mortgage loans on real estate..........       1,111.1           1,220.3           1,485.8          1,666.1
        Fixed maturities.......................          42.5              42.5             107.4            107.4
        Other equity investments...............         300.5             300.5             455.9            455.9
        Guaranteed interest contracts..........         290.7             300.5             329.0            352.0
        Long-term debt.........................         102.1             102.2             135.1            136.0
</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
        capital contributions of up to $244.9 million to affiliated real estate
        joint ventures; to provide equity financing to certain limited
        partnerships of $205.8 million at December 31, 1996, under existing loan
        or loan commitment agreements; and to provide short-term financing loans
        which at December 31, 1996 totaled $14.6 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, 1996, the Insurance Group had $51.6 million of letters
        of credit outstanding.

                                      F-32
<PAGE>

14)     LITIGATION

        A number of lawsuits has 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, EVLICO and The
        Equitable of Colorado, Inc. ("EOC"), 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, EVLICO and EOC of the type referred to in this paragraph are the
        litigations described in the following eight 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 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 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. On May 29, 1996, the New York County Supreme
        Court entered a judgment dismissing the complaint with prejudice.
        Plaintiffs have filed a notice of appeal of that judgment.

        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. The Texas
        action also claims that Equitable Life misrepresented to Texas
        policyholders that the Texas Insurance Department had approved Equitable
        Life's rate increases. These 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. On February 9, 1996, Equitable Life removed the Pennsylvania
        action, Malvin, to the United States District Court for the Middle
        District of Pennsylvania. Following the decision granting Equitable
        Life's motion to dismiss the New York action (Golomb), on the consent of
        the parties the District Court ordered an indefinite stay of all
        proceedings in the Pennsylvania action, pending either party's right to
        reinstate the proceeding, and ordered that for administrative purposes
        the case be deemed administratively closed. On February 2, 1996,
        Equitable Life removed the Texas action, Bowler, to the United States
        District Court for the Northern District of Texas. On May 20, 1996, the
        plaintiffs in Bowler amended their complaint by adding allegations of
        misrepresentation regarding premium increases on other types of
        guaranteed renewable major medical insurance policies issued by
        Equitable Life up to and including 1983. On July 1, 1996, Equitable Life
        filed a motion for summary judgment dismissing the first amended
        complaint in its entirety. In August, 1996, the court granted plaintiffs
        leave to file a supplemental complaint on behalf of a proposed class of
        Texas policyholders claiming unfair discrimination, breach of contract
        and other claims arising out of alleged differences between premiums
        charged to Texas policyholders and premiums charged to similarly
        situated policyholders in New York and certain other states. Plaintiffs
        seek refunds of alleged overcharges, exemplary or additional damages
        citing

                                      F-33
<PAGE>

        Texas statutory provisions which among other things, permit two times
        the amount of actual damage plus additional penalties if the acts
        complained of are found to be knowingly committed, and injunctive
        relief. Equitable Life has also filed a motion for summary judgment
        dismissing the supplemental complaint in its entirety. Plaintiffs also
        obtained permission to add another plaintiff to the first amended and
        supplemental complaints. Plaintiffs have opposed both motions for
        summary judgment and requested that certain issues be found in their
        favor. Equitable Life is in the process of replying.

        On May 22, 1996, a separate action entitled Bachman v. The Equitable
        Life Assurance Society of the United States, was filed in Florida state
        court making claims similar to those in the previously reported Golomb
        action. The Florida action is asserted on behalf of a proposed class of
        Florida issued or renewed policyholders insured after 1983 under
        Lifetime Guaranteed Renewable Major Medical Insurance Policies issued by
        Equitable Life. The Florida action seeks compensatory and punitive
        damages and injunctive relief restricting the methods by which Equitable
        Life increases premiums in the future based on various common law
        claims. On June 20, 1996, Equitable Life removed the Florida action to
        Federal court. Equitable Life has answered the complaint, denying the
        material allegations and asserting certain affirmative defenses. On
        December 6, 1996, Equitable Life filed a motion for summary judgment and
        plaintiff is expected to file its response to that motion shortly.

        On November 6, 1996, a proposed class action entitled Fletcher, et al.
        v. The Equitable Life Assurance Society of the United States, was filed
        in California Superior Court for Fresno County, making substantially the
        same allegations concerning premium rates and premium rate increases on
        guaranteed renewable policies made in the Bowler action. The complaint
        alleges, among other things, that differentials between rates charged
        California policyholders and policyholders in New York and certain other
        states, and the methods used by Equitable Life to calculate premium
        increases, breached the terms of its policies, that Equitable Life
        misrepresented and concealed the facts pertaining to such differentials
        and methods in violation of California law, and that Equitable Life also
        misrepresented that its rate increases were approved by the California
        Insurance Department. Plaintiffs seek compensatory damages in an
        unspecified amount, rescission, injunctive relief and attorneys' fees.
        Equitable Life removed the action to Federal court; plaintiff has moved
        to remand the case to state court. Although the outcome of any
        litigation cannot be predicted with certainty, particularly in the early
        stages of an action, the Company's management believes that the ultimate
        resolution of the Golomb, Malvin, Bowler, Bachman and Fletcher
        litigations should not have a material adverse effect on the financial
        position of the Company. Due to the early stage of such litigations, the
        Company's management cannot make an estimate of loss, if any, or predict
        whether or not such litigations 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, 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. On June 28, 1996, the court issued a decision and order
        dismissing with prejudice plaintiff's causes of action for fraud,
        constructive fraud, breach of fiduciary duty, negligence, and unjust
        enrichment, and dismissing without prejudice plaintiff's cause of action
        under the New York State consumer protection statute. The only remaining
        causes of action are for breach of contract and negligent
        misrepresentation. Plaintiffs made a motion for reargument with respect
        to this order, which was submitted to the court in October 1996. This
        motion was denied by the court on December 16, 1996.

                                      F-34
<PAGE>

        On May 21, 1996, an action entitled Elton F. Duncan, III v. The
        Equitable Life Assurance Society of the United States, was commenced
        against Equitable Life in the Civil District Court for the Parish of
        Orleans, State of Louisiana. The action is brought by an individual who
        purchased a whole life policy. Plaintiff alleges misrepresentations
        concerning the extent to which the policy was a proper replacement
        policy and the number of years that the annual premium would need to be
        paid. Plaintiff purports to represent a class consisting of all persons
        who purchased whole life or universal life insurance policies from
        Equitable Life from January 1, 1982 to the present. Plaintiff seeks
        damages, including punitive damages, in an unspecified amount. On July
        26, 1996, an action entitled Michael Bradley v. Equitable Variable Life
        Insurance Company, was commenced in New York state court. The action is
        brought by the holder of a variable life insurance policy issued by
        EVLICO. The plaintiff purports to represent a class consisting of all
        persons or entities who purchased one or more life insurance policies
        issued by EVLICO from January 1, 1980. The complaint puts at issue
        various alleged sales practices and alleges misrepresentations
        concerning the extent to which the policy was a proper replacement
        policy and the number of years that the annual premium would need to be
        paid. Plaintiff seeks damages, including punitive damages, in an
        unspecified amount and also seeks injunctive relief prohibiting EVLICO
        from canceling policies for failure to make premium payments beyond the
        alleged stated number of years that the annual premium would need to be
        paid. On September 21, 1996 Equitable Life, EVLICO and EOC made a motion
        to have this proceeding moved from Kings County Supreme Court to New
        York County for joint trial or consolidation with the Cole action. The
        motion was denied by the court on January 9, 1997. On January 10, 1997,
        plaintiffs moved for certification of a nationwide class consisting of
        all persons or entities who were sold one or more life insurance
        products on a "vanishing premium" basis and/or were allegedly induced to
        purchase additional policies from EVLICO, using the cash value
        accumulated in existing policies, from January 1, 1980 through and
        including December 31, 1996. Plaintiffs further moved to have Michael
        Bradley designated as the class representative. Discovery regarding
        class certification is underway.

        On December 12, 1996, an action entitled Robert E. Dillon v. The
        Equitable Life Assurance Society of the United States and The Equitable
        of Colorado, was commenced in the United States District Court for the
        Southern District of Florida. The action is brought by an individual who
        purchased a joint whole life policy from EOC. The complaint puts at
        issue various alleged sales practices and alleges misrepresentations
        concerning the alleged impropriety of replacement policies issued by
        Equitable Life and EOC and alleged misrepresentations regarding the
        number of years premiums would have to be paid on the defendants'
        policies. Plaintiff brings claims for breach of contract, fraud,
        negligent misrepresentation, money had and received, unjust enrichment
        and imposition of a constructive trust. Plaintiff purports to represent
        two classes of persons. The first is a "contract class," consisting of
        all persons who purchased whole or universal life insurance policies
        from Equitable Life and EOC and from whom Equitable Life and EOC have
        sought additional payments beyond the number of years allegedly promised
        by Equitable Life and EOC. The second is a "fraud class," consisting of
        all persons with an interest in policies issued by Equitable Life and
        EOC at any time since October 1, 1986. Plaintiff seeks damages in an
        unspecified amount, and also seeks injunctive relief attaching Equitable
        Life's and EOC's profits from their alleged sales practices. Equitable
        Life's and EOC's time to answer or move with respect to the complaint
        has been extended until February 24, 1997. Although the outcome of
        litigation cannot be predicted with certainty, particularly in the early
        stages of an action, the Company's management believes that the ultimate
        resolution of the Cole, Duncan, Bradley and Dillon litigations should
        not have a material adverse effect on the financial position of the
        Company. Due to the early stages of such litigations, the Company's
        management cannot make an estimate of loss, if any, or predict whether
        or not any such litigation will have a material adverse effect on the
        Company's results of operations in any particular period.

        On January 3, 1996, an amended complaint was filed in an action entitled
        Frank Franze Jr. and George Busher, individually and on behalf of all
        others similarly situated v. The Equitable Life Assurance Society of the
        United States, and Equitable Variable Life Insurance Company, No.
        94-2036 in the United States District Court for the Southern District of
        Florida. The action was brought by two individuals who purchased
        variable life insurance policies. The plaintiffs purport to represent a
        nationwide class consisting of all persons who purchased variable life
        insurance policies from Equitable Life and EVLICO since September 30,
        1991. The basic allegation of the amended complaint is that Equitable
        Life's and EVLICO's agents were trained not to

                                      F-35
<PAGE>

        disclose fully that the product being sold was life insurance.
        Plaintiffs allege violations of the Federal securities laws and seek
        rescission of the contracts or compensatory damages and attorneys' fees
        and expenses. The court denied Equitable Life and EVLICO's motion to
        dismiss the amended complaint on September 24, 1996. Equitable Life and
        EVLICO have answered the amended complaint, denying the material
        allegations and asserting certain affirmative defenses. Currently, the
        parties are conducting discovery in connection with plaintiffs' attempt
        to certify a class. On January 9, 1997, an action entitled Rosemarie
        Chaviano, individually and on behalf of all others similarly situated v.
        The Equitable Life Assurance Society of the United States, and Equitable
        Variable Life Insurance Company, was filed in Massachusetts state court
        making claims similar to those in the Franze action and alleging
        violations of the Massachusetts securities laws. The plaintiff purports
        to represent all persons in Massachusetts who purchased variable life
        insurance contracts from Equitable Life and EVLICO from January 9, 1993
        to the present. The Massachusetts action seeks rescission of the
        contracts or compensatory damages, attorneys' fees, expenses and
        injunctive relief. Although the outcome of any litigation cannot be
        predicted with certainty, particularly in the early stages of an action,
        the Company's management believes that the ultimate resolution of the
        litigations discussed in this paragraph should not have a material
        adverse effect on the financial position of the Company. Due to the
        early stages of such litigation, the Company's management cannot make an
        estimate of loss, if any, or predict whether or not any such litigation
        will have a material adverse effect on the Company's results of
        operations in any particular period.

        Equitable Life recently responded to a subpoena from the U.S. Department
        of Labor ("DOL") requesting copies of any third-party appraisals in
        Equitable Life's possession relating to the ten largest properties (by
        value) in the Prime Property Fund ("PPF"). PPF is an open-end,
        commingled real estate separate account of Equitable Life for pension
        clients. Equitable Life serves as investment manager in PPF and has
        retained EREIM as advisor. In early 1995, the DOL commenced a national
        investigation of commingled real estate funds with pension investors,
        including PPF. The investigation now appears to be focused principally
        on appraisal and valuation procedures in respect of fund properties. The
        most recent request from the DOL seems to reflect, at least in part, an
        interest in the relationship between the valuations for those properties
        reflected in appraisals prepared for local property tax proceedings and
        the valuations used by PPF for other purposes. At no time has the DOL
        made any specific allegation that Equitable Life or EREIM has acted
        improperly and Equitable Life and EREIM believe that any such allegation
        would be without foundation. While the outcome of this investigation
        cannot be predicted with certainty, in the opinion of management, the
        ultimate resolution of this matter should not have a material adverse
        effect on the Company's consolidated financial position or results of
        operations in any particular period.

        Equitable Casualty Insurance Company ("Casualty"), an indirect wholly
        owned subsidiary of Equitable Life, is party to an arbitration
        proceeding that commenced in August 1995. The proceeding relates to a
        dispute among Casualty, Houston General Insurance Company ("Houston
        General") and GEICO General Insurance Company ("GEICO General")
        regarding the interpretation of a reinsurance agreement. The arbitration
        panel issued a final award in favor of Casualty and GEICO General on
        June 17, 1996. Casualty and GEICO General moved in the pending Texas
        state court action, with Houston General's consent, for an order
        confirming the arbitration award and entering judgment dismissing the
        action. The motion was granted on January 29, 1997. The parties have
        also stipulated to the dismissal without prejudice of a related Texas
        Federal court action brought by Houston General against GEICO General
        and Equitable Life. In connection with confirmation of the arbitration
        award, Houston General paid to Casualty approximately $839,600 in
        settlement of certain reimbursement claims by Casualty against Houston
        General.

        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. 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

                                      F-36
<PAGE>

        were not permitted by the Fund's 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, 1996, the United States
        District Court for the Southern District of New York granted the
        defendants' motion to dismiss all counts of the complaint. On October
        11, 1996, plaintiffs filed a motion for reconsideration of the court's
        decision granting defendants' motion to dismiss the Complaint. On
        November 25, 1996, the court denied plaintiffs' motion for
        reconsideration. On October 29, 1996, plaintiffs filed a motion for
        leave to file an amended complaint. The principal allegations of the
        proposed amended complaint are that the Fund did not properly disclose
        that it planned to invest in mortgage-backed derivative securities and
        that two advertisements used by the Fund misrepresented the risks of
        investing in the Fund. Plaintiffs also reiterated allegations in the
        Complaint that the Fund failed to hedge against the risks of investing
        in foreign securities despite representations that it would do so.
        Alliance believes that the allegations in the Complaint are without
        merit and intends to vigorously defend against these claims. While the
        ultimate outcome of this matter cannot be determined at this time,
        management of Alliance does not expect that it will have a material
        adverse effect on Alliance's results of operations or financial
        condition.

        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") 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 issued
        by Rickel in October 1994. The complaint alleges violations of Federal
        securities laws and common law fraud against DLJSC, as the underwriter
        of 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, if any, or predict whether or not such litigation
        will have a material adverse effect on DLJ's results of operations in
        any particular period.

        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 Court action, which

                                      F-37
<PAGE>

        had been removed to the Bankruptcy Court, has been remanded back to the
        state court, which remand is being opposed by DLJSC. 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, if any, 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, if any, 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 1997 and the succeeding four years are $113.7 million, $110.6
        million, $100.3 million, $72.3 million, $59.3 million and $427.3 million
        thereafter. Minimum future sublease rental income on these noncancelable
        leases for 1997 and the succeeding four years are $9.8 million, $6.0
        million, $4.5 million, $2.4 million, $.8 million and $.1 million
        thereafter.

        At December 31, 1996, the minimum future rental income on  noncancelable
        operating  leases for wholly owned  investments  in real estate for 1997
        and the succeeding four years are $263.0 million, $242.1 million, $219.8
        million, $194.3 million, $174.6 million and $847.1 million thereafter.

                                      F-38
<PAGE>

16)     OTHER OPERATING COSTS AND EXPENSES

        Other operating costs and expenses consisted of the following:

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Compensation costs.................................  $       647.3       $      595.9       $      687.5
        Commissions........................................          329.5              314.3              313.0
        Short-term debt interest expense...................            8.0               11.4               19.0
        Long-term debt interest expense....................          137.3              108.1               98.3
        Amortization of policy acquisition costs...........          405.2              317.8              313.4
        Capitalization of policy acquisition costs.........         (391.9)            (391.0)            (410.9)
        Rent expense, net of sub-lease income..............          113.7              109.3              116.0
        Other..............................................          798.9              710.0              721.4
                                                            -----------------   ----------------   -----------------
        Total..............................................  $     2,048.0       $    1,775.8       $    1,857.7
                                                            =================   ================   =================
</TABLE>

        During 1996, 1995 and 1994, the Company restructured certain operations
        in connection with cost reduction programs and recorded pre-tax
        provisions of $24.4 million, $32.0 million and $20.4 million,
        respectively. The amounts paid during 1996, associated with cost
        reduction programs, totaled $17.7 million. At December 31, 1996, the
        liabilities associated with cost reduction programs amounted to $44.5
        million. The 1996 cost reduction program included restructuring costs
        related to the consolidation of insurance operations' service centers.
        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. Amortization of DAC included $145.0 million writeoff
        of DAC related to DI contracts in the fourth quarter of 1996.

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
        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 1996, 1995 and 1994, statutory net
        (loss) earnings totaled $(351.1) million, $(352.4) million and $67.5
        million, respectively. No amounts are expected to be available for
        dividends from Equitable Life to the Holding Company in 1997.

        At December 31, 1996, the Insurance Group, in accordance with various
        government and state regulations, had $21.9 million of securities
        deposited with such government or state agencies.

                                      F-39
<PAGE>

        Accounting practices used to prepare statutory financial statements for
        regulatory filings of stock life insurance companies differ in certain
        instances from GAAP. The New York Insurance Department (the
        "Department") recognizes only statutory accounting practices for
        determining and reporting the financial condition and results of
        operations of an insurance company, for determining its solvency under
        the New York Insurance Law, and for determining whether its financial
        condition warrants the payment of a dividend to its stockholders. No
        consideration is given by the Department to financial statements
        prepared in accordance with GAAP in making such determinations. 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 Department with
        net earnings and equity on a GAAP basis.

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Net change in statutory surplus and capital stock..  $        56.0       $       78.1       $      292.4
        Change in asset valuation reserves.................          (48.4)             365.7             (285.2)
                                                            -----------------   ----------------   -----------------
        Net change in statutory surplus, capital stock
          and asset valuation reserves.....................            7.6              443.8                7.2
        Adjustments:
          Future policy benefits and policyholders'
            account balances...............................         (298.5)             (66.0)              (5.3)
          DAC..............................................          (13.3)              73.2               97.5
          Deferred Federal income taxes....................          108.0             (158.1)             (58.7)
          Valuation of investments.........................          289.8              189.1               45.2
          Valuation of investment subsidiary...............         (117.7)            (188.6)             396.6
          Limited risk reinsurance.........................           92.5              416.9               74.9
          Contribution from the Holding Company............            -                  -               (300.0)
          Issuance of surplus notes........................            -               (538.9)               -
          Postretirement benefits..........................           28.9              (26.7)              17.1
          Other, net.......................................           12.4              115.1              (44.0)
          GAAP adjustments of Closed Block.................           (9.8)              15.7               (9.5)
          GAAP adjustments of discontinued GIC
            Segment........................................          (89.6)              37.3               42.8
                                                            -----------------   ----------------   -----------------
        Net Earnings of the Insurance Group................  $        10.3       $      312.8       $      263.8
                                                            =================   ================   =================
</TABLE>

<TABLE>
<CAPTION>
                                                                                 DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Statutory surplus and capital stock................  $     2,258.9       $    2,202.9       $    2,124.8
        Asset valuation reserves...........................        1,297.5            1,345.9              980.2
                                                            -----------------   ----------------   -----------------
        Statutory surplus, capital stock and asset
          valuation reserves...............................        3,556.4            3,548.8            3,105.0
        Adjustments:
          Future policy benefits and policyholders'
            account balances...............................       (1,305.0)          (1,006.5)            (940.5)
          DAC..............................................        3,104.9            3,075.8            3,219.4
          Deferred Federal income taxes....................         (306.1)            (452.0)             (29.4)
          Valuation of investments.........................          286.8              417.7             (794.1)
          Valuation of investment subsidiary...............         (782.8)            (665.1)            (476.5)
          Limited risk reinsurance.........................         (336.5)            (429.0)            (845.9)
          Issuance of surplus notes........................         (539.0)            (538.9)               -
          Postretirement benefits..........................         (314.4)            (343.3)            (316.6)
          Other, net.......................................          126.3                4.4              (79.2)
          GAAP adjustments of Closed Block.................          783.7              830.8              740.4
          GAAP adjustments of discontinued GIC
            Segment........................................         (190.3)            (184.6)            (221.9)
                                                            -----------------   ----------------   -----------------
        Equity of the Insurance Group......................  $     4,084.0       $    4,258.1       $    3,360.7
                                                            =================   ================   =================
</TABLE>

                                      F-40
<PAGE>

18)     BUSINESS SEGMENT INFORMATION

        The Company has two major business segments: Insurance Operations and
        Investment Services. Interest expense related to debt not specific to
        either business segment is presented as Corporate interest expense.
        Information for all periods is presented on a comparable basis.

        The Insurance Operations segment offers a variety of traditional,
        variable and interest-sensitive life insurance products, disability
        income, annuity products, mutual fund and other investment products to
        individuals and small groups and 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. This segment includes Separate
        Accounts for individual insurance and annuity products.

        The Investment Services segment provides investment fund management,
        primarily to institutional clients. This segment includes the Company's
        equity interest in DLJ and Separate Accounts which provide various
        investment options for group clients through pooled or single group
        accounts.

        Intersegment investment advisory and other fees of approximately $127.5
        million, $124.1 million and $135.3 million for 1996, 1995 and 1994,
        respectively, are included in total revenues of the Investment Services
        segment. These fees, excluding amounts related to the discontinued GIC
        Segment of $15.7 million, $14.7 million and $27.4 million for 1996, 1995
        and 1994, respectively, are eliminated in consolidation.

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Revenues
        Insurance operations...............................  $     3,742.9       $    3,614.6       $    3,507.4
        Investment services................................        1,126.1              949.1              935.2
        Consolidation/elimination..........................          (24.5)             (34.9)             (27.2)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $     4,844.5       $    4,528.8       $    4,415.4
                                                            =================   ================   =================
        Earnings (loss) from continuing  operations
          before Federal income taxes, minority interest
          and cumulative effect of accounting change
        Insurance operations...............................  $       (36.6)      $      303.1       $      327.5
        Investment services................................          311.9              224.0              227.9
        Consolidation/elimination..........................             .2               (3.1)                .3
                                                            -----------------   ----------------   -----------------
              Subtotal.....................................          275.5              524.0              555.7
        Corporate interest expense.........................          (66.9)             (27.9)            (114.2)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       208.6       $      496.1       $      441.5
                                                            =================   ================   =================
</TABLE>

                                                   DECEMBER 31,
                                        ------------------------------------
                                             1996                1995
                                        ----------------   -----------------
                                                   (IN MILLIONS)

        Assets
        Insurance operations...........  $    60,464.9      $    56,720.5
        Investment services............       13,542.5           12,842.9
        Consolidation/elimination......         (399.6)            (354.4)
                                        ----------------   -----------------
        Total..........................  $    73,607.8      $    69,209.0
                                        ================   =================

                                      F-41
<PAGE>

19)     QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

        The quarterly  results of operations  for 1996 and 1995,  are summarized
        below:

<TABLE>
<CAPTION>
                                                                      THREE MONTHS ENDED
                                       ------------------------------------------------------------------------------
                                           MARCH 31           JUNE 30           SEPTEMBER 30          DECEMBER 31
                                       -----------------  -----------------   ------------------   ------------------
                                                                        (IN MILLIONS)
        <S>                            <C>                <C>                 <C>                  <C>         
        1996
        ----
        Total Revenues................  $     1,169.7      $     1,193.6       $    1,193.6         $    1,287.6
                                       =================  =================   ==================   ==================
        Earnings (Loss) from
          Continuing Operations
          before Cumulative Effect
          of Accounting Change........  $        94.8      $        87.1       $       93.2         $     (157.9)
                                       =================  =================   ==================   ==================
        Net Earnings (Loss)...........  $        71.7      $        87.1       $       93.2         $     (241.7)
                                       =================  =================   ==================   ==================
        1995
        ----
        Total Revenues................  $     1,079.1      $     1,164.0       $    1,138.8         $    1,146.9
                                       =================  =================   ==================   ==================
        Net Earnings..................  $        66.3      $       101.7       $      100.2         $       44.6
                                       =================  =================   ==================   ==================
</TABLE>

        The quarterly results of operations for 1996 and 1995 have been restated
        to reflect the Company's accounting change adopted in the fourth quarter
        of 1996 for long-duration participating life contracts in accordance
        with the provisions prescribed by SFAS No. 120. Net earnings for the
        three months ended December 31, 1996 includes a charge of $339.3 million
        related to writeoffs of DAC on DI contracts of $94.3 million, reserve
        strengthening on DI business of $113.7 million, pension par of $47.5
        million and the discontinued GIC Segment of $83.8 million.

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. 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 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.

                                      F-42
<PAGE>

        Summarized balance sheets information for DLJ, reconciled to the
        Company's carrying value of DLJ, are as follows:

<TABLE>
<CAPTION>
                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1996                1995
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                     <C>                <C>         
        Assets:
        Trading account securities, at market value............................  $   15,728.1       $   10,821.3
        Securities purchased under resale agreements...........................      20,598.7           18,748.2
        Broker-dealer related receivables......................................      16,525.9           13,023.7
        Other assets...........................................................       2,651.0            1,983.3
                                                                                ----------------   -----------------
        Total Assets...........................................................  $   55,503.7       $   44,576.5
                                                                                ================   =================
        Liabilities:
        Securities sold under repurchase agreements............................  $   29,378.3       $   26,744.8
        Broker-dealer related payables.........................................      19,409.7           12,915.5
        Short-term and long-term debt..........................................       2,704.5            1,742.0
        Other liabilities......................................................       2,164.0            1,750.5
                                                                                ----------------   -----------------
        Total liabilities......................................................      53,656.5           43,152.8
        Cumulative exchangeable preferred stock................................           -                225.0
        DLJ's company-obligated mandatorily redeemed preferred
          securities of subsidiary trust holding solely debentures of DLJ......         200.0                -
        Total shareholders' equity.............................................       1,647.2            1,198.7
                                                                                ----------------   -----------------
        Total Liabilities, Cumulative Exchangeable Preferred Stock and
          Shareholders' Equity.................................................  $   55,503.7       $   44,576.5
                                                                                ================   =================
        DLJ's equity as reported...............................................  $    1,647.2       $    1,198.7
        Unamortized cost in excess of net assets acquired in 1985
          and other adjustments................................................          23.9               40.5
        The Holding Company's equity ownership in DLJ..........................        (590.2)            (499.0)
        Minority interest in DLJ...............................................        (588.6)            (324.3)
                                                                                ----------------   -----------------
        The Company's Carrying Value of DLJ....................................  $      492.3       $      415.9
                                                                                ================   =================
</TABLE>

        Summarized statements of earnings information for DLJ reconciled to the
        Company's equity in earnings of DLJ is as follows:

<TABLE>
<CAPTION>
                                                                                     1996                1995
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                     <C>                <C>         
        Commission, fees and other income......................................  $    1,818.2       $    1,325.9
        Net investment income..................................................       1,074.2              904.1
        Dealer, trading and investment gains, net..............................         598.4              528.6
                                                                                ----------------   -----------------
        Total revenues.........................................................       3,490.8            2,758.6
        Total expenses including income taxes..................................       3,199.5            2,579.5
                                                                                ----------------   -----------------
        Net earnings...........................................................         291.3              179.1
        Dividends on preferred stock...........................................          18.7               19.9
                                                                                ----------------   -----------------
        Earnings Applicable to Common Shares...................................  $      272.6       $      159.2
                                                                                ================   =================
        DLJ's earnings applicable to common shares as reported.................  $      272.6       $      159.2
        Amortization of cost in excess of net assets acquired in 1985..........          (3.1)              (3.9)
        The Holding Company's equity in DLJ's earnings.........................        (107.8)             (90.4)
        Minority interest in DLJ...............................................         (73.4)              (6.5)
                                                                                ----------------   -----------------
        The Company's Equity in DLJ's Earnings.................................  $       88.3       $       58.4
                                                                                ================   =================
</TABLE>

                                      F-43
<PAGE>

21)     ACCOUNTING FOR STOCK-BASED COMPENSATION

        The Holding Company sponsors a stock option plan for employees of
        Equitable Life. DLJ and Alliance each sponsor their own stock option
        plans for certain employees. The Company elected to continue to account
        for stock-based compensation using the intrinsic value method prescribed
        in APB Opinion No. 25. Had compensation expense of the Company's stock
        option incentive plans for options granted after December 31, 1994 been
        determined based on the estimated fair value at the grant dates for
        awards under those plans, the Company's pro forma net earnings for 1996
        and 1995 would have been as follows:

                                    1996              1995
                               ---------------   ---------------
                                        (IN MILLIONS)
        Net Earnings
          As Reported.........  $       10.3      $     312.8
          Pro Forma...........  $        3.2      $     311.3

        The fair value of options and units granted after December 31, 1994,
        used as a basis for the above pro forma disclosures, was estimated as of
        the date of grants using Black-Scholes option pricing models. The option
        and unit pricing assumptions for 1996 and 1995 are as follows:

<TABLE>
<CAPTION>
                                      HOLDING COMPANY                    DLJ                        ALLIANCE
                                  -------------------------   --------------------------  -----------------------------
                                     1996          1995          1996          1995           1996            1995
                                  -----------   -----------   -----------   ------------  -------------   -------------
        <S>                        <C>           <C>           <C>            <C>          <C>             <C>       
        Dividend yield...........     0.80%         0.96%         1.54%         1.85%         8.0%            8.0%
        Expected volatility......    20.00%        20.00%        25.00%        25.00%        23.00%          23.00%
        Risk-free interest rate..     5.92%         6.83%         6.07%         5.86%         5.80%           6.00%

        Expected Life............  5 YEARS       5 years       5 YEARS        5 years      7.43 YEARS      7.43 years
        Weighted fair value
          per option granted.....    $6.94         $5.90         $9.35          -            $2.69           $2.24
</TABLE>

                                      F-44
<PAGE>

        A summary of the Holding Company and DLJ stock option plans and
        Alliance's Unit option plans are as follows:

<TABLE>
<CAPTION>
                                          HOLDING COMPANY                       DLJ                           ALLIANCE
                                    -----------------------------   -----------------------------   -----------------------------
                                                      Options                         Options                         Options
                                                    Outstanding                     Outstanding                     Outstanding
                                                      Weighted                        Weighted                        Weighted
                                                      Average                         Average                         Average
                                      Shares         Exercise          Shares        Exercise           Units         Exercise
                                    (In Millions)      Price        (In Millions)     Price         (In Millions)      Price
                                    -------------   -------------   -------------   -------------   -------------   -------------
        <S>                         <C>             <C>             <C>             <C>             <C>             <C>
        Balance as of
          January 1, 1994........         6.1                             -                               3.2
          Granted................          .7                             -                               1.2
          Exercised..............         -                               -                               (.5)
          Forfeited..............         -                               -                               (.1)
                                    -------------                   -------------                   -------------
        Balance as of
          December 31, 1994......         6.8                             -                               3.8
          Granted................          .4                             9.2                             1.8
          Exercised..............         (.1)                            -                               (.5)
          Expired................         (.1)                            -                               -
          Forfeited..............         (.3)                            -                               (.3)
                                    -------------                   -------------                   -------------
        Balance as of
          December 31, 1995......         6.7           $20.27            9.2          $27.00             4.8           $17.72
          Granted................          .7           $24.94            2.1          $32.54              .7           $25.12
          Exercised..............         (.1)          $19.91            -              -                (.4)          $13.64
          Expired................         (.6)          $20.21            -              -                -               -
          Forfeited..............         -               -               (.2)         $27.00             (.1)          $19.32
                                    -------------                   -------------                   -------------
        Balance as of
          December 31, 1996......         6.7           $20.79           11.1          $28.06             5.0           $19.07
                                    =============   =============   =============   =============   =============   =============
</TABLE>

                                      F-45
<PAGE>

        Information with respect to stock and unit options outstanding and
        exercisable at December 31, 1996 is as follows:

<TABLE>
<CAPTION>
                                      Options Outstanding                                          Options Exercisable
        -------------------------------------------------------------------------------    --------------------------------------
                                                       Weighted
                                                        Average           Weighted                                 Weighted
              Range of               Number            Remaining           Average               Number             Average
              Exercise            Outstanding         Contractual         Exercise            Exercisable           Exercise
               Prices            (In Millions)        Life (Years)          Price            (In Millions)           Price
        ---------------------   -----------------   ---------------   -----------------    -------------------   ----------------
        <S>                     <C>                 <C>               <C>                  <C>                   <C>
               Holding
               Company
        ---------------------
        $18.125-$27.75                 6.7                 7.00             $20.79                3.4                $20.18
                                =================   ===============   =================    ===================   ================

                 DLJ
        ---------------------
        $27.00-$33.50                 11.1                 9.00             $28.06                -                    -
                                =================   ===============   =================    ===================   ================

              Alliance
        ---------------------
        $ 6.0625-$15.9375              1.3                 4.76             $12.97                1.2                $12.58
        $16.3125-$19.75                1.1                 8.19             $19.13                 .2                $18.69
        $19.875 -$19.875               1.0                 7.36             $19.88                 .4                $19.88
        $20.75  -$24.375                .9                 8.46             $22.05                 .3                $21.84
        $24.375 -$25.125                .7                 9.96             $25.13                -                    -
                                -----------------                                          -------------------  
        $ 6.0625-$25.125               5.0                 7.43             $19.07                2.1                $15.84
                                =================   ===============   =================    ===================   ================
</TABLE>

                                      F-46


<PAGE>

                                              Filed Pursuant to Rule 497(c)
                                              Registration File No.: 333-05593

                                 ACCUMULATOR 
                     STATEMENT OF ADDITIONAL INFORMATION 

                                 MAY 1, 1997 
- ----------------------------------------------------------------------------- 

                           COMBINATION VARIABLE AND 
                     FIXED DEFERRED ANNUITY CERTIFICATES 
                              FUNDED THROUGH THE 
                 INVESTMENT FUNDS OF SEPARATE ACCOUNT NO. 49 

       EQ/PUTNAM GROWTH & INCOME VALUE 
       EQ/PUTNAM INVESTORS GROWTH 
       EQ/PUTNAM INTERNATIONAL EQUITY 
       MFS RESEARCH 
       MFS EMERGING GROWTH COMPANIES 
       ALLIANCE MONEY MARKET 
       ALLIANCE HIGH YIELD 
       ALLIANCE COMMON STOCK 
       ALLIANCE AGGRESSIVE STOCK 
       ALLIANCE GROWTH INVESTORS 
       ALLIANCE GLOBAL 
       ALLIANCE SMALL CAP GROWTH 

                                  ISSUED BY: 
          THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES 

          Home Office:         1290 Avenue of the Americas, New York, NY 10104 
           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 supplement 
for the Accumulator, dated May 1, 1997 and the prospectus for the 
Accumulator, dated October 16, 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 Alliance Money Market Fund Yield Information        3 
- ------------------------------------------------------ -------- 
Part 5 Long-Term Market Trends                             4 
- ------------------------------------------------------ -------- 
Part 6 Financial Statements                                6 
- ------------------------------------------------------ -------- 
</TABLE>

                                Copyright 1997 
The Equitable Life Assurance Society of the United States, New York, New York 
                                    10104. 
                             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 HR Trust or EQ Trust, as applicable. 

