SEPARATE ACCT NO 49 OF THE EQUIT LIFE ASSU SOCI OF THE U S
485APOS, 1997-04-30
Previous: LINCOLN NATIONAL VARIABLE ANNUITY ACCT L GRP VAR ANNUITY I, 485BPOS, 1997-04-30
Next: HISTORIC BELLEFONTE BREWERY INC, POS AM, 1997-04-30



<PAGE>

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

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                                    FORM N-4

         REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933           [ ]

         Pre-Effective Amendment No.                                       [ ]

   
         Post-Effective Amendment No. 2                                    [X]
    


                                     AND/OR

REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940            [ ]

   
         Amendment No. 4                                                   [X]
    


                        (Check appropriate box or boxes)

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

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

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

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

   
             1290 Avenue of the Americas, New York, New York 10104
              (Address of Depositor's Principal Executive Offices)
       Depositor's Telephone Number, including Area Code: (212) 554-1234
    


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

                               JONATHAN E. GAINES
                  VICE PRESIDENT AND ASSOCIATE GENERAL COUNSEL
           The Equitable Life Assurance Society of the United States
             1290 Avenue of the Americas, New York, New York 10104
                    (Name and Address of Agent for Service)

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

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

<PAGE>

         Approximate Date of Proposed Public Offering:  Continuous

         It is proposed that this filing will become effective (check 
appropriate box):

  [ ]    Immediately upon filing pursuant to paragraph (b) of Rule 485 .

  [ ]    On (date) pursuant to paragraph (b) of Rule 485.

  [X]    60 days after filing pursuant to paragraph (a)(1) of Rule 485.

  [ ]    On (date) pursuant to paragraph (a)(1) of Rule 485.

   
    

If appropriate, check the following box:

  [ ]    This post-effective amendment designates a new effective date for
         previously filed post-effective amendment.

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

         The Registrant has registered an indefinite number of securities under
the Securities Act of 1933 pursuant to Rule 24f-2.

         The Rule 24f-2 Notice of the Registrant for fiscal year 1996 was filed
on February 28, 1997.

<PAGE>

                             CROSS REFERENCE SHEET
                SHOWING LOCATION OF INFORMATION IN PROSPECTUSES
                -----------------------------------------------

    FORM N-4 ITEM                                PROSPECTUS CAPTION
    -------------                                ------------------

 1. Cover Page                                   Cover Page

 2. Definitions                                  General Terms

   
 3. Synopsis                                     See Profile of
                                                 Prospectus or Summary

 4. Condensed Financial                          Investment Performance - Money
    Information                                  Market Fund Yield Information,
                                                 Provisions of the Certificates
                                                 and Services We Provide -
                                                 Annuity Account Value

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

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

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

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

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

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

<PAGE>

                             CROSS REFERENCE SHEET
                SHOWING LOCATION OF INFORMATION IN PROSPECTUSES
                -----------------------------------------------

    FORM N-4 ITEM                                PROSPECTUS CAPTION
    -------------                                ------------------

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

12. Taxes                                        Tax Aspects of the
                                                 Certificates
    

13. Legal Proceedings                            Not Applicable

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

<PAGE>

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

                                                 STATEMENT OF ADDITIONAL
    FORM N-4 ITEM                                INFORMATION CAPTION
    -------------                                -------------------

15. Cover Page                                   Cover Page

16. Table of Contents                            Table of Contents

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

18. Services                                     Not Applicable

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

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

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

22. Annuity Payments                             Annuity Unit Values

23. Financial Statements                         Financial Statements


<PAGE>

   

                                NOTE

This Post-Effective Amendment No. 2 to the Form N-4 Registration Statement 
No. 333-05593 ("Registration Statement") of The Equitable Life Assurance 
Society of the United States ("Equitable Life") and its Separate Account No. 49
includes, among other documents, two updating supplements, each dated May 1,
1997 ("Supplements"), to Equitable Life's Rollover IRA and Accumulator 
prospectuses, each dated October 16, 1996, which were previously filed and are 
part of the Registration Statement. The Supplements will be used for continuing
offerings to owners, as of April 30, 1997, of the fixed and variable annuity
certificates to which the Supplements relate.
    








<PAGE>

                                 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 19 of the prospectus under "baseBUILDER Benefits" is 
available for Annuitant issue ages 76 or older at charge of 0.30%. 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 portion of 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 on the
     date of the Annuitant's death if earlier), and 0% thereafter, and is
     adjusted for any subsequent contributions and withdrawals.

   
The Guaranteed Minimum Income Benefit base described under "How Withdrawals 
Affect Your Guaranteed Minimum Income Benefit and Guaranteed Minimum Death 
Benefit" on page 26 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 (or on the date
     of the Annuitant's death if earlier), and 0% thereafter, and is adjusted 
     for any subsequent contributions and withdrawals.
    



- --------------------------------------------------------------------------------
SUPPLEMENT DATED MAY 1, 1997


<PAGE>

                                                                   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
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 "GIROs" or 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 Account's 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 a 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.

You can elect at issue of the Certificate for an additional charge, the
base-BUILDER, which 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
Manager (Life Annuity with a Period Certain).

                                      1

<PAGE>


 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 INCOME ANNUITY OPTIONS: (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. Income Annuity Options
(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 income annuity payments, you cannot
change your annuity option.

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 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 The
Hudson River Trust (HR Trust) and EQ Advisors Trust (EQ Trust). The portfolios
are described in the prospectuses for HR Trust and EQ Trust.

<TABLE>
<CAPTION>

HR TRUST INVESTMENT FUNDS                                  EQ TRUST INVESTMENT FUNDS
- ---------------------------------       -------------------------------------------------------------------------
<S>                                     <C>                                          <C>
Alliance Aggressive Stock               MFS Research                                 Merrill Lynch World Strategy

Alliance Common Stock                   MFS Emerging Growth Companies                Merrill Lynch Basic Value
                                                                                     Equity

Alliance Small Cap Growth               EQ/Putnam Growth & Income Value

Alliance High Yield                     EQ/Putnam International Equity

Alliance Money Market                   EQ/Putnam Investors Growth
</TABLE>

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%, a daily charge is deducted for administration expenses at an
annual rate of 0.25%. If the baseBUILDER combined Guaranteed Minimum Income
Benefit and Guaranteed Minimum Death Benefit is elected, there is an annual
charge of 0.30% as a percentage of the Guaranteed Minimum Income Benefit
benefit base on each Contract Date anniversary.

The charges for the portfolios of HR Trust range from 0.64% to 1.25% of the
average daily assets of HR Trust portfolios, depending upon HR Trust
portfolios selected (generally based on 1996 other expenses). The charges for
the portfolios of EQ Trust range from 0.85% to 1.20% of the average daily
assets of EQ Trust portfolio. These amounts, together with the Alliance Small
Cap Growth Portfolio, are based on estimates and, for EQ Trust, a current
expense cap. The Rule 12b-1 fee for the portfolios of HR Trust and EQ Trust
are 0.25% of the average daily assets of HR Trust and EQ Trust, respectively.
Charges for state premium and other applicable taxes may also apply at the
time you elect to start receiving income 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."

                        Year of Contribution Withdrawal

                  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 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
combined Guaranteed Minimum Death and Income Benefits. 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, including the 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)
<S>                               <C>                     <C>                     <C>                         <C>
                                                                                                              1 Year  10 Years
Alliance Aggressive Stock         1.35%                     0.83%                   2.18%                     $92.08  $282.95
Alliance Common Stock             1.35                      0.66                    2.01                       90.39   265.88
Alliance Small Cap Growth         1.35                      1.25                    2.60                       96.25   323.95
Alliance High Yield               1.35                      0.91                    2.26                       92.88   290.88
Alliance Money Market             1.35                      0.64                    1.99                       90.19   263.86
EQ/Putnam Growth & Income Value   1.35                      0.85                    2.20                       92.28   284.94
EQ/Putnam International Equity    1.35                      1.20                    2.55                       95.76   319.15
EQ/Putnam Investors Growth        1.35                      0.85                    2.20                       92.28   284.94
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
Merrill Lynch World Strategy      1.35                      1.20                    2.55                       95.76   319.15
Merrill Lynch Basic Value Equity  1.35                      0.85                    2.20                       92.28   284.94
</TABLE>

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

                                      4

<PAGE>

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 also may receive
distributions under a Certificate through the following WITHDRAWAL OPTIONS.
Under 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: (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.

   
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 baseBUILDER Combined
Guaranteed Minimum Income Benefit and Guaranteed Minimum Death Benefit charge
for the optional Guaranteed Minimum Income Benefit, and the withdrawal charge.
If included, the baseBUILDER Combined Guaranteed Minimum Income Benefit and
Guaranteed Minimum Death Benefit charge, the withdrawal charge and any premium
taxes would reduce the performance numbers shown below. Past performance is
not a guarantee of future results.

The performance data for the Alliance Aggressive Stock, Alliance Common Stock,
Alliance High Yield and Alliance Money Market do not reflect Rule 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.
    

                                      5


<PAGE>

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


9. DEATH BENEFIT. If the Annuitant dies before amounts are applied under an
income annuity option, the named beneficiary will be paid a death benefit. The
death benefit is equal to (1) 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 to 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 in the Investment Funds will apply.

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 on the
date of the Annuitant's death, if earlier).

Annual Ratchet to Age 80 --This is the amount 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.

                                      6
<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.

   
GUARANTEED MINIMUM INCOME BENEFIT. The Guaranteed Minimum Income Benefit, as
part of the baseBUILDER, is an optional benefit that 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 minimum 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 purchase factors. A different form of Guaranteed Minimum Income
Benefit may be available to Annuitants ages 76 and older.
    

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 GIRO, 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 
Accounts, 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, in
which case mortality and expense risk and administration charges will not be
deducted from the amount remaining in the Alliance Money Market Fund during
this period. 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 value in the Alliance 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 HR Trust and EQ 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.

                                      7
<PAGE>


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





                                      8






<PAGE>
   
                             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 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 prospectus, describe the investment objectives, 
policies and risks, of the Portfolios. 

                              INVESTMENTS FUNDS 
    

   
<TABLE>
<CAPTION>
<S>                          <C>                            <C>
 O EQ/PUTNAM GROWTH &        O MFS EMERGING GROWTH          O ALLIANCE MONEY MARKET 
   INCOME VALUE                 COMPANIES                   O ALLIANCE HIGH YIELD 
O EQ/PUTNAM INVESTORS        O MERRILL LYNCH BASIC VALUE    O ALLIANCE COMMON STOCK 
   GROWTH                       EQUITY 
O EQ/PUTNAM INTERNATIONAL    O MERRILL LYNCH WORLD          O ALLIANCE AGGRESSIVE STOCK 
   EQUITY                       STRATEGY 
O MFS RESEARCH                                              O ALLIANCE SMALL CAP  GROWTH 
</TABLE>
    

   
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 

   
<TABLE>
<CAPTION>
<S>                                           <C>
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 and HR Trust's Portfolios          11 
PART 2: THE GUARANTEED PERIOD 
        ACCOUNT                               PAGE 13 
Guarantee Periods                               13 
Market Value Adjustment for Transfers, 
  Withdrawals or Surrender Prior to the 
  Expiration Date                               14 
Investments                                     15 
PART 3: PROVISIONS OF THE 
        CERTIFICATES AND SERVICES 
        WE PROVIDE                            PAGE 16 
What is the Equitable Accumulator?              16 
Contributions Under the Certificates            16 
Methods of Payment                              16 
Allocation of Contributions                     17 
Free Look Period                                17 
Annuity Account Value                           18 
Transfers Among Investment Options              18 
Dollar Cost Averaging                           19 
baseBUILDER Benefits                            19 
Guaranteed Minimum Income Benefit               19 
Death Benefit                                   20 
When the NQ Certificate Owner Dies Before 
  the Annuitant                                 21 
Cash Value                                      21 
Surrendering the Certificates to 
  Receive the Cash Value                        22 
When Payments are Made                          22 
Assignment                                      22 
Services We Provide                             22 
Distribution of the Certificates                23 
PART 4: DISTRIBUTION METHODS UNDER THE 
        CERTIFICATES                         PAGE 24 
Withdrawal Options                              24 
Annuity Benefits and Payout Annuity Options     27 
PART 5: DEDUCTIONS AND CHARGES               PAGE 29 
Charges Deducted from the Annuity 
  Account Value                                 29 
Charges Deducted from the Investment 
  Funds                                         30 
EQ Trust Charges to Portfolios                  30 
HR Trust Charges to Portfolios                  30 
Group or Sponsored Arrangements                 31 
Other Distribution Arrangements                 31 
PART 6: VOTING RIGHTS                        PAGE 32 
EQ Trust and HR Trust Voting Rights             32 
Voting Rights of Others                         32 
Separate Account Voting Rights                  32 
Changes in Applicable Law                       32 
PART 7: TAX ASPECTS OF THE CERTIFICATES      PAGE 33 
Tax Changes                                     33 
Taxation of Non-Qualified Annuities             33 
Special Rules for NQ Certificates Issued in 
  Puerto Rico                                   34 
IRA Tax Information                             34 
Federal and State Income Tax 
  Withholding                                   40 
Other Withholding                               40 
Impact of Taxes to Equitable Life               41 
Transfers Among Investment Options              41 
PART 8: INDEPENDENT ACCOUNTANTS              PAGE 42 
PART 9: INVESTMENT PERFORMANCE               PAGE 43 
Standardized Performance Data                   43 
Rate of Return Data for Investment 
  Funds                                         45 
Communicating Performance Data                  46 
Alliance Money Market Fund Yield Information    47 
APPENDIX I: MARKET VALUE 
  ADJUSTMENT EXAMPLE                         PAGE 48 
APPENDIX II: QUALIFIED PLAN 
  CERTIFICATES--NQ CERTIFICATE               PAGE 49 
APPENDIX III: GUARANTEED MINIMUM 
  DEATH BENEFIT EXAMPLE                      PAGE 50 
APPENDIX IV: IRS CHART--ESTIMATED 
  DEDUCTION TABLE                            PAGE 51 
STATEMENT OF ADDITIONAL 
  INFORMATION TABLE OF CONTENTS              PAGE 52 
</TABLE>
    

                                       3


<PAGE>
                                GENERAL TERMS

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

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

   
ANNUITANT--The individual who is the measuring life for determining benefits 
under the Certificates. 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 
automatically commence. 
    

BASEBUILDER (SERVICE MARK)--Protection benefits, 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 Interest Rate Options (GIROs) or 
"Guaranteed Fixed Interest Accounts." 
    

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

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

   
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. 

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. 
    

                                       4



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

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) 
    

   
<TABLE>
<CAPTION>
 CONTRACT 
    YEAR 
- ---------- 
<S>          <C>
   1  .....  7.00% 
   2  .....  6.00% 
   3  .....  5.00% 
   4  .....  4.00% 
   5  .....  3.00% 
   6  .....  2.00% 
   7  .....  1.00% 
   8+  ....  0.00% 
</TABLE>
    

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 COMBINED GUARANTEED MINIMUM INCOME BENEFIT AND GUARANTEED MINIMUM DEATH 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>
   
HR TRUST AND EQ TRUST ANNUAL EXPENSES (AS A PERCENTAGE OF AVERAGE DAILY NET 
ASSETS IN EACH PORTFOLIO) 
    

   
<TABLE>
<CAPTION>
                                       INVESTMENT                             TOTAL 
                                      MANAGEMENT &      12B-1      OTHER      ANNUAL 
             PORTFOLIOS               ADVISORY FEES    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% 

Merrill Lynch Basic Value Equity(6)       0.55%         0.25%      0.05%      0.85% 

Merrill Lynch World Strategy(6)           0.70%         0.25%      0.25%      1.20% 

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%      0.10%      1.25% 
</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 "Part 5: 
      Deductions and Charges," "Withdrawal Charge." 
(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 Combined Guaranteed Minimum Income Benefit and 
      Guaranteed Minimum Death Benefit is elected, this charge is deducted 
      annually on each Processing Date. See "Guaranteed Minimum Income Benefit 
      Benefit Base" in Part 4 and "baseBUILDER Combined Guaranteed Minimum 
      Income Benefit and Guaranteed Minimum Death Benefit Charge" in Part 5. 
(5)   The Class IB shares of HR Trust and EQ Trust are subject to fees imposed 
      under distribution plans (herein, the "Rule 12b-1 Plans") adopted by HR 
      Trust and EQ Trust pursuant to Rule 12b-1 under the Investment Company 
      Act of 1940, as amended. The Rule 12b-1 Plans provide that HR Trust and 
      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. 
(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. 
    

                                       7


<PAGE>

                                   EXAMPLES

   
The examples below show the expenses that a hypothetical Certificate Owner 
(who has elected the baseBUILDER Combined Guaranteed Minimum Income Benefit 
and Guaranteed Minimum Death 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: 

   
<TABLE>
<CAPTION>
                      1 YEAR   3 YEARS   1 YEAR   3 YEARS 
                    -------- --------- -------- --------- 
<S>                 <C>      <C>       <C>      <C>
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 
Merrill Lynch 
 Basic Value Equity    92.28    125.02    25.46    78.59 
Merrill Lynch 
 World Strategy        95.76    135.44    28.94    89.01 
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                96.25    136.92    29.43    90.49 
</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 "Annuity Benefits and Distribution 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 
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 HR Trust and 
EQ 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 the 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, Massachusetts Financial Services Company, and Merrill Lynch 
Asset Management, L.P., which serve as advisers to the EQ/Putnam, MFS and 
Merrill Lynch 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 &      Primarily common stocks that offer potential for      Capital growth and, 
 Income Value           capital growth, consistent with the Portfolio's       secondarily, current income 
                        investment objective, common stocks that offer 
                        potential for current income. 

EQ/Putnam Investors     Primarily common stocks in view of the Portfolio      Long-term growth of capital 
  Growth                adviser's belief that equity ownership affords the    and any increased income that 
                        best opportunity for capital growth over the long     results from this growth 
                        term. 

EQ/Putnam International Primarily a diversified portfolio of equity           Capital appreciation 
  Equity                securities of companies organized under the laws of a 
                        country 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     Primarily (i.e., at least 80% of its assets under     Long-term growth of capital 
  Companies             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. 

Merrill Lynch Basic     Investment in securities, primarily equities, that    Capital appreciation and, 
  Value Equity          the Portfolio adviser believes are undervalued and    secondarily, income 
                        therefore represent basic investment value. 

Merrill Lynch World     Investment primarily in a portfolio of equity and     High total investment return 
  Strategy              fixed income securities, including convertible 
                        securities, of U.S. and foreign issuers. 

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 involving greater volatility  current income and, to the 
                        of price and risk of principal and income than high   extent consistent with that 
                        quality fixed-income securities. The medium and lower objective, capital 
                        quality debt securities in which the Portfolio may    appreciation 
                        invest are known as "junk bonds." 

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

                                      11



<PAGE>


PORTFOLIO                                  INVESTMENT POLICY                  OBJECTIVE 
- ----------              ---------------------------------------------------   ---------    

Alliance Aggressive     Primarily common stocks and other equity-type         Long-term growth of capital 
  Stock                 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 with favorable 
                        growth prospects. 

</TABLE>
    


                                      12



<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 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: 
    

   
<TABLE>
<CAPTION>
    GUARANTEE 
  PERIODS WITH     GUARANTEED 
 EXPIRATION DATE   RATE AS OF      PRICE 
FEBRUARY 15TH OF   APRIL 15,    PER $100 OF 
  MATURITY YEAR       1997     MATURITY VALUE 
- ---------------- ------------ -------------- 
<S>              <C>          <C>
       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 
</TABLE>
    

Allocation Among Guarantee Periods 

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

   
For example, if you wish to have $100 mature on February 15th of each of 
years 1998 through 2002, then according to the above table the lump sum 
contribution you would have to make as of April 15, 
    

                                      13


<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.

<PAGE>
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- 

                                      14


<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. 

                                      15


<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 reaches age 84. 

Under IRA Certificates your subsequent contributions of at least $1,000 may 
be made at any time until you reach 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- 
    

                                      16


<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 

    
                                      17



<PAGE>
   
free look period, we may require that you wait six months before you may 
apply for a Certificate with us again. 

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%. 
    
<PAGE>

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 

                                      18



<PAGE>
next computed after the Transaction Date. All transfers will be confirmed in 
writing. 

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 the same dollar amounts are 
transferred 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 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 Combined Guaranteed Minimum 
Income Benefit and Guaranteed Minimum Death Benefit Charge" in Part 5). If 
you do not elect the combined benefit, the Guaranteed Minimum Death Benefit 
is still provided under the Certificate. 

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 combined benefit is not currently available in 
New York. 