(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 1.20%. 

                                                   PART 2 -ANNUITY UNIT VALUES 

The annuity unit value was fixed at $1.00 on October 1, 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 Alliance 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 Alliance 
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 

                                2           
<PAGE>
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 3 -CUSTODIAN AND 
                                                       INDEPENDENT ACCOUNTANTS 

Equitable Life is the custodian for shares of HR Trust and EQ Trust owned by 
the Separate Account. 

The financial statements of the Separate Account for the period ended 
December 31, 1996, and the consolidated financial statements and consolidated 
financial statement schedules of Equitable Life at December 31, 1996 and 1995 
and for each of the three years ended December 31, 1996 included in the SAI 
have been audited by Price Waterhouse LLP. 

The financial statements of the Separate Account for the period ended 
December 31, 1996, and the consolidated financial statements and consolidated 
financial statement schedules of Equitable Life for the years ended December 
31, 1996 and 1995 and for each of the three years ended December 31, 1996 
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 -ALLIANCE MONEY 
                                                             MARKET FUND YIELD 
                                                                   INFORMATION 

The Alliance 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 Alliance 
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 Alliance 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 Alliance 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 Alliance Money Market Fund will fluctuate and not 
remain constant. 

Alliance 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. Alliance 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. 

The seven-day current yield for the Alliance Money Market Fund was 3.73% for 
the period ended December 31, 1996. The effective yield for that period was 
3.80%. 

Because the above yields reflect the deduction of Separate Account expenses, 
they are lower than the corresponding yield figures for the Alliance Money 
Market Portfolio which reflect only the deduction of HR Trust-level expenses. 

                                3           
<PAGE>
                                                      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 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, 1956 
                     (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 1956      1.07        1.03
Dec 1957      0.95        1.06
Dec 1958      1.36        1.08
Dec 1959      1.53        1.09
Dec 1960      1.53        1.11
Dec 1961      1.95        1.12
Dec 1962      1.78        1.13
Dec 1963      2.18        1.15
Dec 1964      2.54        1.16
Dec 1965      2.86        1.19
Dec 1966      2.57        1.23
Dec 1967      3.18        1.26
Dec 1968      3.34        1.32
Dec 1969      3.24        1.40
Dec 1970      3.37        1.48
Dec 1971      3.85        1.53
Dec 1972      4.58        1.58
Dec 1973      3.91        1.72
Dec 1974      2.87        1.83
Dec 1975      3.94        2.07
Dec 1976      4.88        2.17
Dec 1977      4.53        2.31
Dec 1978      4.83        2.52
Dec 1979      5.72        2.86
Dec 1980      7.57        3.21
Dec 1981      7.20        3.50
Dec 1982      8.74        3.64
Dec 1983     10.71        3.77
Dec 1984     11.38        3.92
Dec 1985     15.04        4.07
Dec 1986     17.81        4.12
Dec 1987     18.75        4.30
Dec 1988     21.90        4.49
Dec 1989     28.79        4.70
Dec 1990     27.88        4.99
Dec 1991     36.40         .14
Dec 1992     39.19        5.29
Dec 1993     43.10        5.43
Dec 1994     43.67        5.58
Dec 1995     60.01        5.72
Dec 1996     73.86        5.92

Source: Ibbotson Associates, Inc. See discusssion and information preceding and
following chart on next page.

                     [END OF GRAPHICALLY REPRESENTED DATA]
 
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 1996. 

<PAGE>

                   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
              ------      ---------
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, 1996 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 trusts and Separate Account charges), see the supplement 
to the prospectus. 

                                MARKET TRENDS: 
                     ILLUSTRATIVE ANNUAL RATES OF RETURN 

<TABLE>
<CAPTION>
                                                       LONG-TERM   INTERMEDIATE- 
  FOR THE FOLLOWING PERIODS     COMMON    LONG-TERM    CORPORATE       TERM        U.S. TREASURY    CONSUMER 
        ENDING 12/31/96         STOCKS   GOVT. BONDS     BONDS      GOVT. BONDS        BILLS       PRICE INDEX 
- ----------------------------- -------- ------------- ----------- --------------- --------------- ------------- 
<S>                           <C>      <C>           <C>         <C>             <C>             <C>
1 Year                          23.07%      (0.93)%      1.40%         2.10%           5.21%          3.58% 
3 Years                         19.66        6.36        6.72          4.19            4.90           2.93 
5 Years                         15.20        8.98        8.52          6.17            4.22           2.89 
10 Years                        15.28        9.39        9.48          7.77            5.46           3.70 
20 Years                        14.55        9.54        9.71          9.14            7.28           5.15 
30 Years                        11.85        7.75        8.24          8.27            6.73           5.39 
40 Years                        11.18        6.51        6.99          7.08            5.80           4.47 
50 Years                        12.59        5.33        5.76          5.89            4.89           4.08 
60 Years                        11.19        5.06        5.38          5.32            4.10           4.13 
Since 12/31/26                  10.71        5.08        5.64          5.21            3.74           3.12 
Inflation adjusted since 1926    7.36        1.90        2.44          2.02            0.60             -- 
</TABLE>

SOURCE: Ibbotson, Roger G., and Rex A. Sinquefield, Stocks, Bonds, Bills, and 
Inflation (SBBI), 1982, updated in Stocks, Bonds, Bills and Inflation 1997 
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 1969-1996, 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 1969-1996; 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 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 In- 

vestment Funds of the Separate Account investing in the Alliance Small Cap 
Growth Portfolio of HR Trust and Class IB shares of EQ Trust as the Separate 
Account did not invest in such shares prior to the date of the prospectus 
supplement and SAI. 

                                6           


<PAGE>
                      REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors of
The Equitable Life Assurance Society of the United States
and Contractowners of Separate Account No. 49
of The Equitable Life Assurance Society of the United States

In our opinion, the accompanying statements of assets and liabilities and the
related statements of operations and of changes in net assets present fairly,
in all material respects, the financial position of the Money Market Fund,
Common Stock Fund, Global Fund, High Yield Fund, Aggressive Stock Fund and
Growth Investors Fund, separate investment funds of The Equitable Life
Assurance Society of the United States ("Equitable Life") Separate Account No.
49 at December 31, 1996, the results of each of their operations and changes in
each of their net assets for the period indicated, 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 financial 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, which included confirmation of shares in The Hudson River Trust at
December 31, 1996 with the transfer agent, provide a reasonable basis for the
opinion expressed above.

Price Waterhouse LLP
New York, New York
February 10, 1997

<PAGE>

THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
SEPARATE ACCOUNT 49

STATEMENTS OF ASSETS AND LIABILITIES
DECEMBER 31, 1996


<TABLE>
<CAPTION>
                                                  MONEY        COMMON
                                                  MARKET       STOCK       GLOBAL      HIGH
                                                   FUND         FUND        FUND      YIELD
                                              ------------ ------------ ---------- ----------
<S>                                           <C>          <C>          <C>        <C>
ASSETS
Investments in shares of
 The Hudson River Trust--
 at market value (Note 1)
  Cost:    $3,213,742  .......................  $3,183,659
             1,314,501........................               $1,243,509
             293,690 .........................                            $289,858
             714,557 .........................                                       $684,992
             641,343 .........................
             477,851 .........................
Receivable for policy related transactions  ..     340,636       13,257        (21)        --
                                              ------------ ------------ ---------- ----------
Total Assets .................................   3,524,295    1,256,766    289,837    684,992
                                              ------------ ------------ ---------- ----------
LIABILITIES
Payable for The Hudson River Trust shares
 purchased ...................................     340,908       13,380         --         --
Amount retained by Equitable Life in Separate
 Account 49 (Note 4) .........................      51,693       54,735     52,600     51,844
                                              ------------ ------------ ---------- ----------
Total Liabilities ............................     392,601       68,115     52,600     51,844
                                              ------------ ------------ ---------- ----------
NET ASSETS ATTRIBUTABLE TO CONTRACT OWNERS ...  $3,131,694   $1,188,651   $237,237   $633,148
                                              ============ ============ ========== ==========
Units Outstanding at December 31, 1996
 (Note 5) ....................................     126,916        7,859      9,444     24,268
                                              ============ ============ ========== ==========
Unit Value at December 31, 1996 ..............  $    24.68   $   151.23   $  25.12   $  26.09
                                              ============ ============ ========== ==========
</TABLE>


                    (RESTUBBED TABLE CONTINUED FROM ABOVE)


<TABLE>
<CAPTION>
                                                AGGRESSIVE    GROWTH
                                                  STOCK      INVESTORS
                                                   FUND        FUND
                                              ------------ -----------
<S>                                           <C>          <C>
ASSETS
Investments in shares of
 The Hudson River Trust--
 at market value (Note 1)
  Cost:    $3,213,742  .......................
             1,314,501 .......................
             293,690 .........................
             714,557 .........................
             641,343 .........................   $612,533
             477,851 .........................               $472,113
Receivable for policy related transactions  ..        (39)     13,407
                                              ------------ -----------
Total Assets .................................    612,494     485,520
                                              ------------ -----------
LIABILITIES
Payable for The Hudson River Trust shares
 purchased ...................................         --      13,466
Amount retained by Equitable Life in Separate
 Account 49 (Note 4) .........................     51,333      52,562
                                              ------------ -----------
Total Liabilities ............................     51,333      66,028
                                              ------------ -----------
NET ASSETS ATTRIBUTABLE TO CONTRACT OWNERS ...   $561,161    $419,492
                                              ============ ===========
Units Outstanding at December 31, 1996
 (Note 5) ....................................      8,562      16,042
                                              ============ ===========
Unit Value at December 31, 1996 ..............   $  65.53    $  26.15
                                              ============ ===========
</TABLE>



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

See Notes to Financial Statements.

                               F-2
<PAGE>

THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
SEPARATE ACCOUNT 49

STATEMENTS OF OPERATIONS
FOR THE PERIOD OCTOBER 1 THROUGH DECEMBER 31, 1996



<TABLE>
<CAPTION>
                                              MONEY      COMMON
                                              MARKET     STOCK     GLOBAL      HIGH
                                               FUND       FUND      FUND      YIELD
                                           ---------- ---------- --------- ----------
<S>                                        <C>        <C>        <C>       <C>
INCOME AND EXPENSES:
 Investment Income (Note 2):
  Dividends from The Hudson River Trust  ..  $ 34,431   $  2,166   $ 1,920   $ 17,975
 Expenses (Note 3):
 Mortality and expense risk charges  ......     1,085        490   $    84         --
                                           ---------- ---------- --------- ----------
NET INVESTMENT INCOME .....................    33,346   $  1,676     1,836     17,975
                                           ---------- ---------- --------- ----------
REALIZED AND UNREALIZED GAIN (LOSS) ON
 INVESTMENTS (NOTE 2):
 Realized gain on investments .............     1,288         --        --         --
 Realized gain distribution from
  The Hudson River Trust ..................        --     75,083     6,285     19,424
                                           ---------- ---------- --------- ----------
  Net Realized Gain .......................     1,288     75,083     6,285     19,424
                                           ---------- ---------- --------- ----------
 Unrealized appreciation/(depreciation) on
  investments:
 Beginning of period ......................        --         --        --         --
 End of period ............................   (30,083)   (70,992)   (3,832)   (29,565)
                                           ---------- ---------- --------- ----------
 Change in unrealized appreciation/
  (depreciation) during the period  .......   (30,083)   (70,992)   (3,832)   (29,565)
                                           ---------- ---------- --------- ----------
NET REALIZED AND UNREALIZED GAIN (LOSS) ON
 INVESTMENTS ..............................   (28,795)     4,091     2,453    (10,141)
                                           ---------- ---------- --------- ----------
NET INCREASE IN NET ASSETS
 RESULTING FROM OPERATIONS ................  $  4,551   $  5,767   $ 4,289   $  7,834
                                           ========== ========== ========= ==========
</TABLE>


                    (RESTUBBED TABLE CONTINUED FROM ABOVE)


<TABLE>
<CAPTION>
                                             AGGRESSIVE    GROWTH
                                               STOCK      INVESTORS
                                                FUND        FUND
                                           ------------ -----------
<S>                                        <C>          <C>
INCOME AND EXPENSES:
 Investment Income (Note 2):
  Dividends from The Hudson River Trust  ..   $    427     $ 2,994
 Expenses (Note 3):
 Mortality and expense risk charges  ......   $    154     $   235
                                           ------------ -----------
NET INVESTMENT INCOME .....................        273       2,759
                                           ------------ -----------
REALIZED AND UNREALIZED GAIN (LOSS) ON
 INVESTMENTS (NOTE 2):
 Realized gain on investments .............         --           4
 Realized gain distribution from
  The Hudson River Trust ..................     36,435       6,856
                                           ------------ -----------
  Net Realized Gain .......................     36,435       6,860
                                           ------------ -----------
 Unrealized appreciation/(depreciation) on
  investments:
 Beginning of period ......................         --          --
 End of period ............................    (28,810)     (5,738)
                                           ------------ -----------
 Change in unrealized appreciation/
  (depreciation) during the period  .......    (28,810)     (5,738)
                                           ------------ -----------
NET REALIZED AND UNREALIZED GAIN (LOSS) ON
 INVESTMENTS ..............................      7,625       1,122
                                           ------------ -----------
NET INCREASE IN NET ASSETS
 RESULTING FROM OPERATIONS ................   $  7,898     $ 3,881
                                           ============ ===========
</TABLE>



- ------------
See Notes to Financial Statements.


                               F-3
<PAGE>

THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
SEPARATE ACCOUNT 49

STATEMENTS OF CHANGES IN NET ASSETS
FOR THE PERIOD OCTOBER 1 THROUGH DECEMBER 31, 1996


<TABLE>
<CAPTION>
                                                   MONEY        COMMON
                                                   MARKET        STOCK       GLOBAL      HIGH
                                                    FUND         FUND         FUND      YIELD
                                               ------------ ------------- ---------- ----------
<S>                                            <C>          <C>           <C>        <C>
INCREASE (DECREASE) IN NET ASSETS:
FROM OPERATIONS:
 Net investment income ........................  $   33,346   $    1,676    $  1,836   $ 17,975
 Net realized gain ............................       1,288       75,083       6,285     19,424
 Change in unrealized
  appreciation/(depreciation) on investments  .     (30,083)     (70,992)     (3,832)   (29,565)
                                               ------------ ------------- ---------- ----------
 Net increase in net assets resulting from
  operations . ................................       4,551        5,767       4,289      7,834
                                               ------------ ------------- ---------- ----------
FROM CONTRACT OWNER TRANSACTIONS:
 Contributions and Transfers:
  Contributions ...............................   3,595,368      933,695     214,102    625,155
  Transfers from other Funds and Guaranteed
   Interest Rate Account
   (Note 1) ...................................          --      253,738      21,535      2,003
                                               ------------ ------------- ---------- ----------
   Total ......................................   3,595,368    1,187,433     235,637    627,158
                                               ------------ ------------- ---------- ----------
 Withdrawals and Transfers:
  Withdrawal and administrative charges  ......          --          182         151         --
  Transfers to other Funds and Guaranteed
   Interest Rate Account (Note 1) .............     467,345           --          --         --
                                               ------------ ------------- ---------- ----------
   Total ......................................     467,345          182         151         --
                                               ------------ ------------- ---------- ----------
 Net increase in net assets from Contract
  Owner transactions ..........................   3,128,023    1,187,251     235,486    627,158
                                               ------------ ------------- ---------- ----------
NET INCREASE IN AMOUNT RETAINED BY
 EQUITABLE LIFE IN SEPARATE ACCOUNT 49
  (NOTE 4).....................................        (880)      (4,367)     (2,538)    (1,844)
                                               ------------ ------------- ---------- ----------
INCREASE IN NET ASSETS ATTRIBUTABLE TO
 CONTRACT OWNERS ..............................   3,131,694    1,188,651     237,237    633,148
NET ASSETS, BEGINNING OF PERIOD ATTRIBUTABLE
 TO CONTRACT OWNERS ...........................          --           --          --         --
                                               ------------ ------------- ---------- ----------
NET ASSETS, END OF PERIOD ATTRIBUTABLE TO
 CONTRACT OWNERS ..............................  $3,131,694   $1,188,651    $237,237   $633,148
                                               ============ ============= ========== ==========
</TABLE>


                    (RESTUBBED TABLE CONTINUED FROM ABOVE)


<TABLE>
<CAPTION>
                                                 AGGRESSIVE    GROWTH
                                                   STOCK      INVESTORS
                                                    FUND        FUND
                                               ------------ -----------
<S>                                            <C>          <C>
INCREASE (DECREASE) IN NET ASSETS:
FROM OPERATIONS:
 Net investment income ........................   $    273    $  2,759
 Net realized gain ............................     36,435       6,860
 Change in unrealized
  appreciation/(depreciation) on investments  .    (28,810)     (5,738)
                                               ------------ -----------
 Net increase in net assets resulting from
  operations . ................................      7,898       3,881
                                               ------------ -----------
FROM CONTRACT OWNER TRANSACTIONS:
 Contributions and Transfers:
  Contributions ...............................    497,290     285,385
  Transfers from other Funds and Guaranteed
   Interest Rate Account
   (Note 1) ...................................     57,368     132,701
                                               ------------ -----------
   Total ......................................    554,658     418,086
                                               ------------ -----------
 Withdrawals and Transfers:
  Withdrawal and administrative charges  ......        177          90
  Transfers to other Funds and Guaranteed
   Interest Rate Account (Note 1) .............         --          --
                                               ------------ -----------
   Total ......................................        177          90
                                               ------------ -----------
 Net increase in net assets from Contract
  Owner transactions ..........................    554,481     417,996
                                               ------------ -----------
NET INCREASE IN AMOUNT RETAINED BY
EQUITABLE LIFE IN SEPARATE ACCOUNT 49
  (NOTE 4).....................................     (1,218)     (2,385)
                                               ------------ -----------
INCREASE IN NET ASSETS ATTRIBUTABLE TO
 CONTRACT OWNERS ..............................    561,161     419,492
NET ASSETS, BEGINNING OF PERIOD ATTRIBUTABLE
 TO CONTRACT OWNERS ...........................         --          --
                                               ------------ -----------
NET ASSETS, END OF PERIOD ATTRIBUTABLE TO
 CONTRACT OWNERS ..............................   $561,161    $419,492
                                               ============ ===========
</TABLE>



See Notes to Financial Statements.


                               F-4
<PAGE>
THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
SEPARATE ACCOUNT NO. 49

NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 1996


1. General

   The Equitable Life Assurance Society of the United States (Equitable Life)
   Separate Account No. 49 (the Account) is organized as a unit investment
   trust, a type of investment company, and is registered with the Securities
   and Exchange Commission under the Investment Company Act of 1940. The
   Account consists of six investment funds (Funds): the Money Market Fund, the
   Common Stock Fund, the Global Fund, the High Yield Fund, the Aggressive
   Stock Fund and the Growth Investors Fund. The assets in each Fund are
   invested in Class IB shares of a corresponding portfolio (Portfolio) of a
   mutual fund, The Hudson River Trust (the Trust). The Trust is an open-end,
   diversified, management investment company that invests the assets of
   separate accounts of insurance companies. Each Portfolio has separate
   investment objectives. The Account commenced operation on October 1, 1996.
   The Account is used to fund benefits for the Income Manager Accumulator, a
   non-qualified deferred variable annuity, which combines the Portfolios in
   the Account with guaranteed fixed rate options, and the Income Manager
   Rollover IRA, which offers the same investment options as the Accumulator
   for the qualified market. The Income Manager Accumulator and the Income
   Manager Rollover IRA, collectively referred to as the Contracts, are offered
   under group and individual variable deferred annuity forms. All Contracts
   are issued by Equitable Life. The assets of the Account are the property of
   Equitable Life. However, the portion of the Account's assets attributable to
   the Contracts will not be chargeable with liabilities arising out of any
   other business Equitable Life may conduct. 

   Contract owners may allocate amounts in their individual accounts to the 
   Funds of the Account, and/or to the guaranteed interest account of 
   Equitable Life's General Account, and/or to other Separate Accounts. The 
   net assets of any Fund of the Account may not be less than the aggregate of
   the contract owners' accounts allocated to that Fund. Additional assets are 
   set aside in Equitable Life's General Account to provide for other policy 
   benefits, as required under the state insurance law.

2. Significant Accounting Policies

   The accompanying financial statements are prepared in conformity with
   generally accepted accounting principles (GAAP). 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. 

   Investments are made in shares of the Trust and are valued at the net asset
   values per share of the respective Portfolios. The net asset value is 
   determined by the Trust using the market or fair value of the underlying
   assets of the Portfolio. 

   Investment transactions are recorded on the trade date. Realized gains and
   losses include gains and losses on redemptions of the Trust's shares 
   (determined on the identified cost basis) and Trust distributions 
   representing the net realized gains on Trust investment transactions. 

   Dividends are recorded at the end of each quarter on the ex-dividend date. 
   Capital gains are distributed by the Trust at the end of each year. 

   No Federal income tax based on net income or realized and unrealized 
   capital gains is currently applicable to Contracts participating in the
   Account by reason of applicable provisions of the Internal Revenue Code
   and no Federal income tax payable by Equitable Life is expected to affect
   the unit value of Contracts participating in the Account. Accordingly, no 
   provision for income taxes is required.


                               F-5
<PAGE>
THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
SEPARATE ACCOUNT NO. 49

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
DECEMBER 31, 1996

3. Asset Charges

   Charges are made directly against the net assets of the Account and are
   reflected daily in the computation of the unit values of the Contracts.
   Under the Contracts, Equitable Life deducts mortality and expense risks at
   an annual rate of 0.90%. In addition, asset based administrative charges are
   also deducted from the net assets at an annual rate of 0.30%. The charges
   may be retained in the Account by Equitable Life and, to the extent
   retained, participate in the net investment results of the trust ratably
   with assets attributable to the Contracts. The aggregate of these charges
   may not exceed a total effective annual rate of 1.20%.

4. Amounts retained by Equitable Life in Separate Account No. 49 

   The amount retained by Equitable Life in the Account arises principally 
   from (1) contributions from Equitable Life, (2) mortality and expense 
   charges and asset based administrative charges accumulated in the account,
   and (3) that portion, determined ratably, of the Account's investment 
   results applicable to those assets in the Account in excess of the net 
   assets for the Contracts. Amounts retained by Equitable Life are not subject
   to charges for mortality and expense risks and asset based administrative 
   expenses. 

   Amounts retained by Equitable Life in the Account may be transferred at any
   time by Equitable Life to its General Account. 

   The following table shows the net surplus contributions from Equitable Life 
   by investment fund:


<TABLE>
<CAPTION>
 INVESTMENT FUND       1996
- -----------------   ---------
<S>                 <C>
Money Market .....  $ 50,000
Common Stock .....    50,000
Global ...........    50,000
High Yield........    50,000
Aggressive Stock      50,000
Growth Investors      50,000
                    ---------
                    $300,000
                    =========
</TABLE>


                               F-6
<PAGE>
THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
SEPARATE ACCOUNT NO. 49


NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
DECEMBER 31, 1996

5. Accumulation Unit Values
   Shown below is accumulation unit value information for a unit outstanding
   throughout the period October 1 through December 31, 1996.



<TABLE>
<CAPTION>
<S>                                <C>              
MONEY MARKET FUND                                  
- -------------------                  
Unit value, beginning of period    $ 24.43          
Unit value, end of period........  $ 24.68          
Number of units outstanding,                        
 end of period (000's) ..........      127          

COMMON STOCK FUND                                   
- -------------------                    
Unit value, beginning of period    $139,82          
Unit value, end of period  ......  $151.23          
Number of units outstanding,                        
 end of period (000's) ..........        8          

GLOBAL FUND                                         
- ---------------                    
Unit value, beginning of period    $ 26.00          
Unit value, end of period  ......  $ 25.12          
Number of units outstanding,                        
 end of period (000's) ..........        9          

  HIGH YIELD FUND            
- -------------------
Unit value, beginning of period    $25.33
Unit value, end of period  ......  $26.09 
Number of units outstanding,             
 end of period (000's) ..........      24

AGGRESSIVE STOCK FUND                    
- ----------------------
Unit value, beginning of period    $64.24
Unit value, end of period  ......  $65.53
Number of units outstanding,             
 end of period (000's) ..........       9

GROWTH INVESTORS FUND                    
- ----------------------        0
Unit value, beginning of period    $25.06
Unit value, end of period  ......  $26.15
Number of units outstanding,             
 end of period (000's) ..........      16
</TABLE>


                              F-7

<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, 1996 and 1995, and the results of their
operations and their cash flows for each of the three years in the period ended
December 31, 1996, 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 long-duration participating life
insurance contracts and long-lived assets in 1996, for loan impairments in 1995
and for postemployment benefits in 1994.


Price Waterhouse LLP
New York, New York
February 10, 1997
                                      F-1

<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                           CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 1996 AND 1995

<TABLE>
<CAPTION>
                                                                        1996                 1995
                                                                  -----------------    -----------------
                                                                              (IN MILLIONS)
<S>                                                               <C>                  <C>          
ASSETS
Investments:
  Fixed maturities:
    Available for sale, at estimated fair value.................   $    18,077.0        $    15,899.9
  Mortgage loans on real estate.................................         3,133.0              3,638.3
  Equity real estate............................................         3,297.5              3,916.2
  Policy loans..................................................         2,196.1              1,976.4
  Investment in and loans to affiliates.........................           685.0                636.6
  Other equity investments......................................           597.3                621.1
  Other invested assets.........................................           288.7                706.1
                                                                  -----------------    -----------------
      Total investments.........................................        28,274.6             27,394.6
Cash and cash equivalents.......................................           538.8                774.7
Deferred policy acquisition costs...............................         3,104.9              3,075.8
Amounts due from discontinued GIC Segment.......................           996.2              2,097.1
Other assets....................................................         2,552.2              2,718.1
Closed Block assets.............................................         8,495.0              8,582.1
Separate Accounts assets........................................        29,646.1             24,566.6
                                                                  -----------------    -----------------
TOTAL ASSETS....................................................   $    73,607.8        $    69,209.0
                                                                  =================    =================

LIABILITIES
Policyholders' account balances.................................   $    21,865.6        $    21,911.2
Future policy benefits and other policyholders' liabilities.....         4,416.6              4,007.3
Short-term and long-term debt...................................         1,766.9              1,899.3
Other liabilities...............................................         2,785.1              3,380.7
Closed Block liabilities........................................         9,091.3              9,221.4
Separate Accounts liabilities...................................        29,598.3             24,531.0
                                                                  -----------------    -----------------
      Total liabilities.........................................        69,523.8             64,950.9
                                                                  -----------------    -----------------

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..................................         3,105.8              3,105.8
Retained earnings...............................................           798.7                788.4
Net unrealized investment gains.................................           189.9                396.5
Minimum pension liability.......................................           (12.9)               (35.1)
                                                                  -----------------    -----------------
      Total shareholder's equity................................         4,084.0              4,258.1
                                                                  -----------------    -----------------

TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY......................   $    73,607.8        $    69,209.0
                                                                  =================    =================
</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, 1996, 1995 AND 1994

<TABLE>
<CAPTION>
                                                                1996               1995               1994
                                                          -----------------  -----------------  -----------------
                                                                              (IN MILLIONS)
<S>                                                       <C>                <C>                <C>          
REVENUES
Universal life and investment-type product policy fee
  income................................................   $      874.0       $       788.2      $       715.0
Premiums................................................          597.6               606.8              625.6
Net investment income...................................        2,175.9             2,088.2            1,998.6
Investment (losses) gains, net..........................           (9.8)                5.3               91.8
Commissions, fees and other income......................        1,081.8               897.1              847.4
Contribution from the Closed Block......................          125.0               143.2              137.0
                                                          -----------------  -----------------  -----------------

      Total revenues....................................        4,844.5             4,528.8            4,415.4
                                                          -----------------  -----------------  -----------------

BENEFITS AND OTHER DEDUCTIONS
Interest credited to policyholders' account balances....        1,270.2             1,248.3            1,201.3
Policyholders' benefits.................................        1,317.7             1,008.6              914.9
Other operating costs and expenses......................        2,048.0             1,775.8            1,857.7
                                                          -----------------  -----------------  -----------------

      Total benefits and other deductions...............        4,635.9             4,032.7            3,973.9
                                                          -----------------  -----------------  -----------------

Earnings from continuing operations before Federal
  income taxes, minority interest and cumulative
  effect of accounting change...........................          208.6               496.1              441.5
Federal income taxes....................................            9.7               120.5              100.2
Minority interest in net income of consolidated
  subsidiaries..........................................           81.7                62.8               50.4
                                                          -----------------  -----------------  -----------------
Earnings from continuing operations before
  cumulative effect of accounting change................          117.2               312.8              290.9
Discontinued operations, net of Federal income taxes....          (83.8)                -                  -
Cumulative effect of accounting change, net of Federal
  income taxes..........................................          (23.1)                -                (27.1)
                                                          -----------------  -----------------  -----------------

Net Earnings............................................   $       10.3       $       312.8      $       263.8
                                                          =================  =================  =================
</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, 1996, 1995 AND 1994

<TABLE>
<CAPTION>
                                                                      1996               1995               1994
                                                                -----------------  -----------------  -----------------
                                                                                    (IN MILLIONS)

<S>                                                             <C>                <C>                <C>          
Common stock, at par value, beginning and end of year.........   $        2.5       $         2.5      $         2.5
                                                                -----------------  -----------------  -----------------

Capital in excess of par value, beginning of year as
  previously reported.........................................        2,913.6             2,913.6            2,613.6
Cumulative effect on prior years of retroactive restatement
  for accounting change.......................................          192.2               192.2              192.2
                                                                -----------------  -----------------  -----------------
Capital in excess of par value, beginning of year as restated.        3,105.8             3,105.8            2,805.8
Additional capital in excess of par value.....................            -                   -                300.0
                                                                -----------------  -----------------  -----------------
Capital in excess of par value, end of year...................        3,105.8             3,105.8            3,105.8
                                                                -----------------  -----------------  -----------------

Retained earnings, beginning of year as previously reported...          781.6               484.0              217.6
Cumulative effect on prior years of retroactive restatement
  for accounting change.......................................            6.8                (8.4)              (5.8)
                                                                -----------------  -----------------  -----------------
Retained earnings, beginning of year as restated..............          788.4               475.6              211.8
Net earnings..................................................           10.3               312.8              263.8
                                                                -----------------  -----------------  -----------------
Retained earnings, end of year................................          798.7               788.4              475.6
                                                                -----------------  -----------------  -----------------

Net unrealized investment gains (losses), beginning of year
  as previously reported......................................          338.2              (203.0)             131.9
Cumulative effect on prior years of retroactive restatement
  for accounting change.......................................           58.3               (17.5)              12.7
                                                                -----------------  -----------------  -----------------
Net unrealized investment gains (losses), beginning of
  year as restated............................................          396.5              (220.5)             144.6
Change in unrealized investment (losses) gains................         (206.6)              617.0             (365.1)
                                                                -----------------  -----------------  -----------------
Net unrealized investment gains (losses), end of year.........          189.9               396.5             (220.5)
                                                                -----------------  -----------------  -----------------

Minimum pension liability, beginning of year..................          (35.1)               (2.7)             (15.0)
Change in minimum pension liability...........................           22.2               (32.4)              12.3
                                                                -----------------  -----------------  -----------------
Minimum pension liability, end of year........................          (12.9)              (35.1)              (2.7)
                                                                -----------------  -----------------  -----------------

TOTAL SHAREHOLDER'S EQUITY, END OF YEAR.......................   $    4,084.0       $     4,258.1      $     3,360.7
                                                                =================  =================  =================
</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, 1996, 1995 AND 1994

<TABLE>
<CAPTION>
                                                                      1996               1995               1994
                                                                -----------------  -----------------  -----------------
                                                                                    (IN MILLIONS)

<S>                                                             <C>                <C>                <C>          
Net earnings..................................................   $       10.3       $       312.8      $       263.8
Adjustments to reconcile net earnings to net cash
  provided by operating activities:
  Interest credited to policyholders' account balances........        1,270.2             1,248.3            1,201.3
  Universal life and investment-type policy fee income........         (874.0)             (788.2)            (715.0)
  Investment losses (gains)...................................            9.8                (5.3)             (91.8)
  Change in Federal income taxes payable......................         (197.1)              221.6               38.3
  Other, net..................................................          364.4               127.3              (19.4)
                                                                -----------------  -----------------  -----------------

Net cash provided by operating activities.....................          583.6             1,116.5              677.2
                                                                -----------------  -----------------  -----------------

Cash flows from investing activities:
  Maturities and repayments...................................        2,275.1             1,897.4            2,323.8
  Sales.......................................................        8,964.3             8,867.1            5,816.6
  Return of capital from joint ventures and limited
    partnerships..............................................           78.4                65.2               39.0
  Purchases...................................................      (12,559.6)          (11,675.5)          (7,564.7)
  Decrease (increase) in loans to discontinued GIC Segment....        1,017.0             1,226.9              (40.0)
  Other, net..................................................           56.7              (624.7)            (478.1)
                                                                -----------------  -----------------  -----------------

Net cash (used) provided by investing activities..............         (168.1)             (243.6)              96.6
                                                                -----------------  -----------------  -----------------

Cash flows from financing activities:
  Policyholders' account balances:
    Deposits..................................................        1,925.4             2,586.5            2,082.5
    Withdrawals...............................................       (2,385.2)           (2,657.1)          (2,864.4)
  Net decrease in short-term financings.......................            (.3)              (16.4)            (173.0)
  Additions to long-term debt.................................            -                 599.7               51.8
  Repayments of long-term debt................................         (124.8)              (40.7)            (199.8)
  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..................................................          (66.5)              (48.4)              26.5
                                                                -----------------  -----------------  -----------------

Net cash (used) by financing activities.......................         (651.4)             (791.8)            (676.4)
                                                                -----------------  -----------------  -----------------

Change in cash and cash equivalents...........................         (235.9)               81.1               97.4
Cash and cash equivalents, beginning of year..................          774.7               693.6              596.2
                                                                -----------------  -----------------  -----------------

Cash and Cash Equivalents, End of Year........................   $      538.8       $       774.7      $       693.6
                                                                =================  =================  =================

Supplemental cash flow information
  Interest Paid...............................................   $      109.9       $        89.6      $        34.9
                                                                =================  =================  =================
  Income Taxes (Refunded) Paid................................   $      (10.0)      $       (82.7)     $        49.2
                                                                =================  =================  =================
</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 is conducted principally by Equitable Life and its wholly
        owned life insurance subsidiary, Equitable Variable Life Insurance
        Company ("EVLICO"). Effective January 1, 1997, EVLICO was merged into
        Equitable Life, which will continue to conduct the Company's insurance
        business. 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 & Jenrette,
        Inc. ("DLJ"), an investment banking and brokerage affiliate. AXA-UAP
        ("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 60.8% at December
        31, 1996 (63.6% assuming conversion of Series E Convertible Preferred
        Stock held by AXA and 54.4% if all securities convertible into, and
        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 Equitable Life or its subsidiaries has
        control and a majority economic interest (collectively, including its
        consolidated subsidiaries, the "Company"). The Company's investment in
        DLJ is reported on the equity basis of accounting. 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).