The main advantages of the Guaranteed Minimum Income Benefit relate to 
amounts allocated to the Investment Funds. Before electing the baseBUILDER 
Combined Guaranteed Minimum Income Benefit and Guaranteed Minimum Death 
Benefit, you should consider the extent to which you expect to utilize the 
Investment Funds. You elect baseBUILDER guaranteed benefits when you apply 
for a Certificate and once elected, they 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 exchange your Equitable Accumulator Certificate for 
an Income Manager (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. 

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 Annuity 
Account Value or guarantee performance of your 
    
                                      19



<PAGE>
   
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 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. 
    

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

   
Withdrawals will reduce your Guaranteed Minimum Income Benefit, see "How 
Withdrawals Affect Your Guaranteed Minimum Death Benefit and Guaranteed 
Minimum Income Benefit" in Part 5. 

The Guaranteed Minimum Income Benefit may be exercised only within 30 days 
following the 7th 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 to 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) certificate in exchange, 
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: 
    

   
<TABLE>
<CAPTION>
          LEVEL PAYMENTS* 
- ----------------------------------- 
                     PERIOD CERTAIN 
                         YEARS 
     ANNUITANT'S    --------------- 
  AGE AT ELECTION      IRA     NQ 
- ------------------- ------- ------- 
<S>                 <C>     <C>
      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 
</TABLE>
    

   
- ----------
*     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) or, 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 and may provide 
higher or lower income levels, but do not have all the features of the 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 dated May 1, 1997, which may be 
obtained from your registered representative. We will also provide a 
prospectus with the eligibility notice. 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. 
    

DEATH BENEFIT 

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

                                      20


<PAGE>
   
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 age 20-79) 

The amount of your Guaranteed Minimum Death Benefit is based on either the 
"6% to Age 80 Roll Up" or the "Annual Ratchet to Age 80" whichever you elect 
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) on each Contract Date 
anniversary through the Annuitant's age 80 (or on the date of the Annuitant's 
death, if earlier), and 0% thereafter, and is adjusted for any subsequent 
contributions and withdrawals. 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 current 
Guaranteed Minimum Death Benefit, and is adjusted for any subsequent 
contributions and withdrawals. 

Upon your death, the GMDB will be reset to the Annuity Account Value in the 
Investment Funds, plus the sum of the Guaranteed Period Amounts in each 
Guarantee Period, if greater than the Guaranteed Minimum Death Benefit 
determined above. 

Applicable for Annuitant issue ages 80 through 83 

On the Contract Date, the GMDB is equal to the initial contribution. 
Thereafter, the Guaranteed Minimum Death Benefit is equal to the initial 
contribution plus (a) any subsequent contributions, less (b) any withdrawals. 

Withdrawals will reduce your Guaranteed Minimum Death Benefit, see "How 
Withdrawals and Transfer Affect Your Guaranteed Minimum Death Benefit and 
Guaranteed Minimum Income Benefit" below. 

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. 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 Distribution 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 current Guaranteed Minimum Death Benefit and the 
current Annuity Account Value. In determining whether the Guaranteed Minimum 
Death Benefit can 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 
    

                                      21


<PAGE>
   
Processing Office). The Certificate provides that the original Certificate 
Owner's entire interest in the Certificate be completely distributed to the 
named beneficiary by the fifth anniversary of such Owner's death (unless an 
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 Distribution 
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. Also call 
        during our regular business hours to speak to one of our customer 
        service representatives. 

                                      22


<PAGE>
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. 
    

                                      23


<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 distribution 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. See 
"Part 5: Deductions and Charges." 

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. 

   
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- 
    

                                      24


<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. 

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 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 
    

                                      25


<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" 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) 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 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 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 the Guaranteed Minimum Income Benefit. 
    


                                      26


<PAGE>
   
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. 

   
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 
    

                                      27


<PAGE>
   
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 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 your life or for your life 
and the life of a joint Annuitant, and are available provided the Owner and 
Annuitant meet the issue age and payment requirements. Income Manager 
certificates may not be available in all states. 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 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 annual payments for a specified 
period. No withdrawal charges will apply under this Income Manager 
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 these options into 
effect. Depending upon your circumstances, this may be accomplished on a 
tax-free basis. Consult your tax adviser. 
    

                                      28


<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 "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. 

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

The applicable withdrawal charge percentage is determined by the Contract 
Year in which the 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, 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. 

baseBUILDER Combined Guaranteed Minimum Income Benefit and Guaranteed Minimum 
Death 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 in your state. Generally we deduct this charge 
from 

                                      29


<PAGE>
   
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: 
    

   
<TABLE>
<CAPTION>
                                 AVERAGE DAILY 
                                   NET ASSETS 
                                -------------- 
<S>                                <C>
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% 
Merrill Lynch Basic Value 
 Equity ........................      0.55% 
Merrill Lynch World Strategy  ..      0.70% 
</TABLE>
    

   
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 Growth 
Investors, MFS Research, MFS Emerging Growth Companies, and Merrill Lynch 
Basic Value Equity Portfolios; and 1.20% each for EQ/Putnam International 
Equity and Merrill Lynch World Strategy Portfolios. 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. The 12b-1 fees, which 
may be waived in the discretion of EDI, may be increased only by action of 
the Board of Trustees of EQ Trust up to a maximum of 0.50% per annum. All of 
these 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: 
    

                                      30


<PAGE>
   
<TABLE>
<CAPTION>
                            AVERAGE DAILY NET ASSETS 
             ---------------------------------------------------- 
                FIRST     NEXT      NEXT      NEXT 
                $750      $750       $1       $2.5 
               MILLION   MILLION   BILLION   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 
 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 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. The 12b-1 fee, which 
may be waived in the discretion of EDI, may be increased only by action of 
the Board of Trustees of the HR Trust up to a maximum of 0.50% per annum. All 
of these 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. 

                                      31


<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 or 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. 

                                      32


<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. 
    

                                      33


<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 4, 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. 

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 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 
    

                                      34


<PAGE>
   
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 Certificates. 

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 individual must 
round the amount of the deduction to the nearest $10. The permissible 
deduction for IRA contributions is a minimum of $200 if AGI is less than the 
amount at which the deduction entirely phases out. 

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

                                      35


<PAGE>
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: 

   
<TABLE>
<CAPTION>
<S>                             <C>                    <C>
$10,000-Excess AGI        X      Maximum        =       Adjusted 
$10,000                          Permissible            Dollar 
                                 Dollar                 Deduction 
                                 Deduction              Limit 
</TABLE>
    

   
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. 

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 retire- 

                                      36


<PAGE>
ment 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 retirement 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 

                                      37


<PAGE>
three month (January 1-April 1) period in the next calendar year. 
(Distributions must commence no later than the "Required Beginning Date," 
which is the April 1st of the calendar year following the calendar year in 
which the individual turns age 70 1/2.) If the individual chooses to delay 
taking the first annual minimum distribution, then the individual will have 
to take two minimum distributions in that year--the delayed one for the first 
year and the one actually for that year. Once minimum distributions begin, 
they must be made at some time every year. 

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

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

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

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

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

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

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

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

TAXATION OF DEATH BENEFITS 

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

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

                                      38


<PAGE>
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 withdrawals. Also, it is possible that 
the IRS could view any additional withdrawal or payment you take from your 
Certificate as changing your pattern of Substantially Equal Payment 
Withdrawals or 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. 

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. 

                                      39


<PAGE>
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 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 
    

                                      40


<PAGE>
   
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. 
    

                                      41


<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. 

                                      42


<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 3: 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. 

                                      43


<PAGE>
   
                         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>
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 
</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>
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 
</TABLE>
    

   
- ------------ 
*  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, who may have different investment goals. The 
investment performance information included in the HR Trust prospectus for 
all Portfolios other than the Alliance Small Cap Portfolio is based on actual 
historical performance. 

The investment performance data for HR Trust's Alliance Small Cap 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 
    
                                      44



<PAGE>
   
and for the Alliance Small Cap 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. 
    

                                      45


<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 on next page. 
    

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 baseBUILDER Combined Guaranteed Minimum 
      Income Benefit and Guaranteed Minimum Death 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%   xx.xx%   48.10%    (7.13)%  15.99% 
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 (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 
    

                                      46


<PAGE>
   
as Barron's, Morningstar's Variable Annuity Sourcebook, Business Week, 
Chicago Tribune, Forbes, Fortune, Institutional Investor, Investment Adviser, 
Investment Dealer's Digest, Investment Management Weekly, Los Angeles Times, 
Money, Money Management Letter, Kiplinger's Personal Finance, Financial 
Planning, National Underwriter, Pension & Investments, USA Today, Investor's 
Daily, The New York Times, and The Wall Street Journal. 

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 baseBUILDER Combined 
Guaranteed Minimum Income Benefit and Guaranteed Minimum Death 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. 
    

                                      47


<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. 0

<TABLE>
<CAPTION>
                                                   ASSUMED 
                                             GUARANTEED RATE ON 
                                              FEBRUARY 15, 2002 
                                           --------------------- 
                                              5.00%      9.00% 
                                           ---------- ---------- 
<S>                                         <C>        <C>
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 

</TABLE>

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. 

                                      48


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

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. 

                               49           
<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 4); 

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: 
    

   
<TABLE>
<CAPTION>
                             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 
- ---------- --------------- -------------- -------------- 
<S>        <C>             <C>            <C>
     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) 

</TABLE>
    

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 higher than or equal to the current Annuity 
       Account Value. 
    

                                      50


<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>
 EXCESSAGE    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. 
    

                                      51


<PAGE>
                     STATEMENT OF ADDITIONAL INFORMATION
                              TABLE OF CONTENTS

   
<TABLE>
<CAPTION>
<S>         <C>                                             <C>
                                                               PAGE 
                                                            -------- 

            Minimum Distribution Withdrawals--IRA 
Part 1:     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 
</TABLE>
    

   
                  HOW TO OBTAIN A ROLLOVER IRA AND 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 a Rollover IRA SAI:

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

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

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

                                      52


<PAGE>
   
                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 The Hudson River Trust (HR TRUST) and EQ Advisors 
  Trust (EQ TRUST), mutual funds whose shares are purchased by separate 
  accounts of insurance companies. The prospectuses for HR Trust and EQ 
  Trust, both of which accompany this supplement, describe the investment 
  objectives, policies and risks of the Portfolios. 

  THE INVESTMENT FUNDS INVESTING IN CORRESPONDING PORTFOLIOS OF EQ TRUST ARE: 
  EQ/Putnam Growth & Income Value, EQ/Putnam Investors Growth, EQ/Putnam 
  International Equity, MFS Research and MFS Emerging Growth Companies. 

  THE INVESTMENT FUNDS INVESTING IN CORRESPONDING PORTFOLIOS OF HR TRUST ARE: 
  Alliance Money Market, Alliance High Yield, Alliance Common Stock, Alliance 
  Aggressive Stock, Alliance Growth Investors, Alliance Global and 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 "HR TRUST AND EQ 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 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 HR Trust and EQ 
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 the HR Trust and EQ 
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>

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

                                       3


<PAGE>


   
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%       0.10%    1.25% 
</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 HR Trust and EQ Trust are subject to fees 
         imposed under distribution plans (herein, the "Rule 12b-1 Plans") 
         adopted by EQ Trust pursuant to Rule 12b-1 under the Investment 
         Company Act of 1940, as amended. The Rule 12b-1 Plans provide that 
         HR Trust and 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. The 
         12b-1 fee may be increased only by action of the Board of Trustees 
         of HR Trust EQ Trust up to a maximum of 0.50% per annum. 
  (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 for the year 
         ended December 31, 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. 
    

                                       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 SURRENDER YOUR CERTIFICATE AT THE END     IF YOU DO NOT SURRENDER YOUR
OF EACH PERIOD SHOWN, THE EXPENSES WOULD BE:     CERTIFICATE AT THE END OF EACH
                                                 PERIOD SHOWN, THE 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    94.73    135.52         29.50    90.87 
</TABLE>                                        
    


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


                                       5


<PAGE>


   
                           GMDB ONLY BENEFIT ELECTION
    

   
<TABLE>
<CAPTION>
IF YOU SURRENDER YOUR CERTIFICATE AT THE END     IF YOU DO NOT SURRENDER YOUR
OF EACH PERIOD SHOWN, THE EXPENSES WOULD BE:     CERTIFICATE AT THE END OF EACH
                                                 PERIOD SHOWN, THE 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    94.73    130.26         26.85    82.64 
</TABLE>                                    
    

   
- ------------ 
Notes: 
(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. 

    

   
<TABLE>
<CAPTION>
                                              LAST BUSINESS DAY OF 
                               ------------------------------------------------
                               OCTOBER 16, 1996   DECEMBER 1996      MARCH 1997
                               ----------------   -------------      ----------
 <S>                                <C>                 <C>          <C>
 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
</TABLE>                                                      
    

                                       6


<PAGE>


   
ON PAGE 8, UNDER THE HEADING "TRANSFERS," 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 THIRD 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 
  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 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 13, INSERT THE FOLLOWING SECTIONS AFTER THE LAST PARAGRAPH: 

  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, each of which 
  serve as advisers to EQ/Putnam and MFS Portfolios, respectively, of EQ 
  Trust. 
    

                                       7


<PAGE>


   
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 prospectus for HR Trust and EQ Trust both of which accompany this 
  supplement. Please read the prospectuses for each of the trusts carefully 
  before investing. 

  DELETE THE DESCRIPTION OF "AGGRESSIVE STOCK" AND INSERT THE FOLLOWING 
  DESCRIPTIONS: 

<TABLE>
<CAPTION>
<S>                     <C>                                                     <C>
 Alliance Aggressive   Primarily common stocks and other equity-type                Long-term growth of 
 Stock                 securities issued by quality small and intermediate          capital 
                       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 
 Growth                securities issued by smaller companies with favorable        capital 
                       growth prospects.                                         
</TABLE>                                                                      

   
  INSERT THE FOLLOWING DESCRIPTIONS AFTER THE DESCRIPTION OF "MONEY MARKET:" 
    

   
<TABLE>
<CAPTION>
<S>                  <C>                                                        <C>
 EQ/Putnam Growth &    Primarily common stocks that offer potential for capital     Capital growth and, 
 Income Value          growth, consistent with the Portfolios' investment           secondarily, current 
                       objective, common stocks that offer potential for current    income 
                       income.                                                      

EQ/Putnam Investors    Primarily common stocks in view of the Portfolio adviser's   Long-term growth of 
 Growth                belief that equity ownership affords the best opportunity    capital and any 
                       for capital growth over the long term.                       increased income that 
                                                                                    results from this growth 

EQ/Putnam              Primarily a diversified portfolio of equity securities of    Capital appreciation 
 International         companies organized under the laws of a country other than   
 Equity                the 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 lest 80% of its assets uder 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>                                               
    

                                       8


<PAGE>


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 "SEC 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 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 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>
    

   
                        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); Alliance Global (August 27, 1987); and Alliance Small Gap Growth 
    (May 1, 1997). 

<PAGE>

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 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, who may have different 
    investment goals. The investment performance information included in the 
    HR Trust prospectus for all Portfolios other than the Alliance Small Cap 
    Portfolio is based on actual historical performance. 

     The investment performance data for HR Trust's Alliance Small Cap 
    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 a 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 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>
    


                                       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 
</TABLE>
    
   
- ------------ 
 * 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:

<TABLE>
<CAPTION>
                                  1976   1977    1978  1979   1980    1981   1982   1983 
  <S>                            <C>    <C>     <C>   <C>    <C>     <C>    <C>    <C>
   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 $10,000 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 AND FIFTH SENTENCES 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. EDI was paid a fee of $1,204,370 for 1996 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 SECTION. 
    

  HR TRUST CHARGES TO PORTFOLIOS 

  Investment advisory fees charged daily against HR Trust's assets, 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: 

                                       12


<PAGE>


                           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 Conservative Investors .......     0.475%         0.425%        0.375%        0.350%        0.325% 
Alliance Growth Investors..............     0.550%         0.500%        0.450%        0.425%        0.400% 
Alliance Growth & Income...............     0.550%         0.525%        0.500%        0.480%        0.470% 
Alliance Common Stock..................     0.475%         0.425%        0.375%        0.355%        0.345%* 
Alliance Global........................     0.675%         0.600%        0.550%        0.530%        0.520% 
Alliance International.................     0.900%         0.825%        0.800%        0.780%        0.770% 
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% 
Alliance Money Market..................     0.350%         0.325%        0.300%        0.280%        0.270% 
Alliance Intermediate Govt Securities       0.500%         0.475%        0.450%        0.430%        0.420% 
Alliance High Yield....................     0.600%         0.575%        0.550%        0.530%        0.520% 
</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. All of 
these fees and expenses are described more fully in the HR Trust prospectus. 

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 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: 

   
<TABLE>
<CAPTION>
                                  AVERAGE DAILY NET ASSETS 
                                 ------------------------ 
<S>                              <C>
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% 
</TABLE>
    

   
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. The 12b-1 fees, which 
may be waived in the discretion of EDI, may be increased only by action of 
the Board of Trustees of EQ Trust up to a maximum of 0.50% per annum. All of 
these fees and expenses are described more fully in the EQ Trust prospectus. 

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

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

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

   
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 hold by other separate accounts 
  of insurance companies affiliated and unaffiliated with us. 

                                       13


<PAGE>


   
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 $2,000 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, including IRAs. The 
  excise tax is in addition to the ordinary income tax due, but is reduced by 
  the amount (if any) of the early distribution penalty tax imposed by the 
  Code. 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 48, 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 exemptions. 

                                       14


<PAGE>


- ------------------------------------------------------------------------------
                      STATEMENT OF ADDITIONAL INFORMATION
                               TABLE OF CONTENTS
- ------------------------------------------------------------------------------

   
<TABLE>
<CAPTION>
                                                            PAGE 
                                                            -------- 
<S>         <C>                                             <C>
Part 1:     Minimum Distribution Withdrawals 
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 
</TABLE>
    

   
                     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 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 
    

<PAGE>
   
                       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 The Hudson River Trust (HR TRUST) and EQ Advisors
  Trust (EQ TRUST), mutual funds whose shares are purchased by separate
  accounts of insurance companies. The prospectuses for HR Trust and EQ Trust,
  both of which accompany this supplement, describe the investment objectives,
  policies and risks of the Portfolios.

  THE INVESTMENT FUNDS INVESTING IN CORRESPONDING PORTFOLIOS OF EQ TRUST ARE:
  EQ/Putnam Growth & Income Value, EQ/Putnam Investors Growth, EQ/Putnam
  International Equity, MFS Research and MFS Emerging Growth Companies.

  THE INVESTMENT FUNDS INVESTING IN CORRESPONDING PORTFOLIOS OF HR TRUST
  ARE: Alliance Money Market, Alliance High Yield, Alliance Common Stock,
  Alliance Aggressive Stock, Alliance Growth Investors, Alliance Global and
  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 "HR TRUST AND EQ 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 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 HR
Trust and EQ 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 the HR Trust and
EQ 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 withdrawal 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>
    

                                3
<PAGE>
   
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%       0.10%      1.25%
</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 HR Trust and EQ Trust are subject to fees
         imposed under distribution plans (herein, the "Rule 12b-1 Plans")
         adopted by HR Trust and EQ Trust pursuant to Rule 12b-1 under the
         Investment Company Act of 1940, as amended. The Rule 12b-1 Plans
         provide that HR Trust and 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. The
         12b-1 fee may be increased only by action of the Board of Trustees of
         HR Trust and EQ Trust up to a maximum of 0.50% per annum.

  (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 for the year ended December
         31, 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 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.
    

                                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
    

   
<TABLE>
<CAPTION>
                                                      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:
                                                                  3
                                  1 YEAR   3 YEARS    1 YEAR    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          94.73    135.52    29.50    90.87
</TABLE>
    

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

                                5
<PAGE>
   
                          GMDB ONLY BENEFIT ELECTION
    

   
<TABLE>
<CAPTION>
                                                     IF YOU DO NOT SURRENDER YOUR CERTIFICATE     
 IF YOU SURRENDER YOUR CERTIFICATE AT THE END OF     AT THE END 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         94.73    130.26      26.85    82.64
</TABLE>                                         
    

   
- ------------
Notes:
(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.
    

                                6
<PAGE>
   
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.
    

   
<TABLE>
<CAPTION>
                                  LAST BUSINESS DAY OF
                           ---------------------------------
                            OCTOBER 16, 1996  DECEMBER 1996   MARCH 1997
                           ----------------- --------------- ------------
 <S>                       <C>               <C>             <C>
 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
</TABLE>
    

   
ON PAGE 7, UNDER THE HEADING "TRANSFERS," DELETE THE SECOND SENTENCE.

ON PAGE 10 UNDER THE HEADING "EQUITABLE LIFE."
    

  REPLACE THE THIRD 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
  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 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.

   
ON PAGE 11, INSERT THE FOLLOWING SECTIONS AFTER THE LAST PARAGRAPH:
    

  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

                                7
<PAGE>

  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, each of which serve
  as advisers to EQ/Putnam and MFS Portfolios, respectively, of EQ Trust.

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
  prospectus for HR Trust and EQ Trust both of which accompany this supplement.
  Please read the prospectuses for each of the trusts carefully before
  investing.

  DELETE THE DESCRIPTION OF "AGGRESSIVE STOCK" AND INSERT THE FOLLOWING
  DESCRIPTIONS:

   
<TABLE>
<CAPTION>
<S>                     <C>                                                     <C>
 Alliance Aggressive    Primarily common stocks and other equity-type           Long-term growth of
 Stock                  securities issued by quality small and intermediate     capital
                        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
 Growth                 securities issued by smaller companies with favorable   capital
                        growth prospects.
</TABLE>
    

   
  INSERT THE FOLLOWING DESCRIPTIONS AFTER THE DESCRIPTION OF "MONEY MARKET:"
    

   
<TABLE>
<CAPTION>
<S>                  <C>                                                        <C>
 EQ/Putnam Growth &  Primarily common stocks that offer potential for capital   Capital growth and,
 Income Value        growth, consistent with the Portfolios' investment         secondarily, current
                     objective, common stocks that offer potential for current  income
                     income.

EQ/Putnam Investors  Primarily common stocks in view of the Portfolio            Long-term growth
 Investors           adviser's belief that equity ownership affords the best     of capital and any
 Growth              opportunity for capital growth over the long term.          increased income
                                                                                 that results from
                                                                                 this growth

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

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

                                8
<PAGE>
MFS Emerging Growth  Primarily (i.e., at lest 80% of its assets uder 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>
    

   
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 "SEC 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
  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 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."

                                9
<PAGE>
   
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>
    

   
                        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); Alliance
    Global (August 27, 1987); and Alliance Small Cap Growth
    (May 1, 1997).

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, who may have different investment goals. The
  investment performance information included in the HR Trust prospectus for
  all Portfolios other than the Alliance Small Cap Portfolio is based on actual
  historical performance.

  The investment performance data for HR Trust's Alliance Small Cap 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 a
  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

                               10
    
<PAGE>
   
  prospectus and for the Alliance Small Cap 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.

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>
    

                               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
</TABLE>
    

   
- ------------
 *  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%

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

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



<PAGE>

  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 AND FIFTH SENTENCES 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. EDI was paid a fee of $1,204,370 for 1996 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:

   
<TABLE>
<CAPTION>
                                    AVERAGE DAILY NET
                                         ASSETS
                                -----------------------
<S>                             <C>
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%
</TABLE>
    

   
  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. The 12b-1 fees, which
  may be waived in the discretion of EDI, may be increased only by action of
  the Board of Trustees of EQ Trust up to a maximum of 0.50% per annum. All of
  these 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, 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:

    

   
<TABLE>
<CAPTION>
                                                AVERAGE DAILY NET ASSETS
                               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 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. All of
  these 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 HR Trust is a Massachusetts business trust and EQ Trust is a Delaware
  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

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

   
                     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
    


<PAGE>
   
                      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 

   
<TABLE>
<CAPTION>
<S>                                    <C>
- -------------------------------------- ----------------------------------------
O EQ/PUTNAM GROWTH & INCOME VALUE      O MERRILL LYNCH WORLD STRATEGY 
O EQ/PUTNAM INVESTORS GROWTH           O ALLIANCE MONEY MARKET 
O EQ/PUTNAM INT'L EQUITY               O ALLIANCE HIGH YIELD 
O MFS RESEARCH                         O ALLIANCE COMMON STOCK 
O MFS EMERGING GROWTH COMPANIES        O ALLIANCE AGGRESSIVE STOCK 
O MERRILL LYNCH BASIC VALUE EQUITY     O ALLIANCE SMALL CAP GROWTH 

</TABLE>
    

                                  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 
- ------------------------------------------------------------------------------
   
<TABLE>
<CAPTION>
                                                          PAGE 
- ------------------------------------------------------ -------- 
<S>                                                    <C>
Part 1 Minimum Distribution Withdrawals                    2 
- ------------------------------------------------------ -------- 
Part 2 Accumulation Unit Values                            2 
- ------------------------------------------------------ -------- 
Part 3 Annuity Unit Values                                 2 
- ------------------------------------------------------ -------- 
Part 4 Custodian and Independent Accountants               3 
- ------------------------------------------------------ -------- 
Part 5 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 
- ------------------------------------------------------ -------- 

</TABLE>
    
- ------------------------------------------------------------------------------
                                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: 
                                                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 combined 
Guaranteed Minimum Death Benefit/Guaranteed Minimum Income Benefit 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 ad- 
    

                                3           
<PAGE>
   
justed 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 Rollover IRA Investment 
Funds. 

   
Historically, the long-term investment performance of common stocks has 
generally been superior to that of long-or short-term debt securities. For 
those investors who have many years until retirement, or whose primary focus 
is on long-term growth potential and protection against inflation, there may 
be advantages to allocating some or all of their Annuity Account Value to 
those Investment Funds that invest in stocks. 

                   Growth of $1 Invested on January 1, 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]

- -----------------
[BLACK] Common Stock  [WHITE] Inflation 

Source: Ibbotson Associates, Inc. See discussion and information preceding 
and following chart on next page. 

Over shorter periods of time, however, common stocks tend to be subject to 
more dramatic changes in value than fixed income (debt) securities. Investors 
who are nearing retirement age, or who have a need to limit short-term risk, 
may find it preferable to allocate a smaller percentage of their Annuity 
Account Value to those Investment Funds that invest in common stocks. The 
following graph illustrates the monthly fluctuations in value of $1 based on 
monthly returns of the Standard & Poor's 500 during 1990, a year that 
represents more typical volatility than 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 1969-1995, represented by the 
Salomon Brothers Long-term, High-Grade Corporate Bond Index; for the period 
1946-1968, the Salomon Brothers Index was backdated using Salomon Brothers 
monthly yield data and a methodology similar to that used by Salomon Brothers 
for 1969-1995; for the period 1927-1945, the Standard and Poor's monthly 
High-Grade Corporate Composite yield data were used, assuming a 4 percent 
coupon and a twenty year maturity. 

INTERMEDIATE-TERM GOVERNMENT BONDS--Measured by a one-bond portfolio 
constructed each year containing a bond with approximately a five year 
maturity. 

U. S. TREASURY BILLS--Measured by rolling over each month a one-bill 
portfolio containing, at the beginning of each month, the bill having the 
shortest maturity not less than one month. 

INFLATION--Measured by the Consumer Price Index for all Urban Consumers 
(CPI-U), not seasonally adjusted. 

   
PART 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>
   
including the Equitable Accumulator. In addition, unless otherwise noted, 
none of the illustrations reflect any charges that may be applied under a 
particular investment vehicle, including the Accumulator. Such charges would 
effectively reduce the actual return under any investment vehicle. 

All earnings in these presentations are assumed to accumulate tax-deferred 
unless otherwise noted. Most programs designed for retirement savings offer 
tax-deferral. Monies are taxed upon withdrawal and a 10% penalty tax may 
apply to premature withdrawals. Certain retirement programs prohibit early 
withdrawals. See "Part 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 
Part 8 (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. 

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. 

                            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]
	


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 
    

   
<TABLE>
<CAPTION>
    MONTHLY       YEAR     YEAR     YEAR      YEAR      YEAR 
 CONTRIBUTION      10       15       20        25        30 
- -------------- -------- -------- --------- --------- --------- 
<S>            <C>      <C>      <C>       <C>       <C>
     $ 20       $ 3,532  $ 6,520  $ 10,811  $ 16,970  $ 25,813 
       50         8,829   16,301    27,027    42,425    64,532 
      100        17,659   32,601    54,053    84,851   129,064 
      200        35,317   65,202   108,107   169,701   258,129 
      300        52,969   97,804   162,160   254,552   387,193 

</TABLE>
    

   
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 $176,363 after thirty years (assuming a 7.5% rate 
of return, no withdrawals and assuming the deduction of the 1.15% Separate 
Account daily asset charge and the $30 annual contract fee--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 $126,981 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 $126,275 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 $103,014 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      20540          20160
     F      20702          20339
     M      20770          20586
     A      21068          20845
     M      21425          21014
     J      22000          21142
     J      22149          21254
     A      22394          21390
     S      22623          21550
     O      23406          21755
     N      23372          21964
     D      23246          22252
1981 J      23569          22483
     F      24053          22724
     M      24031          22999
     A      24246          23247
     M      24324          23514
     J      24514          23832
     J      24051          24127
     A      23651          24436
     S      24397          24739
     O      25087          25039
     N      24857          25306
     D      24193          25527
1982 J      23594          25731
     F      23618          25968
     M      24248          26222
     A      23995          26518
     M      23892          26799
     J      23731          27057
     J      25407          27341
     A      25647          27549
     S      27281          27689
     O      28031          27852
     N      28386          28028
     D      29041          28216
1983 J      29568          28410
     F      30282          28587
     M      31737          28767
     A      31721          28971
     M      32549          29171
     J      32000          29366
     J      32424          29584
     A      32790          29808
     S      32616          30035
     O      33176          30263
     N      33142          30475
     D      33104          30698
1984 J      32544          30931
     F      32969          31150
     M      33202          31378
     A      32246          31632
     M      32767          31879
     J      32593          32118
     J      34841          32381
     A      34959          32650
     S      35133          32931
     O      35058          33260
     N      35692          33503
     D      37434          33717
1985 J      37844          33936
     F      37970          34133
     M      37984          34345
     A      39531          34592
     M      40023          34820
     J      40038          35012
     J      39976          35229
     A      39254          35423
     S      40428          35635
     O      42341          35867
     N      43701          36086
     D      43926          36320
1986 J      46184          36524
     F      47968          36717
     M      47659          36938
     A      49498          37130
     M      50136          37312
     J      48265          37506
     J      50769          37701
     A      47982          37874
     S      49830          38045
     O      50767          38220
     N      49918          38369
     D      54519          38557
1987 J      56165          38719
     F      57317          38885
     M      57035          39068
     A      57525          39240
     M      59630          39389
     J      61849          39578
     J      63662          39760
     A      62711          39947
     S      52932          40127
     O      50090          40367
     N      52585          40509
     D      54165          40667
1988 J      55951          40785
     F      54862          40972
     M      55344          41152
     A      55720          41342
     M      57582          41553
     J      57509          41756
     J      56280          41969
     A      58018          42217
     S      59225          42478
     O      58749          42738
     N      59588          42981
     D      62695          43252
1989 J      61691          43490
     F      62824          43755
     M      65234          44048
     A      67232          44343
     M      67118          44694
     J      71581          45011
     J      72728          45326
     A      72661          45662
     S      71544          45958
     O      72760          46271
     N      74150          46590
     D      70617          46874
1990 J      71385          47142
     F      72851          47410
     M      71676          47714
     A      76833          48043
     M      76576          48370
     J      76526          48674
     J      71611          49005
     A      69246          49329
     S      69192          49625
     O      72438          49962
     N      73964          50247
     D      76420          50548
1991 J      80470          50811
     F      81977          51055
     M      82241          51280
     A      84947          51552
     M      82165          51794
     J      85076          52011
     J      86666          52266
     A      85709          52507
     S      86662          52748
     O      84157          52970
     N      91300          53176
     D      90106          53378
1992 J      91047          53560
     F      89770          53710
     M      91798          53892
     A      92244          54065
     M      91302          54216
     J      94130          54390
     J      92765          54558
     A      93626          54700
     S      93940          54842
     O      96377          54969
     N      97388          55095
     D      97994          55249
1993 J      99055          55376
     F     100732          55498
     M      98899          55637
     A     100989          55770
     M     101297          55895
     J     100991          56033
     J     103992          56167
     A     103458          56308
     S     105136          56578
     O     104425          56720
     N     105474          56850
     D     108259          56992
1994 J     106046          57112
     F     102533          57266
     M     103617          57421
     A     104976          57605
     M     103062          57783
     J     105741          57945
     J     109118          58159
     A     107170          58375
     S     109151          58596
     O     106146          58813
     N     107426          59072
     D     109681          59320
1995 J     113071          59557
     F     115775          59831
     M     118526          60095
     A     122319          60419
     M     124733          60703
     J     128155          60967
     J     128547          61263
     A     132973          61526
     S     132710          61816
     O     137525          62075
     N     139695          62379
     D     167238          65623

Without Principal Transfer

[END OF GRAPHICALLY REPRESENTED DATA]

NOTES 

1.     Common Stocks: Standard & Poor's (S&P) Composite Index is an unmanaged 
       weighted index of the stock performance of 500 industrial, 
       transportation, utility and financial companies. Results shown assume 
       reinvestment of dividends. Both market value and return on common stock 
       will vary. 

2.     U.S. Government Securities: Long-term Government Bonds are measured 
       using a one-bond portfolio constructed each year containing a bond with 
       approximately a 20-year maturity and a reasonably current coupon. U.S. 
       Treasury Bills are measured by rolling over each month a one-bill 
       portfolio containing, at the beginning of each month, the bill having 
       the shortest maturity not less than one month. U.S. Government 
       securities are guaranteed as to principal and interest, and if held to 
       maturity, offer a fixed rate of return. However, market value and 
       return on such securities will fluctuate prior to maturity. 

The Accumulator can be an effective program for diversifying ongoing 
investments between various asset categories. In addition, the Accumulator 
offers special features which help address the risk associated with timing 
the equity markets, such as dollar cost averaging. By transferring the same 
dollar amount each month from the Money Market Fund to other Investment 
Funds, dollar cost averaging attempts to shield your investment from short 
term price fluctuations. This, however, does not assure a profit or protect 
against a loss in declining markets. 

THE BENEFIT OF ANNUITIZATION 

An individual may shift the risk of outliving his or her principal by 
electing a lifetime income annuity. See "Income Annuity Options," in Part 5. 
Chart 7 below shows the monthly income that can be generated under various 
forms of life annuities, as compared to receiving level payments of interest 
only or principal and interest from the investment. Calculations in the Chart 
are based on the following assumption: a $100,000 contribution was made at 
one of the ages shown, annuity payments begin immediately, and a 5% 
annuitization interest rate is used. For purposes of this example, principal 
and interest are paid out on a level basis over 15 years. In the case of the 
interest only scenario, the principal is always available and may be left to 
other individuals at death. Under the principal and interest scenario, a 
portion of the principal will be left at death, assuming the individual dies 
within the 15 year period. In contrast, under the life annuity scenarios, 
there is no residual amount left. 

                                   CHART 7 
                                MONTHLY INCOME 
                           ($100,000 CONTRIBUTION) 
    

   
<TABLE>
<CAPTION>
                                               
                                                
                          PRINCIPAL                    JOINT AND SURVIVOR*                                       
              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>

February 10, 1997



                        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.


/s/ Price Waterhouse LLP

                                      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 and
        earnings per share 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>

    
   
                        INCOME MANAGER(SM) 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 
    

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

   
                                  ISSUED BY: 
          THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES 
- ------------------------------------------------------------------------------
    Home Office:           1290 Avenue of the Americas, New York, NY 10104 
    Processing Office:     Post Office Box 1547, Secaucus, NJ 07096-1547 
- ------------------------------------------------------------------------------
This statement of additional information (SAI) is not a prospectus. It should 
be read in conjunction with the Separate Account No. 49 prospectus 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 
- ------------------------------------------------------------------------------
   
<TABLE>
<CAPTION>
                                                          PAGE 
- ------------------------------------------------------ -------- 
<S>                                                    <C>
Part 1 Minimum Distribution Withdrawals                    2 
- ------------------------------------------------------ -------- 
Part 2 Accumulation Unit Values                            2 
- ------------------------------------------------------ -------- 
Part 3 Annuity Unit Values                                 2 
- ------------------------------------------------------ -------- 
Part 4 Custodian and Independent Accountants               3 
- ------------------------------------------------------ -------- 
Part 5 Alliance Money Market Fund Yield Information        3 
- ------------------------------------------------------ -------- 
Part 6 Long-Term Market Trends                             4 
- ------------------------------------------------------ -------- 
Part 7 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 -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 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, 
    

                                3           
<PAGE>
   
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 Rollover IRA Investment 
Funds. 

Historically, the long-term investment performance of common stocks has 
generally been superior to that of long- or short-term debt securities. For 
those investors who have many years until retirement, or whose primary focus 
is on long-term growth potential and protection against inflation, there may 
be advantages to allocating some or all of their Annuity Account Value to 
those Investment Funds that invest in stocks. 

GROWTH OF $1 INVESTED ON JANUARY 1, 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]

[BLACK] Common Stock   [WHITE] Inflation

Source: Ibbotson Associates, Inc. See discussion and information preceding 
and following chart on next page. 

Over shorter periods of time, however, common stocks tend to be subject to 
more dramatic changes in value than fixed income (debt) securities. Investors 
who are nearing retirement age, or who have a need to limit short-term risk, 
may find it preferable to allocate a smaller percentage of their Annuity 
Account Value to those Investment Funds that invest in common stocks. The 
following graph illustrates the monthly fluctuations in value of $1 based on 
monthly returns of the Standard & Poor's 500 during 1990, a year that 
represents more typical volatility than 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

[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 nor guarantee of 
future performance. Any invest ment in securities, whether equity or debt, 
involves varying degrees of potential risk, in addition to offering varying 
degrees of potential reward. 

The rates of return illustrated do not represent returns of the Separate 
Account. In addition, there is no assurance that the performance of the 
Investment Funds will correspond to rates of return such as those illustrated 
in the chart. 

For a comparative illustration of performance results of the Investment Funds 
(which reflect the Trust and Separate Account charges), see "Part 3: 
Investment Performance" in the prospectus. 

   
                                MARKET TRENDS: 
                     ILLUSTRATIVE ANNUAL RATES OF RETURN 
    

   
<TABLE>
<CAPTION>
                                                      LONG-TERM   INTERMEDIATE- 
  FOR THE FOLLOWING PERIODS    COMMON    LONG-TERM    CORPORATE       TERM        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 1969-1995, represented by the 
Salomon Brothers Long-term, High-Grade Corporate Bond Index; for the period 
1946-1968, the Salomon Brothers Index was backdated using Salomon Brothers 
monthly yield data and a methodology similar to that used by Salomon Brothers 
for 1969-1995; for the period 1927-1945, the Standard and Poor's monthly 
High-Grade Corporate Composite yield data were used, assuming a 4 percent 
coupon and a twenty year maturity. 

INTERMEDIATE-TERM GOVERNMENT BONDS--Measured by a one-bond portfolio 
constructed each year containing a bond with approximately a five year 
maturity. 

U. S. TREASURY BILLS--Measured by rolling over each month a one-bill 
portfolio containing, at the beginning of each month, the bill having the 
shortest maturity not less than one month. 

INFLATION--Measured by the Consumer Price Index for all Urban Consumers 
(CPI-U), not seasonally adjusted. 

                                5           
<PAGE>
PART 7 -FINANCIAL 
 STATEMENTS 

   
The consolidated financial statements of The Equitable Life Assurance Society 
of the United States included herein should be considered only as bearing 
upon the ability of Equitable Life to meet its obligations under the 
Certificates. There are no financial statements for the Investment Funds of 
the Separate Account investing in Class IB shares of EQ Trust as the Separate 
Account did not invest in such shares prior to the date of the prospectus 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>

February 10, 1997



                        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.


/s/ Price Waterhouse LLP

                                      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 and
        earnings per share 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>
   
                         INCOME MANAGER(SM) 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              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 Office:      Post Office Box 1547, Secaucus, NJ 07096-1547 
- -------------------------------------------------------------------------------
This statement of additional information (SAI) is not a prospectus. It should 
be read in conjunction with the Separate Account No. 49 prospectus 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                                5 
- ------------------------------------------------------ -------- 
</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 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 1995, 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 Accumulator 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 the last business day) 


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


- ------------------------------------------
              S&P 500
	       TOTAL       U.S.
	      RETURN	INFLATION
- ------------------------------------------
 	      INDEX	  VALUE
- ------------------------------------------
Dec 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]

[BLACK] Common Stock   [WHITE] Inflation

Source: Ibbotson Associates, Inc. See discussion and information preceding 
        and following chart on next page. 

Over shorter periods of time, however, common stocks tend to be subject to 
more dramatic changes in value than fixed income (debt) securities. Investors 
who are nearing retirement age, or who have a need to limit short-term risk, 
may find it preferable to allocate a smaller percentage of their Annuity 
Account Value to those Investment Funds that invest in common stocks. The 
following graph illustrates the monthly fluctuations in value of $1 based on 
monthly returns of the Standard & Poor's 500 during 1990, a year that 
represents more typical volatility than 1996. 
    