        The years "1996," "1995" and "1994" refer to the years ended December
        31, 1996, 1995 and 1994, respectively.

        Certain  reclassifications  have been made in the amounts  presented for
        prior periods to conform these periods with the 1996 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
        (the "Superintendent"). 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.

        Discontinued Operations
        -----------------------

        In 1991, the Company's management adopted a plan to discontinue the
        business operations of the GIC Segment, consisting of the Group
        Non-Participating Wind-Up Annuities ("Wind-Up Annuities") and
        Guaranteed Interest Contract ("GIC") 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 Wind-Up
        Annuities. Subsequent losses incurred have been charged to the two loss
        provisions. Management reviews the adequacy of the allowance and
        reserve each quarter. During the fourth quarter 1996 review, management
        determined it was necessary to increase the allowance for expected
        future losses of the GIC Segment. Management believes the loss
        provisions for GIC contracts and Wind-Up Annuities at December 31, 1996
        are adequate to provide for all future losses; however, the
        determination of loss provisions continues to involve numerous
        estimates and subjective judgments regarding the expected performance
        of discontinued operations investment assets. There can be no assurance
        the losses provided for will not differ from the losses ultimately
        realized (See Note 7).

        Accounting Changes
        ------------------

        In 1996, the Company changed its method of accounting for long-duration
        participating life insurance contracts, primarily within the Closed
        Block, in accordance with the provisions prescribed by Statement of
        Financial Accounting Standards ("SFAS") No. 120, "Accounting and
        Reporting by Mutual Life Insurance Enterprises and by Insurance
        Enterprises for Certain Long-Duration Participating Contracts". The
        effect of this change, including the impact on the Closed Block, was to
        increase earnings from continuing operations before cumulative effect
        of accounting change by $19.2 million, net of Federal income taxes of
        $10.3 million for 1996. The financial statements for 1995 and 1994 have
        been retroactively restated for the change which resulted in an
        increase (decrease) in earnings before cumulative effect of accounting
        change of $15.2 million, net of Federal income taxes of $8.2 million,
        and $(2.6) million, net of Federal income tax benefit of $1.0 million,
        respectively. Shareholder's equity increased $199.1 million as of
        January 1, 1994 for the effect of retroactive application of the new
        method. (See "Deferred Policy Acquisition Costs," "Policyholders'
        Account Balances and Future Policy Benefits" and Note 6.)

        The Company implemented SFAS No. 121, "Accounting for the Impairment of
        Long-Lived Assets and for Long-Lived Assets to be Disposed Of," as of
        January 1, 1996. The statement requires long-lived assets and certain
        identifiable intangibles be reviewed for impairment whenever events or
        changes in circumstances

                                      F-7
<PAGE>

        indicate the carrying value of such assets may not be recoverable.
        Effective with SFAS No. 121's adoption, impaired real estate is written
        down to fair value with the impairment loss being included in
        investment gains (losses), net. Before implementing SFAS No. 121,
        valuation allowances on real estate held for the production of income
        were computed using the forecasted cash flows of the respective
        properties discounted at a rate equal to the Company's cost of funds.
        The adoption of the statement resulted in the release of valuation
        allowances of $152.4 million and recognition of impairment losses of
        $144.0 million on real estate held and used. Real estate which
        management has committed to disposing of by sale or abandonment is
        classified as real estate to be disposed of. Valuation allowances on
        real estate to be disposed of continue to be computed using the lower
        of estimated fair value or depreciated cost, net of disposition costs.
        Implementation of the SFAS No. 121 impairment requirements relative to
        other assets to be disposed of resulted in a charge for the cumulative
        effect of an accounting change of $23.1 million, net of a Federal
        income tax benefit of $12.4 million, due to the writedown to fair value
        of building improvements relating to facilities being vacated beginning
        in 1996.

        In the first quarter of 1995, the Company adopted 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.

        Beginning coincident with issuance of SFAS No. 115, "Accounting for
        Certain Investments in Debt and Equity Securities," 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 $149.4 million, net of deferred
        policy acquisition costs ("DAC"), amounts attributable to participating
        group annuity contracts and deferred Federal income taxes.

        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.

        New Accounting Pronouncements
        -----------------------------

        The FASB issued SFAS No. 123, "Accounting for Stock-Based
        Compensation," which permits entities to recognize as expense over the
        vesting period the fair value of all stock-based awards on the date of
        grant or, alternatively, to continue to apply the provisions of
        Accounting Principles Board ("APB") Opinion No. 25, "Accounting for
        Stock Issued to Employees," and related interpretations. Companies
        which elect to continue to apply APB Opinion No. 25 must provide pro
        forma net income disclosures for employee stock option grants made in
        1995 and future years as if the fair-value-based method defined in SFAS
        No. 123 had been applied. The Company accounts for stock option plans
        sponsored by the Holding Company, DLJ and Alliance in accordance with
        the provisions of APB Opinion No. 25 (see Note 21).

                                      F-8
<PAGE>

        In June 1996, the FASB issued SFAS No. 125, "Accounting for Transfers
        and Servicing of Financial Assets and Extinguishments of Liabilities".
        SFAS No. 125 specifies the accounting and reporting requirements for
        transfers of financial assets, the recognition and measurement of
        servicing assets and liabilities and extinguishments of liabilities.
        SFAS No. 125 is effective for transactions occurring after December 31,
        1996 and is to be applied prospectively. In December 1996, the FASB
        issued SFAS No. 127, "Deferral of the Effective Date of Certain
        Provisions of FASB Statement No. 125," which defers for one year the
        effective date of provisions relating to secured borrowings and
        collateral and transfers of financial assets that are part of
        repurchase agreements, dollar-roll, securities lending and similar
        transactions. Management has not yet determined the effect of
        implementing SFAS No. 125.

        Valuation of Investments
        ------------------------

        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. Impaired
        real estate is written down to fair value with the impairment loss
        being included in investment gains (losses) net. Valuation allowances
        on real estate available for sale are computed using the lower of
        current estimated fair value or depreciated cost, net of disposition
        costs. Prior to the adoption of SFAS No. 121, valuation allowances on
        real estate held for the production of income were computed using the
        forecasted cash flows of the respective properties discounted at a rate
        equal to the Company's cost of funds.

        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 which are passed through to the contractholders
        are reflected as interest credited to policyholders' account balances.

                                      F-9
<PAGE>

        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, participating group annuity contracts, and DAC related to
        universal life and investment-type products and participating
        traditional life contracts.

        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 participating and non-participating 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. DAC is 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, DAC is
        amortized over the expected total life of the contract group (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 DAC of
        revisions to estimated gross profits is reflected in earnings in the
        period such estimated gross profits are revised. The effect on the DAC
        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 participating traditional life policies (substantially all of which
        are in the Closed Block), DAC is amortized over the expected total life
        of the contract group (40 years) as a constant percentage based on the
        present value of the estimated gross margin amounts expected to be
        realized over the life of the contracts using the expected investment
        yield. At December 31, 1996, the expected investment yield ranged from
        7.30% grading to 7.68% over 13 years. Estimated gross margin includes
        anticipated premiums and investment results less claims and
        administrative expenses, changes in the net level premium reserve and
        expected annual policyholder dividends. Deviations of actual results
        from estimated experience are reflected in earnings in the period such
        deviations occur. The effect on the DAC 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.

                                      F-10
<PAGE>

        For non-participating traditional life and annuity policies with life
        contingencies, DAC is 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 total life of the policy.

        For individual health benefit insurance, DAC is amortized over the
        expected average life of the contracts (10 years for major medical
        policies and 20 years for disability income ("DI") products) in
        proportion to anticipated premium revenue at time of issue. In the
        fourth quarter of 1996, the DAC related to DI contracts issued prior to
        July 1993 was written off.

        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.

        For participating traditional life policies, future policy benefit
        liabilities are calculated using a net level premium method on the
        basis of actuarial assumptions equal to guaranteed mortality and
        dividend fund interest rates. The liability for annual dividends
        represents the accrual of annual dividends earned. Terminal dividends
        are accrued in proportion to gross margins over the life of the
        contract.

        For non-participating traditional life insurance policies, future
        policy benefit 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, include 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, DAC is 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.

        During the fourth quarter of 1996, a loss recognition study on
        participating group annuity contracts and conversion annuities
        ("Pension Par") was completed which included management's revised
        estimate of assumptions, including expected mortality and future
        investment returns. The study's results prompted management to
        establish a premium deficiency reserve which decreased earnings from
        continuing operations and net earnings by $47.5 million ($73.0 million
        pre-tax).

        Individual health benefit liabilities for active lives are estimated
        using the net level premium method, and assumptions as to future
        morbidity, withdrawals and interest. Benefit liabilities for disabled
        lives are estimated using the present value of benefits method and
        experience assumptions as to claim terminations, expenses and interest.

        During the fourth quarter of 1996, the Company completed a loss
        recognition study of the DI business which incorporated management's
        revised estimates of future experience with regard to morbidity,
        investment returns, claims and administration expenses and other
        factors. The study indicated DAC was not recoverable and the reserves
        were not sufficient. Earnings from continuing operations and net
        earnings decreased by $208.0 million ($320.0 million pre-tax) as a
        result of strengthening DI reserves by $175.0 million and writing off
        unamortized DAC of $145.0 million. The determination of DI reserves
        requires making assumptions and estimates relating to a variety of
        factors, including morbidity and interest rates, claims experience and
        lapse

                                      F-11
<PAGE>

        rates based on then known facts and circumstances. Such factors as
        claim incidence and termination rates can be affected by changes in the
        economic, legal and regulatory environments and work ethic. While
        management believes its DI reserves have been calculated on a
        reasonable basis and are adequate, there can be no assurance reserves
        will be sufficient to provide for future liabilities.

        Claim reserves and associated liabilities for individual disability
        income and major medical policies were $711.8 million and $639.6
        million at December 31, 1996 and 1995, respectively (excluding $175.0
        million of reserve strengthening in 1996). Incurred benefits (benefits
        paid plus changes in claim reserves) and benefits paid for individual
        DI and major medical policies (excluding $175.0 million of reserve
        strengthening in 1996) are summarized as follows:

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Incurred benefits related to current year..........  $       189.0       $      176.0       $      188.6
        Incurred benefits related to prior years...........           69.1               67.8               28.7
                                                            -----------------   ----------------   -----------------
        Total Incurred Benefits............................  $       258.1       $      243.8       $      217.3
                                                            =================   ================   =================
        Benefits paid related to current year..............  $        32.6       $       37.0       $       43.7
        Benefits paid related to prior years...............          153.3              137.8              132.3
                                                            -----------------   ----------------   -----------------
        Total Benefits Paid................................  $       185.9       $      174.8       $      176.0
                                                            =================   ================   =================
</TABLE>

        Policyholders' Dividends
        ------------------------

        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, if any, would be
        accrued as policyholders' dividends.

        At December 31, 1996, participating policies, including those in the
        Closed Block, represent approximately 24.2% ($52.3 billion) of directly
        written life insurance in force, net of amounts ceded.

        Federal Income Taxes
        --------------------

        The Company files a consolidated Federal income tax return with the
        Holding Company and its non-life insurance subsidiaries. Current
        Federal income taxes were 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 were 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.

                                      F-12
<PAGE>

        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 1996, 1995 and 1994, investment
        results of such Separate Accounts were $2,970.6 million, $1,963.2
        million and $665.2 million, respectively.

        Deposits to 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-13
<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, 1996
        -----------------
        Fixed Maturities:
          Available for Sale:
            Corporate..........................  $    13,645.2      $       451.5       $      121.0       $   13,975.7
            Mortgage-backed....................        2,015.9               11.2               20.3            2,006.8
            U.S. Treasury securities and
              U.S. government and
              agency securities................        1,539.4               39.2               19.3            1,559.3
            States and political subdivisions..           77.0                4.5                -                 81.5
            Foreign governments................          302.6               18.0                2.2              318.4
            Redeemable preferred stock.........          139.1                3.3                7.1              135.3
                                                -----------------  -----------------   ----------------   ---------------
        Total Available for Sale...............  $    17,719.2      $       527.7       $      169.9       $   18,077.0
                                                =================  =================   ================   ===============
        Equity Securities:
          Common stock.........................  $        98.7      $        49.3       $       17.7       $      130.3
                                                =================  =================   ================   ===============

        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
                                                =================  =================   ================   ===============
</TABLE>

        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 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, 1996 and 1995, securities
        without a readily ascertainable market value having an amortized cost
        of $3,915.7 million and $3,748.9 million, respectively, had estimated
        fair values of $4,024.6 million and $3,981.8 million, respectively.

                                      F-14
<PAGE>

        The contractual maturity of bonds at December 31, 1996 is shown below:

                                                   AVAILABLE FOR SALE
                                           ------------------------------------
                                              AMORTIZED          ESTIMATED
                                                COST             FAIR VALUE
                                           ----------------   -----------------
                                                      (IN MILLIONS)

        Due in one year or less...........  $      539.6       $      542.5
        Due in years two through five.....       2,776.2            2,804.0
        Due in years six through ten......       6,044.7            6,158.1
        Due after ten years...............       6,203.7            6,430.3
        Mortgage-backed securities........       2,015.9            2,006.8
                                           ----------------   -----------------
        Total.............................  $   17,580.1       $   17,941.7
                                           ================   =================

        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.

        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,
        1996, approximately 14.20% of the $17,563.7 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 includes amortized
        costs of $5.5 million and $15.9 million at December 31, 1996 and 1995,
        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 $2.2 million and $1.6
        million as of December 31, 1996 and 1995, respectively. Gross interest
        income that would have been recorded in accordance with the original
        terms of restructured fixed maturities amounted to $1.4 million, $3.0
        million and $7.5 million in 1996, 1995 and 1994, respectively. Gross
        interest income on these fixed maturities included in net investment
        income aggregated $1.3 million, $2.9 million and $6.8 million in 1996,
        1995 and 1994, respectively.

                                      F-15
<PAGE>

        Investment valuation allowances and changes thereto are shown below:

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Balances, beginning of year........................  $       325.3       $      284.9       $      355.6
        SFAS No. 121 release...............................         (152.4)               -                  -
        Additions charged to income........................          125.0              136.0               51.0
        Deductions for writedowns and
          asset dispositions...............................         (160.8)             (95.6)            (121.7)
                                                            -----------------   ----------------   -----------------
        Balances, End of Year..............................  $       137.1       $      325.3       $      284.9
                                                            =================   ================   =================
        Balances, end of year comprise:
          Mortgage loans on real estate....................  $        50.4       $       65.5       $       64.2
          Equity real estate...............................           86.7              259.8              220.7
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       137.1       $      325.3       $      284.9
                                                            =================   ================   =================
</TABLE>

        At December 31, 1996, 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 $25.0 million
        of fixed maturities and $2.6 million of mortgage loans on real estate.

        At December 31, 1996 and 1995, 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 $12.4 million (0.4% of total
        mortgage loans on real estate) and $87.7 million (2.4% 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
        $388.3 million and $531.5 million at December 31, 1996 and 1995,
        respectively. These amounts include $1.0 million and $3.8 million of
        problem mortgage loans on real estate at December 31, 1996 and 1995,
        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 $35.5 million, $52.1 million
        and $44.9 million in 1996, 1995 and 1994, respectively. Gross interest
        income on these loans included in net investment income aggregated
        $28.2 million, $37.4 million and $32.8 million in 1996, 1995 and 1994,
        respectively.

        Impaired mortgage loans (as defined under SFAS No. 114) along with the
        related provision for losses were as follows:

<TABLE>
<CAPTION>
                                                                                         DECEMBER 31,
                                                                            ----------------------------------------
                                                                                   1996                 1995
                                                                            -------------------  -------------------
                                                                                         (IN MILLIONS)

        <S>                                                                 <C>                  <C>           
        Impaired mortgage loans with provision for losses..................  $        340.0       $        310.1
        Impaired mortgage loans with no provision for losses...............           122.3                160.8
                                                                            -------------------  -------------------
        Recorded investment in impaired mortgage loans.....................           462.3                470.9
        Provision for losses...............................................            46.4                 62.7
                                                                            -------------------  -------------------
        Net Impaired Mortgage Loans........................................  $        415.9       $        408.2
                                                                            ===================  ===================
</TABLE>

        Impaired mortgage loans with no provision for losses are loans where
        the fair value of the collateral or the net present value of the
        expected future cash flows related to 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

                                      F-16
<PAGE>

        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 1996 and 1995, respectively, the Company's average recorded
        investment in impaired mortgage loans was $552.1 million and $429.0
        million. Interest income recognized on these impaired mortgage loans
        totaled $38.8 million and $27.9 million for 1996 and 1995,
        respectively, including $17.9 million and $13.4 million recognized on a
        cash basis.

        The Insurance Group's investment in equity real estate is through
        direct ownership and through investments in real estate joint ventures.
        At December 31, 1996 and 1995, the carrying value of equity real estate
        available for sale amounted to $345.6 million and $255.5 million,
        respectively. For 1996, 1995 and 1994, respectively, real estate of
        $58.7 million, $35.3 million and $189.8 million was acquired in
        satisfaction of debt. At December 31, 1996 and 1995, the Company owned
        $771.7 million and $862.7 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
        $587.5 million and $662.4 million at December 31, 1996 and 1995,
        respectively. Depreciation expense on real estate totaled $91.8
        million, $121.7 million and $117.0 million for 1996, 1995 and 1994,
        respectively. As a result of the implementation of SFAS No. 121, during
        1996 no depreciation expense has been recorded on real estate available
        for sale.

                                      F-17
<PAGE>

 4)     JOINT VENTURES AND PARTNERSHIPS

        Summarized combined financial information of real estate joint ventures
        (34 and 38 individual ventures as of December 31, 1996 and 1995,
        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,
                                                                                ------------------------------------
                                                                                     1996                1995
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                     <C>                <C>         
        FINANCIAL POSITION
        Investments in real estate, at depreciated cost........................  $    1,883.7       $    2,684.1
        Investments in securities, generally at estimated fair value...........       2,430.6            2,459.8
        Cash and cash equivalents..............................................          98.0              489.1
        Other assets...........................................................         427.0              270.8
                                                                                ----------------   -----------------
        Total assets...........................................................       4,839.3            5,903.8
                                                                                ----------------   -----------------
        Borrowed funds - third party...........................................       1,574.3            1,782.3
        Borrowed funds - the Company...........................................         137.9              220.5
        Other liabilities......................................................         415.8              593.9
                                                                                ----------------   -----------------
        Total liabilities......................................................       2,128.0            2,596.7
                                                                                ----------------   -----------------

        Partners' Capital......................................................  $    2,711.3       $    3,307.1
                                                                                ================   =================

        Equity in partners' capital included above.............................  $      806.8       $      902.2
        Equity in limited partnership interests not included above.............         201.8              212.8
        Other..................................................................           9.8                8.9
                                                                                ----------------   -----------------
        Carrying Value.........................................................  $    1,018.4       $    1,123.9
                                                                                ================   =================
</TABLE>

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        STATEMENTS OF EARNINGS
        Revenues of real estate joint ventures.............  $       348.9       $      463.5       $      537.7
        Revenues of other limited partnership interests....          386.1              242.3              103.4
        Interest expense - third party.....................         (111.0)            (135.3)            (114.9)
        Interest expense - the Company.....................          (30.0)             (41.0)             (36.9)
        Other expenses.....................................         (282.5)            (397.7)            (430.9)
                                                            -----------------   ----------------   -----------------
        Net Earnings.......................................  $       311.5       $      131.8       $       58.4
                                                            =================   ================   =================
        Equity in net earnings included above..............  $        73.9       $       49.1       $       18.9
        Equity in net earnings of limited partnerships
          interests not included above.....................           35.8               44.8               25.3
        Other..............................................             .9                1.0                1.8
                                                            -----------------   ----------------   -----------------
        Total Equity in Net Earnings.......................  $       110.6       $       94.9       $       46.0
                                                            =================   ================   =================
</TABLE>

                                      F-18
<PAGE>

 5)     NET INVESTMENT INCOME AND INVESTMENT GAINS (LOSSES)

        The sources of net investment income are summarized as follows:

<TABLE>
<CAPTION>
                                                   1996               1995                1994
                                             -----------------   ----------------   -----------------
                                                                  (IN MILLIONS)

        <S>                                  <C>                 <C>                <C>         
        Fixed maturities....................  $     1,307.4       $    1,151.1       $    1,036.5
        Mortgage loans on real estate.......          303.0              329.0              385.7
        Equity real estate..................          442.4              560.4              561.8
        Other equity investments............           94.3               76.9               36.1
        Policy loans........................          160.3              144.4              122.7
        Other investment income.............          217.4              273.0              322.4
                                             -----------------   ----------------   -----------------

          Gross investment income...........        2,524.8            2,534.8            2,465.2
                                             -----------------   ----------------   -----------------

          Investment expenses...............          348.9              446.6              466.6
                                             -----------------   ----------------   -----------------

        Net Investment Income...............  $     2,175.9       $    2,088.2       $    1,998.6
                                             =================   ================   =================

        Investment  gains  (losses),  net,  including  changes in the  valuation
        allowances, are summarized as follows:
</TABLE>

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>          
        Fixed maturities...................................  $        60.5       $      119.9       $      (14.3)
        Mortgage loans on real estate......................          (27.3)             (40.2)             (43.1)
        Equity real estate.................................          (79.7)             (86.6)              20.6
        Other equity investments...........................           18.9               12.8               75.9
        Issuance and sales of Alliance Units...............           20.6                -                 52.4
        Other..............................................           (2.8)               (.6)                .3
                                                            -----------------   ----------------   -----------------
        Investment (Losses) Gains, Net.....................  $        (9.8)      $        5.3       $       91.8
                                                            =================   ================   =================
</TABLE>

        Writedowns of fixed maturities amounted to $29.9 million, $46.7 million
        and $30.8 million for 1996, 1995 and 1994, respectively, and writedowns
        of equity real estate subsequent to the adoption of SFAS No. 121
        amounted to $23.7 million for the year ended December 31, 1996.

        For 1996, 1995 and 1994, respectively, proceeds received on sales of
        fixed maturities classified as available for sale amounted to $8,353.5
        million, $8,206.0 million and $5,253.9 million. Gross gains of $154.2
        million, $211.4 million and $65.2 million and gross losses of $92.7
        million, $64.2 million and $50.8 million, respectively, were realized
        on these sales. The change in unrealized investment (losses) gains
        related to fixed maturities classified as available for sale for 1996,
        1995 and 1994 amounted to $(258.0) million, $1,077.2 million and
        $(742.2) million, respectively.

        During each of 1995 and 1994, one security classified as held to
        maturity was sold. 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 costs 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 shareholder's equity for the eleven months ended November
        30, 1995 and the year ended December 31,

                                      F-19
<PAGE>

        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 $395.6 million, offset by DAC of $126.5 million,
        amounts attributable to participating group annuity contracts of $39.2
        million and deferred Federal income taxes of $80.5 million.

        For 1996, 1995 and 1994, investment results passed through to certain
        participating group annuity contracts as interest credited to
        policyholders' account balances amounted to $136.7 million, $131.2
        million and $175.8 million, respectively.

        In 1996, Alliance acquired the business of Cursitor-Eaton Asset
        Management Company and Cursitor Holdings Limited (collectively,
        "Cursitor") for approximately $159.0 million. The purchase price
        consisted of $94.3 million in cash, 1.8 million 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 excess of
        the purchase price, including acquisition costs and minority interest,
        over the fair value of Cursitor's net assets acquired resulted in the
        recognition of intangible assets consisting of costs assigned to
        contracts acquired and goodwill of approximately $122.8 million and
        $38.3 million, respectively, which are being amortized over the
        estimated useful lives of 20 years. The Company recognized an
        investment gain of $20.6 million as a result of the issuance of
        Alliance Units in this transaction. At December 31, 1996, the Company's
        ownership of Alliance Units was approximately 57.3%.

        In 1994, Alliance sold 4.96 million newly issued Alliance Units to
        third parties at prevailing market prices. 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.

        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>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>         
        Balance, beginning of year as restated.............  $       396.5       $     (220.5)      $      144.6
        Changes in unrealized investment (losses) gains....         (297.6)           1,198.9             (856.7)
        Changes in unrealized investment losses
          (gains) attributable to:
            Participating group annuity contracts..........            -                (78.1)              40.8
            DAC............................................           42.3             (216.8)             273.6
            Deferred Federal income taxes..................           48.7             (287.0)             177.2
                                                            -----------------   ----------------   -----------------
        Balance, End of Year...............................  $       189.9       $      396.5       $     (220.5)
                                                            =================   ================   =================
        Balance, end of year comprises:
          Unrealized investment gains (losses) on:
            Fixed maturities...............................  $       357.8       $      615.9       $     (461.3)
            Other equity investments.......................           31.6               31.1                7.7
            Other, principally Closed Block................           53.1               93.1               (5.1)
                                                            -----------------   ----------------   -----------------
              Total........................................          442.5              740.1             (458.7)
          Amounts of unrealized investment (gains)
            losses attributable to:
              Participating group annuity contracts........          (72.2)             (72.2)               5.9
              DAC..........................................          (52.0)             (94.3)             122.4
              Deferred Federal income taxes................         (128.4)            (177.1)             109.9
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       189.9       $      396.5       $     (220.5)
                                                            =================   ================   =================
</TABLE>

                                      F-20
<PAGE>

 6)     CLOSED BLOCK

        Summarized financial information of the Closed Block follows:

<TABLE>
<CAPTION>
                                                                                     DECEMBER 31,
                                                                         --------------------------------------
                                                                               1996                 1995
                                                                         -----------------    -----------------
                                                                                     (IN MILLIONS)
        <S>                                                              <C>                  <C>         
        Assets
        Fixed Maturities:
          Available for sale, at estimated fair value (amortized cost,
            $3,820.7 and $3,662.8)......................................  $    3,889.5         $    3,896.2
        Mortgage loans on real estate...................................       1,380.7              1,368.8
        Policy loans....................................................       1,765.9              1,797.2
        Cash and other invested assets..................................         336.1                440.9
        DAC.............................................................         876.5                792.6
        Other assets....................................................         246.3                286.4
                                                                         -----------------    -----------------
        Total Assets....................................................  $    8,495.0         $    8,582.1
                                                                         =================    =================

        Liabilities
        Future policy benefits and policyholders' account balances......  $    8,999.7         $    8,923.5
        Other liabilities...............................................          91.6                297.9
                                                                         -----------------    -----------------
        Total Liabilities...............................................  $    9,091.3         $    9,221.4
                                                                         =================    =================
</TABLE>

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Revenues
        Premiums and other revenue.........................  $       724.8       $      753.4       $      798.1
        Investment income (net of investment
          expenses of $27.3, $26.7 and $19.0)..............          546.6              538.9              523.0
        Investment losses, net.............................           (5.5)             (20.2)             (24.0)
                                                            -----------------   ----------------   -----------------
              Total revenues...............................        1,265.9            1,272.1            1,297.1
                                                            -----------------   ----------------   -----------------
        Benefits and Other Deductions
        Policyholders' benefits and dividends..............        1,106.3            1,077.6            1,121.6
        Other operating costs and expenses.................           34.6               51.3               38.5
                                                            -----------------   ----------------   -----------------
              Total benefits and other deductions..........        1,140.9            1,128.9            1,160.1
                                                            -----------------   ----------------   -----------------
        Contribution from the Closed Block.................  $       125.0       $      143.2       $      137.0
                                                            =================   ================   =================
</TABLE>

        In the fourth quarter of 1996, the Company adopted SFAS No. 120, which
        prescribes the accounting for individual participating life insurance
        contracts, most of which are included in the Closed Block. The
        implementation of SFAS No. 120 resulted in an increase (decrease) in
        the contribution from the Closed Block of $27.5 million, $18.8 million
        and $(14.0) million in 1996, 1995 and 1994, respectively.

        The fixed maturity portfolio, based on amortized cost, includes $.4
        million and $4.3 million at December 31, 1996 and 1995, respectively,
        of restructured securities which includes problem fixed maturities of
        $.3 million and $1.9 million, respectively.

                                      F-21
<PAGE>

        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 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, offset by DAC amortization
        of $52.6 million.

        At December 31, 1996 and 1995, problem mortgage loans on real estate
        had an amortized cost of $4.3 million and $36.5 million, respectively,
        and mortgage loans on real estate for which the payment terms have been
        restructured had an amortized cost of $114.2 million and $137.7
        million, respectively. At December 31, 1996 and 1995, the restructured
        mortgage loans on real estate amount included $.7 million and $8.8
        million, respectively, of problem mortgage loans on real estate.

        Impaired mortgage loans (as defined under SFAS No. 114) along with the
        related provision for losses were as follows:

<TABLE>
<CAPTION>
                                                                              DECEMBER 31,
                                                                   ------------------------------------
                                                                        1996                1995
                                                                   ----------------   -----------------
                                                                              (IN MILLIONS)

        <S>                                                        <C>                <C>
        Impaired mortgage loans with provision for losses.........  $       128.1      $       106.8
        Impaired mortgage loans with no provision for losses......             .6               10.1
                                                                   ----------------   -----------------
        Recorded investment in impaired mortgages.................          128.7              116.9
        Provision for losses......................................           12.9               17.9
                                                                   ----------------   -----------------
        Net Impaired Mortgage Loans...............................  $       115.8      $        99.0
                                                                   ================   =================
</TABLE>

        During 1996 and 1995, respectively, the Closed Block's average recorded
        investment in impaired mortgage loans was $153.8 million and $146.9
        million, respectively. Interest income recognized on these impaired
        mortgage loans totaled $10.9 million and $5.9 million for 1996 and
        1995, respectively, including $4.7 million and $1.3 million recognized
        on a cash basis.

        Valuation allowances amounted to $13.8 million and $18.4 million on
        mortgage loans on real estate and $3.7 million and $4.3 million on
        equity real estate at December 31, 1996 and 1995, respectively.
        Writedowns of fixed maturities amounted to $12.8 million, $16.8 million
        and $15.9 million for 1996, 1995 and 1994, respectively. As of January
        1, 1996, the adoption of SFAS No. 121 resulted in the recognition of
        impairment losses of $5.6 million on real estate held and used.

        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-22
<PAGE>

 7)     DISCONTINUED OPERATIONS

        Summarized financial information of the GIC Segment follows:

<TABLE>
<CAPTION>
                                                             DECEMBER 31,
                                                 --------------------------------------
                                                       1996                 1995
                                                 -----------------    -----------------
                                                             (IN MILLIONS)
        <S>                                      <C>                  <C>         
        Assets
        Mortgage loans on real estate...........  $    1,111.1         $    1,485.8
        Equity real estate......................         925.6              1,122.1
        Other invested assets...................         474.0                665.2
        Other assets............................         226.1                579.3
                                                 -----------------    -----------------
        Total Assets............................  $    2,736.8         $    3,852.4
                                                 =================    =================

        Liabilities
        Policyholders' liabilities..............  $    1,335.9         $    1,399.8
        Allowance for future losses.............         262.0                164.2
        Amounts due to continuing operations....         996.2              2,097.1
        Other liabilities.......................         142.7                191.3
                                                 -----------------    -----------------
        Total Liabilities.......................  $    2,736.8         $    3,852.4
                                                 =================    =================
</TABLE>

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>       
        Revenues
        Investment income (net of investment expenses
          of $127.5, $153.1 and $183.3)....................  $       245.4       $      323.6       $      394.3
        Investment (losses) gains, net.....................          (18.9)             (22.9)              26.8
        Policy fees, premiums and other income.............             .2                 .7                 .4
                                                            -----------------   ----------------   -----------------
        Total revenues.....................................          226.7              301.4              421.5
        Benefits and other deductions......................          250.4              326.5              443.2
        Losses charged to allowance for future losses......          (23.7)             (25.1)             (21.7)
                                                            -----------------   ----------------   -----------------
        Pre-tax loss from operations.......................            -                  -                  -
        Pre-tax loss from strengthening of the
          allowance for future losses......................         (129.0)               -                  -
        Federal income tax benefit.........................           45.2                -                  -
                                                            -----------------   ----------------   -----------------
        Loss from Discontinued Operations..................  $       (83.8)      $        -         $        -
                                                            =================   ================   =================
</TABLE>

        In 1991, management adopted a plan to discontinue the business
        operations of the GIC Segment consisting of group non-participating
        Wind-Up Annuities and the GIC lines of business. The loss allowance and
        premium deficiency reserve of $569.6 million provided for in 1991 were
        based on management's best judgment at that time.

        The Company's quarterly process for evaluating the loss provisions
        applies the current period's results of the discontinued operations
        against the allowance, re-estimates future losses, and adjusts the
        provisions, if appropriate. Additionally, as part of the Company's
        annual planning process which takes place in the fourth quarter of each
        year, investment and benefit cash flow projections are prepared. These
        updated assumptions and estimates resulted in the need to strengthen
        the loss provisions by $129.0 million, resulting in a post-tax charge
        of $83.8 million to discontinued operations' results in the fourth
        quarter of 1996.

                                      F-23
<PAGE>

        Management believes the loss provisions for Wind-Up Annuities and GIC
        contracts at December 31, 1996 are adequate to provide for all future
        losses; however, the determination of loss provisions continues to
        involve numerous estimates and subjective judgments regarding the
        expected performance of discontinued operations investment assets.
        There can be no assurance the losses provided for will not differ from
        the losses ultimately realized. To the extent actual results or future
        projections of the discontinued operations differ from management's
        current best estimates and assumptions underlying the loss provisions,
        the difference would be reflected in the consolidated statements of
        earnings in discontinued operations. In particular, to the extent
        income, sales proceeds and holding periods for equity real estate
        differ from management's previous assumptions, periodic adjustments to
        the loss provisions are likely to result.