                   Growth of $1 Invested on January 1, 1990 
                   (Values are as of the last business day) 


[THE FOLLOWING TABLE WAS REPRESENTED AS A SCATTER
GRAPH IN THE PROSPECTUS]

- ------------------------------------------
				S&P 500
		U.S. IT		TOTAL
		GVT TR		RETURN
- ------------------------------------------
		INDEX		INDEX
- ------------------------------------------
Dec 1989	1.00		1.00
Jan 1990	0.99		0.93
Feb 1990	0.99		0.94
Mar 1990	0.99		0.97
Apr 1990	0.98		0.95
May 1990	1.01		1.04
Jun 1990	1.02		1.03
Jul 1990	1.04		1.03
Aug 1990	1.03		0.93
Sep 1990	1.04		0.89
Oct 1990	1.06		0.89
Nov 1990	1.08		0.94
Dec 1990	1.10		0.97

Common Stock Intermediate-Term Govt. Bonds
 
[END OF GRAPHICALLY REPRESENTED DATA]

Source: Ibbotson Associates, Inc. See discussion and information preceding 
        and following chart. 

   
The following chart illustrates average annual rates of return over selected 
time periods between December 31, 1926 and December 31, 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 Trust and Separate Account charges), see "Part 3: 
Investment Performance" in the prospectus. 

   
                                MARKET TRENDS: 
                     ILLUSTRATIVE ANNUAL RATES OF RETURN 
    

   
<TABLE>
<CAPTION>
                                                      LONG-TERM   INTERMEDIATE- 
  FOR THE FOLLOWING PERIODS    COMMON    LONG-TERM    CORPORATE       TERM        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 1969-1995, represented by the 
Salomon Brothers Long-term, High-Grade Corporate Bond Index for the period 
1946-1968, the Salomon Brothers Index was backdated using Salomon Brothers 
monthly yield data and a methodology similar to that used by Salomon Brothers 
for 1969-1995; for the period 1927-1945, the Standard and Poor's monthly 
High-Grade Corporate Composite yield data were used, assuming a 4 percent 
coupon and a twenty year maturity. 

INTERMEDIATE-TERM GOVERNMENT BONDS--Measured by a one-bond portfolio 
constructed each year containing a bond with approximately a five year 
maturity. 

U. S. TREASURY BILLS--Measured by rolling over each month a one-bill 
portfolio containing, at the beginning of each month, the bill having the 
shortest maturity not less than one month. 

INFLATION--Measured by the Consumer Price Index for all Urban Consumers 
(CPI-U), not seasonally adjusted. 

- ----------------------------------------------------------------------------- 
PART 6 -FINANCIAL 
 STATEMENTS 

   
The consolidated financial statements of The Equitable Life Assurance Society 
of the United States included herein should be considered only as bearing 
upon the ability of Equitable Life to meet its obligations under the 
Certificates. There are no financial statements for the Investment Funds of the
Separate Account investing in Class IB shares of EQ Trust as the Separate 
Account did not invest in such shares prior to the date of the prospectus 
and SAI. 

                                5           


<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>

February 10, 1997



                        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.


/s/ Price Waterhouse LLP

                                      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 and
        earnings per share 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>

                                     PART C

                               OTHER INFORMATION
                               -----------------

Item 24. Financial Statements and Exhibits.

   
         (a) Financial Statements included in Part B.

             1. Separate Account 49:

                - Report of Independent Accountants - Price Waterhouse;
                - Statements of Assets and Liabilities for the Year Ended
                  December 31, 1996;
                - Statements of Operations for the Year Ended December 31,
                  1996; 
                - Statements of Changes in Net Assets for the Years
                  Ended December 31, 1996;
                - Notes to Financial Statements;

             2. The Equitable Life Assurance Society of the United States:

                - Report of Independent Accountants - Price Waterhouse;
                - Consolidated Balance Sheets as of December 31, 1996 and
                  1995;
                - Consolidated Statements of Earnings for Years Ended
                  December 31, 1996, 1995 and 1994; 
                - Consolidated Statements of Equity for Years Ended December
                  31, 1996, 1995 and 1994;
                - Consolidated Statements of Cash Flows for Years Ended
                  December 31, 1996, 1995 and 1994; and
                - Notes to Consolidated Financial Statements.
    

         (b) Exhibits.

         The following exhibits are filed herewith:

         1.   Resolutions of the Board of Directors of The Equitable Life
              Assurance Society of the United States ("Equitable") authorizing
              the establishment of the Registrant, previously filed with this
              Registration Statement No. 333-05593 on June 10, 1996.

         2.   Not applicable.

         3.   (a)  Form of Distribution Agreement among Equitable Distributors,
                   Inc., Separate Account Nos. 45 and 49 and Equitable Life
                   Assurance Society of the United States, previously filed
                   with this Registration Statement No. 333-05593 on June 10,
                   1996.

              (b)  Form of Sales Agreement among Equitable Distributors, Inc.,
                   as Distributor, a Broker-Dealer (to be named) and a General
                   Agent (to be named), previously filed with this Registration
                   Statement No. 333-05593 on June 10, 1996.

              (c)  Form of The Hudson River Trust Sales Agreement by and among,
                   The Equitable Life Assurance Society of the United States,
                   Equitable Distributors, Inc. and Separate Account No. 49 of
                   The Equitable Life 

                                      C-1
<PAGE>

                   Assurance Society of the United States, previously filed 
                   with this Registration Statement No. 333-05593 on June 10,
                   1996.

         4.   (a)  Form of group annuity contract no. 1050-94IC, incorporated
                   herein by reference to Exhibit 4(a) to the Registration
                   Statement on Form N-4 (File No. 33-83750).

              (b)  Forms of group annuity certificate nos. 94ICA and 94ICB,
                   incorporated herein by reference to Exhibit 4(b) to the
                   Registration Statement on Form N-4 (File No. 33-83750).

              (c)  Forms of endorsement nos. 94ENIRAI, 94ENNQI and 94ENMVAI to
                   contract no. 1050-94IC and data pages nos. 94ICA/BIM and
                   94ICA/BMVA, incorporated herein by reference to Exhibit 4(c)
                   to the Registration Statement on Form N-4 (File No.
                   33-83750).

              (d)  Forms of data pages no. 94ICA/BIM (IRA) and (NQ),
                   incorporated herein by reference to Exhibit 4(d) to the
                   Registration Statement on Form N-4 (File No. 33-83750).

              (e)  Form of endorsement no. 95ENLCAI to contract no. 1050-94IC
                   and data pages no. 94ICA/BLCA, , incorporated herein by
                   reference to Exhibit 4(e) to the Registration Statement on
                   Form N-4 (File No. 33-83750).

              (f)  Forms of data pages for Rollover IRA, IRA Assured Payment
                   Option, IRA Assured Payment Option Plus, Accumulator,
                   Assured Growth Plan, Assured Growth Plan (Flexible Income
                   Program), Assured Payment Plan (Period Certain) and Assured
                   Payment Plan (Life with a Period Certain), incorporated
                   herein by reference to Exhibit 4(f) to the Registration
                   Statement on Form N-4 (File No. 33-83750).

              (g)  Forms of data pages for Rollover IRA, IRA Assured Payment
                   Option Plus and Accumulator, incorporated herein by
                   reference to Exhibit 4(g) to the Registration Statement on
                   Form N-4 (File No. 33-83750).

              (h)  Form of Guaranteed Minimum Income Benefit Endorsement to
                   Contract Form No. 10-50-94IC and the Certificates under the
                   Contract, incorporated herein by reference to Exhibit 4(h)
                   to the Registration Statement on Form N-4 (File No.
                   33-83750).

              (i)  Forms of data pages for the Accumulator, previously filed
                   with this Registration Statement No. 333-05593 on June 10,
                   1996.

                                      C-2
<PAGE>

              (j)  Forms of data pages for the Rollover IRA, previously filed
                   with this Registration Statement No. 333-05593 on June 10,
                   1996.

              (k)  Forms of data pages for Accumulator and Rollover IRA,
                   previously filed with this Registration Statement No.
                   333-05593 on October 9, 1996.

   
              (l)  Forms of data pages for Accumulator-IRA and
                   Accumulator-NQ.
    

         5.   (a)  Forms of application used with the IRA, NQ and Fixed Annuity
                   Markets, incorporated herein by reference to Exhibit 5(a) to
                   the Registration Statement on Form N-4 (File No. 33-83750).

              (b)  Forms of Enrollment Form/Application for Rollover IRA,
                   Choice Income Plan and Accumulator, incorporated herein by
                   reference to Exhibit 5(b) to the Registration Statement on
                   Form N-4 (File No. 33-83750).

   
              (c)  Form of Enrollment Form/Application for
                   Equitable Accumulator.

         6.   (a)  Restated Charter of Equitable, as amended January 1, 1997,
                   previously filed with this Registration Statement No.
                   333-05593 on March 6, 1997.

              (b)  By-Laws of Equitable, as amended November 21, 1996,
                   previously filed with this Registration Statement No.
                   333-05593 on March 6, 1997.
    

         7.   Not applicable.

   
         8.   Form of Participation Agreement among EQ Advisors Trust,
              Equitable, Equitable Distributors, Inc. and EQ Financial
              Consultants, Inc., incorporated by reference to the Registration
              Statement of EQ Advisors Trust on Form N-1A. (File Nos. 333-17217
              and 811-07953).

         9.   Opinion and Consent of Jonathan E. Gaines, Esq., Vice President
              and Associate General Counsel of Equitable, as to the legality of
              the securities being registered.

        10.   (a)     Consent of Price Waterhouse LLP.

              (b)(1)  Powers of Attorney, previously filed with this 
                      Registration Statement No. 333-05593 on March 6, 1997.
              (b)(2)  Power of Attorney of Didier Pineau-Valencienne. 
    

         11.  Not applicable.

         12.  Not applicable.

         13.  (a)  Formulae for Determining Money Market Fund Yield for a
                   Seven-Day Period for the INCOME MANAGER, previously filed
                   with this Registration Statement No. 333-05593 on June 10,
                   1996.

                                      C-3
<PAGE>

              (b)  Formulae for Determining Cumulative and Annualized Rates of
                   Return for the INCOME MANAGER, previously filed with this
                   Registration Statement No. 333-05593 on June 10, 1996.

              (c)  Formulae for Determining Standardized Performance Value and
                   Annualized Average Performance Ratio for INCOME MANAGER
                   Certificates, previously filed with this Registration
                   Statement No. 333-05593 on June 10, 1996.

   
         27.  Financial Data Schedule.
    

                                      C-4
<PAGE>

Item 25: Directors and Officers of Equitable.

   
         Set forth below is information regarding the directors and principal
         officers of Equitable. Equitable's address is 1290 Avenue of Americas,
         New York, New York 10104. The business address of the persons whose
         names are preceded by an asterisk is that of Equitable.
    

                                            POSITIONS AND
NAME AND PRINCIPAL                          OFFICES WITH
BUSINESS ADDRESS                            EQUITABLE
- ----------------                            ---------

DIRECTORS

   
Claude Bebear                               Director
AXA - UAP
23, Avenue Matignon
75008 Paris, France

Christopher J. Brocksom                     Director
AXA Equity & Law
Elbury 9
Weedon Lane
Buckinghamshire HP 6505
England

Francoise Colloc'h                          Director
AXA - UAP
23, Avenue Matignon
75008 Paris, France

Henri de Castries                           Director
AXA - UAP
23, Avenue Matignon
75008 Paris, France
    

Joseph L. Dionne                            Director
The McGraw-Hill Companies
1221 Avenue of the Americas
New York, NY 10020

William T. Esrey                            Director
Sprint Corporation
P.O. Box 11315
Kansas City, MO 64112

Jean-Rene Fourtou                           Director
Rhone-Poulenc S.A.
25 Quai Paul Doumer
92408 Courbevoie Cedex,
France

Norman C. Francis                           Director
Xavier University of Louisiana
7325 Palmetto Street
New Orleans, LA 70125

                                      C-5
<PAGE>

                                            POSITIONS AND
NAME AND PRINCIPAL                          OFFICES WITH
BUSINESS ADDRESS                            EQUITABLE
- ----------------                            ---------

Donald J. Greene                            Director
LeBouef, Lamb, Greene & MacRae
125 West 55th Street
New York, NY 10019-4513

John T. Hartley                             Director
Harris Corporation
1025 NASA Boulevard
Melbourne, FL 32919

John H.F. Haskell, Jr.                      Director
Dillion, Read & Co., Inc.
535 Madison Avenue
New York, NY 10028

   
Mary R. (Nina) Henderson                    Director
CPC International, Inc.
International Plaza
P.O. Box 8000
Englewood Cliffs, NJ 07632-9976
    

W. Edwin Jarmain                            Director
Jarmain Group Inc.
121 King Street West
Suite 2525
Toronto, Ontario M5H 3T9,
Canada

G. Donald Johnston, Jr.                     Director
184-400 Ocean Road
John's Island
Vero Beach, FL 32963

Winthrop Knowlton                           Director
Knowlton Brothers, Inc.
530 Fifth Avenue
New York, NY 10036

Arthur L. Liman                             Director
Paul, Weiss, Rifkind, Wharton &
   Garrison
1285 Avenue of the Americas
New York, NY 10019

George T. Lowy                              Director
Cravath, Swaine & Moore
825 Eighth Avenue
New York, NY 10019

                                      C-6
<PAGE>

                                            POSITIONS AND
NAME AND PRINCIPAL                          OFFICES WITH
BUSINESS ADDRESS                            EQUITABLE
- ----------------                            ---------

   
Didier Pineau-Valencienne                   Director
Schneider S.A.
64/70 Avenue Jean-Baptiste Clement
92646 Boulogne-Billancourt Cedex
France
    

George J. Sella, Jr.                        Director
P.O. Box 397
Newton, NJ 07860

Dave H. Williams                            Director
Alliance Capital Management Corporation
1345 Avenue of the Americas
New York, NY 10105

OFFICER-DIRECTORS
- -----------------

   
*James M. Benson                            President and
                                            Director (until 5/1/97)
    

*William T. McCaffrey                       Senior Executive Vice President,
                                            Chief Operating Officer and
                                            Director

   
*Joseph J. Melone                           Chairman of the Board, Chief
                                            Executive Officer and Director;
                                            President (effective 5/1/97)
    

OTHER OFFICERS
- --------------

   
*A. Frank Beaz                              Senior Vice President

*Leon Billis                                Senior Vice President

*Harvey Blitz                               Senior Vice President and Deputy
                                            Chief Financial Officer

*Kevin R. Byrne                             Vice President and Treasurer
    

*Jerry M. de St. Paer                       Executive Vice President

   
*Gordon G. Dinsmore                         Senior Vice President

*Alvin H. Fenichel                          Senior Vice President and
                                            Controller
    

                                      C-7
<PAGE>

                                            POSITIONS AND
NAME AND PRINCIPAL                          OFFICES WITH
BUSINESS ADDRESS                            EQUITABLE
- ----------------                            ---------

   
*Paul J. Flora                              Senior Vice President and Auditor
    

*Robert E. Garber                           Executive Vice President and
                                            General Counsel

   
*Donald R. Kaplan                           Vice President and Chief Compliance
                                            Officer and Associate General
                                            Counsel
    

*Michael S. Martin                          Senior Vice President

   
*Peter D. Noris                             Executive Vice President and Chief
                                            Investment Officer

*Anthony C. Pasquale                        Senior Vice President

*Pauline Sherman                            Vice President, Secretary and
                                            Associate General Counsel

*Samuel B. Shlesinger                       Senior Vice President

*Richard V. Silver                          Senior Vice President and Deputy
                                            General Counsel
    

*Jose Suquet                                Executive Vice President and Chief
                                            Agency Officer

*Stanley B. Tulin                           Senior Executive Vice President
                                            and Chief Financial Officer

                                      C-8
<PAGE>

Item 26. Persons Controlled by or Under Common Control with the Insurance
         Company or Registrant

         Separate Account No. 49 of The Equitable Life Assurance Society of the
United States (the "Separate Account") is a separate account of Equitable.
Equitable, a New York stock life insurance company, is a wholly owned
subsidiary of The Equitable Companies Incorporated (the "Holding Company"), a
publicly traded company.

   
         The largest stockholder of the Holding Company is AXA-UAP which as of
December 31, 1996 beneficially owned approximately 63.8% of the Holding
Company's outstanding common stock assuming conversion of its convertible
preferred stock. AXA-UAP is able to exercise significant influence over the
operations and capital structure of the Holding Company and its subsidiaries,
including Equitable. AXA-UAP, a French company, is the holding company for an
international group of insurance and related financial services companies.
    

                                      C-9
<PAGE>

                  ORGANIZATION CHART OF EQUITABLE'S AFFILIATES

The Equitable Companies Incorporated (l991) (Delaware)

    Donaldson, Lufkin & Jenrette, Inc. (1993) (Delaware) (44.1%) (See
    Addendum B(1) for subsidiaries)

    The Equitable Life Assurance Society of the United States (1859)
    (New York) (a)(b)

         The Equitable of Colorado, Inc. (l983) (Colorado)

         EVLICO, INC. (1995) (Delaware)

         EVLICO East Ridge, Inc. (1995) (California)

         GP/EQ Southwest, Inc. (1995) (Texas) (5.885%)

         Franconom, Inc. (1985) (Pennsylvania)

         Frontier Trust Company (1987) (North Dakota)

         Gateway Center Buildings, Garage, and Apartment Hotel, Inc. 
         (inactive) (pre-l970) (Pennsylvania)

         Equitable Deal Flow Fund, L.P.

              Equitable Managed Assets (Delaware)

         EREIM LP Associates (99%)

              EML Associates, L.P. (19.8%)

         Alliance Capital Management L.P. (2.71% limited partnership
         interest)

         ACMC, Inc. (1991) (Delaware)(s)

              Alliance Capital Management L.P. (1988) (Delaware)
              (49.09% limited partnership interest)

         EVCO, Inc. (1991) (New Jersey)

         EVSA, Inc. (1992) (Pennsylvania)

         Prime Property Funding, Inc. (1993) (Delaware)

         Wil Gro, Inc. (1992) (Pennsylvania)

         Equitable Underwriting and Sales Agency (Bahamas) Limited (1993)
         (Bahamas)

(a) Registered Broker/Dealer      (b) Registered Investment Advisor

                                     C-10
<PAGE>

The Equitable Companies Incorporated (cont.)
    Donaldson Lufkin & Jenrette, Inc.
    The Equitable Life Assurance Society of the United States (cont.)

         Fox Run, Inc. (1994) (Massachusetts)

         STCS, Inc. (1992) (Delaware)

         CCMI Corporation (1994) (Maryland)

         FTM Corporation (1994) (Maryland)

         HVM Corporation (1994) (Maryland)

         Equitable BJVS, Inc. (1992) (California)

         Equitable Rowes Wharf, Inc. (1995) (Massachusetts)

         GP/EQ Southwest, Inc. (1995) (Texas) (94.132%)

         Camelback JVS, Inc. (1995) (Arizona)

         ELAS Realty, Inc. (1996) (Delaware)

         Equitable Realty Assets Corporation (1983)(Delaware)

         100 Federal Street Realty Corporation (Massachusetts)

   
         Equitable Structured Settlement Corporation (1996) (Delaware)
    

         Equitable Holding Corporation (1985) (Delaware)

              EQ Financial Consultants, Inc. (formerly
              Equico Securities, Inc.) (l97l) (Delaware) (a) (b)

              ELAS Securities Acquisition Corp. (l980) (Delaware)

              100 Federal Street Funding Corporation (Massachusetts)

              EquiSource of New York, Inc. (1986) (New York)  (See
              Addendum A for subsidiaries)

              Equitable Casualty Insurance Company (l986) (Vermont)

              EREIM LP Corp. (1986) (Delaware)

                   EREIM LP Associates (1%)

                        EML Associates (.02%)

              Six-Pac G.P., Inc. (1990) (Georgia)

(a) Registered Broker/Dealer      (b) Registered Investment Advisor

                                     C-11
<PAGE>

The Equitable Companies Incorporated (cont.)
    Donaldson Lufkin & Jenrette, Inc.
    The Equitable Life Assurance Society of the United States (cont.)
         Equitable Holding Corporation (cont.)