        In January 1995, continuing operations transferred $1,215.4 million in
        cash to the GIC Segment in settlement of its obligation to provide
        assets to fund the accumulated deficit of the GIC Segment.
        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, 1996, consisted of
        $1,080.0 million borrowed by the discontinued GIC Segment offset by
        $83.8 million representing an obligation of continuing operations to
        provide assets to fund the accumulated deficit of the GIC Segment.

        Investment income included $88.2 million of interest income for 1994 on
        amounts due from continuing operations. Benefits and other deductions
        include $114.3 million, $154.6 million and $219.7 million of interest
        expense related to amounts borrowed from continuing operations in 1996,
        1995 and 1994, respectively.

        Valuation allowances amounted to $9.0 million and $19.2 million on
        mortgage loans on real estate and $20.4 million and $77.9 million on
        equity real estate at December 31, 1996 and 1995, respectively. As of
        January 1, 1996, the adoption of SFAS No. 121 resulted in a release of
        existing valuation allowances of $71.9 million on equity real estate
        and recognition of impairment losses of $69.8 million on real estate
        held and used. Writedowns of fixed maturities amounted to $1.6 million,
        $8.1 million and $17.8 million for 1996, 1995 and 1994, respectively
        and writedowns of equity real estate subsequent to the adoption of SFAS
        No. 121 amounted to $12.3 million for 1996.

        The fixed maturity portfolio, based on amortized cost, includes $6.2
        million and $15.1 million at December 31, 1996 and 1995, respectively,
        of restructured securities. These amounts include problem fixed
        maturities of $.5 million and $6.1 million at December 31, 1996 and
        1995, respectively.

        At December 31, 1996 and 1995, problem mortgage loans on real estate
        had amortized costs of $7.9 million and $35.4 million, respectively,
        and mortgage loans on real estate for which the payment terms have been
        restructured had amortized costs of $208.1 million and $289.3 million,
        respectively.

        Impaired mortgage loans (as defined under SFAS No. 114) along with the
        related provision for losses were as follows:

<TABLE>
<CAPTION>
                                                                            DECEMBER 31,
                                                                 ------------------------------------
                                                                      1996                1995
                                                                 ----------------   -----------------
                                                                            (IN MILLIONS)
        <S>                                                      <C>                <C>          
        Impaired mortgage loans with provision for losses.......  $        83.5      $       105.1
        Impaired mortgage loans with no provision for losses....           15.0               18.2
                                                                 ----------------   -----------------
        Recorded investment in impaired mortgages...............           98.5              123.3
        Provision for losses....................................            8.8               17.7
                                                                 ----------------   -----------------
        Net Impaired Mortgage Loans.............................  $        89.7      $       105.6
                                                                 ================   =================
</TABLE>

                                      F-24
<PAGE>

        During 1996 and 1995, the GIC Segment's average recorded investment in
        impaired mortgage loans was $134.8 million and $177.4 million,
        respectively. Interest income recognized on these impaired mortgage
        loans totaled $10.1 million and $4.5 million for 1996 and 1995,
        respectively, including $7.5 million and $.4 million recognized on a
        cash basis.

        At December 31, 1996 and 1995, the GIC Segment had $263.0 million and
        $310.9 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,
                                                            --------------------------------------
                                                                  1996                 1995
                                                            -----------------    -----------------
                                                                        (IN MILLIONS)

        <S>                                                 <C>                  <C>       
        Short-term debt....................................  $      174.1         $        -
                                                            -----------------    -----------------
        Long-term debt:
        Equitable Life:
          6.95% surplus notes scheduled to mature 2005.....         399.4                399.3
          7.70% surplus notes scheduled to mature 2015.....         199.6                199.6
          Eurodollar notes, 10.5% due 1997.................           -                   76.2
          Zero coupon note, 11.25% due 1997................           -                  120.1
          Other............................................            .5                 16.3
                                                            -----------------    -----------------
              Total Equitable Life.........................         599.5                811.5
                                                            -----------------    -----------------
        Wholly Owned and Joint Venture Real Estate:
          Mortgage notes, 4.92% - 12.50% due through 2006..         968.6              1,084.4
                                                            -----------------    -----------------
        Alliance:
          Other............................................          24.7                  3.4
                                                            -----------------    -----------------
        Total long-term debt...............................       1,592.8              1,899.3
                                                            -----------------    -----------------
        Total Short-term and Long-term Debt................  $    1,766.9         $    1,899.3
                                                            =================    =================
</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, 1996 range from 5.73% (the London Interbank Offering Rate
        ("LIBOR") plus 22.5 basis points) to 8.25% (the prime rate). There were
        no borrowings outstanding under this bank credit facility at December
        31, 1996.

                                      F-25
<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, 1996.

        In February 1996, Alliance entered into a new $250.0 million five-year
        revolving credit facility with a group of banks which replaced its
        $100.0 million revolving credit facility and its $100.0 million
        commercial paper back-up revolving credit facility. Under the new
        revolving credit facility, the interest rate, at the option of
        Alliance, is a floating rate generally based upon a defined prime rate,
        a rate related to the LIBOR or the Federal Funds rate. A facility fee
        is payable on the total facility. The revolving credit facility will be
        used to provide back-up liquidity for commercial paper to be used under
        Alliance's $100.0 million commercial paper program, to fund commission
        payments to financial intermediaries for the sale of Class B and C
        shares under Alliance's mutual fund distribution system, and for
        general working capital purposes. As of December 31, 1996, Alliance had
        not issued any commercial paper under its $100.0 million commercial
        paper program and there were no borrowings outstanding under Alliance's
        revolving credit facility.

        At December 31, 1996, long-term debt expected to mature in 1997
        totaling $174.1 million was reclassified as short-term debt.

        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 (together, the "Surplus Notes"). 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 $1.0
        million at December 31, 1996. Payments of interest on or principal of
        the Surplus Notes are subject to prior approval by the Superintendent.

        The Company has pledged real estate, mortgage loans, cash and
        securities amounting to $1,406.4 million and $1,629.7 million at
        December 31, 1996 and 1995, respectively, as collateral for certain
        long-term debt.

        At December 31, 1996, aggregate maturities of the long-term debt based
        on required principal payments at maturity for 1997 and the succeeding
        four years are $494.9 million, $316.7 million, $19.7 million, $5.4
        million, $0 million, respectively, and $946.7 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>
                                                       1996               1995                1994
                                                 -----------------   ----------------   -----------------
                                                                      (IN MILLIONS)
        <S>                                      <C>                 <C>                <C>         
        Federal income tax expense (benefit):
          Current...............................  $        97.9       $      (11.7)      $        4.0
          Deferred..............................          (88.2)             132.2               96.2
                                                 -----------------   ----------------   -----------------
        Total...................................  $         9.7       $      120.5       $      100.2
                                                 =================   ================   =================
</TABLE>

                                      F-26
<PAGE>

        The Federal income taxes attributable to consolidated operations are
        different from the amounts determined by multiplying the earnings
        before Federal income taxes and minority interest 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>
                                                       1996               1995                1994
                                                 -----------------   ----------------   -----------------
                                                                      (IN MILLIONS)
        <S>                                      <C>                 <C>                <C>         
        Expected Federal income tax expense.....  $        73.0       $      173.7       $      154.5
        Non-taxable minority interest...........          (28.6)             (22.0)             (17.6)
        Differential earnings amount............            -                  -                (16.8)
        Adjustment of tax audit reserves........            6.9                4.1               (4.6)
        Equity in unconsolidated subsidiaries...          (32.3)             (19.4)             (12.5)
        Other...................................           (9.3)             (15.9)              (2.8)
                                                 -----------------   ----------------   -----------------
        Federal Income Tax Expense..............  $         9.7       $      120.5       $      100.2
                                                 =================   ================   =================
</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 no longer is 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.

        The components of the net deferred Federal income tax account are as
        follows:

<TABLE>
<CAPTION>
                                                       DECEMBER 31, 1996                  December 31, 1995
                                                ---------------------------------  ---------------------------------
                                                    ASSETS         LIABILITIES         Assets         Liabilities
                                                ---------------  ----------------  ---------------   ---------------
                                                                           (IN MILLIONS)
        <S>                                     <C>              <C>               <C>               <C>        
        DAC, reserves and reinsurance..........  $       -        $      166.0      $        -        $     304.4
        Investments............................          -               328.6               -              326.9
        Compensation and related benefits......        259.2               -               293.0              -
        Other..................................          -                 1.8               -               32.3
                                                ---------------  ----------------  ---------------   ---------------
        Total..................................  $     259.2      $      496.4      $      293.0      $     663.6
                                                ===============  ================  ===============   ===============
</TABLE>

        The deferred Federal income taxes 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>
                                                     1996               1995                1994
                                               -----------------   ----------------   -----------------
                                                                    (IN MILLIONS)
        <S>                                    <C>                 <C>                <C>         
        DAC, reserves and reinsurance.........  $      (156.2)      $       63.3       $       12.0
        Investments...........................           78.6               13.0               89.3
        Compensation and related benefits.....           22.3               30.8               10.0
        Other.................................          (32.9)              25.1              (15.1)
                                               -----------------   ----------------   -----------------
        Deferred Federal Income Tax
          (Benefit) Expense...................  $       (88.2)      $      132.2       $       96.2
                                               =================   ================   =================
</TABLE>

                                      F-27
<PAGE>

        The Internal Revenue Service is in the process of examining the Holding
        Company's consolidated Federal income tax returns for the years 1989
        through 1991. Management believes these audits will have no material
        adverse effect on the Company's 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>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Direct premiums....................................  $       461.4       $      474.2       $      476.7
        Reinsurance assumed................................          177.5              171.3              180.5
        Reinsurance ceded..................................          (41.3)             (38.7)             (31.6)
                                                            -----------------   ----------------   -----------------
        Premiums...........................................  $       597.6       $      606.8       $      625.6
                                                            =================   ================   =================
        Universal Life and Investment-type Product
          Policy Fee Income Ceded..........................  $        48.2       $       44.0       $       27.5
                                                            =================   ================   =================
        Policyholders' Benefits Ceded......................  $        54.1       $       48.9       $       20.7
                                                            =================   ================   =================
        Interest Credited to Policyholders' Account
          Balances Ceded...................................  $        32.3       $       28.5       $       25.4
                                                            =================   ================   =================
</TABLE>

        Effective January 1, 1994, all in force business above $5.0 million was
        reinsured. During 1996, the Company's retention limit on joint
        survivorship policies was increased to $15.0 million. 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 $2.4 million,
        $260.6 million and $241.0 million for 1996, 1995 and 1994,
        respectively. Ceded death and disability benefits totaled $21.2
        million, $188.1 million and $235.5 million for 1996, 1995 and 1994,
        respectively. Insurance liabilities ceded totaled $652.4 million and
        $724.2 million at December 31, 1996 and 1995, 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. Equitable Life's and EREIM's 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.
        Alliance's benefits are based on years of credited service, average
        final base salary and primary social security benefits. 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 cost (credit) for the qualified and
        non-qualified plans are as follows:

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Service cost.......................................  $        33.8       $       30.0       $       30.3
        Interest cost on projected benefit obligations.....          120.8              122.0              111.0
        Actual return on assets............................         (181.4)            (309.2)              24.4
        Net amortization and deferrals.....................           43.4              155.6             (142.5)
                                                            -----------------   ----------------   -----------------
        Net Periodic Pension Cost (Credit).................  $        16.6       $       (1.6)      $       23.2
                                                            =================   ================   =================
</TABLE>

                                      F-28
<PAGE>

        The funded status of the qualified and non-qualified pension plans is as
        follows:

<TABLE>
<CAPTION>
                                                                              DECEMBER 31,
                                                                   ------------------------------------
                                                                        1996                1995
                                                                   ----------------   -----------------
                                                                              (IN MILLIONS)
        <S>                                                        <C>                <C>         
        Actuarial present value of obligations:
          Vested..................................................  $    1,672.2       $    1,642.4
          Non-vested..............................................          10.1               10.9
                                                                   ----------------   -----------------
        Accumulated Benefit Obligation............................  $    1,682.3       $    1,653.3
                                                                   ================   =================
        Plan assets at fair value.................................  $    1,626.0       $    1,503.8
        Projected benefit obligation..............................       1,765.5            1,743.0
                                                                   ----------------   -----------------
        Projected benefit obligation in excess of plan assets.....        (139.5)            (239.2)
        Unrecognized prior service cost...........................         (17.9)             (25.5)
        Unrecognized net loss from past experience different
          from that assumed.......................................         280.0              368.2
        Unrecognized net asset at transition......................           4.7               (7.3)
        Additional minimum liability..............................         (19.3)             (51.9)
                                                                   ----------------   -----------------
        Prepaid Pension Cost......................................  $      108.0       $       44.3
                                                                   ================   =================
</TABLE>

        The discount rate and rate of increase in future compensation levels
        used in determining the actuarial present value of projected benefit
        obligations were 7.5% and 4.25%, respectively, at December 31, 1996 and
        7.25% and 4.50%, respectively, at December 31, 1995. As of January 1,
        1996 and 1995, the expected long-term rate of return on assets for the
        retirement plan was 10.25% and 11%, respectively.

        The Company recorded, as a reduction of shareholder's equity, an
        additional minimum pension liability of $12.9 million and $35.1
        million, net of Federal income taxes, at December 31, 1996 and 1995,
        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.

        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 $34.7
        million, $36.4 million and $38.1 million for 1996, 1995 and 1994,
        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 1996,
        1995 and 1994, the Company made estimated postretirement benefits
        payments of $18.9 million, $31.1 million and $29.8 million,
        respectively.

                                      F-29
<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>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Service cost.......................................  $         5.3       $        4.0       $        3.9
        Interest cost on accumulated postretirement
          benefits obligation..............................           34.6               34.7               28.6
        Net amortization and deferrals.....................            2.4               (2.3)              (3.9)
                                                            -----------------   ----------------   -----------------
        Net Periodic Postretirement Benefits Costs.........  $        42.3       $       36.4       $       28.6
                                                            =================   ================   =================
</TABLE>

<TABLE>
<CAPTION>
                                                                              DECEMBER 31,
                                                                   ------------------------------------
                                                                        1996                1995
                                                                   ----------------   -----------------
                                                                              (IN MILLIONS)
        <S>                                                        <C>                <C>         
        Accumulated postretirement benefits obligation:
          Retirees................................................  $      381.8       $      391.8
          Fully eligible active plan participants.................          50.7               50.4
          Other active plan participants..........................          60.7               64.2
                                                                   ----------------   -----------------
                                                                           493.2              506.4
        Unrecognized prior service cost...........................          50.5               56.3
        Unrecognized net loss from past experience different
          from that assumed and from changes in assumptions.......        (150.5)            (181.3)
                                                                   ----------------   -----------------
        Accrued Postretirement Benefits Cost......................  $      393.2       $      381.4
                                                                   ================   =================
</TABLE>

        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 9.5% in 1996,
        gradually declining to 3.5% in the year 2009 and in 1995 was 10%,
        gradually declining to 3.5% in the year 2008. The discount rate used in
        determining the accumulated postretirement benefits obligation was
        7.50% and 7.25% at December 31, 1996 and 1995, respectively.

        If the health care cost trend rate assumptions were increased by 1%,
        the accumulated postretirement benefits obligation as of December 31,
        1996 would be increased 7%. The effect of this change on the sum of the
        service cost and interest cost would be an increase of 8%.

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.
        The notional amount of matched interest rate swaps outstanding at
        December 31, 1996 was $649.9 million. The average unexpired terms at
        December 31, 1996 range from 2.2 to 2.7 years. At December 31, 1996,
        the cost of terminating outstanding matched swaps in a loss position
        was $8.3 million and the unrealized gain on outstanding matched swaps
        in a gain position was $11.4 million. The Company has no intention of
        terminating these contracts prior to maturity. During 1996, 1995 and
        1994, net gains (losses) of $.2 million, $1.4 million and $(.2)
        million, respectively, were recorded in connection with

                                      F-30
<PAGE>

        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, 1996 of contracts purchased and sold
        were $5,050.0 million and $500.0 million, respectively. The net premium
        paid by Equitable Life on these contracts was $22.5 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 to derivatives is by its
        nature trading activities which are primarily for the purpose of
        customer accommodations. DLJ's derivative activities consist primarily
        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, 1996 and 1995.

        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 universal life type contracts are measured at the
        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-31
<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,
                                                --------------------------------------------------------------------
                                                              1996                               1995
                                                ---------------------------------  ---------------------------------
                                                   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..........  $    3,133.0     $     3,394.6     $     3,638.3     $    3,973.6
        Other joint ventures...................         467.0             467.0             492.7            492.7
        Policy loans...........................       2,196.1           2,221.6           1,976.4          2,057.5
        Policyholders' account balances:
          Association plans....................          78.1              77.3             101.0            100.0
          Group annuity contracts..............       2,141.0           1,954.0           2,335.0          2,395.0
          SPDA.................................       1,062.7           1,065.7           1,265.8          1,272.0
          Annuities certain and SCNILC.........         654.9             736.2             646.4            716.7
        Long-term debt.........................       1,592.8           1,557.7           1,899.3          1,962.9

        Closed Block Financial Instruments:
        -----------------------------------
        Mortgage loans on real estate..........       1,380.7           1,425.6           1,368.8          1,461.4
        Other equity investments...............         105.0             105.0             151.6            151.6
        Policy loans...........................       1,765.9           1,798.0           1,797.2          1,891.4
        SCNILC liability.......................          30.6              34.9              34.8             39.6

        GIC Segment Financial Instruments:
        ----------------------------------
        Mortgage loans on real estate..........       1,111.1           1,220.3           1,485.8          1,666.1
        Fixed maturities.......................          42.5              42.5             107.4            107.4
        Other equity investments...............         300.5             300.5             455.9            455.9
        Guaranteed interest contracts..........         290.7             300.5             329.0            352.0
        Long-term debt.........................         102.1             102.2             135.1            136.0
</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
        capital contributions of up to $244.9 million to affiliated real estate
        joint ventures; to provide equity financing to certain limited
        partnerships of $205.8 million at December 31, 1996, under existing
        loan or loan commitment agreements; and to provide short-term financing
        loans which at December 31, 1996 totaled $14.6 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, 1996, the Insurance Group had $51.6 million of letters
        of credit outstanding.

                                      F-32
<PAGE>

14)     LITIGATION

        A number of lawsuits has 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, EVLICO and The
        Equitable of Colorado, Inc. ("EOC"), 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, EVLICO and EOC of the type referred to in this paragraph are the
        litigations described in the following eight 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 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 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. On May 29, 1996, the New
        York County Supreme Court entered a judgment dismissing the complaint
        with prejudice. Plaintiffs have filed a notice of appeal of that
        judgment.

        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. The Texas
        action also claims that Equitable Life misrepresented to Texas
        policyholders that the Texas Insurance Department had approved
        Equitable Life's rate increases. These 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. On February 9, 1996, Equitable Life removed the
        Pennsylvania action, Malvin, to the United States District Court for
        the Middle District of Pennsylvania. Following the decision granting
        Equitable Life's motion to dismiss the New York action (Golomb), on the
        consent of the parties the District Court ordered an indefinite stay of
        all proceedings in the Pennsylvania action, pending either party's
        right to reinstate the proceeding, and ordered that for administrative
        purposes the case be deemed administratively closed. On February 2,
        1996, Equitable Life removed the Texas action, Bowler, to the United
        States District Court for the Northern District of Texas. On May 20,
        1996, the plaintiffs in Bowler amended their complaint by adding
        allegations of misrepresentation regarding premium increases on other
        types of guaranteed renewable major medical insurance policies issued
        by Equitable Life up to and including 1983. On July 1, 1996, Equitable
        Life filed a motion for summary judgment dismissing the first amended
        complaint in its entirety. In August, 1996, the court granted
        plaintiffs leave to file a supplemental complaint on behalf of a
        proposed class of Texas policyholders claiming unfair discrimination,
        breach of contract and other claims arising out of alleged differences
        between premiums charged to Texas policyholders and premiums charged to
        similarly situated policyholders in New York and certain other states.
        Plaintiffs seek refunds of alleged overcharges, exemplary or additional
        damages citing

                                      F-33
<PAGE>

        Texas statutory provisions which among other things, permit two times
        the amount of actual damage plus additional penalties if the acts
        complained of are found to be knowingly committed, and injunctive
        relief. Equitable Life has also filed a motion for summary judgment
        dismissing the supplemental complaint in its entirety. Plaintiffs also
        obtained permission to add another plaintiff to the first amended and
        supplemental complaints. Plaintiffs have opposed both motions for
        summary judgment and requested that certain issues be found in their
        favor. Equitable Life is in the process of replying.

        On May 22, 1996, a separate action entitled Bachman v. The Equitable
        Life Assurance Society of the United States, was filed in Florida state
        court making claims similar to those in the previously reported Golomb
        action. The Florida action is asserted on behalf of a proposed class of
        Florida issued or renewed policyholders insured after 1983 under
        Lifetime Guaranteed Renewable Major Medical Insurance Policies issued
        by Equitable Life. The Florida action seeks compensatory and punitive
        damages and injunctive relief restricting the methods by which
        Equitable Life increases premiums in the future based on various common
        law claims. On June 20, 1996, Equitable Life removed the Florida action
        to Federal court. Equitable Life has answered the complaint, denying
        the material allegations and asserting certain affirmative defenses. On
        December 6, 1996, Equitable Life filed a motion for summary judgment
        and plaintiff is expected to file its response to that motion shortly.

        On November 6, 1996, a proposed class action entitled Fletcher, et al.
        v. The Equitable Life Assurance Society of the United States, was filed
        in California Superior Court for Fresno County, making substantially
        the same allegations concerning premium rates and premium rate
        increases on guaranteed renewable policies made in the Bowler action.
        The complaint alleges, among other things, that differentials between
        rates charged California policyholders and policyholders in New York
        and certain other states, and the methods used by Equitable Life to
        calculate premium increases, breached the terms of its policies, that
        Equitable Life misrepresented and concealed the facts pertaining to
        such differentials and methods in violation of California law, and that
        Equitable Life also misrepresented that its rate increases were
        approved by the California Insurance Department. Plaintiffs seek
        compensatory damages in an unspecified amount, rescission, injunctive
        relief and attorneys' fees. Equitable Life removed the action to
        Federal court; plaintiff has moved to remand the case to state court.
        Although the outcome of any litigation cannot be predicted with
        certainty, particularly in the early stages of an action, the Company's
        management believes that the ultimate resolution of the Golomb, Malvin,
        Bowler, Bachman and Fletcher litigations should not have a material
        adverse effect on the financial position of the Company. Due to the
        early stage of such litigations, the Company's management cannot make
        an estimate of loss, if any, or predict whether or not such litigations
        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, 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. On June 28, 1996, the court issued a decision and order
        dismissing with prejudice plaintiff's causes of action for fraud,
        constructive fraud, breach of fiduciary duty, negligence, and unjust
        enrichment, and dismissing without prejudice plaintiff's cause of
        action under the New York State consumer protection statute. The only
        remaining causes of action are for breach of contract and negligent
        misrepresentation. Plaintiffs made a motion for reargument with respect
        to this order, which was submitted to the court in October 1996. This
        motion was denied by the court on December 16, 1996.

                                      F-34
<PAGE>

        On May 21, 1996, an action entitled Elton F. Duncan, III v. The
        Equitable Life Assurance Society of the United States, was commenced
        against Equitable Life in the Civil District Court for the Parish of
        Orleans, State of Louisiana. The action is brought by an individual who
        purchased a whole life policy. Plaintiff alleges misrepresentations
        concerning the extent to which the policy was a proper replacement
        policy and the number of years that the annual premium would need to be
        paid. Plaintiff purports to represent a class consisting of all persons
        who purchased whole life or universal life insurance policies from
        Equitable Life from January 1, 1982 to the present. Plaintiff seeks
        damages, including punitive damages, in an unspecified amount. On July
        26, 1996, an action entitled Michael Bradley v. Equitable Variable Life
        Insurance Company, was commenced in New York state court. The action is
        brought by the holder of a variable life insurance policy issued by
        EVLICO. The plaintiff purports to represent a class consisting of all
        persons or entities who purchased one or more life insurance policies
        issued by EVLICO from January 1, 1980. The complaint puts at issue
        various alleged sales practices and alleges misrepresentations
        concerning the extent to which the policy was a proper replacement
        policy and the number of years that the annual premium would need to be
        paid. Plaintiff seeks damages, including punitive damages, in an
        unspecified amount and also seeks injunctive relief prohibiting EVLICO
        from canceling policies for failure to make premium payments beyond the
        alleged stated number of years that the annual premium would need to be
        paid. On September 21, 1996 Equitable Life, EVLICO and EOC made a
        motion to have this proceeding moved from Kings County Supreme Court to
        New York County for joint trial or consolidation with the Cole action.
        The motion was denied by the court on January 9, 1997. On January 10,
        1997, plaintiffs moved for certification of a nationwide class
        consisting of all persons or entities who were sold one or more life
        insurance products on a "vanishing premium" basis and/or were allegedly
        induced to purchase additional policies from EVLICO, using the cash
        value accumulated in existing policies, from January 1, 1980 through
        and including December 31, 1996. Plaintiffs further moved to have
        Michael Bradley designated as the class representative. Discovery
        regarding class certification is underway.

        On December 12, 1996, an action entitled Robert E. Dillon v. The
        Equitable Life Assurance Society of the United States and The Equitable
        of Colorado, was commenced in the United States District Court for the
        Southern District of Florida. The action is brought by an individual
        who purchased a joint whole life policy from EOC. The complaint puts at
        issue various alleged sales practices and alleges misrepresentations
        concerning the alleged impropriety of replacement policies issued by
        Equitable Life and EOC and alleged misrepresentations regarding the
        number of years premiums would have to be paid on the defendants'
        policies. Plaintiff brings claims for breach of contract, fraud,
        negligent misrepresentation, money had and received, unjust enrichment
        and imposition of a constructive trust. Plaintiff purports to represent
        two classes of persons. The first is a "contract class," consisting of
        all persons who purchased whole or universal life insurance policies
        from Equitable Life and EOC and from whom Equitable Life and EOC have
        sought additional payments beyond the number of years allegedly
        promised by Equitable Life and EOC. The second is a "fraud class,"
        consisting of all persons with an interest in policies issued by
        Equitable Life and EOC at any time since October 1, 1986. Plaintiff
        seeks damages in an unspecified amount, and also seeks injunctive
        relief attaching Equitable Life's and EOC's profits from their alleged
        sales practices. Equitable Life's and EOC's time to answer or move with
        respect to the complaint has been extended until February 24, 1997.
        Although the outcome of litigation cannot be predicted with certainty,
        particularly in the early stages of an action, the Company's management
        believes that the ultimate resolution of the Cole, Duncan, Bradley and
        Dillon litigations should not have a material adverse effect on the
        financial position of the Company. Due to the early stages of such
        litigations, the Company's management cannot make an estimate of loss,
        if any, or predict whether or not any such litigation will have a
        material adverse effect on the Company's results of operations in any
        particular period.

        On January 3, 1996, an amended complaint was filed in an action
        entitled Frank Franze Jr. and George Busher, individually and on behalf
        of all others similarly situated v. The Equitable Life Assurance
        Society of the United States, and Equitable Variable Life Insurance
        Company, No. 94-2036 in the United States District Court for the
        Southern District of Florida. The action was brought by two individuals
        who purchased variable life insurance policies. The plaintiffs purport
        to represent a nationwide class consisting of all persons who purchased
        variable life insurance policies from Equitable Life and EVLICO since
        September 30, 1991. The basic allegation of the amended complaint is
        that Equitable Life's and EVLICO's agents were trained not to

                                      F-35
<PAGE>

        disclose fully that the product being sold was life insurance.
        Plaintiffs allege violations of the Federal securities laws and seek
        rescission of the contracts or compensatory damages and attorneys' fees
        and expenses. The court denied Equitable Life and EVLICO's motion to
        dismiss the amended complaint on September 24, 1996. Equitable Life and
        EVLICO have answered the amended complaint, denying the material
        allegations and asserting certain affirmative defenses. Currently, the
        parties are conducting discovery in connection with plaintiffs' attempt
        to certify a class. On January 9, 1997, an action entitled Rosemarie
        Chaviano, individually and on behalf of all others similarly situated
        v. The Equitable Life Assurance Society of the United States, and
        Equitable Variable Life Insurance Company, was filed in Massachusetts
        state court making claims similar to those in the Franze action and
        alleging violations of the Massachusetts securities laws. The plaintiff
        purports to represent all persons in Massachusetts who purchased
        variable life insurance contracts from Equitable Life and EVLICO from
        January 9, 1993 to the present. The Massachusetts action seeks
        rescission of the contracts or compensatory damages, attorneys' fees,
        expenses and injunctive relief. Although the outcome of any litigation
        cannot be predicted with certainty, particularly in the early stages of
        an action, the Company's management believes that the ultimate
        resolution of the litigations discussed in this paragraph should not
        have a material adverse effect on the financial position of the
        Company. Due to the early stages of such litigation, the Company's
        management cannot make an estimate of loss, if any, or predict whether
        or not any such litigation will have a material adverse effect on the
        Company's results of operations in any particular period.

        Equitable Life recently responded to a subpoena from the U.S.
        Department of Labor ("DOL") requesting copies of any third-party
        appraisals in Equitable Life's possession relating to the ten largest
        properties (by value) in the Prime Property Fund ("PPF"). PPF is an
        open-end, commingled real estate separate account of Equitable Life for
        pension clients. Equitable Life serves as investment manager in PPF and
        has retained EREIM as advisor. In early 1995, the DOL commenced a
        national investigation of commingled real estate funds with pension
        investors, including PPF. The investigation now appears to be focused
        principally on appraisal and valuation procedures in respect of fund
        properties. The most recent request from the DOL seems to reflect, at
        least in part, an interest in the relationship between the valuations
        for those properties reflected in appraisals prepared for local
        property tax proceedings and the valuations used by PPF for other
        purposes. At no time has the DOL made any specific allegation that
        Equitable Life or EREIM has acted improperly and Equitable Life and
        EREIM believe that any such allegation would be without foundation.
        While the outcome of this investigation cannot be predicted with
        certainty, in the opinion of management, the ultimate resolution of
        this matter should not have a material adverse effect on the Company's
        consolidated financial position or results of operations in any
        particular period.

        Equitable Casualty Insurance Company ("Casualty"), an indirect wholly
        owned subsidiary of Equitable Life, is party to an arbitration
        proceeding that commenced in August 1995. The proceeding relates to a
        dispute among Casualty, Houston General Insurance Company ("Houston
        General") and GEICO General Insurance Company ("GEICO General")
        regarding the interpretation of a reinsurance agreement. The
        arbitration panel issued a final award in favor of Casualty and GEICO
        General on June 17, 1996. Casualty and GEICO General moved in the
        pending Texas state court action, with Houston General's consent, for
        an order confirming the arbitration award and entering judgment
        dismissing the action. The motion was granted on January 29, 1997. The
        parties have also stipulated to the dismissal without prejudice of a
        related Texas Federal court action brought by Houston General against
        GEICO General and Equitable Life. In connection with confirmation of
        the arbitration award, Houston General paid to Casualty approximately
        $839,600 in settlement of certain reimbursement claims by Casualty
        against Houston General.

        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. 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

                                      F-36
<PAGE>

        were not permitted by the Fund's 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, 1996, the United States
        District Court for the Southern District of New York granted the
        defendants' motion to dismiss all counts of the complaint. On October
        11, 1996, plaintiffs filed a motion for reconsideration of the court's
        decision granting defendants' motion to dismiss the Complaint. On
        November 25, 1996, the court denied plaintiffs' motion for
        reconsideration. On October 29, 1996, plaintiffs filed a motion for
        leave to file an amended complaint. The principal allegations of the
        proposed amended complaint are that the Fund did not properly disclose
        that it planned to invest in mortgage-backed derivative securities and
        that two advertisements used by the Fund misrepresented the risks of
        investing in the Fund. Plaintiffs also reiterated allegations in the
        Complaint that the Fund failed to hedge against the risks of investing
        in foreign securities despite representations that it would do so.
        Alliance believes that the allegations in the Complaint are without
        merit and intends to vigorously defend against these claims. While the
        ultimate outcome of this matter cannot be determined at this time,
        management of Alliance does not expect that it will have a material
        adverse effect on Alliance's results of operations or financial
        condition.

        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") 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 issued by Rickel in October 1994. The complaint alleges
        violations of Federal securities laws and common law fraud against
        DLJSC, as the underwriter of 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, if any, or predict whether or not such litigation
        will have a material adverse effect on DLJ's results of operations in
        any particular period.

        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 Court action, which

                                      F-37
<PAGE>

        had been removed to the Bankruptcy Court, has been remanded back to the
        state court, which remand is being opposed by DLJSC. 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, if any, 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, if
        any, 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 1997 and the succeeding four years are $113.7 million,
        $110.6 million, $100.3 million, $72.3 million, $59.3 million and $427.3
        million thereafter. Minimum future sublease rental income on these
        noncancelable leases for 1997 and the succeeding four years are $9.8
        million, $6.0 million, $4.5 million, $2.4 million, $.8 million and $.1
        million thereafter.

        At December 31, 1996, the minimum future rental income on noncancelable
        operating leases for wholly owned investments in real estate for 1997
        and the succeeding four years are $263.0 million, $242.1 million,
        $219.8 million, $194.3 million, $174.6 million and $847.1 million
        thereafter.

                                      F-38
<PAGE>

16)     OTHER OPERATING COSTS AND EXPENSES

        Other operating costs and expenses consisted of the following:

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Compensation costs.................................  $       647.3       $      595.9       $      687.5
        Commissions........................................          329.5              314.3              313.0
        Short-term debt interest expense...................            8.0               11.4               19.0
        Long-term debt interest expense....................          137.3              108.1               98.3
        Amortization of policy acquisition costs...........          405.2              317.8              313.4
        Capitalization of policy acquisition costs.........         (391.9)            (391.0)            (410.9)
        Rent expense, net of sub-lease income..............          113.7              109.3              116.0
        Other..............................................          798.9              710.0              721.4
                                                            -----------------   ----------------   -----------------
        Total..............................................  $     2,048.0       $    1,775.8       $    1,857.7
                                                            =================   ================   =================
</TABLE>

        During 1996, 1995 and 1994, the Company restructured certain operations
        in connection with cost reduction programs and recorded pre-tax
        provisions of $24.4 million, $32.0 million and $20.4 million,
        respectively. The amounts paid during 1996, associated with cost
        reduction programs, totaled $17.7 million. At December 31, 1996, the
        liabilities associated with cost reduction programs amounted to $44.5
        million. The 1996 cost reduction program included restructuring costs
        related to the consolidation of insurance operations' service centers.
        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. Amortization of DAC included $145.0 million
        writeoff of DAC related to DI contracts in the fourth quarter of 1996.