              Equitable Distributors, Inc. (1988) (Delaware) (a)

              Equitable JVS, Inc. (1988) (Delaware)

              Astor/Broadway Acquisition Corp. (1990) (New York)

              Astor Times Square Corp. (1990) (New York)

              P.C. Landmark, Inc. (1990) (Texas)

              Equitable JVS II, Inc. (1994) (Maryland)

              EJSVS, Inc. (1995) (New Jersey)

         Donaldson, Lufkin & Jenrette, Inc. (1985 by EIC; 1993 by EQ and
              EHC) (Delaware) (36.1%) (See Addendum B(1) for
              subsidiaries)

         JMR Realty Services, Inc. (1994) (Delaware)

   
    

         Equitable Investment Corporation (l97l) (New York)

              Stelas North Carolina Limited Partnership (50% limited
              partnership interest) (l984)

              Equitable JV Holding Corporation (1989) (Delaware)

              Alliance Capital Management Corporation (l991) (Delaware) (b)
              (See Addendum  B(2) for subsidiaries)

              Equitable Capital Management Corporation (l985) (Delaware) (b)

                   Alliance Capital Management L.P. (1988) (Delaware)
                   (14.67% limited partnership interest)

              EQ Services, Inc. (1992) (Delaware)

              Equitable Agri-Business, Inc. (1984) Delaware

              Equitable Real Estate Investment Management, Inc. (l984)
              (Delaware) (b) (See Addendum B (3) for subsidiaries)

(b) Registered Investment Advisor

                                     C-12
<PAGE>

                 ORGANIZATION CHART OF EQUITABLE'S AFFILIATES


                            ADDENDUM A - SUBSIDIARY
                        OF EQUITABLE HOLDING CORPORATION
                       HAVING MORE THAN FIVE SUBSIDIARIES

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

EquiSource of New York, Inc. (formerly Traditional Equinet Business Corporation
of New York) has the following subsidiaries that are brokerage companies to
make available to Equitable Agents within each state traditional (non-equity)
products and services not manufactured by Equitable:

      EquiSource of Alabama, Inc. (1986) (Alabama)
      EquiSource of Arizona, Inc. (1986) (Arizona)
      EquiSource of Arkansas, Inc. (1987) (Arkansas)
      EquiSource Insurance Agency of California, Inc. (1987) (California)
      EquiSource of Colorado, Inc. (1986) (Colorado)
      EquiSource of Delaware, Inc. (1986) (Delaware)
      EquiSource of Hawaii, Inc. (1987) (Hawaii)
      EquiSource of Maine, Inc. (1987) (Maine)
      EquiSource Insurance Agency of Massachusetts, Inc. (1988)
      (Massachusetts)
      EquiSource of Montana, Inc. (1986) (Montana)
      EquiSource of Nevada, Inc. (1986) (Nevada)
      EquiSource of New Mexico, Inc. (1987) (New Mexico)
      EquiSource of Pennsylvania, Inc. (1986) (Pennsylvania)
      EquiSource Insurance Agency of Utah, Inc. (1986) (Utah)
      EquiSource of Washington, Inc. (1987) (Washington)
      EquiSource of Wyoming, Inc. (1986) (Wyoming)

                                     C-13
<PAGE>

                  ORGANIZATION CHART OF EQUITABLE'S AFFILIATES
                      ADDENDUM B - INVESTMENT SUBSIDIARIES
                       HAVING MORE THAN FIVE SUBSIDIARIES

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

Donaldson, Lufkin & Jenrette, Inc. has the following subsidiaries, and
approximately 150 other subsidiaries, most of which are special purpose
subsidiaries (the number fluctuates according to business needs):

         Donaldson, Lufkin & Jenrette, Securities Corporation (1985)
         (Delaware) (a) (b)
              Wood, Struthers & Winthrop Management Corp. (1985)
              (Delaware) (b)
         Autranet, Inc. (1985) (Delaware) (a)
         DLJ Real Estate, Inc.
         DLJ Capital Corporation (b)
         DLJ Mortgage Capital, Inc. (1988) (Delaware)
              Column Financial, Inc. (1993) (Delaware) (50%)

Alliance Capital Management Corporation (as general partner) (b) has the
following subsidiaries:

         Alliance Capital Management L.P. (1988) (Delaware) (b)
              Alliance Capital Management Corporation of Delaware, Inc.
             (Delaware)
                   Alliance Fund Services, Inc. (Delaware) (a)
                   Alliance Fund Distributors, Inc. (Delaware) (a)
                   Alliance Capital Oceanic Corp. (Delaware)
                   Alliance Capital Management Australia Pty. Ltd.
                   (Australia)
                   Meiji - Alliance Capital Corp. (Delaware) (50%)
                   Alliance Capital (Luxembourg) S.A. (99.98%)
                   Alliance Eastern Europe Inc. (Delaware)
                   Alliance Barra Research Institute, Inc. (Delaware)
                   (50%)
                   Alliance Capital Management Canada, Inc. (Canada)
                   (99.99%)
                   Alliance Capital Management (Brazil) Llda
                   Alliance Capital Global Derivatives Corp. (Delaware)
                   Alliance International Fund Services S.A.
                   (Luxembourg)
                   Alliance Capital Management (India) Ltd. (Delaware)
                   Alliance Capital Mauritius Ltd.
                   Alliance Corporate Finance Group, Incorporated
                   (Delaware)
                        Equitable Capital Diversified Holdings, L.P. I
                        Equitable Capital Diversified Holdings, L.P. II
                   Curisitor Alliance L.L.C. (Delaware)
                        Curisitor Holdings Limited (UK)
                        Alliance Capital Management (Japan), Inc.
                        Alliance Capital Management (Asia) Ltd.
                        Alliance Capital Management (Turkey), Ltd.
                        Cursitor Alliance Management Limited (UK)

(a) Registered Broker/Dealer      (b) Registered Investment Advisor

                                     C-14
<PAGE>

                  ORGANIZATION CHART OF EQUITABLE'S AFFILIATES
                               ADDENDUM B (Cont.)
                            INVESTMENT SUBSIDIARIES
                       HAVING MORE THAN FIVE SUBSIDIARIES

Equitable Real Estate Investment Management Inc. (b) has the following
subsidiaries:

         Equitable Realty Portfolio Management, Inc. (1984) (Delaware)
              EQK Partners (100% general partnership interest)
         Compass Management and Leasing Co. (formerly EREIM, Inc.) (1984)
         (Colorado)
         Equitable Real Estate Capital Markets, Inc. (1987) (Delaware)
         (a)
         EPPNLP Corp. (1987) (Delaware)
         Equitable Pacific Partners Corp. (1987) (Delaware)
              Equitable Pacific Partners Limited Partnership
         EREIM Managers Corp. (1986) (Delaware)
              ML/EQ Real Estate Portfolio, L.P.
                   EML Associates, L.P. (80%)
         Compass Retail, Inc. (1990) (Delaware)
         Compass Management and Leasing, Inc. (1991) (Delaware)
              CJVS, Inc. (1994) (California)
              Compass Cayman (1996) (Cayman Islands)
              Compass Management and Leasing (UK) Limited
         Column Financial, Inc. (1993) (Delaware) (50%)
         Buckhead Strategic Corp. (1994) (Delaware)
              Buckhead Strategic Fund, L.P.
                   BH Strategic Co. I, L.P.
                   BH Strategic Co. II, L.P.
                   BH Strategic Co. III, L.P.
                   BH Strategic Co. IV, L.P.
         Community Funding, Inc. (1994) (Delaware)
              Community Mortgage Fund, L.P. (1994) (Delaware)
         Buckhead Strategic Corp., II (1995) (Delaware)
              Buckhead Strategic Fund L.P. II
                   Buckhead Co. I, L.P.
                   Buckhead Co. II, L.P.
                   Buckhead Co. III, L.P.
                        HYDOC, L.L.C.
                        Headwind Holding Corp.
                   Buckhead Co. IV, L.P.
                   Tricon Corp.
                        Tricon, L.P.
         Equitable Real Estate Hyperion Capital Advisors LLC (1995)
         (Delaware)

                                     C-15
<PAGE>

                                AXA GROUP CHART

   
The information listed below is dated as of December 31, 1996; percentages
shown represent voting power. The name of the owner is noted when AXA
indirectly controls the company.
    

                 AXA INSURANCE AND REINSURANCE BUSINESS HOLDING

COMPANY                           COUNTRY       VOTING POWER
- -------                           -------       ------------

   
Axa Assurances Iard               France        99%

Axa Assurances Vie                France        100% by Axa and Axa Courtage
                                                Vie

Axa Courtage Iard                 France        99.9% by Axa and Axa Assurances
                                                Iard

Axa Courtage Vie                  France        99.4% by Axa and Axa Assurances
                                                Iard and Axa Courtage Iard
    

Alpha Assurances Vie              France        100%

Axa Direct                        France        100%

Direct Assurances Iard            France        100% by Axa Direct

Direct Assurance Vie              France        100% by Axa Direct

Axa Direkt Versicherung A.G.      Germany       100% owned by Axa Direct

   
Axiva                             France        100% by Axa and Axa Courtage
                                                Vie
    

Defense Civile                    France        95%

   
Societe Francaise d'Assistance    France        100% by SFA Holding

Monvoisin Assurances              France        99.9% by different companies
                                                and Mutuals

Societe Beaujon                   France        99.9%

Lor Finance                       France        99.9%

Jour Finance                      France        100% by Alpha Assurances Iard
                                                and by Axa Assurances Iard

Compagnie Auxiliaire pour le      France        99.8% by Societe Beaujon
Commerce and l'Industrie

C.F.G.A.                          France        99.96% owned by Mutuals and
                                                Finaxa

Axa Global Risks                  France        100% owned by Axa and Mutuals

Saint Bernard Diffusion           France        94.92% owned by Direct
                                                Assurances Iard

Sogarep                           France        95%, (100% with Mutuals)
    

Argovie                           France        100% by Axiva and SCA Argos

   
Finargos                          France        70.5% owned by Axiva
    

                                     C-16
<PAGE>

COMPANY                           COUNTRY       VOTING POWER
- -------                           -------       ------------

   
Astral Finance                    France        99.33% by Axa Courtage Vie
    

Argos                             France        N.S.

Finaxa Belgium                    Belgium       100%

   
Axa Belgium                       Belgium       26.8% by Axa(SA) and 72.6% by
                                                Finaxa Belgium

De Kortrijske Verzekering         Belgium       99.8% by Axa Belgium

Juris                             Belgium       100% owned by Finaxa Belgium
    

Finaxa Luxembourg                 Luxembourg    100%

   
Axa Assurance IARD Luxembourg     Luxembourg    99.9%

Axa Assurance Vie Luxembourg      Luxembourg    99.9%

Axa Aurora                        Spain         50% owned by Axa

Aurora Polar SA de Seguros y      Spain         99.4% owned by Axa Aurora
Reaseguros

Axa Vida SA de Seguros y          Spain         89.82% owned by Aurora Polar 5%
Reaseguros                                      by Axa

Axa Gestion de Seguros y          Spain         99.1% owned by Axa Aurora
Reaseguros

Hilo Direct Seguros               Spain         99.9% by Axa Aurora

Axa Assicurazioni                 Italy         100% owned by Axa
    

Eurovita                          Italy         30% owned by Axa Assicurazioni

   
Axa Equity & Law plc              U.K.          99.9% owned by Axa
    

Axa Equity & Law Life             U.K.          100% by Axa Equity & Law plc
Assurance Society

   
Axa Equity & Law International    U.K.          100% owned by Axa Equity & Law
                                                Life Assurance Society

Axa Leven                         The           100% by Axa Equity & Law Life 
                                  Netherlands   Assurance Society

Axa Insurance                     U.K.          100% owned by Axa

Axa Global Risks                  U.K.          100% owned by Axa Global Risks
                                                (France)

Axa Canada                        Canada        100% owned by Axa

Boreal Insurance                  Canada        100% owned by Gestion Fracapar
    

Axa Assurances Inc.               Canada        100% owned by Axa Canada

                                     C-17
<PAGE>

COMPANY                           COUNTRY       VOTING POWER
- -------                           -------       ------------

   
Axa Insurance Inc.                Canada        100% owned by Axa Canada and
                                                Axa Assurance Inc.
    

Anglo Canada General Insurance    Canada        100% owned by Axa Canada
Cy

Axa Pacific Insurance             Canada        100% by Boreal Insurance

Boreal Assurances Agricoles       Canada        100% by Boreal Insurance

   
Sime Axa Berhad                   Malaysia      30% owned by Axa and Axa
                                                Reassurance
    

Axa Sime Investment Holdings      Singapore     50%
Pte Ltd

Axa Sime Assurance                Hong Kong     100% owned by Axa Sime Invt.
                                                Holdings Pte Ltd

Axa Sime Assurance                Singapore     100% owned by Axa Sime Invt
                                                Holdings Pte Ltd

Axa Life Insurance                Hong Kong     100%

PT Asuransi Axa Indonesia         Indonesia     80%

   
Equitable Cies Incorp.            U.S.A.        60.8% between by Axa, 44.69%
                                                Financiere 45, 3.8%, Lorfinance
                                                7.6% and Axa Equity & Law Life
                                                Association Society 4.8%
    

Equitable Life Assurance of       U.S.A.        100% owned by Equitable Cies
the USA                                         Inc.

   
National Mutual Holdings Ltd      Australia     51% between Axa, 42.1% and Axa
                                                Equity & Law Life Assurance
                                                Society 8.9%
    

The National Mutual Life          Australia     100% owned by National Mutual 
Association of Australasia Ltd                  Holdings Ltd

   
National Mutual International     Australia     100% owned by National Mutual 
Pty Ltd                                         Holdings Ltd
    

National Mutual (Bermuda) Ltd     Australia     100% owned by National Mutual
                                                International Pty Ltd

   
National Mutual Asia Ltd          Australia     55% owned by National Mutual
                                                Holdings Ltd and 20% by Datura
                                                Ltd and 13% by National Mutual
                                                Life Association of Australasia
    

Australian Casualty & Life Ltd    Australia     100% owned by National Mutual
                                                Holdings Ltd

National Mutual Health            Australia     100% owned by National Mutual
Insurance Pty Ltd                               Holdings Ltd

                                     C-18
<PAGE>

COMPANY                           COUNTRY       VOTING POWER
- -------                           -------       ------------

   
Axa Reassurance                   France        100% owned by Axa, Axa
                                                Assurances Iard and Axa Global
                                                Risks

Axa Re Finance                    France        80% owned by Axa Reassurance

Axa Re Vie                        France        99.9% owned by Axa Reassurance

Axa Cessions                      France        100% by Axa
    

Axa Re Mexico                     Mexico        100% owned by Axa Reassurance

Axa Re Asia                       Singapore     100% owned by Axa Reassurance

Axa Re U.K. Plc                   U.K.          100% owned by Axa Re U.K.
                                                Holding

Axa Re U.K. Holding               U.K.          100% owned by Axa Reassurance

   
Axa Re U.S.A.                     U.S.A.        100% owned by Axa America and
                                                Axa Reassurance
    

Axa America                       U.S.A.        100% owned by Axa Reassurance

International Technology          U.S.A.        80% owned by Axa America
Underwriters Inc. (INTEC)

Axa Re Life                       U.S.A.        100% owned by Axa Re Vie

C.G.R.M.                          Monaco        100% owned by Axa Reassurance

Axa Life Insurance                Japan         100% owned by Axa

   
Dongbu Axa Life Insurance Co      Korea         50% owned by Axa
Ltd

Axa Oyak Hayat Sigota             Turkey        60% owned by Axa

Oyak Sigorta                      Turkey        11% owned by Axa
    

                                     C-19
<PAGE>

                             AXA FINANCIAL BUSINESS

COMPANY                           COUNTRY       VOTING POWER
- -------                           -------       ------------

Compagnie Financiere de Paris     France        96.9%, (100% with Mutuals)
(C.F.P.)

Axa Banque                        France        98.7% owned by C.F.P.

Financiere 78                     France        100% owned by C.F.P.

Axa Credit                        France        65% owned by C.F.P.

   
Axa Gestion Interessement         France        100% owned by Axa Asset
                                                Management Europe
    

Compagnie Europeenne de Credit    France        100% owned by C.F.P.
(C.E.C.)

Fidei                             France        20.7% owned by C.F.P. and 10.8%
                                                by Axamur

   
Societe de Placements             France        98.58% with Mutuals
Selectionnes S.P.S.

Presence et Initiative            France        100% with Mutuals
    

Vamopar                           France        100% owned by Societe Beaujon

Financiere Mermoz                 France        100%

Axa Asset Management Europe       France        100%

Axa Asset Management              France        100% owned by Axa Asset 
Partenaires                                     Management Europe

Axa Asset Management Conseils     France        100% owned by Axa Asset
                                                Management Europe

Axa Asset Management              France        100% owned by Axa Asset 
Distribution                                    Management Europe

   
Axa Equity & Law Home Loans       U.K.          100% owned by Axa Equity & Law
                                                Plc

Axa Equity & Law Commercial       U.K.          100% owned by Axa Equity & Law
Loans                                           Plc
    

                                     C-20
<PAGE>

COMPANY                           COUNTRY       VOTING POWER
- -------                           -------       ------------

Alliance Capital Management       U.S.A.        59% held by ELAS

   
Donaldson Lufkin & Jenrette       U.S.A.        44.1% owned by ELAS Cies Inc.
                                                and 36.1% by Equitable Holding
                                                Cies

National Mutual Funds             Australia     100% owned by National Mutual
Management (Global) Ltd                         Holdings Ltd.

National Mutual Funds             USA           100% by National Mutual Funds
Management North America                        Management (Global) Ltd
Holding Inc.
    

Cogefin                           Luxembourg    100% owned by Axa Belgium

   
Financiere 45                     France        99.8% owned by Axa

Mofipar                           France        99.76% owned by Axa
    

ORIA                              France        100% owned by Axa Millesimes

Axa Oeuvres d'Art                 France        100% by Mutuals

   
Axa Cantenac Brown                France        100% by Societe Beaujon

Axa Suduiraut                     France        99.6% owned by Societe Beaujon

Colisee Acti Finance 2            France        99.8% owned by Axa Assurances
                                                Iard Mutuelle
    

                                     C-21
<PAGE>

                            AXA REAL ESTATE BUSINESS

COMPANY                           COUNTRY       VOTING POWER
- -------                           -------       ------------

   
C.I.P.M.                          France        97.8% with Mutuals
    

Fincosa                           France        100% owned by C.I.P.M.

Prebail                           France        100% owned by Societe Beaujon
                                                and C.F.P.

   
Axamur                            France        100% by different companies and
                                                Mutuelles

Parigest                          France        100% by Mutuals, C.I.P.M. and
                                                Fincosa

Parimmo                           France        100% by the insurance companies
                                                and Mutuals

S.G.C.I.                          France        100% by different companies and
                                                Mutuelles

Transaxim                         France        100% owned by S.G.C.I. and
                                                C.P.P.
    

Compagnie Parisienne de           France        100% owned by S.G.C.I.
Participations

   
Monte Scopando                    France        100% owned by C.P.P.

Matipierre                        France        100% by different companies

Securimmo                         France        87.12% by different companies
                                                and Mutuals

Paris Orleans                     France        100% by Axa Courtage Iard

Colisee Bureaux                   France        100% by different companies and
                                                Mutuals

Colisee Premiere                  France        100% by different companies and
                                                Mutuals

Colisee Laffitte                  France        100% by Colisee Bureaux

Fonciere Carnot Laforge           France        100% by Colisee Premiere
    

Parc Camoin                       France        100% by Colisee Premiere

Delta Point du Jour               France        100% owned by Matipierre

Paroi Nord de l'Arche             France        100% owned by Matipierre

Falival                           France        100% owned by Axa Reassurance

   
Compagnie du Gaz d'Avignon        France        99% owned by Axa Ass Iard

Ahorro Familiar                   France        42.2% owned by Axa Assurances
                                                Iard
    

Fonciere du Val d'Oise            France        100% owned by C.P.P.

   
Sodarec                           France        100% owned by C.P.P.
    

                                     C-22
<PAGE>

COMPANY                           COUNTRY       VOTING POWER
- -------                           -------       ------------

   
Centrexpo                         France        100% owned by C.P.P.

Fonciere de la Vile du Bois       France        100% owned by Centrexpo

Colisee Seine                     France        100% owned by different
                                                companies

Translot                          France        100% owned by SGCI
    

S.N.C. Dumont d'Urville           France        100% owned by Colisee Premiere

       

Colisee Federation                France        100% by SGCI

Colisee Saint Georges             France        100% by SGCI

   
Drouot Industrie                  France        50% by SGCI and 50% by Axamur

Colisee Vauban                    France        99.6% by Matipierre

Fonciere Colisee                  France        100% by Matipierre and
                                                different companies
    

Axa Pierre S.C.I.                 France        97.6% owned by different
                                                companies and Mutuals

   
Axa Millesimes                    France        85.2% owned by AXA and Mutuals
    

Chateau Suduirault                France        100% owned by Axa Millesimes

   
Diznoko                           Hongrie       95% owned by Axa Millesimes
    

Compagnie Fonciere Matignon       France        100% by different companies and
                                                Mutuals

Equitable Real Estate             U.S.A.        100% owned by ELAS
Investment

   
Quinta do Noval Vinhos S.A.       Portugal      99.6% owned by Axa Millesimes
    

                                     C-23
<PAGE>

                               OTHER AXA BUSINESS

COMPANY                           COUNTRY       VOTING POWER
- -------                           -------       ------------

   
A.N.F.                            France        95.4% owned by Finaxa

Lucia                             France        20.6% owned by Axa Assurances
                                                Iard and 8.6% by Mutuals

Schneider                         France        10.4%
    

                                     C-24
<PAGE>

                  ORGANIZATION CHART OF EQUITABLE'S AFFILIATES

                                     NOTES
                                     -----

1.   The year of formation or acquisition and state or country of incorporation
     of each affiliate is shown.

2.   The chart omits certain relatively inactive special purpose real estate
     subsidiaries, partnerships, and joint ventures formed to operate or
     develop a single real estate property or a group of related properties,
     and certain inactive name-holding corporations.

3.   All ownership interests on the chart are 100% common stock ownership
     except: (a) The Equitable Companies Incorporated's 44.1% interest in
     Donaldson, Lufkin & Jenrette, Inc. and Equitable Holding Corporation's
     36.1% interest in same; (b) as noted for certain partnership interests;
     (c) Equitable Life's ACMC, Inc.'s and Equitable Capital Management
     Corporation's limited partnership interests in Alliance Capital Management
     L.P.; (d) as noted for certain subsidiaries of Alliance Capital Management
     Corp. of Delaware, Inc.; (e) Treasurer Robert L. Bennett's 20% interest in
     Compass Management and Leasing Co. (formerly EREIM, Inc.); and (f) DLJ
     Mortgage Capital's and Equitable Real Estate's respective ownerships, 50%
     each in Column Financial, Inc.

4.   The operational status of the entities shown as having been formed or
     authorized but "not yet fully operational" should be checked with the
     appropriate operating areas, especially for those that are start-up
     situations.

5.   The following entities are not included in this chart because, while they
     have an affiliation with The Equitable, their relationship is not the
     ongoing equity-based form of control and ownership that is characteristic
     of the affiliations on the chart, and, in the case of the first two
     entities, they are under the direction of at least a majority of "outside"
     trustees:

   
                              The Equitable Funds
                             The Hudson River Trust
                               EQ Advisors Trust
                               Separate Accounts

6.   This chart was last revised on March 31, 1997.
    

                                     C-25
<PAGE>

Item 27. Number of Contractowners

   
         As of March 31, 1997, there were 926 owners of qualified and
non-qualified contracts offered by the registrant hereunder.
    


Item 28. Indemnification

         Indemnification of Principal Underwriter

         To the extent permitted by law of the State of New York and subject to
all applicable requirements thereof, Equitable Distributors, Inc. has
undertaken to indemnify each of its directors and officers who is made or
threatened to be made a party to any action or proceeding, whether civil or
criminal, by reason of the fact the director or officer, or his or her testator
or intestate, is or was a director or officer of Equitable Distributors, Inc.

         Undertaking

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


Item 29. Principal Underwriters

   
         (a) Equitable Distributors, Inc., an indirect wholly-owned subsidiary
of Equitable, is the principal underwriter for Separate Account No. 49. The
principal business address of Equitable Distributors, Inc. is 1290 Avenue of
the Americas, New York, NY 10104.
    

         (b) Set forth below is certain information regarding the directors and
principal officers of Equitable Distributors, Inc. The business address of the
persons whose names are preceded by an asterisk is that of Equitable
Distributors, Inc.

                                     C-26
<PAGE>

NAME AND PRINCIPAL                     POSITIONS AND OFFICES
BUSINESS ADDRESS                       WITH UNDERWRITER
- ----------------                       ----------------

*Jerome Golden                         Chairman of the Board and Director

 James A. Shepherdson, III             Co-Chief Executive Officer, Co-President,
 660 Newport Center Drive              Managing Director, and Director
 Suite 1200
 Newport Beach, CA 92660

 Greg Brakovich                        Co-Chief Executive Officer, Co-President,
 660 Newport Center Drive              Managing Director, and Director
 Suite 1200
 Newport Beach, CA 92660

 Phillip Meserve                       Managing Director
 660 Newport Center Drive
 Suite 1200
 Newport Beach, CA 92660

 Dennis Witte                          Senior Vice President
 135 W 50th Street
 New York, NY 10019

*James M. Benson                       Director (until 5/1/97)


*William T. McCaffrey                  Director

 Thomas D. Bullen                      Chief Financial Officer
 200 Plaza Drive
 Secaucus, NJ 07096-1583

   
*Mary P. Breen                         Vice President and Counsel

 Michael Brzozowski                    Chief Compliance Officer
 1755 Broadway
 New York, NY 10020

*Ronald R. Quist                       Treasurer

*Janet Hannon                          Secretary

*Linda Galasso                         Assistant Secretary
    

         (c) The information under "Distribution of the Certificates" in the
Prospectus forming a part of this Registration Statement is incorporated herein
by reference.

Item 30. Location of Accounts and Records

                                     C-27
<PAGE>

   
         The records required to be maintained by Section 31(a) of the
Investment Company Act of 1940 and Rules 31a-1 to 31a-3 thereunder are
maintained by Equitable at 1290 Avenue of the Americas, New York, New York
10104. The policies files will be kept at Vantage Computer System, Inc., 301 W.
11th Street, Kansas City, Mo. 64105.
    


Item 31. Management Services

         Not applicable.


Item 32. Undertakings

The Registrant hereby undertakes:

         (a)  to file a post-effective amendment to this registration statement
              as frequently as is necessary to ensure that the audited
              financial statements in the registration statement are never more
              than 16 months old for so long as payments under the variable
              annuity contracts may be accepted;

         (b)  to include either (1) as part of any application to purchase a
              contract offered by the prospectus, a space that an applicant can
              check to request a Statement of Additional Information, or (2) a
              postcard or similar written communication affixed to or included
              in the prospectus that the applicant can remove to send for a
              Statement of Additional Information;

         (c)  to deliver any Statement of Additional Information and any
              financial statements required to be made available under this
              Form promptly upon written or oral request.

   
Equitable represents that the fees and charges deducted under the Certificates
described in this Registration Statement, in the aggregate, in each case, are
reasonable in relation to the services rendered, the expenses to be incurred,
and the risks assumed by Equitable under the respective Certificates. Equitable
bases its representation on its assessment of all of the facts and
circumstances, including such relevant factors as: the nature and extent of
such services, expenses and risks, the need for Equitable to earn a profit, the
degree to which the Certificates include innovative features, and regulatory
standards for the grant of exemptive relief under the Investment Company Act of
1940 used prior to October 1996, including the range of industry practice.
    

                                     C-28
<PAGE>

                                   SIGNATURES

   
         As required by the Securities Act of 1933 and the Investment Company
Act of 1940, the Registrant has duly caused this amendment to the registration
statement to be signed on its behalf, in the City and State of New York, on
this 29th day of April, 1997.
    


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

                                           By: The Equitable Life Assurance
                                               Society of the United States


                                           By: /s/ Jerome S. Golden
                                              ---------------------------------
                                              Jerome S. Golden
                                              President,
                                              Income Management Group,
                                              A Division of The Equitable Life
                                              Assurance Society of the United
                                              States

                                     C-29
<PAGE>

                                   SIGNATURES


         As required by the Securities Act of 1933 and the Investment Company
Act of 1940, the Depositor has duly caused this amendment to the registration
statement to be signed on its behalf, in the City and State of New York, on
this day 29th of April, 1997.


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


                                           By: /s/ Jerome S. Golden
                                              ---------------------------------
                                              Jerome S. Golden
                                              President, Income Management
                                              Group, A Division of The 
                                              Equitable Life Society of
                                              the United States


         As required by the Securities Act of 1933 and the Investment Company
Act of 1940, this amendment to the registration statement has been signed by
the following persons in the capacities and on the date indicated:

PRINCIPAL EXECUTIVE OFFICERS:

James M. Benson                            President and Director

William T. McCaffrey                       Senior Executive Vice President,
                                           Chief Operating Officer and Director

Joseph J. Melone                           Chairman of the Board, Chief
                                           Executive Officer and Director

PRINCIPAL FINANCIAL OFFICER:

Stanley B. Tulin                           Senior Executive Vice President and
                                           Chief Financial Officer

PRINCIPAL ACCOUNTING OFFICER:

/s/ Alvin H. Fenichel                      Senior Vice President and Controller
- ------------------------
Alvin H. Fenichel
April 29, 1997

DIRECTORS:

Claude Bebear              Jean-Rene Foutou             Winthrop Knowlton
James M. Benson            Norman C. Francis            Arthur L. Liman
Christopher Brocksom       Donald J. Greene             George T. Lowy
Francoise Colloc'h         John T. Hartley              William T. McCaffrey
Henri de Castries          John H.F. Haskell, Jr.       Joseph J. Melone
Joseph L. Dionne           W. Edwin Jarmain             George J. Sella, Jr.
William T. Esrey           G. Donald Johnston, Jr.      Dave H. Williams


By: /s/ Jerome S. Golden
   ------------------------
        Jerome S. Golden
        Attorney-in-Fact
        April 29, 1997

                                     C-30
<PAGE>

                                 EXHIBIT INDEX

EXHIBIT NO.                                                            PAGE NO.
- -----------                                                            --------
   
   4(l)       Forms of data pages for Accumulator-IRA and
              Accumulator-NQ.

   5(c)       Form of Enrollment Form/Application for
              Equitable Accumulator.

   9          Opinion and Consent of Jonathan E. Gaines, Esq., Vice
              President and Associate General Counsel of Equitable, as
              to the legality of the securities being registered.

  10(a)       Consent of Price Waterhouse LLP

  10(b)(2)    Power of Attorney of Didier Pineau-Valencienne 

  27          Financial Data Schedule
    
Yanwu

                                     C-31



<PAGE>

     ACCUMULATOR - IRA [(baseBUILDER COMBINED GUARANTEED MINIMUM INCOME BENEFIT
                                         AND GUARANTEED MINIMUM DEATH BENEFIT)]


                                     DATA


PART A -- THIS PART LISTS YOUR PERSONAL DATA.


OWNER:      [JOHN DOE]  [Owner must be the Annuitant]

ANNUITANT:  [JOHN DOE]                Age: [60]                 Sex: [Male]

CONTRACT:  GROUP ANNUITY CONTRACT NO. AC 7627

CERTIFICATE NUMBER:              [00000]

   ENDORSEMENTS ATTACHED:     Endorsement Applicable to IRA Certificates
                              Endorsement Applicable to Market Value Adjustment
                                Terms
                              Rider[s] to Endorsement Applicable to Market 
                                Value Adjustment Terms
                              Endorsement Applicable to Life Contingent Annuity
                              [Rider to Endorsement Applicable to Life 
                                Contingent Annuity]

   ISSUE DATE:                [May 1, 1997]

   CONTRACT DATE:             [May 1, 1997]

ANNUITY COMMENCEMENT DATE:    [August 22, 2027]

         THE MAXIMUM MATURITY AGE IS AGE [90] -- SEE SECTION 7.03.
         The Annuity Commencement Date may not be later than the Processing
         Date which follows your [90th] birthday.

         However, if you choose a date later than age 70 1/2, distribution of
         at least the minimum payments required must commence by April 1 of
         the calendar year following the calendar year in which you attain age
         70 1/2 (see item 2 of the Endorsement Applicable to IRA
         Certificates).

BENEFICIARY:      [JANE DOE]

SUCCESSOR OWNER/ANNUITANT:  [Applicable if the beneficiary is the spouse at 
                            the time of election and time of Owner/Annuitant's
                            death]  [JANE DOE]


No. 94ICB                                    Data page 1         (5/97)
<PAGE>


DATA PAGES (CONT'D)

PART B -- THIS PART DESCRIBES CERTAIN PROVISIONS OF YOUR CERTIFICATE.


INITIAL CONTRIBUTION RECEIVED (SEE SECTION 3.02):                [$10,000.00]

INVESTMENT OPTIONS AVAILABLE (SEE PART II); YOUR ALLOCATION IS ALSO SHOWN.

<TABLE>
<CAPTION>
INVESTMENT OPTIONS                                                                     ALLOCATION (SEE SECTION 3.01)
- ------------------                                                                     -----------------------------
<S>                                                                                    <C>
      [EQ/PUTNAM GROWTH & INCOME FUND
      EQ/PUTNAM INVESTORS GROWTH FUND
      EQ/PUTNAM INTERNATIONAL EQUITY FUND
      MFS RESEARCH FUND
      MFS EMERGING GROWTH COMPANIES FUND
      MERRILL LYNCH BASIC VALUE EQUITY FUND
      MERRILL LYNCH WORLD STRATEGY FUND
      ALLIANCE MONEY MARKET FUND
      ALLIANCE HIGH YIELD FUND
      ALLIANCE COMMON STOCK FUND                                                                    $10,000.00
      ALLIANCE AGGRESSIVE STOCK FUND
      ALLIANCE SMALL CAP GROWTH FUND
      GUARANTEE PERIODS (CLASS I)
       EXPIRATION DATE AND GUARANTEED RATE
       FEBRUARY 15, 1998
       FEBRUARY 15, 1999 FEBRUARY 15, 2000 FEBRUARY 15, 2001 FEBRUARY 15, 2002
       FEBRUARY 15, 2003 FEBRUARY 15, 2004 FEBRUARY 15, 2005 FEBRUARY 15, 2006
       FEBRUARY 15, 2007]
                                                                                      ---------------------------
                                                                                      TOTAL:         [$10,000.00]
</TABLE>

Investment Options shown are Investment Funds of our Separate Account No. 49
and Guarantee Periods shown are in the Guaranteed Period Account. See
Endorsement Applicable to Market Value Adjustment Terms.

"TYPES" OF INVESTMENT OPTIONS (SEE SECTION 4.02):   Not applicable

GUARANTEED INTEREST ACCOUNT (SEE SECTION 2.01):     Not available under this 
                                                    Certificate


No. 94ICB                                    Data page  2         (5/97)

<PAGE>


DATA PAGES (CONT'D)


BUSINESS DAY (SEE SECTION 1.05): A Business Day for this Certificate will mean
any day on which the New York Stock Exchange is open for trading.

PROCESSING DATES (SEE SECTION 1.20): A Processing Date is each Contract Date
anniversary.

AVAILABILITY OF INVESTMENT OPTIONS (SEE SECTION 2.04): (See Data pages, Part
C; Allocation Restrictions)

ALLOCATION OF CONTRIBUTIONS (SEE SECTION 3.01): Except as indicated below,
your initial and any subsequent Contributions are allocated according to your
instructions.

If you have elected Principal Assurance, then a portion of your initial
Contribution is allocated by us to a Guarantee Period you have selected. The
remaining portion of your initial Contribution is allocated to the Investment
Funds according to your instructions. Any subsequent Contributions will be
allocated according to your instructions. (See Data pages, Part C; Allocation
Restrictions)

CONTRIBUTION LIMITS (SEE SECTION 3.02): We will only accept initial
Contributions of at least $5,000 in the form of either a rollover Contribution
or a direct custodian-to-custodian transfer from other individual retirement
arrangements. Subsequent Contributions may be made in an amount of at least
$1,000. Subsequent Contributions may be "regular" IRA Contributions (limited
to a maximum of $2,000 a year), rollover Contributions or direct transfers.
Rollover Contributions and direct transfers are not subject to the $2,000
annual limit. "Regular" IRA Contributions may not be made for the taxable year
in which you attain age 70 1/2 and thereafter. Rollover and direct transfer
Contributions may be made until you attain age 79. However, any amount
contributed after you attain age 70 1/2 must be net of your minimum
distribution for the year in which the rollover or direct transfer
Contribution is made (see item 2 Annuity Commencement Date in Endorsement
Applicable to IRA Certificates). We may refuse to accept any Contribution if
the sum of all Contributions under your Certificate 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.

TRANSFER RULES (SEE SECTION 4.02): Transfers among Investment Options may be
made at any time during the Contract Year.


No. 94ICB                                    Data page 3         (5/97)


<PAGE>


DATA PAGES (CONT'D)


ALLOCATION OF WITHDRAWALS (SEE SECTION 5.01): Lump Sum Withdrawals - You must
provide withdrawal instructions indicating from which Investment Options the
Lump Sum Withdrawal and any withdrawal charge will be taken; Minimum
Distribution Withdrawals - Unless you specify otherwise, Minimum Distribution
Withdrawals will be withdrawn on a pro rata basis from your Annuity Account
Value in the Investment Funds. If there is insufficient value or no value in
the Investment Funds, any additional amount of the withdrawal required or the
total amount of the withdrawal, as applicable, will be withdrawn from the
Guarantee Periods in order of the earliest Expiration Date(s) first.

WITHDRAWAL RESTRICTIONS (SEE SECTION 5.01): Minimum Distribution Withdrawals -
May be elected in the year in which you attain age 70 1/2 or at a later date.
Minimum Distribution Withdrawals will be made annually.

MINIMUM WITHDRAWAL AMOUNT (SEE SECTION 5.01): Lump Sum Withdrawals minimum -
$1,000; Minimum Distribution Withdrawals minimum - $250.

MINIMUM AMOUNT OF ANNUITY ACCOUNT VALUE AFTER A WITHDRAWAL (SEE SECTION 5.02):
Requests for a withdrawal must be for either (a) 90% or less of the Cash Value
or (b) 100% of the Cash Value (surrender of the Certificate).

We will NOT exercise our rights, described in Sections 5.02(b) and 5.02(c), to
terminate the Certificate.

DEATH BENEFIT AMOUNT (SEE SECTION 6.01):

The Annuity Account Value, or, if greater, the Guaranteed Minimum Death
Benefit defined below.

         Guaranteed Minimum Death Benefit
         [APPLICABLE TO RESIDENTS IN ALL STATES EXCEPT NEW YORK]
              [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) on each Contract Date
              anniversary through the Annuitant's age 80, and 0% thereafter,
              and is adjusted for any subsequent contributions and
              withdrawals.]

              [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 current Guaranteed
              Minimum Death Benefit through the Annuitant's age 80, and is
              adjusted for any subsequent contributions and withdrawals.]

No. 94ICB                                    Data page 4         (5/97)


<PAGE>

DATA PAGES (CONT'D)


         [APPLICABLE TO NEW YORK RESIDENTS ONLY]
         [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
         current Guaranteed Minimum Death Benefit, and is adjusted for any
         subsequent Contributions and withdrawals.

         Upon your death, the Guaranteed Minimum Death Benefit will be reset
         to the Annuity Account Value in the Investment funds, plus the sum of
         the Guaranteed Period Amounts in each Guarantee Period, if greater
         than the Guaranteed Minimum Death Benefit determined above.]

         [IF A SUCCESSOR OWNER/ANNUITANT IS ELECTED]
         [On the Processing Date following your death, if the successor
         Owner/Annuitant election is in effect at your death, the Guaranteed
         Minimum Death Benefit will be reset at the greater of the current
         Guaranteed Minimum Death Benefit and the current Annuity Account
         Value in the Investment Funds. In determining whether the Guaranteed
         Minimum Death Benefit will continue to grow, we can use the age (as
         of the Processing Date) of the successor Owner/Annuitant.]

         [IF 6% TO AGE 80 ROLL UP GUARANTEED MINIMUM DEATH BENEFIT OR
         GUARANTEED MINIMUM INCOME BENEFIT IS ELECTED - Withdrawals greater
         than 6% of the Annuity Account Value] [IF ANNUAL RATCHET TO AGE 80
         GUARANTEED MINIMUM DEATH BENEFIT IS ELECTED - Any withdrawal] will
         cause a reduction in the Guaranteed Minimum Death Benefit on a pro
         rata basis.

         Withdrawals of 6% or less will cause a dollar-for-dollar reduction in
         the Guaranteed Minimum Death Benefit [and Guaranteed Minimum Income
         Benefit Base].]

NORMAL FORM OF ANNUITY (SEE SECTION 7.04):  Life Annuity 10 Year Period Certain

AMOUNT OF ANNUITY BENEFIT (SEE SECTION 7.05): 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.

INTEREST RATE TO BE APPLIED IN ADJUSTING FOR MISSTATEMENT OF AGE OR SEX (SEE
SECTION 7.06): 6% per year

MINIMUM AMOUNT TO BE APPLIED TO AN ANNUITY (SEE SECTION 7.06): $2,000, as well
as minimum of $20 for initial monthly annuity payment.