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
        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 1996, 1995 and 1994, statutory
        net (loss) earnings totaled $(351.1) million, $(352.4) million and
        $67.5 million, respectively. No amounts are expected to be available
        for dividends from Equitable Life to the Holding Company in 1997.

        At December 31, 1996, the Insurance Group, in accordance with various
        government and state regulations, had $21.9 million of securities
        deposited with such government or state agencies.

                                      F-39
<PAGE>

        Accounting practices used to prepare statutory financial statements for
        regulatory filings of stock life insurance companies differ in certain
        instances from GAAP. The New York Insurance Department (the
        "Department") recognizes only statutory accounting practices for
        determining and reporting the financial condition and results of
        operations of an insurance company, for determining its solvency under
        the New York Insurance Law, and for determining whether its financial
        condition warrants the payment of a dividend to its stockholders. No
        consideration is given by the Department to financial statements
        prepared in accordance with GAAP in making such determinations. 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 Department with
        net earnings and equity on a GAAP basis.

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Net change in statutory surplus and capital stock..  $        56.0       $       78.1       $      292.4
        Change in asset valuation reserves.................          (48.4)             365.7             (285.2)
                                                            -----------------   ----------------   -----------------
        Net change in statutory surplus, capital stock
          and asset valuation reserves.....................            7.6              443.8                7.2
        Adjustments:
          Future policy benefits and policyholders'
            account balances...............................         (298.5)             (66.0)              (5.3)
          DAC..............................................          (13.3)              73.2               97.5
          Deferred Federal income taxes....................          108.0             (158.1)             (58.7)
          Valuation of investments.........................          289.8              189.1               45.2
          Valuation of investment subsidiary...............         (117.7)            (188.6)             396.6
          Limited risk reinsurance.........................           92.5              416.9               74.9
          Contribution from the Holding Company............            -                  -               (300.0)
          Issuance of surplus notes........................            -               (538.9)               -
          Postretirement benefits..........................           28.9              (26.7)              17.1
          Other, net.......................................           12.4              115.1              (44.0)
          GAAP adjustments of Closed Block.................           (9.8)              15.7               (9.5)
          GAAP adjustments of discontinued GIC
            Segment........................................          (89.6)              37.3               42.8
                                                            -----------------   ----------------   -----------------
        Net Earnings of the Insurance Group................  $        10.3       $      312.8       $      263.8
                                                            =================   ================   =================
</TABLE>

<TABLE>
<CAPTION>
                                                                                 DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Statutory surplus and capital stock................  $     2,258.9       $    2,202.9       $    2,124.8
        Asset valuation reserves...........................        1,297.5            1,345.9              980.2
                                                            -----------------   ----------------   -----------------
        Statutory surplus, capital stock and asset
          valuation reserves...............................        3,556.4            3,548.8            3,105.0
        Adjustments:
          Future policy benefits and policyholders'
            account balances...............................       (1,305.0)          (1,006.5)            (940.5)
          DAC..............................................        3,104.9            3,075.8            3,219.4
          Deferred Federal income taxes....................         (306.1)            (452.0)             (29.4)
          Valuation of investments.........................          286.8              417.7             (794.1)
          Valuation of investment subsidiary...............         (782.8)            (665.1)            (476.5)
          Limited risk reinsurance.........................         (336.5)            (429.0)            (845.9)
          Issuance of surplus notes........................         (539.0)            (538.9)               -
          Postretirement benefits..........................         (314.4)            (343.3)            (316.6)
          Other, net.......................................          126.3                4.4              (79.2)
          GAAP adjustments of Closed Block.................          783.7              830.8              740.4
          GAAP adjustments of discontinued GIC
            Segment........................................         (190.3)            (184.6)            (221.9)
                                                            -----------------   ----------------   -----------------
        Equity of the Insurance Group......................  $     4,084.0       $    4,258.1       $    3,360.7
                                                            =================   ================   =================
</TABLE>

                                      F-40
<PAGE>

18)     BUSINESS SEGMENT INFORMATION

        The Company has two major business segments: Insurance Operations and
        Investment Services. Interest expense related to debt not specific to
        either business segment is presented as Corporate interest expense.
        Information for all periods is presented on a comparable basis.

        The Insurance Operations segment offers a variety of traditional,
        variable and interest-sensitive life insurance products, disability
        income, annuity products, mutual fund and other investment products to
        individuals and small groups and 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. This segment includes Separate
        Accounts for individual insurance and annuity products.

        The Investment Services segment provides investment fund management,
        primarily to institutional clients. This segment includes the Company's
        equity interest in DLJ and Separate Accounts which provide various
        investment options for group clients through pooled or single group
        accounts.

        Intersegment investment advisory and other fees of approximately $127.5
        million, $124.1 million and $135.3 million for 1996, 1995 and 1994,
        respectively, are included in total revenues of the Investment Services
        segment. These fees, excluding amounts related to the discontinued GIC
        Segment of $15.7 million, $14.7 million and $27.4 million for 1996,
        1995 and 1994, respectively, are eliminated in consolidation.

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Revenues
        Insurance operations...............................  $     3,742.9       $    3,614.6       $    3,507.4
        Investment services................................        1,126.1              949.1              935.2
        Consolidation/elimination..........................          (24.5)             (34.9)             (27.2)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $     4,844.5       $    4,528.8       $    4,415.4
                                                            =================   ================   =================
        Earnings (loss) from continuing  operations
          before Federal income taxes, minority interest
          and cumulative effect of accounting change
        Insurance operations...............................  $       (36.6)      $      303.1       $      327.5
        Investment services................................          311.9              224.0              227.9
        Consolidation/elimination..........................             .2               (3.1)                .3
                                                            -----------------   ----------------   -----------------
              Subtotal.....................................          275.5              524.0              555.7
        Corporate interest expense.........................          (66.9)             (27.9)            (114.2)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       208.6       $      496.1       $      441.5
                                                            =================   ================   =================
</TABLE>

                                                   DECEMBER 31,
                                        ------------------------------------
                                             1996                1995
                                        ----------------   -----------------
                                                   (IN MILLIONS)

        Assets
        Insurance operations...........  $    60,464.9      $    56,720.5
        Investment services............       13,542.5           12,842.9
        Consolidation/elimination......         (399.6)            (354.4)
                                        ----------------   -----------------
        Total..........................  $    73,607.8      $    69,209.0
                                        ================   =================

                                      F-41
<PAGE>

19)     QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

        The quarterly  results of operations  for 1996 and 1995,  are summarized
        below:

<TABLE>
<CAPTION>
                                                                      THREE MONTHS ENDED
                                       ------------------------------------------------------------------------------
                                           MARCH 31           JUNE 30           SEPTEMBER 30          DECEMBER 31
                                       -----------------  -----------------   ------------------   ------------------
                                                                        (IN MILLIONS)
        <S>                            <C>                <C>                 <C>                  <C>         
        1996
        ----
        Total Revenues................  $     1,169.7      $     1,193.6       $    1,193.6         $    1,287.6
                                       =================  =================   ==================   ==================
        Earnings (Loss) from
          Continuing Operations
          before Cumulative Effect
          of Accounting Change........  $        94.8      $        87.1       $       93.2         $     (157.9)
                                       =================  =================   ==================   ==================
        Net Earnings (Loss)...........  $        71.7      $        87.1       $       93.2         $     (241.7)
                                       =================  =================   ==================   ==================
        1995
        ----
        Total Revenues................  $     1,079.1      $     1,164.0       $    1,138.8         $    1,146.9
                                       =================  =================   ==================   ==================
        Net Earnings..................  $        66.3      $       101.7       $      100.2         $       44.6
                                       =================  =================   ==================   ==================
</TABLE>

        The quarterly results of operations for 1996 and 1995 have been
        restated to reflect the Company's accounting change adopted in the
        fourth quarter of 1996 for long-duration participating life contracts
        in accordance with the provisions prescribed by SFAS No. 120. Net
        earnings for the three months ended December 31, 1996 includes a charge
        of $339.3 million related to writeoffs of DAC on DI contracts of $94.3
        million, reserve strengthening on DI business of $113.7 million,
        pension par of $47.5 million and the discontinued GIC Segment of $83.8
        million.

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. 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 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.

                                      F-42
<PAGE>

        Summarized balance sheets information for DLJ, reconciled to the
        Company's carrying value of DLJ, are as follows:

<TABLE>
<CAPTION>
                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1996                1995
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                     <C>                <C>         
        Assets:
        Trading account securities, at market value............................  $   15,728.1       $   10,821.3
        Securities purchased under resale agreements...........................      20,598.7           18,748.2
        Broker-dealer related receivables......................................      16,525.9           13,023.7
        Other assets...........................................................       2,651.0            1,983.3
                                                                                ----------------   -----------------
        Total Assets...........................................................  $   55,503.7       $   44,576.5
                                                                                ================   =================
        Liabilities:
        Securities sold under repurchase agreements............................  $   29,378.3       $   26,744.8
        Broker-dealer related payables.........................................      19,409.7           12,915.5
        Short-term and long-term debt..........................................       2,704.5            1,742.0
        Other liabilities......................................................       2,164.0            1,750.5
                                                                                ----------------   -----------------
        Total liabilities......................................................      53,656.5           43,152.8
        Cumulative exchangeable preferred stock................................           -                225.0
        DLJ's company-obligated mandatorily redeemed preferred
          securities of subsidiary trust holding solely debentures of DLJ......         200.0                -
        Total shareholders' equity.............................................       1,647.2            1,198.7
                                                                                ----------------   -----------------
        Total Liabilities, Cumulative Exchangeable Preferred Stock and
          Shareholders' Equity.................................................  $   55,503.7       $   44,576.5
                                                                                ================   =================
        DLJ's equity as reported...............................................  $    1,647.2       $    1,198.7
        Unamortized cost in excess of net assets acquired in 1985
          and other adjustments................................................          23.9               40.5
        The Holding Company's equity ownership in DLJ..........................        (590.2)            (499.0)
        Minority interest in DLJ...............................................        (588.6)            (324.3)
                                                                                ----------------   -----------------
        The Company's Carrying Value of DLJ....................................  $      492.3       $      415.9
                                                                                ================   =================
</TABLE>

        Summarized statements of earnings information for DLJ reconciled to the
        Company's equity in earnings of DLJ is as follows:

<TABLE>
<CAPTION>
                                                                                     1996                1995
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                     <C>                <C>         
        Commission, fees and other income......................................  $    1,818.2       $    1,325.9
        Net investment income..................................................       1,074.2              904.1
        Dealer, trading and investment gains, net..............................         598.4              528.6
                                                                                ----------------   -----------------
        Total revenues.........................................................       3,490.8            2,758.6
        Total expenses including income taxes..................................       3,199.5            2,579.5
                                                                                ----------------   -----------------
        Net earnings...........................................................         291.3              179.1
        Dividends on preferred stock...........................................          18.7               19.9
                                                                                ----------------   -----------------
        Earnings Applicable to Common Shares...................................  $      272.6       $      159.2
                                                                                ================   =================
        DLJ's earnings applicable to common shares as reported.................  $      272.6       $      159.2
        Amortization of cost in excess of net assets acquired in 1985..........          (3.1)              (3.9)
        The Holding Company's equity in DLJ's earnings.........................        (107.8)             (90.4)
        Minority interest in DLJ...............................................         (73.4)              (6.5)
                                                                                ----------------   -----------------
        The Company's Equity in DLJ's Earnings.................................  $       88.3       $       58.4
                                                                                ================   =================
</TABLE>

                                      F-43
<PAGE>

21)     ACCOUNTING FOR STOCK-BASED COMPENSATION

        The Holding Company sponsors a stock option plan for employees of
        Equitable Life. DLJ and Alliance each sponsor their own stock option
        plans for certain employees. The Company elected to continue to account
        for stock-based compensation using the intrinsic value method
        prescribed in APB Opinion No. 25. Had compensation expense of the
        Company's stock option incentive plans for options granted after
        December 31, 1994 been determined based on the estimated fair value at
        the grant dates for awards under those plans, the Company's pro forma
        net earnings for 1996 and 1995 would have been as follows:

                                    1996              1995
                               ---------------   ---------------
                                        (IN MILLIONS)
        Net Earnings
          As Reported.........  $       10.3      $     312.8
          Pro Forma...........  $        3.2      $     311.3

        The fair value of options and units granted after December 31, 1994,
        used as a basis for the above pro forma disclosures, was estimated as
        of the date of grants using Black-Scholes option pricing models. The
        option and unit pricing assumptions for 1996 and 1995 are as follows:

<TABLE>
<CAPTION>
                                      HOLDING COMPANY                    DLJ                        ALLIANCE
                                  -------------------------   --------------------------  -----------------------------
                                     1996          1995          1996          1995           1996            1995
                                  -----------   -----------   -----------   ------------  -------------   -------------
        <S>                        <C>           <C>           <C>            <C>          <C>             <C>       
        Dividend yield...........     0.80%         0.96%         1.54%         1.85%         8.0%            8.0%
        Expected volatility......    20.00%        20.00%        25.00%        25.00%        23.00%          23.00%
        Risk-free interest rate..     5.92%         6.83%         6.07%         5.86%         5.80%           6.00%

        Expected Life............  5 YEARS       5 years       5 YEARS        5 years      7.43 YEARS      7.43 years
        Weighted fair value
          per option granted.....    $6.94         $5.90         $9.35          -            $2.69           $2.24
</TABLE>

                                      F-44
<PAGE>

        A  summary  of the  Holding  Company  and DLJ  stock  option  plans  and
        Alliance's Unit option plans are as follows:

<TABLE>
<CAPTION>
                                          HOLDING COMPANY                       DLJ                           ALLIANCE
                                    -----------------------------   -----------------------------   -----------------------------
                                                      Options                         Options                         Options
                                                    Outstanding                     Outstanding                     Outstanding
                                                      Weighted                        Weighted                        Weighted
                                                      Average                         Average                         Average
                                      Shares         Exercise          Shares        Exercise           Units         Exercise
                                    (In Millions)      Price        (In Millions)     Price         (In Millions)      Price
                                    -------------   -------------   -------------   -------------   -------------   -------------
        <S>                         <C>             <C>             <C>             <C>             <C>             <C>
        Balance as of
          January 1, 1994........         6.1                             -                               3.2
          Granted................          .7                             -                               1.2
          Exercised..............         -                               -                               (.5)
          Forfeited..............         -                               -                               (.1)
                                    -------------                   -------------                   -------------
        Balance as of
          December 31, 1994......         6.8                             -                               3.8
          Granted................          .4                             9.2                             1.8
          Exercised..............         (.1)                            -                               (.5)
          Expired................         (.1)                            -                               -
          Forfeited..............         (.3)                            -                               (.3)
                                    -------------                   -------------                   -------------
        Balance as of
          December 31, 1995......         6.7           $20.27            9.2          $27.00             4.8           $17.72
          Granted................          .7           $24.94            2.1          $32.54              .7           $25.12
          Exercised..............         (.1)          $19.91            -              -                (.4)          $13.64
          Expired................         (.6)          $20.21            -              -                -               -
          Forfeited..............         -               -               (.2)         $27.00             (.1)          $19.32
                                    -------------                   -------------                   -------------
        Balance as of
          December 31, 1996......         6.7           $20.79           11.1          $28.06             5.0           $19.07
                                    =============   =============   =============   =============   =============   =============
</TABLE>

                                      F-45
<PAGE>

        Information with respect to stock and unit options outstanding and
        exercisable at December 31, 1996 is as follows:

<TABLE>
<CAPTION>
                                      Options Outstanding                                          Options Exercisable
        -------------------------------------------------------------------------------    --------------------------------------
                                                       Weighted
                                                        Average           Weighted                                 Weighted
              Range of               Number            Remaining           Average               Number             Average
              Exercise            Outstanding         Contractual         Exercise            Exercisable           Exercise
               Prices            (In Millions)        Life (Years)          Price            (In Millions)           Price
        ---------------------   -----------------   ---------------   -----------------    -------------------   ----------------
        <S>                     <C>                 <C>               <C>                  <C>                   <C>
               Holding
               Company
        ---------------------
        $18.125-$27.75                 6.7                 7.00             $20.79                3.4                $20.18
                                =================   ===============   =================    ===================   ================

                 DLJ
        ---------------------
        $27.00-$33.50                 11.1                 9.00             $28.06                -                    -
                                =================   ===============   =================    ===================   ================

              Alliance
        ---------------------
        $ 6.0625-$15.9375              1.3                 4.76             $12.97                1.2                $12.58
        $16.3125-$19.75                1.1                 8.19             $19.13                 .2                $18.69
        $19.875 -$19.875               1.0                 7.36             $19.88                 .4                $19.88
        $20.75  -$24.375                .9                 8.46             $22.05                 .3                $21.84
        $24.375 -$25.125                .7                 9.96             $25.13                -                    -
                                -----------------                                          -------------------  
        $ 6.0625-$25.125               5.0                 7.43             $19.07                2.1                $15.84
                                =================   ===============   =================    ===================   ================
</TABLE>

                                      F-46



<PAGE>

                                              Filed Pursuant to Rule 497(c)
                                              Registration File No.: 333-05593

                                 ROLLOVER IRA 
                     STATEMENT OF ADDITIONAL INFORMATION 

                                 MAY 1, 1997 
- ----------------------------------------------------------------------------- 

                           COMBINATION VARIABLE AND 
                     FIXED DEFERRED ANNUITY CERTIFICATES 
                              FUNDED THROUGH THE 
                 INVESTMENT FUNDS OF SEPARATE ACCOUNT NO. 49 

EQ/PUTNAM GROWTH & INCOME VALUE    ALLIANCE HIGH YIELD 
EQ/PUTNAM INVESTORS GROWTH         ALLIANCE COMMON STOCK 
EQ/PUTNAM INTERNATIONAL EQUITY     ALLIANCE AGGRESSIVE STOCK 
MFS RESEARCH                       ALLIANCE GROWTH INVESTORS 
MFS EMERGING GROWTH COMPANIES      ALLIANCE GLOBAL 
ALLIANCE MONEY MARKET              ALLIANCE SMALL CAP GROWTH 

                                  ISSUED BY: 
          THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES 

- -------------------------------------------------------------------------------
       Home Office:        1290 Avenue of the Americas, New York, NY 10104 
       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 supplement 
for the Rollover IRA, dated May 1, 1997 and the prospectus for the Rollover 
IRA, dated October 16, 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 

                                                          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 Alliance Money Market Fund Yield Information        3 
- ------------------------------------------------------ -------- 
Part 6 Long-Term Market Trends                             4 
- ------------------------------------------------------ -------- 
Part 7 Financial Statements                                6 
- ------------------------------------------------------ -------- 


                                Copyright 1997 
The Equitable Life Assurance Society of the United States, New York, New York 
                                    10104. 
                             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 HR Trust or EQ Trust, as applicable. 

(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 1.20%. 

PART 3 -ANNUITY UNIT VALUES 

The annuity unit value was fixed at $1.00 on October 1, 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: 

                                2           
<PAGE>
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 Alliance 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 Alliance 
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 HR Trust and EQ Trust owned 
by the Separate Account. 

The financial statements of the Separate Account for the period ended 
December 31, 1996, and the consolidated financial statements and consolidated 
financial statement schedules of Equitable Life at December 31, 1996 and 1995 
and for each of the three years ended December 31, 1996 included in the SAI 
have been audited by Price Waterhouse LLP. 

The financial statements of the Separate Account for the period ended 
December 31, 1996, and the consolidated financial statements and consolidated 
financial statement schedules of Equitable Life at December 31, 1996 and 1995 
and for each of the three years ended December 31, 1996 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 -ALLIANCE MONEY 
 MARKET FUND YIELD 
 INFORMATION 

The Alliance 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 Alliance 
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 Alliance Money Market Fund's investments, as 
follows: the unannualized adjusted base period return is compounded by 

                                3           
<PAGE>
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 Alliance 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 Alliance Money Market Fund will fluctuate 
and not remain constant. 

The Alliance 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. Alliance 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. 

The seven-day current yield for the Alliance Money Market Fund was 3.73% for 
the period ended December 31, 1996. The effective yield for that period was 
3.80%. 

Because the above yields reflect the deduction of Separate Account expenses, 
they are lower than the corresponding yield figures for the Alliance Money 
Market Portfolio which reflect only the deduction of HR Trust-level expenses. 

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 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, 1956 
                     (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 1956      1.07        1.03
Dec 1957      0.95        1.06
Dec 1958      1.36        1.08
Dec 1959      1.53        1.09
Dec 1960      1.53        1.11
Dec 1961      1.95        1.12
Dec 1962      1.78        1.13
Dec 1963      2.18        1.15
Dec 1964      2.54        1.16
Dec 1965      2.86        1.19
Dec 1966      2.57        1.23
Dec 1967      3.18        1.26
Dec 1968      3.34        1.32
Dec 1969      3.24        1.40
Dec 1970      3.37        1.48
Dec 1971      3.85        1.53
Dec 1972      4.58        1.58
Dec 1973      3.91        1.72
Dec 1974      2.87        1.83
Dec 1975      3.94        2.07
Dec 1976      4.88        2.17
Dec 1977      4.53        2.31
Dec 1978      4.83        2.52
Dec 1979      5.72        2.86
Dec 1980      7.57        3.21
Dec 1981      7.20        3.50
Dec 1982      8.74        3.64
Dec 1983     10.71        3.77
Dec 1984     11.38        3.92
Dec 1985     15.04        4.07
Dec 1986     17.81        4.12
Dec 1987     18.75        4.30
Dec 1988     21.90        4.49
Dec 1989     28.79        4.70
Dec 1990     27.88        4.99
Dec 1991     36.40        5.14
Dec 1992     39.19        5.29
Dec 1993     43.10        5.43
Dec 1994     43.67        5.58
Dec 1995     60.01        5.72
Dec 1996     73.86        5.92

                     [END OF GRAPHICALLY REPRESENTED DATA]
                                   CAPTION: 

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 1996. 

                                4           
<PAGE>
                   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
              ------      ---------
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


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, 1996 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 trusts and Separate Account charges), see the supplement 
to the prospectus. 

                                MARKET TRENDS: 
                     ILLUSTRATIVE ANNUAL RATES OF RETURN 

<TABLE>
<CAPTION>
                                                       LONG-TERM   INTERMEDIATE- 
  FOR THE FOLLOWING PERIODS     COMMON    LONG-TERM    CORPORATE       TERM        U.S. TREASURY    CONSUMER 
        ENDING 12/31/96         STOCKS   GOVT. BONDS     BONDS      GOVT. BONDS        BILLS       PRICE INDEX 
- ----------------------------- -------- ------------- ----------- --------------- --------------- ------------- 
<S>                           <C>      <C>           <C>         <C>             <C>             <C>
1 Year                          23.07%      (0.93)%      1.40%         2.10%           5.21%          3.58% 
3 Years                         19.66        6.36        6.72          4.19            4.90           2.93 
5 Years                         15.20        8.98        8.52          6.17            4.22           2.89 
10 Years                        15.28        9.39        9.48          7.77            5.46           3.70 
20 Years                        14.55        9.54        9.71          9.14            7.28           5.15 
30 Years                        11.85        7.75        8.24          8.27            6.73           5.39 
40 Years                        11.18        6.51        6.99          7.08            5.80           4.47 
50 Years                        12.59        5.33        5.76          5.89            4.89           4.08 
60 Years                        11.19        5.06        5.38          5.32            4.10           4.13 
Since 12/31/26                  10.71        5.08        5.64          5.21            3.74           3.12 
Inflation adjusted since 1926    7.36        1.90        2.44          2.02            0.60             -- 
</TABLE>

SOURCE: Ibbotson, Roger G., and Rex A. Sinquefield, Stocks, Bonds, Bills, and 
Inflation (SBBI), 1982, updated in Stocks, Bonds, Bills and Inflation 1997 
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 1969-1996, 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 1969-1996; 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 Investment Funds of 
the Separate Account investing in the Alliance Small Cap Growth Portfolio of 
HR Trust and Class IB shares of EQ Trust as the Separate Account did not 
invest in such shares prior to the date of the prospectus supplement and SAI. 

                                6           

<PAGE>
                      REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors of
The Equitable Life Assurance Society of the United States
and Contractowners of Separate Account No. 49
of The Equitable Life Assurance Society of the United States

In our opinion, the accompanying statements of assets and liabilities and the
related statements of operations and of changes in net assets present fairly,
in all material respects, the financial position of the Money Market Fund,
Common Stock Fund, Global Fund, High Yield Fund, Aggressive Stock Fund and
Growth Investors Fund, separate investment funds of The Equitable Life
Assurance Society of the United States ("Equitable Life") Separate Account No.
49 at December 31, 1996, the results of each of their operations and changes in
each of their net assets for the period indicated, 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 financial 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, which included confirmation of shares in The Hudson River Trust at
December 31, 1996 with the transfer agent, provide a reasonable basis for the
opinion expressed above.

Price Waterhouse LLP
New York, New York
February 10, 1997


<PAGE>

THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
SEPARATE ACCOUNT 49

STATEMENTS OF ASSETS AND LIABILITIES
DECEMBER 31, 1996


<TABLE>
<CAPTION>
                                                  MONEY        COMMON
                                                  MARKET       STOCK       GLOBAL      HIGH
                                                   FUND         FUND        FUND      YIELD
                                              ------------ ------------ ---------- ----------
<S>                                           <C>          <C>          <C>        <C>
ASSETS
Investments in shares of
 The Hudson River Trust--
 at market value (Note 1)
  Cost:    $3,213,742  .......................  $3,183,659
             1,314,501........................               $1,243,509
             293,690 .........................                            $289,858
             714,557 .........................                                       $684,992
             641,343 .........................
             477,851 .........................
Receivable for policy related transactions  ..     340,636       13,257        (21)        --
                                              ------------ ------------ ---------- ----------
Total Assets .................................   3,524,295    1,256,766    289,837    684,992
                                              ------------ ------------ ---------- ----------
LIABILITIES
Payable for The Hudson River Trust shares
 purchased ...................................     340,908       13,380         --         --
Amount retained by Equitable Life in Separate
 Account 49 (Note 4) .........................      51,693       54,735     52,600     51,844
                                              ------------ ------------ ---------- ----------
Total Liabilities ............................     392,601       68,115     52,600     51,844
                                              ------------ ------------ ---------- ----------
NET ASSETS ATTRIBUTABLE TO CONTRACT OWNERS ...  $3,131,694   $1,188,651   $237,237   $633,148
                                              ============ ============ ========== ==========
Units Outstanding at December 31, 1996
 (Note 5) ....................................     126,916        7,859      9,444     24,268
                                              ============ ============ ========== ==========
Unit Value at December 31, 1996 ..............  $    24.68   $   151.23   $  25.12   $  26.09
                                              ============ ============ ========== ==========
</TABLE>


                    (RESTUBBED TABLE CONTINUED FROM ABOVE)


<TABLE>
<CAPTION>
                                                AGGRESSIVE    GROWTH
                                                  STOCK      INVESTORS
                                                   FUND        FUND
                                              ------------ -----------
<S>                                           <C>          <C>
ASSETS
Investments in shares of
 The Hudson River Trust--
 at market value (Note 1)
  Cost:    $3,213,742  .......................
             1,314,501 .......................
             293,690 .........................
             714,557 .........................
             641,343 .........................   $612,533
             477,851 .........................               $472,113
Receivable for policy related transactions  ..        (39)     13,407
                                              ------------ -----------
Total Assets .................................    612,494     485,520
                                              ------------ -----------
LIABILITIES
Payable for The Hudson River Trust shares
 purchased ...................................         --      13,466
Amount retained by Equitable Life in Separate
 Account 49 (Note 4) .........................     51,333      52,562
                                              ------------ -----------
Total Liabilities ............................     51,333      66,028
                                              ------------ -----------
NET ASSETS ATTRIBUTABLE TO CONTRACT OWNERS ...   $561,161    $419,492
                                              ============ ===========
Units Outstanding at December 31, 1996
 (Note 5) ....................................      8,562      16,042
                                              ============ ===========
Unit Value at December 31, 1996 ..............   $  65.53    $  26.15
                                              ============ ===========
</TABLE>



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

See Notes to Financial Statements.

                               F-2
<PAGE>

THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
SEPARATE ACCOUNT 49

STATEMENTS OF OPERATIONS
FOR THE PERIOD OCTOBER 1 THROUGH DECEMBER 31, 1996



<TABLE>
<CAPTION>
                                              MONEY      COMMON
                                              MARKET     STOCK     GLOBAL      HIGH
                                               FUND       FUND      FUND      YIELD
                                           ---------- ---------- --------- ----------
<S>                                        <C>        <C>        <C>       <C>
INCOME AND EXPENSES:
 Investment Income (Note 2):
  Dividends from The Hudson River Trust  ..  $ 34,431   $  2,166   $ 1,920   $ 17,975
 Expenses (Note 3):
 Mortality and expense risk charges  ......     1,085        490   $    84         --
                                           ---------- ---------- --------- ----------
NET INVESTMENT INCOME .....................    33,346   $  1,676     1,836     17,975
                                           ---------- ---------- --------- ----------
REALIZED AND UNREALIZED GAIN (LOSS) ON
 INVESTMENTS (NOTE 2):
 Realized gain on investments .............     1,288         --        --         --
 Realized gain distribution from
  The Hudson River Trust ..................        --     75,083     6,285     19,424
                                           ---------- ---------- --------- ----------
  Net Realized Gain .......................     1,288     75,083     6,285     19,424
                                           ---------- ---------- --------- ----------
 Unrealized appreciation/(depreciation) on
  investments:
 Beginning of period ......................        --         --        --         --
 End of period ............................   (30,083)   (70,992)   (3,832)   (29,565)
                                           ---------- ---------- --------- ----------
 Change in unrealized appreciation/
  (depreciation) during the period  .......   (30,083)   (70,992)   (3,832)   (29,565)
                                           ---------- ---------- --------- ----------
NET REALIZED AND UNREALIZED GAIN (LOSS) ON
 INVESTMENTS ..............................   (28,795)     4,091     2,453    (10,141)
                                           ---------- ---------- --------- ----------
NET INCREASE IN NET ASSETS
 RESULTING FROM OPERATIONS ................  $  4,551   $  5,767   $ 4,289   $  7,834
                                           ========== ========== ========= ==========
</TABLE>


                    (RESTUBBED TABLE CONTINUED FROM ABOVE)


<TABLE>
<CAPTION>
                                             AGGRESSIVE    GROWTH
                                               STOCK      INVESTORS
                                                FUND        FUND
                                           ------------ -----------
<S>                                        <C>          <C>
INCOME AND EXPENSES:
 Investment Income (Note 2):
  Dividends from The Hudson River Trust  ..   $    427     $ 2,994
 Expenses (Note 3):
 Mortality and expense risk charges  ......   $    154     $   235
                                           ------------ -----------
NET INVESTMENT INCOME .....................        273       2,759
                                           ------------ -----------
REALIZED AND UNREALIZED GAIN (LOSS) ON
 INVESTMENTS (NOTE 2):
 Realized gain on investments .............         --           4
 Realized gain distribution from
  The Hudson River Trust ..................     36,435       6,856
                                           ------------ -----------
  Net Realized Gain .......................     36,435       6,860
                                           ------------ -----------
 Unrealized appreciation/(depreciation) on
  investments:
 Beginning of period ......................         --          --
 End of period ............................    (28,810)     (5,738)
                                           ------------ -----------
 Change in unrealized appreciation/
  (depreciation) during the period  .......    (28,810)     (5,738)
                                           ------------ -----------
NET REALIZED AND UNREALIZED GAIN (LOSS) ON
 INVESTMENTS ..............................      7,625       1,122
                                           ------------ -----------
NET INCREASE IN NET ASSETS
 RESULTING FROM OPERATIONS ................   $  7,898     $ 3,881
                                           ============ ===========
</TABLE>



- ------------
See Notes to Financial Statements.


                               F-3
<PAGE>

THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
SEPARATE ACCOUNT 49

STATEMENTS OF CHANGES IN NET ASSETS
FOR THE PERIOD OCTOBER 1 THROUGH DECEMBER 31, 1996


<TABLE>
<CAPTION>
                                                   MONEY        COMMON
                                                   MARKET        STOCK       GLOBAL      HIGH
                                                    FUND         FUND         FUND      YIELD
                                               ------------ ------------- ---------- ----------
<S>                                            <C>          <C>           <C>        <C>
INCREASE (DECREASE) IN NET ASSETS:
FROM OPERATIONS:
 Net investment income ........................  $   33,346   $    1,676    $  1,836   $ 17,975
 Net realized gain ............................       1,288       75,083       6,285     19,424
 Change in unrealized
  appreciation/(depreciation) on investments  .     (30,083)     (70,992)     (3,832)   (29,565)
                                               ------------ ------------- ---------- ----------
 Net increase in net assets resulting from
  operations . ................................       4,551        5,767       4,289      7,834
                                               ------------ ------------- ---------- ----------
FROM CONTRACT OWNER TRANSACTIONS:
 Contributions and Transfers:
  Contributions ...............................   3,595,368      933,695     214,102    625,155
  Transfers from other Funds and Guaranteed
   Interest Rate Account
   (Note 1) ...................................          --      253,738      21,535      2,003
                                               ------------ ------------- ---------- ----------
   Total ......................................   3,595,368    1,187,433     235,637    627,158
                                               ------------ ------------- ---------- ----------
 Withdrawals and Transfers:
  Withdrawal and administrative charges  ......          --          182         151         --
  Transfers to other Funds and Guaranteed
   Interest Rate Account (Note 1) .............     467,345           --          --         --
                                               ------------ ------------- ---------- ----------
   Total ......................................     467,345          182         151         --
                                               ------------ ------------- ---------- ----------
 Net increase in net assets from Contract
  Owner transactions ..........................   3,128,023    1,187,251     235,486    627,158
                                               ------------ ------------- ---------- ----------
NET INCREASE IN AMOUNT RETAINED BY
 EQUITABLE LIFE IN SEPARATE ACCOUNT 49
  (NOTE 4).....................................        (880)      (4,367)     (2,538)    (1,844)
                                               ------------ ------------- ---------- ----------
INCREASE IN NET ASSETS ATTRIBUTABLE TO
 CONTRACT OWNERS ..............................   3,131,694    1,188,651     237,237    633,148
NET ASSETS, BEGINNING OF PERIOD ATTRIBUTABLE
 TO CONTRACT OWNERS ...........................          --           --          --         --
                                               ------------ ------------- ---------- ----------
NET ASSETS, END OF PERIOD ATTRIBUTABLE TO
 CONTRACT OWNERS ..............................  $3,131,694   $1,188,651    $237,237   $633,148
                                               ============ ============= ========== ==========
</TABLE>


                    (RESTUBBED TABLE CONTINUED FROM ABOVE)


<TABLE>
<CAPTION>
                                                 AGGRESSIVE    GROWTH
                                                   STOCK      INVESTORS
                                                    FUND        FUND
                                               ------------ -----------
<S>                                            <C>          <C>
INCREASE (DECREASE) IN NET ASSETS:
FROM OPERATIONS:
 Net investment income ........................   $    273    $  2,759
 Net realized gain ............................     36,435       6,860
 Change in unrealized
  appreciation/(depreciation) on investments  .    (28,810)     (5,738)
                                               ------------ -----------
 Net increase in net assets resulting from
  operations . ................................      7,898       3,881
                                               ------------ -----------
FROM CONTRACT OWNER TRANSACTIONS:
 Contributions and Transfers:
  Contributions ...............................    497,290     285,385
  Transfers from other Funds and Guaranteed
   Interest Rate Account
   (Note 1) ...................................     57,368     132,701
                                               ------------ -----------
   Total ......................................    554,658     418,086
                                               ------------ -----------
 Withdrawals and Transfers:
  Withdrawal and administrative charges  ......        177          90
  Transfers to other Funds and Guaranteed
   Interest Rate Account (Note 1) .............         --          --
                                               ------------ -----------
   Total ......................................        177          90
                                               ------------ -----------
 Net increase in net assets from Contract
  Owner transactions ..........................    554,481     417,996
                                               ------------ -----------
NET INCREASE IN AMOUNT RETAINED BY
EQUITABLE LIFE IN SEPARATE ACCOUNT 49
  (NOTE 4).....................................     (1,218)     (2,385)
                                               ------------ -----------
INCREASE IN NET ASSETS ATTRIBUTABLE TO
 CONTRACT OWNERS ..............................    561,161     419,492
NET ASSETS, BEGINNING OF PERIOD ATTRIBUTABLE
 TO CONTRACT OWNERS ...........................         --          --
                                               ------------ -----------
NET ASSETS, END OF PERIOD ATTRIBUTABLE TO
 CONTRACT OWNERS ..............................   $561,161    $419,492
                                               ============ ===========
</TABLE>



See Notes to Financial Statements.


                               F-4
<PAGE>
THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
SEPARATE ACCOUNT NO. 49

NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 1996


1. General

   The Equitable Life Assurance Society of the United States (Equitable Life)
   Separate Account No. 49 (the Account) is organized as a unit investment
   trust, a type of investment company, and is registered with the Securities
   and Exchange Commission under the Investment Company Act of 1940. The
   Account consists of six investment funds (Funds): the Money Market Fund, the
   Common Stock Fund, the Global Fund, the High Yield Fund, the Aggressive
   Stock Fund and the Growth Investors Fund. The assets in each Fund are
   invested in Class IB shares of a corresponding portfolio (Portfolio) of a
   mutual fund, The Hudson River Trust (the Trust). The Trust is an open-end,
   diversified, management investment company that invests the assets of
   separate accounts of insurance companies. Each Portfolio has separate
   investment objectives. The Account commenced operation on October 1, 1996.
   The Account is used to fund benefits for the Income Manager Accumulator, a
   non-qualified deferred variable annuity, which combines the Portfolios in
   the Account with guaranteed fixed rate options, and the Income Manager
   Rollover IRA, which offers the same investment options as the Accumulator
   for the qualified market. The Income Manager Accumulator and the Income
   Manager Rollover IRA, collectively referred to as the Contracts, are offered
   under group and individual variable deferred annuity forms. All Contracts
   are issued by Equitable Life. The assets of the Account are the property of
   Equitable Life. However, the portion of the Account's assets attributable to
   the Contracts will not be chargeable with liabilities arising out of any
   other business Equitable Life may conduct. 

   Contract owners may allocate amounts in their individual accounts to the 
   Funds of the Account, and/or to the guaranteed interest account of 
   Equitable Life's General Account, and/or to other Separate Accounts. The 
   net assets of any Fund of the Account may not be less than the aggregate of
   the contract owners' accounts allocated to that Fund. Additional assets are 
   set aside in Equitable Life's General Account to provide for other policy 
   benefits, as required under the state insurance law.

2. Significant Accounting Policies

   The accompanying financial statements are prepared in conformity with
   generally accepted accounting principles (GAAP). 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. 

   Investments are made in shares of the Trust and are valued at the net asset
   values per share of the respective Portfolios. The net asset value is 
   determined by the Trust using the market or fair value of the underlying
   assets of the Portfolio. 

   Investment transactions are recorded on the trade date. Realized gains and
   losses include gains and losses on redemptions of the Trust's shares 
   (determined on the identified cost basis) and Trust distributions 
   representing the net realized gains on Trust investment transactions. 

   Dividends are recorded at the end of each quarter on the ex-dividend date. 
   Capital gains are distributed by the Trust at the end of each year. 

   No Federal income tax based on net income or realized and unrealized 
   capital gains is currently applicable to Contracts participating in the
   Account by reason of applicable provisions of the Internal Revenue Code
   and no Federal income tax payable by Equitable Life is expected to affect
   the unit value of Contracts participating in the Account. Accordingly, no 
   provision for income taxes is required.


                               F-5
<PAGE>
THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
SEPARATE ACCOUNT NO. 49

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
DECEMBER 31, 1996

3. Asset Charges

   Charges are made directly against the net assets of the Account and are
   reflected daily in the computation of the unit values of the Contracts.
   Under the Contracts, Equitable Life deducts mortality and expense risks at
   an annual rate of 0.90%. In addition, asset based administrative charges are
   also deducted from the net assets at an annual rate of 0.30%. The charges
   may be retained in the Account by Equitable Life and, to the extent
   retained, participate in the net investment results of the trust ratably
   with assets attributable to the Contracts. The aggregate of these charges
   may not exceed a total effective annual rate of 1.20%.

4. Amounts retained by Equitable Life in Separate Account No. 49 

   The amount retained by Equitable Life in the Account arises principally 
   from (1) contributions from Equitable Life, (2) mortality and expense 
   charges and asset based administrative charges accumulated in the account,
   and (3) that portion, determined ratably, of the Account's investment 
   results applicable to those assets in the Account in excess of the net 
   assets for the Contracts. Amounts retained by Equitable Life are not subject
   to charges for mortality and expense risks and asset based administrative 
   expenses. 

   Amounts retained by Equitable Life in the Account may be transferred at any
   time by Equitable Life to its General Account. 

   The following table shows the net surplus contributions from Equitable Life 
   by investment fund:


<TABLE>
<CAPTION>
 INVESTMENT FUND       1996
- -----------------   ---------
<S>                 <C>
Money Market .....  $ 50,000
Common Stock .....    50,000
Global ...........    50,000
High Yield........    50,000
Aggressive Stock      50,000
Growth Investors      50,000
                    ---------
                    $300,000
                    =========
</TABLE>


                               F-6
<PAGE>
THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
SEPARATE ACCOUNT NO. 49


NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
DECEMBER 31, 1996

5. Accumulation Unit Values
   Shown below is accumulation unit value information for a unit outstanding
   throughout the period October 1 through December 31, 1996.



<TABLE>
<CAPTION>
<S>                                <C>              
MONEY MARKET FUND                                  
- -------------------                  
Unit value, beginning of period    $ 24.43          
Unit value, end of period........  $ 24.68          
Number of units outstanding,                        
 end of period (000's) ..........      127          

COMMON STOCK FUND                                   
- -------------------                    
Unit value, beginning of period    $139,82          
Unit value, end of period  ......  $151.23          
Number of units outstanding,                        
 end of period (000's) ..........        8          

GLOBAL FUND                                         
- ---------------                    
Unit value, beginning of period    $ 26.00          
Unit value, end of period  ......  $ 25.12          
Number of units outstanding,                        
 end of period (000's) ..........        9          

  HIGH YIELD FUND            
- -------------------
Unit value, beginning of period    $25.33
Unit value, end of period  ......  $26.09 
Number of units outstanding,             
 end of period (000's) ..........      24

AGGRESSIVE STOCK FUND                    
- ----------------------
Unit value, beginning of period    $64.24
Unit value, end of period  ......  $65.53
Number of units outstanding,             
 end of period (000's) ..........       9

GROWTH INVESTORS FUND                    
- ----------------------        0
Unit value, beginning of period    $25.06
Unit value, end of period  ......  $26.15
Number of units outstanding,             
 end of period (000's) ..........      16
</TABLE>


                              F-7

<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, 1996 and 1995, and the results of their
operations and their cash flows for each of the three years in the period ended
December 31, 1996, 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 long-duration participating life insurance
contracts and long-lived assets in 1996, for loan impairments in 1995 and for
postemployment benefits in 1994.


Price Waterhouse LLP
New York, New York
February 10, 1997
                                      F-1

<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                           CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 1996 AND 1995

<TABLE>
<CAPTION>
                                                                        1996                 1995
                                                                  -----------------    -----------------
                                                                              (IN MILLIONS)
<S>                                                               <C>                  <C>          
ASSETS
Investments:
  Fixed maturities:
    Available for sale, at estimated fair value.................   $    18,077.0        $    15,899.9
  Mortgage loans on real estate.................................         3,133.0              3,638.3
  Equity real estate............................................         3,297.5              3,916.2
  Policy loans..................................................         2,196.1              1,976.4
  Investment in and loans to affiliates.........................           685.0                636.6
  Other equity investments......................................           597.3                621.1
  Other invested assets.........................................           288.7                706.1
                                                                  -----------------    -----------------
      Total investments.........................................        28,274.6             27,394.6
Cash and cash equivalents.......................................           538.8                774.7
Deferred policy acquisition costs...............................         3,104.9              3,075.8
Amounts due from discontinued GIC Segment.......................           996.2              2,097.1
Other assets....................................................         2,552.2              2,718.1
Closed Block assets.............................................         8,495.0              8,582.1
Separate Accounts assets........................................        29,646.1             24,566.6
                                                                  -----------------    -----------------
TOTAL ASSETS....................................................   $    73,607.8        $    69,209.0
                                                                  =================    =================

LIABILITIES
Policyholders' account balances.................................   $    21,865.6        $    21,911.2
Future policy benefits and other policyholders' liabilities.....         4,416.6              4,007.3
Short-term and long-term debt...................................         1,766.9              1,899.3
Other liabilities...............................................         2,785.1              3,380.7
Closed Block liabilities........................................         9,091.3              9,221.4
Separate Accounts liabilities...................................        29,598.3             24,531.0
                                                                  -----------------    -----------------
      Total liabilities.........................................        69,523.8             64,950.9
                                                                  -----------------    -----------------

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..................................         3,105.8              3,105.8
Retained earnings...............................................           798.7                788.4
Net unrealized investment gains.................................           189.9                396.5
Minimum pension liability.......................................           (12.9)               (35.1)
                                                                  -----------------    -----------------
      Total shareholder's equity................................         4,084.0              4,258.1
                                                                  -----------------    -----------------

TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY......................   $    73,607.8        $    69,209.0
                                                                  =================    =================
</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, 1996, 1995 AND 1994

<TABLE>
<CAPTION>
                                                                1996               1995               1994
                                                          -----------------  -----------------  -----------------
                                                                              (IN MILLIONS)
<S>                                                       <C>                <C>                <C>          
REVENUES
Universal life and investment-type product policy fee
  income................................................   $      874.0       $       788.2      $       715.0
Premiums................................................          597.6               606.8              625.6
Net investment income...................................        2,175.9             2,088.2            1,998.6
Investment (losses) gains, net..........................           (9.8)                5.3               91.8
Commissions, fees and other income......................        1,081.8               897.1              847.4
Contribution from the Closed Block......................          125.0               143.2              137.0
                                                          -----------------  -----------------  -----------------

      Total revenues....................................        4,844.5             4,528.8            4,415.4
                                                          -----------------  -----------------  -----------------

BENEFITS AND OTHER DEDUCTIONS
Interest credited to policyholders' account balances....        1,270.2             1,248.3            1,201.3
Policyholders' benefits.................................        1,317.7             1,008.6              914.9
Other operating costs and expenses......................        2,048.0             1,775.8            1,857.7
                                                          -----------------  -----------------  -----------------

      Total benefits and other deductions...............        4,635.9             4,032.7            3,973.9
                                                          -----------------  -----------------  -----------------

Earnings from continuing operations before Federal
  income taxes, minority interest and cumulative
  effect of accounting change...........................          208.6               496.1              441.5
Federal income taxes....................................            9.7               120.5              100.2
Minority interest in net income of consolidated
  subsidiaries..........................................           81.7                62.8               50.4
                                                          -----------------  -----------------  -----------------
Earnings from continuing operations before
  cumulative effect of accounting change................          117.2               312.8              290.9
Discontinued operations, net of Federal income taxes....          (83.8)                -                  -
Cumulative effect of accounting change, net of Federal
  income taxes..........................................          (23.1)                -                (27.1)
                                                          -----------------  -----------------  -----------------

Net Earnings............................................   $       10.3       $       312.8      $       263.8
                                                          =================  =================  =================
</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, 1996, 1995 AND 1994

<TABLE>
<CAPTION>
                                                                      1996               1995               1994
                                                                -----------------  -----------------  -----------------
                                                                                    (IN MILLIONS)

<S>                                                             <C>                <C>                <C>          
Common stock, at par value, beginning and end of year.........   $        2.5       $         2.5      $         2.5
                                                                -----------------  -----------------  -----------------

Capital in excess of par value, beginning of year as
  previously reported.........................................        2,913.6             2,913.6            2,613.6
Cumulative effect on prior years of retroactive restatement
  for accounting change.......................................          192.2               192.2              192.2
                                                                -----------------  -----------------  -----------------
Capital in excess of par value, beginning of year as restated.        3,105.8             3,105.8            2,805.8
Additional capital in excess of par value.....................            -                   -                300.0
                                                                -----------------  -----------------  -----------------
Capital in excess of par value, end of year...................        3,105.8             3,105.8            3,105.8
                                                                -----------------  -----------------  -----------------

Retained earnings, beginning of year as previously reported...          781.6               484.0              217.6
Cumulative effect on prior years of retroactive restatement
  for accounting change.......................................            6.8                (8.4)              (5.8)
                                                                -----------------  -----------------  -----------------
Retained earnings, beginning of year as restated..............          788.4               475.6              211.8
Net earnings..................................................           10.3               312.8              263.8
                                                                -----------------  -----------------  -----------------
Retained earnings, end of year................................          798.7               788.4              475.6
                                                                -----------------  -----------------  -----------------

Net unrealized investment gains (losses), beginning of year
  as previously reported......................................          338.2              (203.0)             131.9
Cumulative effect on prior years of retroactive restatement
  for accounting change.......................................           58.3               (17.5)              12.7
                                                                -----------------  -----------------  -----------------
Net unrealized investment gains (losses), beginning of
  year as restated............................................          396.5              (220.5)             144.6
Change in unrealized investment (losses) gains................         (206.6)              617.0             (365.1)
                                                                -----------------  -----------------  -----------------
Net unrealized investment gains (losses), end of year.........          189.9               396.5             (220.5)
                                                                -----------------  -----------------  -----------------

Minimum pension liability, beginning of year..................          (35.1)               (2.7)             (15.0)
Change in minimum pension liability...........................           22.2               (32.4)              12.3
                                                                -----------------  -----------------  -----------------
Minimum pension liability, end of year........................          (12.9)              (35.1)              (2.7)
                                                                -----------------  -----------------  -----------------

TOTAL SHAREHOLDER'S EQUITY, END OF YEAR.......................   $    4,084.0       $     4,258.1      $     3,360.7
                                                                =================  =================  =================
</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, 1996, 1995 AND 1994

<TABLE>
<CAPTION>
                                                                      1996               1995               1994
                                                                -----------------  -----------------  -----------------
                                                                                    (IN MILLIONS)

<S>                                                             <C>                <C>                <C>          
Net earnings..................................................   $       10.3       $       312.8      $       263.8
Adjustments to reconcile net earnings to net cash
  provided by operating activities:
  Interest credited to policyholders' account balances........        1,270.2             1,248.3            1,201.3
  Universal life and investment-type policy fee income........         (874.0)             (788.2)            (715.0)
  Investment losses (gains)...................................            9.8                (5.3)             (91.8)
  Change in Federal income taxes payable......................         (197.1)              221.6               38.3
  Other, net..................................................          364.4               127.3              (19.4)
                                                                -----------------  -----------------  -----------------

Net cash provided by operating activities.....................          583.6             1,116.5              677.2
                                                                -----------------  -----------------  -----------------

Cash flows from investing activities:
  Maturities and repayments...................................        2,275.1             1,897.4            2,323.8
  Sales.......................................................        8,964.3             8,867.1            5,816.6
  Return of capital from joint ventures and limited
    partnerships..............................................           78.4                65.2               39.0
  Purchases...................................................      (12,559.6)          (11,675.5)          (7,564.7)
  Decrease (increase) in loans to discontinued GIC Segment....        1,017.0             1,226.9              (40.0)
  Other, net..................................................           56.7              (624.7)            (478.1)
                                                                -----------------  -----------------  -----------------

Net cash (used) provided by investing activities..............         (168.1)             (243.6)              96.6
                                                                -----------------  -----------------  -----------------

Cash flows from financing activities:
  Policyholders' account balances:
    Deposits..................................................        1,925.4             2,586.5            2,082.5
    Withdrawals...............................................       (2,385.2)           (2,657.1)          (2,864.4)
  Net decrease in short-term financings.......................            (.3)              (16.4)            (173.0)
  Additions to long-term debt.................................            -                 599.7               51.8
  Repayments of long-term debt................................         (124.8)              (40.7)            (199.8)
  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..................................................          (66.5)              (48.4)              26.5
                                                                -----------------  -----------------  -----------------

Net cash (used) by financing activities.......................         (651.4)             (791.8)            (676.4)
                                                                -----------------  -----------------  -----------------

Change in cash and cash equivalents...........................         (235.9)               81.1               97.4
Cash and cash equivalents, beginning of year..................          774.7               693.6              596.2
                                                                -----------------  -----------------  -----------------

Cash and Cash Equivalents, End of Year........................   $      538.8       $       774.7      $       693.6
                                                                =================  =================  =================

Supplemental cash flow information
  Interest Paid...............................................   $      109.9       $        89.6      $        34.9
                                                                =================  =================  =================
  Income Taxes (Refunded) Paid................................   $      (10.0)      $       (82.7)     $        49.2
                                                                =================  =================  =================
</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  is
        conducted  principally  by  Equitable  Life and its  wholly  owned  life
        insurance   subsidiary,   Equitable   Variable  Life  Insurance  Company
        ("EVLICO").  Effective January 1, 1997, EVLICO was merged into Equitable
        Life, which will continue to conduct the Company's  insurance  business.
        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 &  Jenrette,  Inc.
        ("DLJ"), an investment banking and brokerage affiliate. AXA-UAP ("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  60.8% at  December  31, 1996 (63.6%
        assuming conversion of Series E Convertible  Preferred Stock held by AXA
        and 54.4% if all  securities  convertible  into,  and 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 Equitable Life or its  subsidiaries  has control
        and  a  majority   economic   interest   (collectively,   including  its
        consolidated  subsidiaries,  the "Company"). The Company's investment in
        DLJ is reported on the equity basis of  accounting.  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).

        The years  "1996,"  "1995" and "1994" refer to the years ended  December
        31, 1996, 1995 and 1994, respectively.

        Certain  reclassifications  have been made in the amounts  presented for
        prior periods to conform these periods with the 1996 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
        (the "Superintendent"). 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.

        Discontinued Operations
        -----------------------

        In 1991, the Company's management adopted a plan to discontinue the
        business operations of the GIC Segment, consisting of the Group
        Non-Participating Wind-Up Annuities ("Wind-Up Annuities") and Guaranteed
        Interest Contract ("GIC") 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 Wind-Up Annuities.
        Subsequent losses incurred have been charged to the two loss provisions.
        Management reviews the adequacy of the allowance and reserve each
        quarter. During the fourth quarter 1996 review, management determined it
        was necessary to increase the allowance for expected future losses of
        the GIC Segment. Management believes the loss provisions for GIC
        contracts and Wind-Up Annuities at December 31, 1996 are adequate to
        provide for all future losses; however, the determination of loss
        provisions continues to involve numerous estimates and subjective
        judgments regarding the expected performance of discontinued operations
        investment assets. There can be no assurance the losses provided for
        will not differ from the losses ultimately realized (See Note 7).

        Accounting Changes
        ------------------

        In 1996, the Company changed its method of accounting for long-duration
        participating life insurance contracts, primarily within the Closed
        Block, in accordance with the provisions prescribed by Statement of
        Financial Accounting Standards ("SFAS") No. 120, "Accounting and
        Reporting by Mutual Life Insurance Enterprises and by Insurance
        Enterprises for Certain Long-Duration Participating Contracts". The
        effect of this change, including the impact on the Closed Block, was to
        increase earnings from continuing operations before cumulative effect of
        accounting change by $19.2 million, net of Federal income taxes of $10.3
        million for 1996. The financial statements for 1995 and 1994 have been
        retroactively restated for the change which resulted in an increase
        (decrease) in earnings before cumulative effect of accounting change of
        $15.2 million, net of Federal income taxes of $8.2 million, and $(2.6)
        million, net of Federal income tax benefit of $1.0 million,
        respectively. Shareholder's equity increased $199.1 million as of
        January 1, 1994 for the effect of retroactive application of the new
        method. (See "Deferred Policy Acquisition Costs," "Policyholders'
        Account Balances and Future Policy Benefits" and Note 6.)

        The Company implemented SFAS No. 121, "Accounting for the Impairment of
        Long-Lived Assets and for Long-Lived Assets to be Disposed Of," as of
        January 1, 1996. The statement requires long-lived assets and certain
        identifiable intangibles be reviewed for impairment whenever events or
        changes in circumstances

                                      F-7
<PAGE>

        indicate the carrying value of such assets may not be recoverable.
        Effective with SFAS No. 121's adoption, impaired real estate is written
        down to fair value with the impairment loss being included in investment
        gains (losses), net. Before implementing SFAS No. 121, valuation
        allowances on real estate held for the production of income were
        computed using the forecasted cash flows of the respective properties
        discounted at a rate equal to the Company's cost of funds. The adoption
        of the statement resulted in the release of valuation allowances of
        $152.4 million and recognition of impairment losses of $144.0 million on
        real estate held and used. Real estate which management has committed to
        disposing of by sale or abandonment is classified as real estate to be
        disposed of. Valuation allowances on real estate to be disposed of
        continue to be computed using the lower of estimated fair value or
        depreciated cost, net of disposition costs. Implementation of the SFAS
        No. 121 impairment requirements relative to other assets to be disposed
        of resulted in a charge for the cumulative effect of an accounting
        change of $23.1 million, net of a Federal income tax benefit of $12.4
        million, due to the writedown to fair value of building improvements
        relating to facilities being vacated beginning in 1996.

        In the first quarter of 1995, the Company adopted 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.

        Beginning coincident with issuance of SFAS No. 115, "Accounting for
        Certain Investments in Debt and Equity Securities," 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 $149.4 million, net of deferred policy
        acquisition costs ("DAC"), amounts attributable to participating group
        annuity contracts and deferred Federal income taxes.

        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.

        New Accounting Pronouncements
        -----------------------------

        The FASB issued SFAS No. 123, "Accounting for Stock-Based Compensation,"
        which permits entities to recognize as expense over the vesting period
        the fair value of all stock-based awards on the date of grant or,
        alternatively, to continue to apply the provisions of Accounting
        Principles Board ("APB") Opinion No. 25, "Accounting for Stock Issued to
        Employees," and related interpretations. Companies which elect to
        continue to apply APB Opinion No. 25 must provide pro forma net income
        disclosures for employee stock option grants made in 1995 and future
        years as if the fair-value-based method defined in SFAS No. 123 had been
        applied. The Company accounts for stock option plans sponsored by the
        Holding Company, DLJ and Alliance in accordance with the provisions of
        APB Opinion No. 25 (see Note 21).

                                      F-8
<PAGE>

        In June 1996, the FASB issued SFAS No. 125, "Accounting for Transfers
        and Servicing of Financial Assets and Extinguishments of Liabilities".
        SFAS No. 125 specifies the accounting and reporting requirements for
        transfers of financial assets, the recognition and measurement of
        servicing assets and liabilities and extinguishments of liabilities.
        SFAS No. 125 is effective for transactions occurring after December 31,
        1996 and is to be applied prospectively. In December 1996, the FASB
        issued SFAS No. 127, "Deferral of the Effective Date of Certain
        Provisions of FASB Statement No. 125," which defers for one year the
        effective date of provisions relating to secured borrowings and
        collateral and transfers of financial assets that are part of repurchase
        agreements, dollar-roll, securities lending and similar transactions.
        Management has not yet determined the effect of implementing SFAS No.
        125.

        Valuation of Investments
        ------------------------

        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. Impaired real
        estate is written down to fair value with the impairment loss being
        included in investment gains (losses) net. Valuation allowances on real
        estate available for sale are computed using the lower of current
        estimated fair value or depreciated cost, net of disposition costs.
        Prior to the adoption of SFAS No. 121, valuation allowances on real
        estate held for the production of income were computed using the
        forecasted cash flows of the respective properties discounted at a rate
        equal to the Company's cost of funds.

        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 which are passed through to the contractholders
        are reflected as interest credited to policyholders' account balances.

                                      F-9
<PAGE>

        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, participating group annuity contracts, and DAC related to
        universal life and investment-type products and participating
        traditional life contracts.

        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 participating and non-participating 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. DAC is 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, DAC is
        amortized over the expected total life of the contract group (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 DAC of
        revisions to estimated gross profits is reflected in earnings in the
        period such estimated gross profits are revised. The effect on the DAC
        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 participating traditional life policies (substantially all of which
        are in the Closed Block), DAC is amortized over the expected total life
        of the contract group (40 years) as a constant percentage based on the
        present value of the estimated gross margin amounts expected to be
        realized over the life of the contracts using the expected investment
        yield. At December 31, 1996, the expected investment yield ranged from
        7.30% grading to 7.68% over 13 years. Estimated gross margin includes
        anticipated premiums and investment results less claims and
        administrative expenses, changes in the net level premium reserve and
        expected annual policyholder dividends. Deviations of actual results
        from estimated experience are reflected in earnings in the period such
        deviations occur. The effect on the DAC 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.

                                      F-10
<PAGE>

        For non-participating traditional life and annuity policies with life
        contingencies, DAC is 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 total life of the policy.

        For individual health benefit insurance, DAC is amortized over the
        expected average life of the contracts (10 years for major medical
        policies and 20 years for disability income ("DI") products) in
        proportion to anticipated premium revenue at time of issue. In the
        fourth quarter of 1996, the DAC related to DI contracts issued prior to
        July 1993 was written off.

        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.

        For participating traditional life policies, future policy benefit
        liabilities are calculated using a net level premium method on the basis
        of actuarial assumptions equal to guaranteed mortality and dividend fund
        interest rates. The liability for annual dividends represents the
        accrual of annual dividends earned. Terminal dividends are accrued in
        proportion to gross margins over the life of the contract.

        For non-participating traditional life insurance policies, future policy
        benefit 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,
        include 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, DAC is 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.

        During the fourth quarter of 1996, a loss recognition study on
        participating group annuity contracts and conversion annuities ("Pension
        Par") was completed which included management's revised estimate of
        assumptions, including expected mortality and future investment returns.
        The study's results prompted management to establish a premium
        deficiency reserve which decreased earnings from continuing operations
        and net earnings by $47.5 million ($73.0 million pre-tax).

        Individual health benefit liabilities for active lives are estimated
        using the net level premium method, and assumptions as to future
        morbidity, withdrawals and interest. Benefit liabilities for disabled
        lives are estimated using the present value of benefits method and
        experience assumptions as to claim terminations, expenses and interest.

        During the fourth quarter of 1996, the Company completed a loss
        recognition study of the DI business which incorporated management's
        revised estimates of future experience with regard to morbidity,
        investment returns, claims and administration expenses and other
        factors. The study indicated DAC was not recoverable and the reserves
        were not sufficient. Earnings from continuing operations and net
        earnings decreased by $208.0 million ($320.0 million pre-tax) as a
        result of strengthening DI reserves by $175.0 million and writing off
        unamortized DAC of $145.0 million. The determination of DI reserves
        requires making assumptions and estimates relating to a variety of
        factors, including morbidity and interest rates, claims experience and
        lapse

                                      F-11
<PAGE>

        rates based on then known facts and circumstances. Such factors as claim
        incidence and termination rates can be affected by changes in the
        economic, legal and regulatory environments and work ethic. While
        management believes its DI reserves have been calculated on a reasonable
        basis and are adequate, there can be no assurance reserves will be
        sufficient to provide for future liabilities.

        Claim reserves and associated liabilities for individual disability
        income and major medical policies were $711.8 million and $639.6 million
        at December 31, 1996 and 1995, respectively (excluding $175.0 million of
        reserve strengthening in 1996). Incurred benefits (benefits paid plus
        changes in claim reserves) and benefits paid for individual DI and major
        medical policies (excluding $175.0 million of reserve strengthening in
        1996) are summarized as follows:

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Incurred benefits related to current year..........  $       189.0       $      176.0       $      188.6
        Incurred benefits related to prior years...........           69.1               67.8               28.7
                                                            -----------------   ----------------   -----------------
        Total Incurred Benefits............................  $       258.1       $      243.8       $      217.3
                                                            =================   ================   =================
        Benefits paid related to current year..............  $        32.6       $       37.0       $       43.7
        Benefits paid related to prior years...............          153.3              137.8              132.3
                                                            -----------------   ----------------   -----------------
        Total Benefits Paid................................  $       185.9       $      174.8       $      176.0
                                                            =================   ================   =================
</TABLE>

        Policyholders' Dividends
        ------------------------

        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, if any, would be accrued as
        policyholders' dividends.

        At December 31, 1996, participating policies, including those in the
        Closed Block, represent approximately 24.2% ($52.3 billion) of directly
        written life insurance in force, net of amounts ceded.

        Federal Income Taxes
        --------------------

        The Company files a consolidated Federal income tax return with the
        Holding Company and its non-life insurance subsidiaries. Current Federal
        income taxes were 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 were
        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.

                                      F-12
<PAGE>

        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 1996, 1995 and 1994, investment results of
        such Separate Accounts were $2,970.6 million, $1,963.2 million and
        $665.2 million, respectively.

        Deposits to 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-13
<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, 1996
        -----------------
        Fixed Maturities:
          Available for Sale:
            Corporate..........................  $    13,645.2      $       451.5       $      121.0       $   13,975.7
            Mortgage-backed....................        2,015.9               11.2               20.3            2,006.8
            U.S. Treasury securities and
              U.S. government and
              agency securities................        1,539.4               39.2               19.3            1,559.3
            States and political subdivisions..           77.0                4.5                -                 81.5
            Foreign governments................          302.6               18.0                2.2              318.4
            Redeemable preferred stock.........          139.1                3.3                7.1              135.3
                                                -----------------  -----------------   ----------------   ---------------
        Total Available for Sale...............  $    17,719.2      $       527.7       $      169.9       $   18,077.0
                                                =================  =================   ================   ===============
        Equity Securities:
          Common stock.........................  $        98.7      $        49.3       $       17.7       $      130.3
                                                =================  =================   ================   ===============

        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
                                                =================  =================   ================   ===============
</TABLE>

        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 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, 1996 and 1995, securities
        without a readily ascertainable market value having an amortized cost of
        $3,915.7 million and $3,748.9 million, respectively, had estimated fair
        values of $4,024.6 million and $3,981.8 million, respectively.

                                      F-14
<PAGE>

        The contractual maturity of bonds at December 31, 1996 is shown below:

                                                   AVAILABLE FOR SALE
                                           ------------------------------------
                                              AMORTIZED          ESTIMATED
                                                COST             FAIR VALUE
                                           ----------------   -----------------
                                                      (IN MILLIONS)

        Due in one year or less...........  $      539.6       $      542.5
        Due in years two through five.....       2,776.2            2,804.0
        Due in years six through ten......       6,044.7            6,158.1
        Due after ten years...............       6,203.7            6,430.3
        Mortgage-backed securities........       2,015.9            2,006.8
                                           ----------------   -----------------
        Total.............................  $   17,580.1       $   17,941.7
                                           ================   =================

        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.

        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,
        1996, approximately 14.20% of the $17,563.7 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 includes amortized
        costs of $5.5 million and $15.9 million at December 31, 1996 and 1995,
        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 $2.2 million and $1.6
        million as of December 31, 1996 and 1995, respectively. Gross interest
        income that would have been recorded in accordance with the original
        terms of restructured fixed maturities amounted to $1.4 million, $3.0
        million and $7.5 million in 1996, 1995 and 1994, respectively. Gross
        interest income on these fixed maturities included in net investment
        income aggregated $1.3 million, $2.9 million and $6.8 million in 1996,
        1995 and 1994, respectively.

                                      F-15
<PAGE>

        Investment valuation allowances and changes thereto are shown below:

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Balances, beginning of year........................  $       325.3       $      284.9       $      355.6
        SFAS No. 121 release...............................         (152.4)               -                  -
        Additions charged to income........................          125.0              136.0               51.0
        Deductions for writedowns and
          asset dispositions...............................         (160.8)             (95.6)            (121.7)
                                                            -----------------   ----------------   -----------------
        Balances, End of Year..............................  $       137.1       $      325.3       $      284.9
                                                            =================   ================   =================
        Balances, end of year comprise:
          Mortgage loans on real estate....................  $        50.4       $       65.5       $       64.2
          Equity real estate...............................           86.7              259.8              220.7
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       137.1       $      325.3       $      284.9
                                                            =================   ================   =================
</TABLE>

        At December 31, 1996, 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 $25.0 million
        of fixed maturities and $2.6 million of mortgage loans on real estate.

        At December 31, 1996 and 1995, 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 $12.4 million (0.4% of total
        mortgage loans on real estate) and $87.7 million (2.4% 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 $388.3
        million and $531.5 million at December 31, 1996 and 1995, respectively.
        These amounts include $1.0 million and $3.8 million of problem mortgage
        loans on real estate at December 31, 1996 and 1995, 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 $35.5 million, $52.1 million and $44.9 million in 1996, 1995
        and 1994, respectively. Gross interest income on these loans included in
        net investment income aggregated $28.2 million, $37.4 million and $32.8
        million in 1996, 1995 and 1994, respectively.