No. 94ICB                                    Data page 5         (5/97)

<PAGE>

DATA PAGES (CONT'D)


[IF GUARANTEED MINIMUM INCOME BENEFIT IS ELECTED]
[GUARANTEED MINIMUM INCOME BENEFIT (SEE SECTION 7.08): You may apply your
Annuity Account Value in the Investment Funds during the period of time
indicated below to purchase a minimum amount of guaranteed lifetime income
under our Income Manager (Life Annuity with a Period Certain) Certificate. The
Income Manager (Life Annuity with a Period Certain) provides payments during a
period certain with payments continuing for life thereafter. The period
certain is based on the Annuitant's age at the time the Income Manager (Life
Annuity with a Period Certain) is elected. The period certain is 10 years for
Annuitant ages 60 through 75; 9 years for Annuitant age 76; 8 years for
Annuitant age 77; and 7 years for Annuitant ages 78 through 83.

The Guaranteed Minimum Income Benefit is available only if it is exercised
within 30 days following the 7th or later Contract Date anniversary under this
Certificate. However, it may not be exercised earlier than the Annuitant's age
60, nor later than the Annuitant's age 83 [Applicable to Annuitant issue ages
20 to 44 - except that for Annuitant's issue ages 20 to 44, it may be
exercised following the 15th or later Contract Date anniversary].

On the Transaction Date that you exercise Guaranteed Minimum Income Benefit,
your periodic 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 amount of income that would be
provided based on your Annuity Account Value in the Investment Funds as of the
Transaction Date and our then current annuity purchase factors.

If you have Annuity Account Value in the Guaranteed Period Account under your
Accumulator Certificate as of the Transaction Date that you exercise the
Guaranteed Minimum Income Benefit, such Annuity Account Value will also be
applied (at current annuity purchase factors) towards the purchase of payments
under the Income Manager (Life Annuity with a Period Certain). Such Annuity
Account Value will increase the payments provided by 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 Guarantee Periods) 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 base will
also be reduced by any withdrawal charge remaining on the Transaction Date
that you exercise Guaranteed Minimum Income Benefit.


No. 94ICB                                    Data page 6         (5/97)

<PAGE>

DATA PAGES (CONT'D)


Your Guaranteed Minimum Income Benefit benefit base is applied to guaranteed
minimum annuity purchase factors to determine the Guaranteed Minimum Income
Benefit. The guaranteed minimum annuity purchase factors are based on (i)
interest at 2.5% if Guaranteed Minimum Income Benefit is exercised within 30
days following a Contract Date anniversary in years 7 through 9 and at 3% if
exercised within 30 days following the 10th or later Contract Date anniversary
and (ii) mortality based on the 1983 Individual Annuity Mortality Table "a"
projected with modified Scale G. The minimum amount of periodic lifetime
income to be purchased under the Income Manager is set forth in the "Table of
Guaranteed Minimum Income Benefit Amounts."

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
Guaranteed Minimum Income Benefit.

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.

     [IF A SUCCESSOR OWNER/ANNUITANT IS ELECTED]
     [If the successor Owner/Annuitant election 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,
     provided Guaranteed Minimum Income Benefit is exercise as specified above
     based on the age of the successor Owner/Annuitant.]]

WITHDRAWAL CHARGE (SEE SECTION 8.01): A withdrawal charge will be imposed as a
percentage of each Contribution made to the extent that (i) any withdrawals
during a Contract Year exceed the Free Corridor Amount as discussed in Section
8.01 or, (ii) the Certificate is surrendered to receive the Cash Value. We
determine the withdrawal charge separately for each Contribution in accordance
with the table below.

                                                 Current and Maximum
                                                    Percentage of
             Contract Year                          Contributions
             -------------                          -------------
                   1                                   7.00%
                   2                                   6.00%
                   3                                   5.00%
                   4                                   4.00%
                   5                                   3.00%
                   6                                   2.00%
                   7                                   1.00%
              8 and later                              0.00%


No. 94ICB                                    Data page 7         (5/97)

<PAGE>

DATA PAGES (CONT'D)


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

Withdrawal charges will be deducted from the Annuity Account Value in the
Investment Options from which each withdrawal is made in proportion to the
amount being withdrawn from each Investment Option.

FREE CORRIDOR AMOUNT (SEE SECTION 8.01): 15% of Annuity Account Value at the
beginning of the Contract Year, minus any amount previously withdrawn during
the Contract Year. Amounts withdrawn up to the Free Corridor Amount will not
be deemed a withdrawal of Contributions. In any Contract Year when a Minimum
Distribution Withdrawal is the only withdrawal taken, no withdrawal charge
will apply.

Lump Sum Withdrawals in excess of the Free Corridor Amount or a Minimum
Distribution Withdrawal when added to a Lump Sum Withdrawal previously taken
in the same Contract Year, which exceeds the Free Corridor Amount will be
deemed withdrawals of Contributions in the order in which they were made (that
is, the first-in, first-out basis will apply).

The Free Corridor Amount does not apply when calculating the withdrawal charge
applicable upon a surrender.

CHARGES DEDUCTED FROM ANNUITY ACCOUNT VALUE (SEE SECTION 8.02):

         [APPLICABLE TO GUARANTEED MINIMUM INCOME BENEFIT]
         [(a)     baseBUILDER Combined Guaranteed Minimum Income Benefit and
                  Guaranteed Minimum Death Benefit Charge: For the combined
                  Guaranteed Minimum Income Benefit and Guaranteed Minimum
                  Death Benefit, we will deduct annually on each Processing
                  Date an amount equal to 0.30% of the Guaranteed Minimum
                  Income Benefit Base in effect on such Processing Date. 0.30%
                  is the maximum we will charge.]

         [(b)]    Charges for State Premium and Other Applicable Taxes: A
                  charge for applicable taxes, such as state or local premium
                  taxes generally will be deducted from the amount applied to
                  provide an Annuity Benefit under Section 7.02. In certain
                  states, however, we may deduct the charge from Contributions
                  rather than at the Annuity Commencement Date.

The above charge[s] will be deducted from the 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 the charge[s] will be deducted from the
Annuity Account Value with respect to the Guarantee Periods in order of the
earliest Expiration Date(s) first.


No. 94ICB                                    Data page 8         (5/97)

<PAGE>

DATA PAGES (CONT'D)


NUMBER OF FREE TRANSFERS (SEE SECTION 8.03):  Unlimited

DAILY SEPARATE ACCOUNT CHARGES (SEE SECTION 8.04):

Mortality and Expense Risks Charge:
                  Current and Maximum       Annual rate of 1.10% (equivalent 
                                            to a daily rate of 0.003032%).

Administration Charge:
                  Current                   and Maximum Annual rate of 0.25%
                                            (equivalent to a daily rate of
                                            0.000692%). We reserve the right
                                            to increase this charge to an
                                            annual rate of 0.35%.


No. 94ICB                                    Data page 9         (5/97)

<PAGE>

DATA PAGES (CONT'D)

PART C -- THIS PART LISTS THE TERMS WHICH APPLY TO THE ENDORSEMENT APPLICABLE
          TO MARKET VALUE ADJUSTMENT TERMS (MVA ENDORSEMENT).


ALLOCATION RESTRICTIONS (SEE SECTION 3.01): Except as indicated below, if you
are age 76 or older, allocations may be made only to Guarantee Periods with
maturities of five years or less; however, in no event may allocations be made
to Guarantee Periods with maturities beyond the February 15th immediately
following the Annuity Commencement Date.

TRANSFERS AT EXPIRATION DATE (SEE ITEM 1 OF MVA ENDORSEMENT): Except as
indicated below, if no election is made with respect to amounts in the
Guaranteed Period Account as of the Expiration Date, such amounts will be
transferred into the Guarantee Period with the earliest Expiration Date.

MARKET VALUE ADJUSTMENT (MVA) ON TRANSFERS AND WITHDRAWALS (SEE ITEM 2 OF MVA
ENDORSEMENT): The MVA (positive or negative) resulting from a withdrawal or
transfer of a portion of the amount in a Guarantee Period will be a percentage
of the MVA that would be applicable upon a withdrawal of all of the Annuity
Account Value 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.

TRANSFER RULES (SEE SECTION 4.02): Transfers may not be made to a Guarantee
Period maturing in the current calendar year. Guarantee Periods to which
transfers may be made are limited based on your attained age (see Allocation
Restrictions above).

MVA FORMULA (SEE ITEM 3 OF MVA ENDORSEMENT): 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%.

The current rate percentage we use in item (c) of the formula is 0.00%. For
purposes of calculating the MVA only, we reserve the right to add up to 0.25%
to such current rate percentage.

SEPARATE ACCOUNT (SEE ITEM 5 OF MVA ENDORSEMENT): The portion of the assets of
Separate Account No. 46 equal to the reserves and other contract liabilities
will not be chargeable with liabilities which arise out of any other business
we conduct.


No. 94ICBMVA                                    Data page 10         (5/97)

<PAGE>

DATA PAGES (CONT'D)


[IF GUARANTEED MINIMUM INCOME BENEFIT IS ELECTED]

          [TABLE OF GUARANTEED MINIMUM INCOME BENEFIT INCOME AMOUNTS
           FOR INITIAL LEVEL ANNUAL INCOME (10 YEAR PERIOD CERTAIN)
                             SINGLE LIFE - [MALE]


               AGE                                   INCOME AMOUNT
               ---                                   -------------
               [67                                    $  899.21
               68                                        976.62
               69                                      1,061.17
               70                                      1,215.45
               71                                      1,319.07
               72                                      1,432.00
               73                                      1,555.07
               74                                      1,689.18
               75                                      1,835.29
               76                                      2,026.01
               77                                      2,240.90
               78                                      2,483.43
               79                                      2,714.14
               80                                      2,967.73]

   Interest Basis:           2.5% on Contract Date anniversaries 7 through 9 
                             and 3% on Contract Date anniversaries 10 and 
                             later Non-participating

   Mortality:                1983 Individual Annuity Mortality Table "a" for
                             [Male] projected with modified Scale G.

Factors required for annuity forms not shown in the above table will be
calculated by us on the same actuarial basis.]



No. 94ICB                                    Data page 11         (5/97)




<PAGE>

      ACCUMULATOR - NQ [(baseBUILDER COMBINED GUARANTEED MINIMUM INCOME BENEFIT
                                         AND GUARANTEED MINIMUM DEATH BENEFIT)]

                                     DATA


PART A -- THIS PART LISTS YOUR PERSONAL DATA.


OWNER:      [JOHN DOE]

ANNUITANT:  [JOHN DOE]            Age: [60]        Sex: [Male]

CONTRACT:  GROUP ANNUITY CONTRACT NO. AC 7625

CERTIFICATE NUMBER:                 [00000]

         ENDORSEMENTS ATTACHED:  [Minimum Income Benefit Endorsement]
                                 Endorsement Applicable to Non-Qualified
                                   Certificates
                                 Endorsement Applicable to Market Value 
                                   Adjustment Terms
                                 Rider to Endorsement Applicable to Market 
                                   Value Adjustment Terms

         ISSUE DATE:             [May 1, 1997]

         CONTRACT DATE:          [May 1, 1997]

ANNUITY COMMENCEMENT DATE:       [August 22, 2027]

         THE MAXIMUM MATURITY AGE IS AGE [90] -- SEE SECTION 7.03.
         The Annuity Commencement Date may not be later than the Processing
         Date which follows the Annuitant's [90th] birthday.

BENEFICIARY:      [JANE DOE]

SUCCESSOR OWNER/ANNUITANT:  [Applicable if the Owner and Annuitant are the same
                            person and the spouse is the beneficiary at the 
                            time of election and time of Owner/Annuitant's 
                            death]   [JANE DOE]

No. 94ICB                                     Data page 1               (5/97)

<PAGE>


DATA PAGES (CONT'D)


PART B - -THIS PART DESCRIBES CERTAIN PROVISIONS OF YOUR CERTIFICATE.


INITIAL CONTRIBUTION RECEIVED (SEE SECTION 3.02):               [$10,000.00]

INVESTMENT OPTIONS AVAILABLE (SEE PART II); YOUR ALLOCATION IS ALSO SHOWN.

<TABLE>
<CAPTION>

INVESTMENT OPTIONS                                                                ALLOCATION (SEE SECTION 3.01)
- ------------------                                                                -----------------------------
<S>                                                                               <C>
      [EQ/PUTNAM GROWTH & INCOME FUND
      EQ/PUTNAM INVESTORS GROWTH FUND
      EQ/PUTNAM INTERNATIONAL EQUITY FUND
      MFS RESEARCH FUND
      MFS EMERGING GROWTH COMPANIES FUND
      MERRILL LYNCH BASIC VALUE EQUITY FUND
      MERRILL LYNCH WORLD STRATEGY FUND
      ALLIANCE MONEY MARKET FUND
      ALLIANCE HIGH YIELD FUND
      ALLIANCE COMMON STOCK FUND                                                                $10,000.00
      ALLIANCE AGGRESSIVE STOCK FUND
      ALLIANCE SMALL CAP GROWTH FUND
      GUARANTEE PERIODS (CLASS I)
       EXPIRATION DATE AND GUARANTEED RATE
       FEBRUARY 15, 1998
       FEBRUARY 15, 1999 FEBRUARY 15, 2000 FEBRUARY 15, 2001 FEBRUARY 15, 2002
       FEBRUARY 15, 2003 FEBRUARY 15, 2004 FEBRUARY 15, 2005 FEBRUARY 15, 2006
       FEBRUARY 15, 2007]
                                                                                  ---------------------------
                                                                                  TOTAL:         [$10,000.00]
</TABLE>

Investment Options shown are Investment Funds of our Separate Account No. 49
and Guarantee Periods shown are in the Guaranteed Period Account. See
Endorsement Applicable to Market Value Adjustment Terms.

"TYPES" OF INVESTMENT OPTIONS (SEE SECTION 4.02):  Not applicable

GUARANTEED INTEREST ACCOUNT (SEE SECTION 2.01):    Not available under this 
                                                   Certificate


No. 94ICB                                     Data page 2               (5/97)


<PAGE>

DATA PAGES (CONT'D)


BUSINESS DAY (SEE SECTION 1.05): A Business Day for this Certificate will mean
any day on which the New York Stock Exchange is open for trading.

PROCESSING DATES (SEE SECTION 1.20): A Processing Date is each Contract Date
anniversary.

AVAILABILITY OF INVESTMENT OPTIONS (SEE SECTION 2.04): (See Data pages, Part
C; Allocation Restrictions)

ALLOCATION OF CONTRIBUTIONS (SEE SECTION 3.01): Except as indicated below,
your initial and any subsequent Contributions are allocated according to your
instructions.

If you have elected Principal Assurance then a portion of your initial
Contribution is allocated by us to a Guarantee Period you have selected. The
remaining portion of your initial Contribution is allocated to the Investment
Funds according to your instructions. Any subsequent Contributions will be
allocated according to your instructions. (See Data pages, Part C; Allocation
Restrictions)

CONTRIBUTION LIMITS (SEE SECTION 3.02): Initial Contribution minimum: $5,000.
Subsequent Contribution minimum: $1,000. Subsequent Contributions can be made
at any time up until the Annuitant attains age 84. We may refuse to accept any
Contribution if the sum of all Contributions under your Certificate 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.

TRANSFER RULES (SEE SECTION 4.02): Transfers among Investment Options may be
made at any time during the Contract Year.

ALLOCATION OF WITHDRAWALS (SEE SECTION 5.01): Lump Sum Withdrawals - You must
provide withdrawal instructions indicating from which Investment Options the
Lump Sum Withdrawal and any withdrawal charge will be taken; Systematic
Withdrawals - 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 required or the total amount of the withdrawal,
as applicable, will be withdrawn from the Guarantee Periods in order of the
earliest Expiration Date(s) first.

WITHDRAWAL RESTRICTIONS (SEE SECTION 5.01): Systematic Withdrawals - May not
start sooner than 28 days after issue of this Certificate. You may elect to
receive Systematic Withdrawals on a monthly, quarterly or annual basis subject
to a maximum of 1.2% monthly, 3.6% quarterly and 15.0% annually of the Annuity
Account Value as of the Transaction Date.


No. 94ICB                                     Data page 3               (5/97)

<PAGE>

DATA PAGES (CONT'D)


MINIMUM WITHDRAWAL AMOUNT (SEE SECTION 5.01): Lump Sum Withdrawals minimum -
$1,000; Systematic Withdrawals minimum - $250.

MINIMUM AMOUNT OF ANNUITY ACCOUNT VALUE AFTER A WITHDRAWAL (SEE SECTION 5.02):
Requests for a withdrawal must be for either (a) 90% or less of the Cash Value
or (b) 100% of the Cash Value (surrender of the Certificate).

We will NOT exercise our rights, described in Sections 5.02(b) and 5.02(c), to
terminate the Certificate.

DEATH BENEFIT AMOUNT (SEE SECTION 6.01):

The Annuity Account Value, or, if greater, the Guaranteed Minimum Death
Benefit defined below.

         Guaranteed Minimum Death Benefit
         [APPLICABLE TO RESIDENTS IN ALL STATES EXCEPT NEW YORK]
              [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) on each Contract Date
              anniversary through the Annuitant's age 80, and 0% thereafter,
              and is adjusted for any subsequent contributions and
              withdrawals.]

              [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 current Guaranteed
              Minimum Death Benefit through the Annuitant's age 80, and is
              adjusted for any subsequent contributions and withdrawals.]
         [APPLICABLE TO NEW YORK RESIDENTS ONLY]
         [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
         current Guaranteed Minimum Death Benefit, and is adjusted for any
         subsequent Contributions and withdrawals.

         Upon your death, the Guaranteed Minimum Death Benefit will be reset
         to the Annuity Account Value in the Investment funds, plus the sum of
         the Guaranteed Period Amounts in each Guarantee Period, if greater
         than the Guaranteed Minimum Death Benefit determined above.]

No. 94ICB                                     Data page 4               (5/97)

<PAGE>

DATA PAGES (CONT'D)

         [IF A SUCCESSOR OWNER/ANNUITANT IS ELECTED]
         [On the Processing Date following your death, if the successor
         Owner/Annuitant election is in effect at your death, the Guaranteed
         Minimum Death Benefit will be reset at the greater of the current
         Guaranteed Minimum Death Benefit and the current Annuity Account
         Value in the Investment Funds. In determining whether the Guaranteed
         Minimum Death Benefit will continue to grow, we can use the age (as
         of the Processing Date) of the successor Owner/Annuitant.]

         [IF 6% TO AGE 80 ROLL UP GUARANTEED MINIMUM DEATH BENEFIT OR
         GUARANTEED MINIMUM INCOME BENEFIT IS ELECTED - Withdrawals greater
         than 6% of the Annuity Account Value] [IF ANNUAL RATCHET TO AGE 80
         GUARANTEED MINIMUM DEATH BENEFIT IS ELECTED - Any withdrawal] will
         cause a reduction in the Guaranteed Minimum Death Benefit on a pro
         rata basis.

         Withdrawals of 6% or less will cause a dollar-for-dollar reduction in
         the Guaranteed Minimum Death Benefit [and Guaranteed Minimum Income
         Benefit Base].]

NORMAL FORM OF ANNUITY (SEE SECTION 7.04):  Life Annuity 10 Year Period Certain

AMOUNT OF ANNUITY BENEFIT (SEE SECTION 7.05): 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.

INTEREST RATE TO BE APPLIED IN ADJUSTING FOR MISSTATEMENT OF AGE OR SEX (SEE
SECTION 7.06): 6% per year

MINIMUM AMOUNT TO BE APPLIED TO AN ANNUITY (SEE SECTION 7.06): $2,000, as well
as minimum of $20 for initial monthly annuity payment.

[IF GUARANTEED MINIMUM INCOME BENEFIT IS ELECTED]
[GUARANTEED MINIMUM INCOME BENEFIT (SEE SECTION 7.08): You may apply your
Annuity Account Value in the Investment Funds during the period of time
indicated below to purchase a minimum amount of guaranteed lifetime income
under our Income Manager (Life Annuity with a Period Certain) Certificate. The
Income Manager (Life Annuity with a Period Certain) provides payments during a
period certain with payments continuing for life thereafter. The period
certain is based on the Annuitant's age at the time the Income Manager (Life
Annuity with a Period Certain) is elected. The period certain is 10 years for
Annuitant ages 60 through 80; 9 years for Annuitant age 81; 8 years for
Annuitant age 82; and 7 years for Annuitant age 83.

The Guaranteed Minimum Income Benefit is available only if it is exercised
within 30 days following the 7th or later Contract Date anniversary under this
Certificate. However, it may not be exercised earlier than the Annuitant's age
60, nor later than the Annuitant's age 83 [Applicable to Annuitant issue ages
20 to 44 - except that for Annuitant's issue ages 20 to 44, it may be
exercised following the 15th or later Contract Date anniversary].