        Impaired mortgage loans (as defined under SFAS No. 114) along with the
        related provision for losses were as follows:

<TABLE>
<CAPTION>
                                                                                         DECEMBER 31,
                                                                            ----------------------------------------
                                                                                   1996                 1995
                                                                            -------------------  -------------------
                                                                                         (IN MILLIONS)

        <S>                                                                 <C>                  <C>           
        Impaired mortgage loans with provision for losses..................  $        340.0       $        310.1
        Impaired mortgage loans with no provision for losses...............           122.3                160.8
                                                                            -------------------  -------------------
        Recorded investment in impaired mortgage loans.....................           462.3                470.9
        Provision for losses...............................................            46.4                 62.7
                                                                            -------------------  -------------------
        Net Impaired Mortgage Loans........................................  $        415.9       $        408.2
                                                                            ===================  ===================
</TABLE>

        Impaired mortgage loans with no provision for losses are loans where the
        fair value of the collateral or the net present value of the expected
        future cash flows related to 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

                                      F-16
<PAGE>

        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 1996 and 1995, respectively, the Company's average recorded
        investment in impaired mortgage loans was $552.1 million and $429.0
        million. Interest income recognized on these impaired mortgage loans
        totaled $38.8 million and $27.9 million for 1996 and 1995, respectively,
        including $17.9 million and $13.4 million recognized on a cash basis.

        The Insurance Group's investment in equity real estate is through direct
        ownership and through investments in real estate joint ventures. At
        December 31, 1996 and 1995, the carrying value of equity real estate
        available for sale amounted to $345.6 million and $255.5 million,
        respectively. For 1996, 1995 and 1994, respectively, real estate of
        $58.7 million, $35.3 million and $189.8 million was acquired in
        satisfaction of debt. At December 31, 1996 and 1995, the Company owned
        $771.7 million and $862.7 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 $587.5
        million and $662.4 million at December 31, 1996 and 1995, respectively.
        Depreciation expense on real estate totaled $91.8 million, $121.7
        million and $117.0 million for 1996, 1995 and 1994, respectively. As a
        result of the implementation of SFAS No. 121, during 1996 no
        depreciation expense has been recorded on real estate available for
        sale.

                                      F-17
<PAGE>

 4)     JOINT VENTURES AND PARTNERSHIPS

        Summarized combined financial information of real estate joint ventures
        (34 and 38 individual ventures as of December 31, 1996 and 1995,
        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,
                                                                                ------------------------------------
                                                                                     1996                1995
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                     <C>                <C>         
        FINANCIAL POSITION
        Investments in real estate, at depreciated cost........................  $    1,883.7       $    2,684.1
        Investments in securities, generally at estimated fair value...........       2,430.6            2,459.8
        Cash and cash equivalents..............................................          98.0              489.1
        Other assets...........................................................         427.0              270.8
                                                                                ----------------   -----------------
        Total assets...........................................................       4,839.3            5,903.8
                                                                                ----------------   -----------------
        Borrowed funds - third party...........................................       1,574.3            1,782.3
        Borrowed funds - the Company...........................................         137.9              220.5
        Other liabilities......................................................         415.8              593.9
                                                                                ----------------   -----------------
        Total liabilities......................................................       2,128.0            2,596.7
                                                                                ----------------   -----------------

        Partners' Capital......................................................  $    2,711.3       $    3,307.1
                                                                                ================   =================

        Equity in partners' capital included above.............................  $      806.8       $      902.2
        Equity in limited partnership interests not included above.............         201.8              212.8
        Other..................................................................           9.8                8.9
                                                                                ----------------   -----------------
        Carrying Value.........................................................  $    1,018.4       $    1,123.9
                                                                                ================   =================
</TABLE>

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        STATEMENTS OF EARNINGS
        Revenues of real estate joint ventures.............  $       348.9       $      463.5       $      537.7
        Revenues of other limited partnership interests....          386.1              242.3              103.4
        Interest expense - third party.....................         (111.0)            (135.3)            (114.9)
        Interest expense - the Company.....................          (30.0)             (41.0)             (36.9)
        Other expenses.....................................         (282.5)            (397.7)            (430.9)
                                                            -----------------   ----------------   -----------------
        Net Earnings.......................................  $       311.5       $      131.8       $       58.4
                                                            =================   ================   =================
        Equity in net earnings included above..............  $        73.9       $       49.1       $       18.9
        Equity in net earnings of limited partnerships
          interests not included above.....................           35.8               44.8               25.3
        Other..............................................             .9                1.0                1.8
                                                            -----------------   ----------------   -----------------
        Total Equity in Net Earnings.......................  $       110.6       $       94.9       $       46.0
                                                            =================   ================   =================
</TABLE>

                                      F-18
<PAGE>

 5)     NET INVESTMENT INCOME AND INVESTMENT GAINS (LOSSES)

        The sources of net investment income are summarized as follows:

<TABLE>
<CAPTION>
                                                   1996               1995                1994
                                             -----------------   ----------------   -----------------
                                                                  (IN MILLIONS)

        <S>                                  <C>                 <C>                <C>         
        Fixed maturities....................  $     1,307.4       $    1,151.1       $    1,036.5
        Mortgage loans on real estate.......          303.0              329.0              385.7
        Equity real estate..................          442.4              560.4              561.8
        Other equity investments............           94.3               76.9               36.1
        Policy loans........................          160.3              144.4              122.7
        Other investment income.............          217.4              273.0              322.4
                                             -----------------   ----------------   -----------------

          Gross investment income...........        2,524.8            2,534.8            2,465.2
                                             -----------------   ----------------   -----------------

          Investment expenses...............          348.9              446.6              466.6
                                             -----------------   ----------------   -----------------

        Net Investment Income...............  $     2,175.9       $    2,088.2       $    1,998.6
                                             =================   ================   =================

        Investment  gains  (losses),  net,  including  changes in the  valuation
        allowances, are summarized as follows:
</TABLE>

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>          
        Fixed maturities...................................  $        60.5       $      119.9       $      (14.3)
        Mortgage loans on real estate......................          (27.3)             (40.2)             (43.1)
        Equity real estate.................................          (79.7)             (86.6)              20.6
        Other equity investments...........................           18.9               12.8               75.9
        Issuance and sales of Alliance Units...............           20.6                -                 52.4
        Other..............................................           (2.8)               (.6)                .3
                                                            -----------------   ----------------   -----------------
        Investment (Losses) Gains, Net.....................  $        (9.8)      $        5.3       $       91.8
                                                            =================   ================   =================
</TABLE>

        Writedowns of fixed maturities amounted to $29.9 million, $46.7 million
        and $30.8 million for 1996, 1995 and 1994, respectively, and writedowns
        of equity real estate subsequent to the adoption of SFAS No. 121
        amounted to $23.7 million for the year ended December 31, 1996.

        For 1996, 1995 and 1994, respectively, proceeds received on sales of
        fixed maturities classified as available for sale amounted to $8,353.5
        million, $8,206.0 million and $5,253.9 million. Gross gains of $154.2
        million, $211.4 million and $65.2 million and gross losses of $92.7
        million, $64.2 million and $50.8 million, respectively, were realized on
        these sales. The change in unrealized investment (losses) gains related
        to fixed maturities classified as available for sale for 1996, 1995 and
        1994 amounted to $(258.0) million, $1,077.2 million and $(742.2)
        million, respectively.

        During each of 1995 and 1994, one security classified as held to
        maturity was sold. 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 costs 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 shareholder's equity for the eleven months ended November
        30, 1995 and the year ended December 31,

                                      F-19
<PAGE>

        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 $395.6 million, offset by DAC of $126.5 million,
        amounts attributable to participating group annuity contracts of $39.2
        million and deferred Federal income taxes of $80.5 million.

        For 1996, 1995 and 1994, investment results passed through to certain
        participating group annuity contracts as interest credited to
        policyholders' account balances amounted to $136.7 million, $131.2
        million and $175.8 million, respectively.

        In 1996, Alliance acquired the business of Cursitor-Eaton Asset
        Management Company and Cursitor Holdings Limited (collectively,
        "Cursitor") for approximately $159.0 million. The purchase price
        consisted of $94.3 million in cash, 1.8 million 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 excess of
        the purchase price, including acquisition costs and minority interest,
        over the fair value of Cursitor's net assets acquired resulted in the
        recognition of intangible assets consisting of costs assigned to
        contracts acquired and goodwill of approximately $122.8 million and
        $38.3 million, respectively, which are being amortized over the
        estimated useful lives of 20 years. The Company recognized an investment
        gain of $20.6 million as a result of the issuance of Alliance Units in
        this transaction. At December 31, 1996, the Company's ownership of
        Alliance Units was approximately 57.3%.

        In 1994, Alliance sold 4.96 million newly issued Alliance Units to third
        parties at prevailing market prices. 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.

        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>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>         
        Balance, beginning of year as restated.............  $       396.5       $     (220.5)      $      144.6
        Changes in unrealized investment (losses) gains....         (297.6)           1,198.9             (856.7)
        Changes in unrealized investment losses
          (gains) attributable to:
            Participating group annuity contracts..........            -                (78.1)              40.8
            DAC............................................           42.3             (216.8)             273.6
            Deferred Federal income taxes..................           48.7             (287.0)             177.2
                                                            -----------------   ----------------   -----------------
        Balance, End of Year...............................  $       189.9       $      396.5       $     (220.5)
                                                            =================   ================   =================
        Balance, end of year comprises:
          Unrealized investment gains (losses) on:
            Fixed maturities...............................  $       357.8       $      615.9       $     (461.3)
            Other equity investments.......................           31.6               31.1                7.7
            Other, principally Closed Block................           53.1               93.1               (5.1)
                                                            -----------------   ----------------   -----------------
              Total........................................          442.5              740.1             (458.7)
          Amounts of unrealized investment (gains)
            losses attributable to:
              Participating group annuity contracts........          (72.2)             (72.2)               5.9
              DAC..........................................          (52.0)             (94.3)             122.4
              Deferred Federal income taxes................         (128.4)            (177.1)             109.9
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       189.9       $      396.5       $     (220.5)
                                                            =================   ================   =================
</TABLE>

                                      F-20
<PAGE>

 6)     CLOSED BLOCK

        Summarized financial information of the Closed Block follows:

<TABLE>
<CAPTION>
                                                                                     DECEMBER 31,
                                                                         --------------------------------------
                                                                               1996                 1995
                                                                         -----------------    -----------------
                                                                                     (IN MILLIONS)
        <S>                                                              <C>                  <C>         
        Assets
        Fixed Maturities:
          Available for sale, at estimated fair value (amortized cost,
            $3,820.7 and $3,662.8)......................................  $    3,889.5         $    3,896.2
        Mortgage loans on real estate...................................       1,380.7              1,368.8
        Policy loans....................................................       1,765.9              1,797.2
        Cash and other invested assets..................................         336.1                440.9
        DAC.............................................................         876.5                792.6
        Other assets....................................................         246.3                286.4
                                                                         -----------------    -----------------
        Total Assets....................................................  $    8,495.0         $    8,582.1
                                                                         =================    =================

        Liabilities
        Future policy benefits and policyholders' account balances......  $    8,999.7         $    8,923.5
        Other liabilities...............................................          91.6                297.9
                                                                         -----------------    -----------------
        Total Liabilities...............................................  $    9,091.3         $    9,221.4
                                                                         =================    =================
</TABLE>

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Revenues
        Premiums and other revenue.........................  $       724.8       $      753.4       $      798.1
        Investment income (net of investment
          expenses of $27.3, $26.7 and $19.0)..............          546.6              538.9              523.0
        Investment losses, net.............................           (5.5)             (20.2)             (24.0)
                                                            -----------------   ----------------   -----------------
              Total revenues...............................        1,265.9            1,272.1            1,297.1
                                                            -----------------   ----------------   -----------------
        Benefits and Other Deductions
        Policyholders' benefits and dividends..............        1,106.3            1,077.6            1,121.6
        Other operating costs and expenses.................           34.6               51.3               38.5
                                                            -----------------   ----------------   -----------------
              Total benefits and other deductions..........        1,140.9            1,128.9            1,160.1
                                                            -----------------   ----------------   -----------------
        Contribution from the Closed Block.................  $       125.0       $      143.2       $      137.0
                                                            =================   ================   =================
</TABLE>

        In the fourth quarter of 1996, the Company adopted SFAS No. 120, which
        prescribes the accounting for individual participating life insurance
        contracts, most of which are included in the Closed Block. The
        implementation of SFAS No. 120 resulted in an increase (decrease) in the
        contribution from the Closed Block of $27.5 million, $18.8 million and
        $(14.0) million in 1996, 1995 and 1994, respectively.

        The fixed maturity portfolio, based on amortized cost, includes $.4
        million and $4.3 million at December 31, 1996 and 1995, respectively, of
        restructured securities which includes problem fixed maturities of $.3
        million and $1.9 million, respectively.

                                      F-21
<PAGE>

        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 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, offset by DAC amortization of $52.6 million.

        At December 31, 1996 and 1995, problem mortgage loans on real estate had
        an amortized cost of $4.3 million and $36.5 million, respectively, and
        mortgage loans on real estate for which the payment terms have been
        restructured had an amortized cost of $114.2 million and $137.7 million,
        respectively. At December 31, 1996 and 1995, the restructured mortgage
        loans on real estate amount included $.7 million and $8.8 million,
        respectively, of problem mortgage loans on real estate.

        Impaired mortgage loans (as defined under SFAS No. 114) along with the
        related provision for losses were as follows:

<TABLE>
<CAPTION>
                                                                              DECEMBER 31,
                                                                   ------------------------------------
                                                                        1996                1995
                                                                   ----------------   -----------------
                                                                              (IN MILLIONS)

        <S>                                                        <C>                <C>
        Impaired mortgage loans with provision for losses.........  $       128.1      $       106.8
        Impaired mortgage loans with no provision for losses......             .6               10.1
                                                                   ----------------   -----------------
        Recorded investment in impaired mortgages.................          128.7              116.9
        Provision for losses......................................           12.9               17.9
                                                                   ----------------   -----------------
        Net Impaired Mortgage Loans...............................  $       115.8      $        99.0
                                                                   ================   =================
</TABLE>

        During 1996 and 1995, respectively, the Closed Block's average recorded
        investment in impaired mortgage loans was $153.8 million and $146.9
        million, respectively. Interest income recognized on these impaired
        mortgage loans totaled $10.9 million and $5.9 million for 1996 and 1995,
        respectively, including $4.7 million and $1.3 million recognized on a
        cash basis.

        Valuation allowances amounted to $13.8 million and $18.4 million on
        mortgage loans on real estate and $3.7 million and $4.3 million on
        equity real estate at December 31, 1996 and 1995, respectively.
        Writedowns of fixed maturities amounted to $12.8 million, $16.8 million
        and $15.9 million for 1996, 1995 and 1994, respectively. As of January
        1, 1996, the adoption of SFAS No. 121 resulted in the recognition of
        impairment losses of $5.6 million on real estate held and used.

        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-22
<PAGE>

 7)     DISCONTINUED OPERATIONS

        Summarized financial information of the GIC Segment follows:

<TABLE>
<CAPTION>
                                                             DECEMBER 31,
                                                 --------------------------------------
                                                       1996                 1995
                                                 -----------------    -----------------
                                                             (IN MILLIONS)
        <S>                                      <C>                  <C>         
        Assets
        Mortgage loans on real estate...........  $    1,111.1         $    1,485.8
        Equity real estate......................         925.6              1,122.1
        Other invested assets...................         474.0                665.2
        Other assets............................         226.1                579.3
                                                 -----------------    -----------------
        Total Assets............................  $    2,736.8         $    3,852.4
                                                 =================    =================

        Liabilities
        Policyholders' liabilities..............  $    1,335.9         $    1,399.8
        Allowance for future losses.............         262.0                164.2
        Amounts due to continuing operations....         996.2              2,097.1
        Other liabilities.......................         142.7                191.3
                                                 -----------------    -----------------
        Total Liabilities.......................  $    2,736.8         $    3,852.4
                                                 =================    =================
</TABLE>

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>       
        Revenues
        Investment income (net of investment expenses
          of $127.5, $153.1 and $183.3)....................  $       245.4       $      323.6       $      394.3
        Investment (losses) gains, net.....................          (18.9)             (22.9)              26.8
        Policy fees, premiums and other income.............             .2                 .7                 .4
                                                            -----------------   ----------------   -----------------
        Total revenues.....................................          226.7              301.4              421.5
        Benefits and other deductions......................          250.4              326.5              443.2
        Losses charged to allowance for future losses......          (23.7)             (25.1)             (21.7)
                                                            -----------------   ----------------   -----------------
        Pre-tax loss from operations.......................            -                  -                  -
        Pre-tax loss from strengthening of the
          allowance for future losses......................         (129.0)               -                  -
        Federal income tax benefit.........................           45.2                -                  -
                                                            -----------------   ----------------   -----------------
        Loss from Discontinued Operations..................  $       (83.8)      $        -         $        -
                                                            =================   ================   =================
</TABLE>

        In 1991, management adopted a plan to discontinue the business
        operations of the GIC Segment consisting of group non-participating
        Wind-Up Annuities and the GIC lines of business. The loss allowance and
        premium deficiency reserve of $569.6 million provided for in 1991 were
        based on management's best judgment at that time.

        The Company's quarterly process for evaluating the loss provisions
        applies the current period's results of the discontinued operations
        against the allowance, re-estimates future losses, and adjusts the
        provisions, if appropriate. Additionally, as part of the Company's
        annual planning process which takes place in the fourth quarter of each
        year, investment and benefit cash flow projections are prepared. These
        updated assumptions and estimates resulted in the need to strengthen the
        loss provisions by $129.0 million, resulting in a post-tax charge of
        $83.8 million to discontinued operations' results in the fourth quarter
        of 1996.

                                      F-23
<PAGE>

        Management believes the loss provisions for Wind-Up Annuities and GIC
        contracts at December 31, 1996 are adequate to provide for all future
        losses; however, the determination of loss provisions continues to
        involve numerous estimates and subjective judgments regarding the
        expected performance of discontinued operations investment assets. There
        can be no assurance the losses provided for will not differ from the
        losses ultimately realized. To the extent actual results or future
        projections of the discontinued operations differ from management's
        current best estimates and assumptions underlying the loss provisions,
        the difference would be reflected in the consolidated statements of
        earnings in discontinued operations. In particular, to the extent
        income, sales proceeds and holding periods for equity real estate differ
        from management's previous assumptions, periodic adjustments to the loss
        provisions are likely to result.

        In January 1995, continuing operations transferred $1,215.4 million in
        cash to the GIC Segment in settlement of its obligation to provide
        assets to fund the accumulated deficit of the GIC Segment. 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, 1996, consisted of $1,080.0
        million borrowed by the discontinued GIC Segment offset by $83.8 million
        representing an obligation of continuing operations to provide assets to
        fund the accumulated deficit of the GIC Segment.

        Investment income included $88.2 million of interest income for 1994 on
        amounts due from continuing operations. Benefits and other deductions
        include $114.3 million, $154.6 million and $219.7 million of interest
        expense related to amounts borrowed from continuing operations in 1996,
        1995 and 1994, respectively.

        Valuation allowances amounted to $9.0 million and $19.2 million on
        mortgage loans on real estate and $20.4 million and $77.9 million on
        equity real estate at December 31, 1996 and 1995, respectively. As of
        January 1, 1996, the adoption of SFAS No. 121 resulted in a release of
        existing valuation allowances of $71.9 million on equity real estate and
        recognition of impairment losses of $69.8 million on real estate held
        and used. Writedowns of fixed maturities amounted to $1.6 million, $8.1
        million and $17.8 million for 1996, 1995 and 1994, respectively and
        writedowns of equity real estate subsequent to the adoption of SFAS No.
        121 amounted to $12.3 million for 1996.

        The fixed maturity portfolio, based on amortized cost, includes $6.2
        million and $15.1 million at December 31, 1996 and 1995, respectively,
        of restructured securities. These amounts include problem fixed
        maturities of $.5 million and $6.1 million at December 31, 1996 and
        1995, respectively.

        At December 31, 1996 and 1995, problem mortgage loans on real estate had
        amortized costs of $7.9 million and $35.4 million, respectively, and
        mortgage loans on real estate for which the payment terms have been
        restructured had amortized costs of $208.1 million and $289.3 million,
        respectively.

        Impaired mortgage loans (as defined under SFAS No. 114) along with the
        related provision for losses were as follows:

<TABLE>
<CAPTION>
                                                                            DECEMBER 31,
                                                                 ------------------------------------
                                                                      1996                1995
                                                                 ----------------   -----------------
                                                                            (IN MILLIONS)
        <S>                                                      <C>                <C>          
        Impaired mortgage loans with provision for losses.......  $        83.5      $       105.1
        Impaired mortgage loans with no provision for losses....           15.0               18.2
                                                                 ----------------   -----------------
        Recorded investment in impaired mortgages...............           98.5              123.3
        Provision for losses....................................            8.8               17.7
                                                                 ----------------   -----------------
        Net Impaired Mortgage Loans.............................  $        89.7      $       105.6
                                                                 ================   =================
</TABLE>

                                      F-24
<PAGE>

        During 1996 and 1995, the GIC Segment's average recorded investment in
        impaired mortgage loans was $134.8 million and $177.4 million,
        respectively. Interest income recognized on these impaired mortgage
        loans totaled $10.1 million and $4.5 million for 1996 and 1995,
        respectively, including $7.5 million and $.4 million recognized on a
        cash basis.

        At December 31, 1996 and 1995, the GIC Segment had $263.0 million and
        $310.9 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,
                                                            --------------------------------------
                                                                  1996                 1995
                                                            -----------------    -----------------
                                                                        (IN MILLIONS)

        <S>                                                 <C>                  <C>       
        Short-term debt....................................  $      174.1         $        -
                                                            -----------------    -----------------
        Long-term debt:
        Equitable Life:
          6.95% surplus notes scheduled to mature 2005.....         399.4                399.3
          7.70% surplus notes scheduled to mature 2015.....         199.6                199.6
          Eurodollar notes, 10.5% due 1997.................           -                   76.2
          Zero coupon note, 11.25% due 1997................           -                  120.1
          Other............................................            .5                 16.3
                                                            -----------------    -----------------
              Total Equitable Life.........................         599.5                811.5
                                                            -----------------    -----------------
        Wholly Owned and Joint Venture Real Estate:
          Mortgage notes, 4.92% - 12.50% due through 2006..         968.6              1,084.4
                                                            -----------------    -----------------
        Alliance:
          Other............................................          24.7                  3.4
                                                            -----------------    -----------------
        Total long-term debt...............................       1,592.8              1,899.3
                                                            -----------------    -----------------
        Total Short-term and Long-term Debt................  $    1,766.9         $    1,899.3
                                                            =================    =================
</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, 1996 range from 5.73% (the London Interbank Offering Rate
        ("LIBOR") plus 22.5 basis points) to 8.25% (the prime rate). There were
        no borrowings outstanding under this bank credit facility at December
        31, 1996.

                                      F-25
<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,
        1996.

        In February 1996, Alliance entered into a new $250.0 million five-year
        revolving credit facility with a group of banks which replaced its
        $100.0 million revolving credit facility and its $100.0 million
        commercial paper back-up revolving credit facility. Under the new
        revolving credit facility, the interest rate, at the option of Alliance,
        is a floating rate generally based upon a defined prime rate, a rate
        related to the LIBOR or the Federal Funds rate. A facility fee is
        payable on the total facility. The revolving credit facility will be
        used to provide back-up liquidity for commercial paper to be used under
        Alliance's $100.0 million commercial paper program, to fund commission
        payments to financial intermediaries for the sale of Class B and C
        shares under Alliance's mutual fund distribution system, and for general
        working capital purposes. As of December 31, 1996, Alliance had not
        issued any commercial paper under its $100.0 million commercial paper
        program and there were no borrowings outstanding under Alliance's
        revolving credit facility.

        At December 31, 1996, long-term debt expected to mature in 1997 totaling
        $174.1 million was reclassified as short-term debt.

        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 (together, the "Surplus Notes"). 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 $1.0
        million at December 31, 1996. Payments of interest on or principal of
        the Surplus Notes are subject to prior approval by the Superintendent.

        The Company has pledged real estate, mortgage loans, cash and securities
        amounting to $1,406.4 million and $1,629.7 million at December 31, 1996
        and 1995, respectively, as collateral for certain long-term debt.

        At December 31, 1996, aggregate maturities of the long-term debt based
        on required principal payments at maturity for 1997 and the succeeding
        four years are $494.9 million, $316.7 million, $19.7 million, $5.4
        million, $0 million, respectively, and $946.7 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>
                                                       1996               1995                1994
                                                 -----------------   ----------------   -----------------
                                                                      (IN MILLIONS)
        <S>                                      <C>                 <C>                <C>         
        Federal income tax expense (benefit):
          Current...............................  $        97.9       $      (11.7)      $        4.0
          Deferred..............................          (88.2)             132.2               96.2
                                                 -----------------   ----------------   -----------------
        Total...................................  $         9.7       $      120.5       $      100.2
                                                 =================   ================   =================
</TABLE>

                                      F-26
<PAGE>

        The Federal income taxes attributable to consolidated operations are
        different from the amounts determined by multiplying the earnings before
        Federal income taxes and minority interest 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>
                                                       1996               1995                1994
                                                 -----------------   ----------------   -----------------
                                                                      (IN MILLIONS)
        <S>                                      <C>                 <C>                <C>         
        Expected Federal income tax expense.....  $        73.0       $      173.7       $      154.5
        Non-taxable minority interest...........          (28.6)             (22.0)             (17.6)
        Differential earnings amount............            -                  -                (16.8)
        Adjustment of tax audit reserves........            6.9                4.1               (4.6)
        Equity in unconsolidated subsidiaries...          (32.3)             (19.4)             (12.5)
        Other...................................           (9.3)             (15.9)              (2.8)
                                                 -----------------   ----------------   -----------------
        Federal Income Tax Expense..............  $         9.7       $      120.5       $      100.2
                                                 =================   ================   =================
</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 no longer is 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.

        The components of the net deferred Federal income tax account are as
        follows:

<TABLE>
<CAPTION>
                                                       DECEMBER 31, 1996                  December 31, 1995
                                                ---------------------------------  ---------------------------------
                                                    ASSETS         LIABILITIES         Assets         Liabilities
                                                ---------------  ----------------  ---------------   ---------------
                                                                           (IN MILLIONS)
        <S>                                     <C>              <C>               <C>               <C>        
        DAC, reserves and reinsurance..........  $       -        $      166.0      $        -        $     304.4
        Investments............................          -               328.6               -              326.9
        Compensation and related benefits......        259.2               -               293.0              -
        Other..................................          -                 1.8               -               32.3
                                                ---------------  ----------------  ---------------   ---------------
        Total..................................  $     259.2      $      496.4      $      293.0      $     663.6
                                                ===============  ================  ===============   ===============
</TABLE>

        The deferred Federal income taxes 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>
                                                     1996               1995                1994
                                               -----------------   ----------------   -----------------
                                                                    (IN MILLIONS)
        <S>                                    <C>                 <C>                <C>         
        DAC, reserves and reinsurance.........  $      (156.2)      $       63.3       $       12.0
        Investments...........................           78.6               13.0               89.3
        Compensation and related benefits.....           22.3               30.8               10.0
        Other.................................          (32.9)              25.1              (15.1)
                                               -----------------   ----------------   -----------------
        Deferred Federal Income Tax
          (Benefit) Expense...................  $       (88.2)      $      132.2       $       96.2
                                               =================   ================   =================
</TABLE>

                                      F-27
<PAGE>

        The Internal Revenue Service is in the process of examining the Holding
        Company's consolidated Federal income tax returns for the years 1989
        through 1991. Management believes these audits will have no material
        adverse effect on the Company's 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>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Direct premiums....................................  $       461.4       $      474.2       $      476.7
        Reinsurance assumed................................          177.5              171.3              180.5
        Reinsurance ceded..................................          (41.3)             (38.7)             (31.6)
                                                            -----------------   ----------------   -----------------
        Premiums...........................................  $       597.6       $      606.8       $      625.6
                                                            =================   ================   =================
        Universal Life and Investment-type Product
          Policy Fee Income Ceded..........................  $        48.2       $       44.0       $       27.5
                                                            =================   ================   =================
        Policyholders' Benefits Ceded......................  $        54.1       $       48.9       $       20.7
                                                            =================   ================   =================
        Interest Credited to Policyholders' Account
          Balances Ceded...................................  $        32.3       $       28.5       $       25.4
                                                            =================   ================   =================
</TABLE>

        Effective January 1, 1994, all in force business above $5.0 million was
        reinsured. During 1996, the Company's retention limit on joint
        survivorship policies was increased to $15.0 million. 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 $2.4 million,
        $260.6 million and $241.0 million for 1996, 1995 and 1994, respectively.
        Ceded death and disability benefits totaled $21.2 million, $188.1
        million and $235.5 million for 1996, 1995 and 1994, respectively.
        Insurance liabilities ceded totaled $652.4 million and $724.2 million at
        December 31, 1996 and 1995, 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. Equitable Life's and EREIM's 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. Alliance's
        benefits are based on years of credited service, average final base
        salary and primary social security benefits. 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 cost (credit) for the qualified and
        non-qualified plans are as follows:

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Service cost.......................................  $        33.8       $       30.0       $       30.3
        Interest cost on projected benefit obligations.....          120.8              122.0              111.0
        Actual return on assets............................         (181.4)            (309.2)              24.4
        Net amortization and deferrals.....................           43.4              155.6             (142.5)
                                                            -----------------   ----------------   -----------------
        Net Periodic Pension Cost (Credit).................  $        16.6       $       (1.6)      $       23.2
                                                            =================   ================   =================
</TABLE>

                                      F-28
<PAGE>

        The funded status of the qualified and non-qualified pension plans is as
        follows:

<TABLE>
<CAPTION>
                                                                              DECEMBER 31,
                                                                   ------------------------------------
                                                                        1996                1995
                                                                   ----------------   -----------------
                                                                              (IN MILLIONS)
        <S>                                                        <C>                <C>         
        Actuarial present value of obligations:
          Vested..................................................  $    1,672.2       $    1,642.4
          Non-vested..............................................          10.1               10.9
                                                                   ----------------   -----------------
        Accumulated Benefit Obligation............................  $    1,682.3       $    1,653.3
                                                                   ================   =================
        Plan assets at fair value.................................  $    1,626.0       $    1,503.8
        Projected benefit obligation..............................       1,765.5            1,743.0
                                                                   ----------------   -----------------
        Projected benefit obligation in excess of plan assets.....        (139.5)            (239.2)
        Unrecognized prior service cost...........................         (17.9)             (25.5)
        Unrecognized net loss from past experience different
          from that assumed.......................................         280.0              368.2
        Unrecognized net asset at transition......................           4.7               (7.3)
        Additional minimum liability..............................         (19.3)             (51.9)
                                                                   ----------------   -----------------
        Prepaid Pension Cost......................................  $      108.0       $       44.3
                                                                   ================   =================
</TABLE>

        The discount rate and rate of increase in future compensation levels
        used in determining the actuarial present value of projected benefit
        obligations were 7.5% and 4.25%, respectively, at December 31, 1996 and
        7.25% and 4.50%, respectively, at December 31, 1995. As of January 1,
        1996 and 1995, the expected long-term rate of return on assets for the
        retirement plan was 10.25% and 11%, respectively.

        The Company recorded, as a reduction of shareholder's equity, an
        additional minimum pension liability of $12.9 million and $35.1 million,
        net of Federal income taxes, at December 31, 1996 and 1995,
        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.

        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 $34.7 million,
        $36.4 million and $38.1 million for 1996, 1995 and 1994, 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 1996, 1995 and 1994, the Company made
        estimated postretirement benefits payments of $18.9 million, $31.1
        million and $29.8 million, respectively.

                                      F-29
<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>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Service cost.......................................  $         5.3       $        4.0       $        3.9
        Interest cost on accumulated postretirement
          benefits obligation..............................           34.6               34.7               28.6
        Net amortization and deferrals.....................            2.4               (2.3)              (3.9)
                                                            -----------------   ----------------   -----------------
        Net Periodic Postretirement Benefits Costs.........  $        42.3       $       36.4       $       28.6
                                                            =================   ================   =================
</TABLE>

<TABLE>
<CAPTION>
                                                                              DECEMBER 31,
                                                                   ------------------------------------
                                                                        1996                1995
                                                                   ----------------   -----------------
                                                                              (IN MILLIONS)
        <S>                                                        <C>                <C>         
        Accumulated postretirement benefits obligation:
          Retirees................................................  $      381.8       $      391.8
          Fully eligible active plan participants.................          50.7               50.4
          Other active plan participants..........................          60.7               64.2
                                                                   ----------------   -----------------
                                                                           493.2              506.4
        Unrecognized prior service cost...........................          50.5               56.3
        Unrecognized net loss from past experience different
          from that assumed and from changes in assumptions.......        (150.5)            (181.3)
                                                                   ----------------   -----------------
        Accrued Postretirement Benefits Cost......................  $      393.2       $      381.4
                                                                   ================   =================
</TABLE>

        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 9.5% in 1996,
        gradually declining to 3.5% in the year 2009 and in 1995 was 10%,
        gradually declining to 3.5% in the year 2008. The discount rate used in
        determining the accumulated postretirement benefits obligation was 7.50%
        and 7.25% at December 31, 1996 and 1995, respectively.

        If the health care cost trend rate assumptions were increased by 1%, the
        accumulated postretirement benefits obligation as of December 31, 1996
        would be increased 7%. The effect of this change on the sum of the
        service cost and interest cost would be an increase of 8%.

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.
        The notional amount of matched interest rate swaps outstanding at
        December 31, 1996 was $649.9 million. The average unexpired terms at
        December 31, 1996 range from 2.2 to 2.7 years. At December 31, 1996, the
        cost of terminating outstanding matched swaps in a loss position was
        $8.3 million and the unrealized gain on outstanding matched swaps in a
        gain position was $11.4 million. The Company has no intention of
        terminating these contracts prior to maturity. During 1996, 1995 and
        1994, net gains (losses) of $.2 million, $1.4 million and $(.2) million,
        respectively, were recorded in connection with

                                      F-30
<PAGE>

        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, 1996 of contracts purchased and sold were $5,050.0 million
        and $500.0 million, respectively. The net premium paid by Equitable Life
        on these contracts was $22.5 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 to derivatives is by its
        nature trading activities which are primarily for the purpose of
        customer accommodations. DLJ's derivative activities consist primarily
        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, 1996 and 1995.

        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 universal life type contracts are measured at the
        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-31
<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,
                                                --------------------------------------------------------------------
                                                              1996                               1995
                                                ---------------------------------  ---------------------------------
                                                   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..........  $    3,133.0     $     3,394.6     $     3,638.3     $    3,973.6
        Other joint ventures...................         467.0             467.0             492.7            492.7
        Policy loans...........................       2,196.1           2,221.6           1,976.4          2,057.5
        Policyholders' account balances:
          Association plans....................          78.1              77.3             101.0            100.0
          Group annuity contracts..............       2,141.0           1,954.0           2,335.0          2,395.0
          SPDA.................................       1,062.7           1,065.7           1,265.8          1,272.0
          Annuities certain and SCNILC.........         654.9             736.2             646.4            716.7
        Long-term debt.........................       1,592.8           1,557.7           1,899.3          1,962.9

        Closed Block Financial Instruments:
        -----------------------------------
        Mortgage loans on real estate..........       1,380.7           1,425.6           1,368.8          1,461.4
        Other equity investments...............         105.0             105.0             151.6            151.6
        Policy loans...........................       1,765.9           1,798.0           1,797.2          1,891.4
        SCNILC liability.......................          30.6              34.9              34.8             39.6

        GIC Segment Financial Instruments:
        ----------------------------------
        Mortgage loans on real estate..........       1,111.1           1,220.3           1,485.8          1,666.1
        Fixed maturities.......................          42.5              42.5             107.4            107.4
        Other equity investments...............         300.5             300.5             455.9            455.9
        Guaranteed interest contracts..........         290.7             300.5             329.0            352.0
        Long-term debt.........................         102.1             102.2             135.1            136.0
</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
        capital contributions of up to $244.9 million to affiliated real estate
        joint ventures; to provide equity financing to certain limited
        partnerships of $205.8 million at December 31, 1996, under existing loan
        or loan commitment agreements; and to provide short-term financing loans
        which at December 31, 1996 totaled $14.6 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, 1996, the Insurance Group had $51.6 million of letters
        of credit outstanding.

                                      F-32
<PAGE>

14)     LITIGATION

        A number of lawsuits has 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, EVLICO and The
        Equitable of Colorado, Inc. ("EOC"), 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, EVLICO and EOC of the type referred to in this paragraph are the
        litigations described in the following eight 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 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 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. On May 29, 1996, the New York County Supreme
        Court entered a judgment dismissing the complaint with prejudice.
        Plaintiffs have filed a notice of appeal of that judgment.

        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. The Texas
        action also claims that Equitable Life misrepresented to Texas
        policyholders that the Texas Insurance Department had approved Equitable
        Life's rate increases. These 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. On February 9, 1996, Equitable Life removed the Pennsylvania
        action, Malvin, to the United States District Court for the Middle
        District of Pennsylvania. Following the decision granting Equitable
        Life's motion to dismiss the New York action (Golomb), on the consent of
        the parties the District Court ordered an indefinite stay of all
        proceedings in the Pennsylvania action, pending either party's right to
        reinstate the proceeding, and ordered that for administrative purposes
        the case be deemed administratively closed. On February 2, 1996,
        Equitable Life removed the Texas action, Bowler, to the United States
        District Court for the Northern District of Texas. On May 20, 1996, the
        plaintiffs in Bowler amended their complaint by adding allegations of
        misrepresentation regarding premium increases on other types of
        guaranteed renewable major medical insurance policies issued by
        Equitable Life up to and including 1983. On July 1, 1996, Equitable Life
        filed a motion for summary judgment dismissing the first amended
        complaint in its entirety. In August, 1996, the court granted plaintiffs
        leave to file a supplemental complaint on behalf of a proposed class of
        Texas policyholders claiming unfair discrimination, breach of contract
        and other claims arising out of alleged differences between premiums
        charged to Texas policyholders and premiums charged to similarly
        situated policyholders in New York and certain other states. Plaintiffs
        seek refunds of alleged overcharges, exemplary or additional damages
        citing

                                      F-33
<PAGE>

        Texas statutory provisions which among other things, permit two times
        the amount of actual damage plus additional penalties if the acts
        complained of are found to be knowingly committed, and injunctive
        relief. Equitable Life has also filed a motion for summary judgment
        dismissing the supplemental complaint in its entirety. Plaintiffs also
        obtained permission to add another plaintiff to the first amended and
        supplemental complaints. Plaintiffs have opposed both motions for
        summary judgment and requested that certain issues be found in their
        favor. Equitable Life is in the process of replying.

        On May 22, 1996, a separate action entitled Bachman v. The Equitable
        Life Assurance Society of the United States, was filed in Florida state
        court making claims similar to those in the previously reported Golomb
        action. The Florida action is asserted on behalf of a proposed class of
        Florida issued or renewed policyholders insured after 1983 under
        Lifetime Guaranteed Renewable Major Medical Insurance Policies issued by
        Equitable Life. The Florida action seeks compensatory and punitive
        damages and injunctive relief restricting the methods by which Equitable
        Life increases premiums in the future based on various common law
        claims. On June 20, 1996, Equitable Life removed the Florida action to
        Federal court. Equitable Life has answered the complaint, denying the
        material allegations and asserting certain affirmative defenses. On
        December 6, 1996, Equitable Life filed a motion for summary judgment and
        plaintiff is expected to file its response to that motion shortly.

        On November 6, 1996, a proposed class action entitled Fletcher, et al.
        v. The Equitable Life Assurance Society of the United States, was filed
        in California Superior Court for Fresno County, making substantially the
        same allegations concerning premium rates and premium rate increases on
        guaranteed renewable policies made in the Bowler action. The complaint
        alleges, among other things, that differentials between rates charged
        California policyholders and policyholders in New York and certain other
        states, and the methods used by Equitable Life to calculate premium
        increases, breached the terms of its policies, that Equitable Life
        misrepresented and concealed the facts pertaining to such differentials
        and methods in violation of California law, and that Equitable Life also
        misrepresented that its rate increases were approved by the California
        Insurance Department. Plaintiffs seek compensatory damages in an
        unspecified amount, rescission, injunctive relief and attorneys' fees.
        Equitable Life removed the action to Federal court; plaintiff has moved
        to remand the case to state court. Although the outcome of any
        litigation cannot be predicted with certainty, particularly in the early
        stages of an action, the Company's management believes that the ultimate
        resolution of the Golomb, Malvin, Bowler, Bachman and Fletcher
        litigations should not have a material adverse effect on the financial
        position of the Company. Due to the early stage of such litigations, the
        Company's management cannot make an estimate of loss, if any, or predict
        whether or not such litigations 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, 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. On June 28, 1996, the court issued a decision and order
        dismissing with prejudice plaintiff's causes of action for fraud,
        constructive fraud, breach of fiduciary duty, negligence, and unjust
        enrichment, and dismissing without prejudice plaintiff's cause of action
        under the New York State consumer protection statute. The only remaining
        causes of action are for breach of contract and negligent
        misrepresentation. Plaintiffs made a motion for reargument with respect
        to this order, which was submitted to the court in October 1996. This
        motion was denied by the court on December 16, 1996.

                                      F-34
<PAGE>

        On May 21, 1996, an action entitled Elton F. Duncan, III v. The
        Equitable Life Assurance Society of the United States, was commenced
        against Equitable Life in the Civil District Court for the Parish of
        Orleans, State of Louisiana. The action is brought by an individual who
        purchased a whole life policy. Plaintiff alleges misrepresentations
        concerning the extent to which the policy was a proper replacement
        policy and the number of years that the annual premium would need to be
        paid. Plaintiff purports to represent a class consisting of all persons
        who purchased whole life or universal life insurance policies from
        Equitable Life from January 1, 1982 to the present. Plaintiff seeks
        damages, including punitive damages, in an unspecified amount. On July
        26, 1996, an action entitled Michael Bradley v. Equitable Variable Life
        Insurance Company, was commenced in New York state court. The action is
        brought by the holder of a variable life insurance policy issued by
        EVLICO. The plaintiff purports to represent a class consisting of all
        persons or entities who purchased one or more life insurance policies
        issued by EVLICO from January 1, 1980. The complaint puts at issue
        various alleged sales practices and alleges misrepresentations
        concerning the extent to which the policy was a proper replacement
        policy and the number of years that the annual premium would need to be
        paid. Plaintiff seeks damages, including punitive damages, in an
        unspecified amount and also seeks injunctive relief prohibiting EVLICO
        from canceling policies for failure to make premium payments beyond the
        alleged stated number of years that the annual premium would need to be
        paid. On September 21, 1996 Equitable Life, EVLICO and EOC made a motion
        to have this proceeding moved from Kings County Supreme Court to New
        York County for joint trial or consolidation with the Cole action. The
        motion was denied by the court on January 9, 1997. On January 10, 1997,
        plaintiffs moved for certification of a nationwide class consisting of
        all persons or entities who were sold one or more life insurance
        products on a "vanishing premium" basis and/or were allegedly induced to
        purchase additional policies from EVLICO, using the cash value
        accumulated in existing policies, from January 1, 1980 through and
        including December 31, 1996. Plaintiffs further moved to have Michael
        Bradley designated as the class representative. Discovery regarding
        class certification is underway.

        On December 12, 1996, an action entitled Robert E. Dillon v. The
        Equitable Life Assurance Society of the United States and The Equitable
        of Colorado, was commenced in the United States District Court for the
        Southern District of Florida. The action is brought by an individual who
        purchased a joint whole life policy from EOC. The complaint puts at
        issue various alleged sales practices and alleges misrepresentations
        concerning the alleged impropriety of replacement policies issued by
        Equitable Life and EOC and alleged misrepresentations regarding the
        number of years premiums would have to be paid on the defendants'
        policies. Plaintiff brings claims for breach of contract, fraud,
        negligent misrepresentation, money had and received, unjust enrichment
        and imposition of a constructive trust. Plaintiff purports to represent
        two classes of persons. The first is a "contract class," consisting of
        all persons who purchased whole or universal life insurance policies
        from Equitable Life and EOC and from whom Equitable Life and EOC have
        sought additional payments beyond the number of years allegedly promised
        by Equitable Life and EOC. The second is a "fraud class," consisting of
        all persons with an interest in policies issued by Equitable Life and
        EOC at any time since October 1, 1986. Plaintiff seeks damages in an
        unspecified amount, and also seeks injunctive relief attaching Equitable
        Life's and EOC's profits from their alleged sales practices. Equitable
        Life's and EOC's time to answer or move with respect to the complaint
        has been extended until February 24, 1997. Although the outcome of
        litigation cannot be predicted with certainty, particularly in the early
        stages of an action, the Company's management believes that the ultimate
        resolution of the Cole, Duncan, Bradley and Dillon litigations should
        not have a material adverse effect on the financial position of the
        Company. Due to the early stages of such litigations, the Company's
        management cannot make an estimate of loss, if any, or predict whether
        or not any such litigation will have a material adverse effect on the
        Company's results of operations in any particular period.

        On January 3, 1996, an amended complaint was filed in an action entitled
        Frank Franze Jr. and George Busher, individually and on behalf of all
        others similarly situated v. The Equitable Life Assurance Society of the
        United States, and Equitable Variable Life Insurance Company, No.
        94-2036 in the United States District Court for the Southern District of
        Florida. The action was brought by two individuals who purchased
        variable life insurance policies. The plaintiffs purport to represent a
        nationwide class consisting of all persons who purchased variable life
        insurance policies from Equitable Life and EVLICO since September 30,
        1991. The basic allegation of the amended complaint is that Equitable
        Life's and EVLICO's agents were trained not to

                                      F-35
<PAGE>

        disclose fully that the product being sold was life insurance.
        Plaintiffs allege violations of the Federal securities laws and seek
        rescission of the contracts or compensatory damages and attorneys' fees
        and expenses. The court denied Equitable Life and EVLICO's motion to
        dismiss the amended complaint on September 24, 1996. Equitable Life and
        EVLICO have answered the amended complaint, denying the material
        allegations and asserting certain affirmative defenses. Currently, the
        parties are conducting discovery in connection with plaintiffs' attempt
        to certify a class. On January 9, 1997, an action entitled Rosemarie
        Chaviano, individually and on behalf of all others similarly situated v.
        The Equitable Life Assurance Society of the United States, and Equitable
        Variable Life Insurance Company, was filed in Massachusetts state court
        making claims similar to those in the Franze action and alleging
        violations of the Massachusetts securities laws. The plaintiff purports
        to represent all persons in Massachusetts who purchased variable life
        insurance contracts from Equitable Life and EVLICO from January 9, 1993
        to the present. The Massachusetts action seeks rescission of the
        contracts or compensatory damages, attorneys' fees, expenses and
        injunctive relief. Although the outcome of any litigation cannot be
        predicted with certainty, particularly in the early stages of an action,
        the Company's management believes that the ultimate resolution of the
        litigations discussed in this paragraph should not have a material
        adverse effect on the financial position of the Company. Due to the
        early stages of such litigation, the Company's management cannot make an
        estimate of loss, if any, or predict whether or not any such litigation
        will have a material adverse effect on the Company's results of
        operations in any particular period.

        Equitable Life recently responded to a subpoena from the U.S. Department
        of Labor ("DOL") requesting copies of any third-party appraisals in
        Equitable Life's possession relating to the ten largest properties (by
        value) in the Prime Property Fund ("PPF"). PPF is an open-end,
        commingled real estate separate account of Equitable Life for pension
        clients. Equitable Life serves as investment manager in PPF and has
        retained EREIM as advisor. In early 1995, the DOL commenced a national
        investigation of commingled real estate funds with pension investors,
        including PPF. The investigation now appears to be focused principally
        on appraisal and valuation procedures in respect of fund properties. The
        most recent request from the DOL seems to reflect, at least in part, an
        interest in the relationship between the valuations for those properties
        reflected in appraisals prepared for local property tax proceedings and
        the valuations used by PPF for other purposes. At no time has the DOL
        made any specific allegation that Equitable Life or EREIM has acted
        improperly and Equitable Life and EREIM believe that any such allegation
        would be without foundation. While the outcome of this investigation
        cannot be predicted with certainty, in the opinion of management, the
        ultimate resolution of this matter should not have a material adverse
        effect on the Company's consolidated financial position or results of
        operations in any particular period.

        Equitable Casualty Insurance Company ("Casualty"), an indirect wholly
        owned subsidiary of Equitable Life, is party to an arbitration
        proceeding that commenced in August 1995. The proceeding relates to a
        dispute among Casualty, Houston General Insurance Company ("Houston
        General") and GEICO General Insurance Company ("GEICO General")
        regarding the interpretation of a reinsurance agreement. The arbitration
        panel issued a final award in favor of Casualty and GEICO General on
        June 17, 1996. Casualty and GEICO General moved in the pending Texas
        state court action, with Houston General's consent, for an order
        confirming the arbitration award and entering judgment dismissing the
        action. The motion was granted on January 29, 1997. The parties have
        also stipulated to the dismissal without prejudice of a related Texas
        Federal court action brought by Houston General against GEICO General
        and Equitable Life. In connection with confirmation of the arbitration
        award, Houston General paid to Casualty approximately $839,600 in
        settlement of certain reimbursement claims by Casualty against Houston
        General.

        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. 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

                                      F-36
<PAGE>

        were not permitted by the Fund's 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, 1996, the United States
        District Court for the Southern District of New York granted the
        defendants' motion to dismiss all counts of the complaint. On October
        11, 1996, plaintiffs filed a motion for reconsideration of the court's
        decision granting defendants' motion to dismiss the Complaint. On
        November 25, 1996, the court denied plaintiffs' motion for
        reconsideration. On October 29, 1996, plaintiffs filed a motion for
        leave to file an amended complaint. The principal allegations of the
        proposed amended complaint are that the Fund did not properly disclose
        that it planned to invest in mortgage-backed derivative securities and
        that two advertisements used by the Fund misrepresented the risks of
        investing in the Fund. Plaintiffs also reiterated allegations in the
        Complaint that the Fund failed to hedge against the risks of investing
        in foreign securities despite representations that it would do so.
        Alliance believes that the allegations in the Complaint are without
        merit and intends to vigorously defend against these claims. While the
        ultimate outcome of this matter cannot be determined at this time,
        management of Alliance does not expect that it will have a material
        adverse effect on Alliance's results of operations or financial
        condition.

        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") 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 issued
        by Rickel in October 1994. The complaint alleges violations of Federal
        securities laws and common law fraud against DLJSC, as the underwriter
        of 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, if any, or predict whether or not such litigation
        will have a material adverse effect on DLJ's results of operations in
        any particular period.

        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 Court action, which

                                      F-37
<PAGE>

        had been removed to the Bankruptcy Court, has been remanded back to the
        state court, which remand is being opposed by DLJSC. 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, if any, 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, if any, 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 1997 and the succeeding four years are $113.7 million, $110.6
        million, $100.3 million, $72.3 million, $59.3 million and $427.3 million
        thereafter. Minimum future sublease rental income on these noncancelable
        leases for 1997 and the succeeding four years are $9.8 million, $6.0
        million, $4.5 million, $2.4 million, $.8 million and $.1 million
        thereafter.

        At December 31, 1996, the minimum future rental income on noncancelable
        operating leases for wholly owned investments in real estate for 1997
        and the succeeding four years are $263.0 million, $242.1 million, $219.8
        million, $194.3 million, $174.6 million and $847.1 million thereafter.

                                      F-38
<PAGE>

16)     OTHER OPERATING COSTS AND EXPENSES

        Other operating costs and expenses consisted of the following:

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Compensation costs.................................  $       647.3       $      595.9       $      687.5
        Commissions........................................          329.5              314.3              313.0
        Short-term debt interest expense...................            8.0               11.4               19.0
        Long-term debt interest expense....................          137.3              108.1               98.3
        Amortization of policy acquisition costs...........          405.2              317.8              313.4
        Capitalization of policy acquisition costs.........         (391.9)            (391.0)            (410.9)
        Rent expense, net of sub-lease income..............          113.7              109.3              116.0
        Other..............................................          798.9              710.0              721.4
                                                            -----------------   ----------------   -----------------
        Total..............................................  $     2,048.0       $    1,775.8       $    1,857.7
                                                            =================   ================   =================
</TABLE>

        During 1996, 1995 and 1994, the Company restructured certain operations
        in connection with cost reduction programs and recorded pre-tax
        provisions of $24.4 million, $32.0 million and $20.4 million,
        respectively. The amounts paid during 1996, associated with cost
        reduction programs, totaled $17.7 million. At December 31, 1996, the
        liabilities associated with cost reduction programs amounted to $44.5
        million. The 1996 cost reduction program included restructuring costs
        related to the consolidation of insurance operations' service centers.
        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. Amortization of DAC included $145.0 million writeoff
        of DAC related to DI contracts in the fourth quarter of 1996.

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
        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 1996, 1995 and 1994, statutory net
        (loss) earnings totaled $(351.1) million, $(352.4) million and $67.5
        million, respectively. No amounts are expected to be available for
        dividends from Equitable Life to the Holding Company in 1997.

        At December 31, 1996, the Insurance Group, in accordance with various
        government and state regulations, had $21.9 million of securities
        deposited with such government or state agencies.

                                      F-39
<PAGE>

        Accounting practices used to prepare statutory financial statements for
        regulatory filings of stock life insurance companies differ in certain
        instances from GAAP. The New York Insurance Department (the
        "Department") recognizes only statutory accounting practices for
        determining and reporting the financial condition and results of
        operations of an insurance company, for determining its solvency under
        the New York Insurance Law, and for determining whether its financial
        condition warrants the payment of a dividend to its stockholders. No
        consideration is given by the Department to financial statements
        prepared in accordance with GAAP in making such determinations. 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 Department with
        net earnings and equity on a GAAP basis.

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Net change in statutory surplus and capital stock..  $        56.0       $       78.1       $      292.4
        Change in asset valuation reserves.................          (48.4)             365.7             (285.2)
                                                            -----------------   ----------------   -----------------
        Net change in statutory surplus, capital stock
          and asset valuation reserves.....................            7.6              443.8                7.2
        Adjustments:
          Future policy benefits and policyholders'
            account balances...............................         (298.5)             (66.0)              (5.3)
          DAC..............................................          (13.3)              73.2               97.5
          Deferred Federal income taxes....................          108.0             (158.1)             (58.7)
          Valuation of investments.........................          289.8              189.1               45.2
          Valuation of investment subsidiary...............         (117.7)            (188.6)             396.6
          Limited risk reinsurance.........................           92.5              416.9               74.9
          Contribution from the Holding Company............            -                  -               (300.0)
          Issuance of surplus notes........................            -               (538.9)               -
          Postretirement benefits..........................           28.9              (26.7)              17.1
          Other, net.......................................           12.4              115.1              (44.0)
          GAAP adjustments of Closed Block.................           (9.8)              15.7               (9.5)
          GAAP adjustments of discontinued GIC
            Segment........................................          (89.6)              37.3               42.8
                                                            -----------------   ----------------   -----------------
        Net Earnings of the Insurance Group................  $        10.3       $      312.8       $      263.8
                                                            =================   ================   =================
</TABLE>

<TABLE>
<CAPTION>
                                                                                 DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Statutory surplus and capital stock................  $     2,258.9       $    2,202.9       $    2,124.8
        Asset valuation reserves...........................        1,297.5            1,345.9              980.2
                                                            -----------------   ----------------   -----------------
        Statutory surplus, capital stock and asset
          valuation reserves...............................        3,556.4            3,548.8            3,105.0
        Adjustments:
          Future policy benefits and policyholders'
            account balances...............................       (1,305.0)          (1,006.5)            (940.5)
          DAC..............................................        3,104.9            3,075.8            3,219.4
          Deferred Federal income taxes....................         (306.1)            (452.0)             (29.4)
          Valuation of investments.........................          286.8              417.7             (794.1)
          Valuation of investment subsidiary...............         (782.8)            (665.1)            (476.5)
          Limited risk reinsurance.........................         (336.5)            (429.0)            (845.9)
          Issuance of surplus notes........................         (539.0)            (538.9)               -
          Postretirement benefits..........................         (314.4)            (343.3)            (316.6)
          Other, net.......................................          126.3                4.4              (79.2)
          GAAP adjustments of Closed Block.................          783.7              830.8              740.4
          GAAP adjustments of discontinued GIC
            Segment........................................         (190.3)            (184.6)            (221.9)
                                                            -----------------   ----------------   -----------------
        Equity of the Insurance Group......................  $     4,084.0       $    4,258.1       $    3,360.7
                                                            =================   ================   =================
</TABLE>

                                      F-40
<PAGE>

18)     BUSINESS SEGMENT INFORMATION

        The Company has two major business segments: Insurance Operations and
        Investment Services. Interest expense related to debt not specific to
        either business segment is presented as Corporate interest expense.
        Information for all periods is presented on a comparable basis.

        The Insurance Operations segment offers a variety of traditional,
        variable and interest-sensitive life insurance products, disability
        income, annuity products, mutual fund and other investment products to
        individuals and small groups and 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. This segment includes Separate
        Accounts for individual insurance and annuity products.

        The Investment Services segment provides investment fund management,
        primarily to institutional clients. This segment includes the Company's
        equity interest in DLJ and Separate Accounts which provide various
        investment options for group clients through pooled or single group
        accounts.

        Intersegment investment advisory and other fees of approximately $127.5
        million, $124.1 million and $135.3 million for 1996, 1995 and 1994,
        respectively, are included in total revenues of the Investment Services
        segment. These fees, excluding amounts related to the discontinued GIC
        Segment of $15.7 million, $14.7 million and $27.4 million for 1996, 1995
        and 1994, respectively, are eliminated in consolidation.

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Revenues
        Insurance operations...............................  $     3,742.9       $    3,614.6       $    3,507.4
        Investment services................................        1,126.1              949.1              935.2
        Consolidation/elimination..........................          (24.5)             (34.9)             (27.2)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $     4,844.5       $    4,528.8       $    4,415.4
                                                            =================   ================   =================
        Earnings (loss) from continuing  operations
          before Federal income taxes, minority interest
          and cumulative effect of accounting change
        Insurance operations...............................  $       (36.6)      $      303.1       $      327.5
        Investment services................................          311.9              224.0              227.9
        Consolidation/elimination..........................             .2               (3.1)                .3
                                                            -----------------   ----------------   -----------------
              Subtotal.....................................          275.5              524.0              555.7
        Corporate interest expense.........................          (66.9)             (27.9)            (114.2)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       208.6       $      496.1       $      441.5
                                                            =================   ================   =================
</TABLE>

                                                   DECEMBER 31,
                                        ------------------------------------
                                             1996                1995
                                        ----------------   -----------------
                                                   (IN MILLIONS)

        Assets
        Insurance operations...........  $    60,464.9      $    56,720.5
        Investment services............       13,542.5           12,842.9
        Consolidation/elimination......         (399.6)            (354.4)
                                        ----------------   -----------------
        Total..........................  $    73,607.8      $    69,209.0
                                        ================   =================

                                      F-41
<PAGE>

19)     QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

        The quarterly  results of operations  for 1996 and 1995,  are summarized
        below:

<TABLE>
<CAPTION>
                                                                      THREE MONTHS ENDED
                                       ------------------------------------------------------------------------------
                                           MARCH 31           JUNE 30           SEPTEMBER 30          DECEMBER 31
                                       -----------------  -----------------   ------------------   ------------------
                                                                        (IN MILLIONS)
        <S>                            <C>                <C>                 <C>                  <C>         
        1996
        ----
        Total Revenues................  $     1,169.7      $     1,193.6       $    1,193.6         $    1,287.6
                                       =================  =================   ==================   ==================
        Earnings (Loss) from
          Continuing Operations
          before Cumulative Effect
          of Accounting Change........  $        94.8      $        87.1       $       93.2         $     (157.9)
                                       =================  =================   ==================   ==================
        Net Earnings (Loss)...........  $        71.7      $        87.1       $       93.2         $     (241.7)
                                       =================  =================   ==================   ==================
        1995
        ----
        Total Revenues................  $     1,079.1      $     1,164.0       $    1,138.8         $    1,146.9
                                       =================  =================   ==================   ==================
        Net Earnings..................  $        66.3      $       101.7       $      100.2         $       44.6
                                       =================  =================   ==================   ==================
</TABLE>

        The quarterly results of operations for 1996 and 1995 have been restated
        to reflect the Company's accounting change adopted in the fourth quarter
        of 1996 for long-duration participating life contracts in accordance
        with the provisions prescribed by SFAS No. 120. Net earnings for the
        three months ended December 31, 1996 includes a charge of $339.3 million
        related to writeoffs of DAC on DI contracts of $94.3 million, reserve
        strengthening on DI business of $113.7 million, pension par of $47.5
        million and the discontinued GIC Segment of $83.8 million.

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. 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 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.

                                      F-42
<PAGE>

        Summarized balance sheets information for DLJ, reconciled to the
        Company's carrying value of DLJ, are as follows:

<TABLE>
<CAPTION>
                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1996                1995
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                     <C>                <C>         
        Assets:
        Trading account securities, at market value............................  $   15,728.1       $   10,821.3
        Securities purchased under resale agreements...........................      20,598.7           18,748.2
        Broker-dealer related receivables......................................      16,525.9           13,023.7
        Other assets...........................................................       2,651.0            1,983.3
                                                                                ----------------   -----------------
        Total Assets...........................................................  $   55,503.7       $   44,576.5
                                                                                ================   =================
        Liabilities:
        Securities sold under repurchase agreements............................  $   29,378.3       $   26,744.8
        Broker-dealer related payables.........................................      19,409.7           12,915.5
        Short-term and long-term debt..........................................       2,704.5            1,742.0
        Other liabilities......................................................       2,164.0            1,750.5
                                                                                ----------------   -----------------
        Total liabilities......................................................      53,656.5           43,152.8
        Cumulative exchangeable preferred stock................................           -                225.0
        DLJ's company-obligated mandatorily redeemed preferred
          securities of subsidiary trust holding solely debentures of DLJ......         200.0                -
        Total shareholders' equity.............................................       1,647.2            1,198.7
                                                                                ----------------   -----------------
        Total Liabilities, Cumulative Exchangeable Preferred Stock and
          Shareholders' Equity.................................................  $   55,503.7       $   44,576.5
                                                                                ================   =================
        DLJ's equity as reported...............................................  $    1,647.2       $    1,198.7
        Unamortized cost in excess of net assets acquired in 1985
          and other adjustments................................................          23.9               40.5
        The Holding Company's equity ownership in DLJ..........................        (590.2)            (499.0)
        Minority interest in DLJ...............................................        (588.6)            (324.3)
                                                                                ----------------   -----------------
        The Company's Carrying Value of DLJ....................................  $      492.3       $      415.9
                                                                                ================   =================
</TABLE>

        Summarized  statements of earnings information for DLJ reconciled to the
        Company's equity in earnings of DLJ is as follows:

<TABLE>
<CAPTION>
                                                                                     1996                1995
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                     <C>                <C>         
        Commission, fees and other income......................................  $    1,818.2       $    1,325.9
        Net investment income..................................................       1,074.2              904.1
        Dealer, trading and investment gains, net..............................         598.4              528.6
                                                                                ----------------   -----------------
        Total revenues.........................................................       3,490.8            2,758.6
        Total expenses including income taxes..................................       3,199.5            2,579.5
                                                                                ----------------   -----------------
        Net earnings...........................................................         291.3              179.1
        Dividends on preferred stock...........................................          18.7               19.9
                                                                                ----------------   -----------------
        Earnings Applicable to Common Shares...................................  $      272.6       $      159.2
                                                                                ================   =================
        DLJ's earnings applicable to common shares as reported.................  $      272.6       $      159.2
        Amortization of cost in excess of net assets acquired in 1985..........          (3.1)              (3.9)
        The Holding Company's equity in DLJ's earnings.........................        (107.8)             (90.4)
        Minority interest in DLJ...............................................         (73.4)              (6.5)
                                                                                ----------------   -----------------
        The Company's Equity in DLJ's Earnings.................................  $       88.3       $       58.4
                                                                                ================   =================
</TABLE>

                                      F-43
<PAGE>

21)     ACCOUNTING FOR STOCK-BASED COMPENSATION

        The  Holding  Company  sponsors a stock  option  plan for  employees  of
        Equitable  Life.  DLJ and Alliance  each sponsor  their own stock option
        plans for certain employees.  The Company elected to continue to account
        for stock-based compensation using the intrinsic value method prescribed
        in APB Opinion No. 25. Had  compensation  expense of the Company's stock
        option  incentive plans for options granted after December 31, 1994 been
        determined  based on the  estimated  fair  value at the grant  dates for
        awards under those plans,  the Company's pro forma net earnings for 1996
        and 1995 would have been as follows:

                                    1996              1995
                               ---------------   ---------------
                                        (IN MILLIONS)
        Net Earnings
          As Reported.........  $       10.3      $     312.8
          Pro Forma...........  $        3.2      $     311.3

        The fair value of options and units  granted  after  December  31, 1994,
        used as a basis for the above pro forma disclosures, was estimated as of
        the date of grants using Black-Scholes option pricing models. The option
        and unit pricing assumptions for 1996 and 1995 are as follows:

<TABLE>
<CAPTION>
                                      HOLDING COMPANY                    DLJ                        ALLIANCE
                                  -------------------------   --------------------------  -----------------------------
                                     1996          1995          1996          1995           1996            1995
                                  -----------   -----------   -----------   ------------  -------------   -------------
        <S>                        <C>           <C>           <C>            <C>          <C>             <C>       
        Dividend yield...........     0.80%         0.96%         1.54%         1.85%         8.0%            8.0%
        Expected volatility......    20.00%        20.00%        25.00%        25.00%        23.00%          23.00%
        Risk-free interest rate..     5.92%         6.83%         6.07%         5.86%         5.80%           6.00%

        Expected Life............  5 YEARS       5 years       5 YEARS        5 years      7.43 YEARS      7.43 years
        Weighted fair value
          per option granted.....    $6.94         $5.90         $9.35          -            $2.69           $2.24
</TABLE>

                                      F-44
<PAGE>

        A  summary  of the  Holding  Company  and DLJ  stock  option  plans  and
        Alliance's Unit option plans are as follows:

<TABLE>
<CAPTION>
                                          HOLDING COMPANY                       DLJ                           ALLIANCE
                                    -----------------------------   -----------------------------   -----------------------------
                                                      Options                         Options                         Options
                                                    Outstanding                     Outstanding                     Outstanding
                                                      Weighted                        Weighted                        Weighted
                                                      Average                         Average                         Average
                                      Shares         Exercise          Shares        Exercise           Units         Exercise
                                    (In Millions)      Price        (In Millions)     Price         (In Millions)      Price
                                    -------------   -------------   -------------   -------------   -------------   -------------
        <S>                         <C>             <C>             <C>             <C>             <C>             <C>
        Balance as of
          January 1, 1994........         6.1                             -                               3.2
          Granted................          .7                             -                               1.2
          Exercised..............         -                               -                               (.5)
          Forfeited..............         -                               -                               (.1)
                                    -------------                   -------------                   -------------
        Balance as of
          December 31, 1994......         6.8                             -                               3.8
          Granted................          .4                             9.2                             1.8
          Exercised..............         (.1)                            -                               (.5)
          Expired................         (.1)                            -                               -
          Forfeited..............         (.3)                            -                               (.3)
                                    -------------                   -------------                   -------------
        Balance as of
          December 31, 1995......         6.7           $20.27            9.2          $27.00             4.8           $17.72
          Granted................          .7           $24.94            2.1          $32.54              .7           $25.12
          Exercised..............         (.1)          $19.91            -              -                (.4)          $13.64
          Expired................         (.6)          $20.21            -              -                -               -
          Forfeited..............         -               -               (.2)         $27.00             (.1)          $19.32
                                    -------------                   -------------                   -------------
        Balance as of
          December 31, 1996......         6.7           $20.79           11.1          $28.06             5.0           $19.07
                                    =============   =============   =============   =============   =============   =============
</TABLE>

                                      F-45
<PAGE>

        Information  with  respect  to stock and unit  options  outstanding  and
        exercisable at December 31, 1996 is as follows:

<TABLE>
<CAPTION>
                                      Options Outstanding                                          Options Exercisable
        -------------------------------------------------------------------------------    --------------------------------------
                                                       Weighted
                                                        Average           Weighted                                 Weighted
              Range of               Number            Remaining           Average               Number             Average
              Exercise            Outstanding         Contractual         Exercise            Exercisable           Exercise
               Prices            (In Millions)        Life (Years)          Price            (In Millions)           Price
        ---------------------   -----------------   ---------------   -----------------    -------------------   ----------------
        <S>                     <C>                 <C>               <C>                  <C>                   <C>
               Holding
               Company
        ---------------------
        $18.125-$27.75                 6.7                 7.00             $20.79                3.4                $20.18
                                =================   ===============   =================    ===================   ================

                 DLJ
        ---------------------
        $27.00-$33.50                 11.1                 9.00             $28.06                -                    -
                                =================   ===============   =================    ===================   ================

              Alliance
        ---------------------
        $ 6.0625-$15.9375              1.3                 4.76             $12.97                1.2                $12.58
        $16.3125-$19.75                1.1                 8.19             $19.13                 .2                $18.69
        $19.875 -$19.875               1.0                 7.36             $19.88                 .4                $19.88
        $20.75  -$24.375                .9                 8.46             $22.05                 .3                $21.84
        $24.375 -$25.125                .7                 9.96             $25.13                -                    -
                                -----------------                                          -------------------  
        $ 6.0625-$25.125               5.0                 7.43             $19.07                2.1                $15.84
                                =================   ===============   =================    ===================   ================
</TABLE>

                                      F-46







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