No. 94ICB                                     Data page 5               (5/97)

<PAGE>

DATA PAGES (CONT'D)

On the Transaction Date that you exercise Guaranteed Minimum Income Benefit,
your periodic 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 amount of income that would be
provided based on your Annuity Account Value in the Investment Funds as of the
Transaction Date and our then current annuity purchase factors.

If you have Annuity Account Value in the Guaranteed Period Account under your
Accumulator Certificate as of the Transaction Date that you exercise the
Guaranteed Minimum Income Benefit, such Annuity Account Value will also be
applied (at current annuity purchase factors) towards the purchase of payments
under the Income Manager (Life Annuity with a Period Certain). Such Annuity
Account Value will increase the payments provided by Guaranteed Minimum Income
Benefit.

Guaranteed Minimum Income Benefit Base - The Guaranteed Minimum Income Benefit
Base is equal to the initial contribution on the Contract Date. Thereafter,
the Guaranteed Minimum Income Benefit Base is credited with interest at 6% (4%
for amounts in the Alliance Money Market Fund and Guarantee Periods) 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 Base will also be reduced by any withdrawal
charge remaining on the Transaction Date that you exercise Guaranteed Minimum
Income Benefit.

Your Guaranteed Minimum Income Benefit Base is applied to guaranteed minimum
annuity purchase factors to determine the Guaranteed Minimum Income Benefit.
The guaranteed minimum annuity purchase factors are based on (i) interest at
2.5% if Guaranteed Minimum Income Benefit is exercised within 30 days
following a Contract Date anniversary in years 7 through 9 and at 3% if
exercised within 30 days following the 10th or later Contract Date anniversary
and (ii) mortality based on the 1983 Individual Annuity Mortality Table "a"
projected with modified Scale G. The minimum amount of periodic lifetime
income to be purchased under the Income Manager is set forth in the "Table of
Guaranteed Minimum Income Benefit Amounts."

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


No. 94ICB                                     Data page 6               (5/97)

<PAGE>

DATA PAGES (CONT'D)


WITHDRAWAL CHARGES (SEE SECTION 8.01): A withdrawal charge will be imposed as
a percentage of each Contribution made to the extent that a withdrawal exceeds
the Free Corridor Amount as discussed in Section 8.01 or, if the Certificate
is surrendered to receive the Cash Value. We determine the withdrawal charge
separately for each Contribution in accordance with the table below.

                                                   Current and Maximum
                                                      Percentage of
              Contract Year                           Contributions
              -------------                           -------------
                     1                                   7.00%
                     2                                   6.00%
                     3                                   5.00%
                     4                                   4.00%
                     5                                   3.00%
                     6                                   2.00%
                     7                                   1.00%
                8 and later                              0.00%

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

Withdrawal charges will be deducted from the Investment Options from which
each withdrawal is made in proportion to the amount being withdrawn from each
Investment Option.

FREE CORRIDOR AMOUNT (SEE SECTION 8.01): 15% of Annuity Account Value at the
beginning of the Contract Year minus any amount previously withdrawn during
the Contract Year. Amounts withdrawn up to the Free Corridor Amount will not
be deemed a withdrawal of Contributions.

Withdrawals in excess of the Free Corridor Amount will be deemed withdrawals
of Contributions in the order in which they were made (that is, the first-in,
first-out basis will apply).

The Free Corridor Amount does not apply when calculating the withdrawal charge
applicable upon a surrender.


No. 94ICB                                     Data page 7               (5/97)

<PAGE>

DATA PAGES (CONT'D)


CHARGES DEDUCTED FROM ANNUITY ACCOUNT VALUE (SEE SECTION 8.02):

             [APPLICABLE TO GUARANTEED MINIMUM INCOME BENEFIT]
             [(a)     baseBUILDER Combined Guaranteed Minimum Income Benefit
                      and Guaranteed Minimum Death Benefit Charge: For the
                      combined Guaranteed Minimum Income Benefit and
                      Guaranteed Minimum Death Benefit, we will deduct
                      annually on each Processing Date an amount equal to
                      0.30% of the Guaranteed Minimum Income Benefit Base in
                      effect on such Processing Date. 0.30% is the maximum we
                      will charge.]

             [(b)]   Charges for State Premium and Other Applicable Taxes: A
                     charge for applicable taxes, such as state or local
                     premium taxes generally will be deducted from the amount
                     applied to provide an Annuity Benefit under Section 7.02.
                     In certain states, however, we may deduct the charge from
                     Contributions rather than at the Annuity Commencement
                     Date.

The above charge[s] will be deducted from the 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 the charge[s] will be deducted from the
Annuity Account Value with respect to the Guarantee Periods in order of the
earliest Expiration Date(s) first.

NUMBER OF FREE TRANSFERS (SEE SECTION 8.03):  Unlimited

DAILY SEPARATE ACCOUNT CHARGES (SEE SECTION 8.04):

Mortality and Expense Risks Charge:
                  Current and Maximum      Annual rate of 1.10% (equivalent to 
                                           a daily rate of 0.003032%).

Administration Charge:
                  Current                  and Maximum Annual rate of 0.25%
                                           (equivalent to a daily rate of
                                           0.000692%). We reserve the right
                                           to increase this charge to an
                                           annual rate of 0.35%.


No. 94ICB                                     Data page 8               (5/97)

<PAGE>

DATA PAGES (CONT'D)

PART C -- THIS PART LISTS THE TERMS WHICH APPLY TO THE ENDORSEMENT APPLICABLE
          TO MARKET VALUE ADJUSTMENT TERMS (MVA ENDORSEMENT).


ALLOCATION RESTRICTIONS (SEE SECTION 3.01): If the Annuitant is age 76 or
older, allocations may be made only to Guarantee Periods with maturities of
five years or less; however, in no event may allocations be made to Guarantee
Periods with maturities beyond the February 15th immediately following the
Annuity Commencement Date.

TRANSFERS AT EXPIRATION DATE (SEE ITEM 1 OF MVA ENDORSEMENT): If no election
is made with respect to amounts in the Guaranteed Period Account as of the
Expiration Date, such amounts will be transferred into the Guarantee Period
with the earliest Expiration Date.

MARKET VALUE ADJUSTMENT (MVA) ON TRANSFERS AND WITHDRAWALS (SEE ITEM 2 OF MVA
ENDORSEMENT): The MVA (positive or negative) resulting from a withdrawal or
transfer of a portion of the amount in a Guarantee Period will be a percentage
of the MVA that would be applicable upon a withdrawal of all the Annuity
Account Value 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.

TRANSFER RULES (SEE SECTION 4.02): Transfers may not be made to a Guarantee
Period maturing in the current calendar year. Guarantee Periods to which
transfers may be made are limited based on your attained age (see Allocation
Restrictions above).

MVA FORMULA (SEE ITEM 3 OF MVA ENDORSEMENT): 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%.

The current rate percentage we use in item (c) of the formula is 0.00%. For
purposes of calculating the MVA only, we reserve the right to add up to 0.25%
to such current rate percentage.

SEPARATE ACCOUNT (SEE ITEM 5 OF THE MVA ENDORSEMENT): The portion of the
assets of Separate Account No. 46 equal to the reserves and other contract
liabilities will not be chargeable with liabilities which arise out of any
other business we conduct.


No. 94ICBMVA                               Data page 9               (5/97)

<PAGE>

DATA PAGES (CONT'D)


[IF GUARANTEED MINIMUM INCOME BENEFIT IS ELECTED]

              [TABLE OF GUARANTEED MINIMUM INCOME BENEFIT AMOUNTS
           FOR INITIAL LEVEL ANNUAL INCOME (10 YEAR PERIOD CERTAIN)
                             SINGLE LIFE - [MALE]

               AGE                                      AMOUNT

               [67                                  $    899.21
               68                                        976.62
               69                                      1,061.17
               70                                      1,215.45
               71                                      1,319.07
               72                                      1,432.00
               73                                      1,555.07
               74                                      1,689.18
               75                                      1,835.29
               76                                      1,994.44
               77                                      2,167.75
               78                                      2,356.45
               79                                      2,561.89
               80                                      2,785.58]

   Interest Basis:           2.5% on Contract Date anniversaries 7 through 9 
                             and 3% on Contract Date anniversaries 10 and later
                             Non-participating
   Mortality:                1983 Individual Annuity Mortality Table "a" for
                             [Male] projected with modified Scale G.

Factors required for annuity forms not shown in the above table will be
calculated by us on the same actuarial basis.]





No. 94ICB                                  Data page 10              (5/97)








<PAGE>

                                   EQUITABLE ACCUMULATOR
[INSERT EQ LOGO]                   COMBINATION VARIABLE AND FIXED DEFERRED
                                   ANNUITY
                                   Enrollment Form under Group Annuity Contract
THE EQUITABLE LIFE ASSURANCE       No. AC7625, AC7627 and Application for 
SOCIETY OF THE UNITED STATES       Individual Contract


1.  PROGRAM     [ ] IRA (Individual)     [ ] IRA (Custodial Retirement Account)
                [ ] Non-Qualified (NQ)

2.  OWNER  [ ] Individual    [ ] Custodian (under Custodial Retirement Account)
           [ ] Trustee (for an individual)



- ---------------------------------------    ------------------------------------
Name (First, Middle, Last)                 Date of Birth (Month/Day/Year)


- ---------------------------------------    ------------------------------------
Address (Street, City, State, Zip Code)    Social Security No./TIN

- ---------------------------------------    ------------------------------------
Home Phone Number                          Office Phone Number 

    [ ] Male      [ ] Female


3.  ANNUITANT  IF OTHER THAN OWNER


- ---------------------------------------    ------------------------------------
Name (First, Middle, Last)                 Date of Birth (Month/Day/Year)


- ---------------------------------------    ------------------------------------
Address (Street, City, State, Zip Code)    Social Security No./TIN


- --------------------         --------------------          --------------------
Home Phone Number            Office Phone Number          Relationship to Owner

    [ ] Male      [ ] Female



4.  BENEFICIARY(IES)  IF MORE THAN ONE - INDICATE %.  TOTAL MUST EQUAL 100%.

- -----------------------------      -----------------------------      --------
Name (First, Middle, Last)          Relationship to Annuitant                %

- -----------------------------      -----------------------------      --------
Name (First, Middle, Last)          Relationship to Annuitant                %

- -----------------------------      -----------------------------      --------
Name (First, Middle, Last)          Relationship to Annuitant                %

- -----------------------------      -----------------------------      --------
Name (First, Middle, Last)         Relationship to Annuitant                 %

[ ] Check this box to designate your spouse as the Successor Owner/Annuitant 
and complete the following information.
Your spouse must also be named as the sole primary beneficiary.


- --------------------------------   -------------------------------- 
Spouse's Social Security No.       Spouse's Date of Birth (Month/Day/Year)

    [ ] Male   [ ] Female

5.  ANNUITY COMMENCEMENT AGE

SPECIFY AGE:__________________ (Annuitant age 90 if not indicated)


6.  INITIAL CONTRIBUTION INFORMATION

TOTAL INITIAL CONTRIBUTION: $ ________________

 METHOD OF PAYMENT:  [ ] By check payable to Equitable Life      [ ] By wire

 SOURCE OF FUNDS:    [ ] Rollover from other IRA  
                     [ ] Direct Rollover from qualified plan or TSA  
                     [ ] Direct Transfer from other IRA
                     [ ] 1035 Exchange

- -------------------------------------------------------------------------------
       INCOME MANAGEMENT GROUP, P.O. BOX 1547, SECAUCUS, N.J. 07096-1547
                                (800) 338-3434
(5/97)

<PAGE>
7.  baseBUILDER GUARANTEE ELECTION  (NOT APPLICABLE FOR NEW YORK RESIDENTS)

[ ] I choose to elect the baseBUILDER guarantee.
        Select a death benefit option:     [ ] 6% to Age 80 Roll Up OR   
                                           [ ]Annual Ratchet to Age 80

[ ] I choose to elect the Guaranteed Minimum Death Benefit Only.
        Select a death benefit option:     [ ] 6% to Age 80 Roll Up OR   
                                           [ ]Annual Ratchet to Age 80

8.  WITHDRAWALS (OPTIONAL)  OPTIONS A AND C CAN BE ELECTED ONLY UNDER IRA

A. [ ] SUBSTANTIALLY EQUAL PAYMENT WITHDRAWALS.  Available only under IRA if you
   are below age 59 1/2.

   Frequency:    [ ] Monthly     [ ] Quarterly     [ ] Annually    
                 Start Date: ________________ (Month, Day)

   Calculation Basis:     [ ] Single Life     [ ] Joint and 100% to Survivor

B. [ ] SYSTEMATIC WITHDRAWALS.  Under IRA, available only if you are age 
   59 1/2 to 70 1/2.

   Frequency:    [ ] Monthly     [ ] Quarterly     [ ] Annually   
                 Start Date: ________________ (Month, Day)

   Amount of Withdrawal:  $_______________ or __________%

C. [ ] MINIMUM DISTRIBUTION WITHDRAWALS.  Available only if you have elected 
   Self-Directed Allocation under IRA and you are age 70 1/2 or older.

   Minimum Distribution Withdrawals based on the period of:
      [ ] Owner/Annuitant's life expectancy only 
      [ ] joint life expectancies of Owner/Annuitant and spouse
      [ ] joint life expectancies of Owner/Annuitant and non-spouse beneficiary

   If joint life, indicate joint Annuitant's date of birth: __________________
   Do you want your life expectancy recalculated?      [ ] yes  [ ] no
   If you elected joint life expectancies, do you want your life expectancies 
     recalculated? [ ] yes  [ ] no

WITHHOLDING ELECTION INFORMATION  (Please refer to enrollment form/application 
instructions before completing)
A.   [ ] I do not want to have Federal income tax withheld. (U.S. residence 
     address and Social Security No./TIN required)
B.   [ ] I want to have Federal income tax withheld from each payment.


9.  SUITABILITY

A.  Did you receive the EQUITABLE ACCUMULATOR prospectus?  [ ] Yes [ ] No

- -----------------------------        ------------------------------------------
Date of Prospectus                   Date(s) of any Supplement(s) to Prospectus

B.  Will any existing life insurance or annuity be (or has it been) 
    surrendered, withdrawn from, loaned against, changed or otherwise reduced 
    in value, or replaced in connection with this transaction assuming the 
    Certificate/Contract applied for will be issued?     [ ] Yes    [ ] No

    If Yes, complete the following:

- -------------   --------------   ---------      ----------------------------
Year Issued     Type of Plan     Company        Certificate/Contract Number


10. SPECIAL INSTRUCTIONS

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

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

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

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

(5/97)                                                      Accumulator page 2

<PAGE>

<TABLE>
<S>                                      <C>                                         <C>
11. ALLOCATION AMONG INVESTMENT OPTIONS  CHOOSE A, B OR C

                                               (1) GUARANTEE PERIODS
                                                  -----------------
                                          February 15, 1998............._______%

  A. [ ] SELF-DIRECTED ALLOCATION         February 15, 1999............._______%
  Allocate initial contribution                                         
  Allocate initial contribution between   February 15, 2000............._______%
  "(1) GUARANTEE PERIODS" and
  "(2) INVESTMENT FUNDS." The             February 15, 2001............._______%
  total of (1) and (2) must equal 100%.
                                          February 15, 2002............._______%

                                          February 15, 2003............._______%

                                          February 15, 2004............._______%

                                          February 15, 2005............._______%

                                          February 15, 2006............._______%

                                          February 15, 2007............._______%

                                                                                             SUBTOTAL............ ________% (1)

  B. [ ] PRINCIPAL ASSURANCE      

  Under Principal Assurance, an                        (2) INVESTMENT FUNDS
  amount is allocated to a Guarantee                       ----------------
  Period so that the maturity value          EQ/Putnam Growth & Income Value.............. _________________ %
  will equal the initial contribution   
  in the year selected.                      EQ/Putnam Investors Growth................... _________________ %
                                                                                                             
  SELECT MATURITY YEAR:                      EQ/Putnam International Equity............... _________________ %
                                                                                          
  [ ] 2004 [ ] 2005 [ ] 2006 [ ] 2007        MFS Research................................. _________________ %
                                                                                         
                                             MFS Emerging Growth Companies................ _________________ %
  Allocate the remaining amount of                                                                           
  the initial contribution only to           Merrill Lynch Basic Value Equity............. _________________ %
  "(2) INVESTMENT FUNDS."
                                             Merrill Lynch World Strategy................. _________________ 
  The total must equal 100%.
                                             Alliance Money Market........................ _________________ %
                                                                                           
                                             Alliance High Yield.......................... _________________ %
                                                                                                             
                                             Alliance Common Stock........................ _________________ %

                                             Alliance Aggressive Stock.................... _________________ %

                                             Alliance Small Cap Growth.................... _________________ %
                                                                                           
                                                                                                              
                                                                                            SUBTOTAL........... _______________% (2)
  C. [ ]    SPECIAL DOLLAR COST
                                                                                                  TOTAL........       100%
            AVERAGING The initial contribution is allocated to the
  Alliance Money Market Fund. Thereafter, amounts are transferred over a
  twelve month period from the Alliance Money Market Fund to the other
  Investment Funds based on the percentages you indicate under "(2)
  INVESTMENT FUNDS." The total must equal 100%. Do not indicate a
  percentage for the Alliance Money Market Fund.
</TABLE>

(5/97)                                                     Accumulator page 3

<PAGE>

12. AGREEMENT

All information and statements furnished in this enrollment
form/application are true and complete to the best of my knowledge and
belief. I understand and acknowledge that no registered representative
has the authority to make or modify any Certificate/Contract on behalf of
Equitable Life, or to waive or alter any of Equitable Life's rights and
regulations. I understand that the Annuity Account Value attributable to
allocations to the Investment Funds and variable annuity benefit
payments, if a variable settlement option has been elected, may increase
or decrease and are not guaranteed as to dollar amount. I understand that
amounts allocated to the Guaranteed Period Account may increase or
decrease in accordance with a market value adjustment until the
Expiration Date. Equitable Life may accept amendments to this enrollment
form/application provided by me or under my authority. I understand that
any change in benefits applied for or age at issue must be agreed to in
writing on an amendment.

X
 -----------------------------    --------------   ----------------------------
Proposed Annuitant's Signature    Date             Signed at: City, State

X
 -----------------------------    --------------   ----------------------------
Proposed Owner's Signature        Date             Signed at: City, State
(If other than Annuitant)     

     (NEW YORK AND OREGON RESIDENTS SIGN ABOVE, ALL RESIDENTS SIGN BELOW.)

COLORADO: IT IS UNLAWFUL TO KNOWINGLY PROVIDE FALSE, INCOMPLETE, OR
MISLEADING FACTS OR INFORMATION TO AN INSURANCE COMPANY FOR THE PURPOSE
OF DEFRAUDING OR ATTEMPTING TO DEFRAUD THE COMPANY. PENALTIES MAY INCLUDE
IMPRISONMENT, FINES, DENIAL OF INSURANCE, AND CIVIL DAMAGES. ANY
INSURANCE COMPANY OR REGISTERED REPRESENTATIVE OF AN INSURANCE COMPANY
WHO KNOWINGLY PROVIDES FALSE, INCOMPLETE OR MISLEADING FACTS OR
INFORMATION TO A CONTRACTOWNER OR CLAIMANT WITH REGARD TO A SETTLEMENT OR
AWARD PAYABLE FROM INSURANCE PROCEEDS SHALL BE REPORTED TO THE COLORADO
DIVISION OF INSURANCE WITHIN THE DEPARTMENT OF REGULATORY AGENCIES.

FLORIDA: ANY PERSON WHO KNOWINGLY AND WITH INTENT TO INJURE, DEFRAUD OR
DECEIVE AN INSURER FILES A STATEMENT OF CLAIM OR AN APPLICATION
CONTAINING ANY FALSE, INCOMPLETE OR MISLEADING INFORMATION IS GUILTY OF A
FELONY OF THE THIRD DEGREE.

NEW JERSEY: ANY PERSON WHO KNOWINGLY FILES A STATEMENT OF CLAIM OR AN
ENROLLMENT FORM CONTAINING ANY FALSE, OR MISLEADING INFORMATION IS
SUBJECT TO CRIMINAL AND CIVIL PENALTIES.

KENTUCKY: ANY PERSON WHO KNOWINGLY AND WITH INTENT TO DEFRAUD ANY
INSURANCE COMPANY OR OTHER PERSON FILES AN ENROLLMENT FORM FOR INSURANCE
OR STATEMENT OF CLAIM CONTAINING ANY MATERIALLY FALSE INFORMATION OR
CONCEALS FOR THE PURPOSE OF MISLEADING, INFORMATION CONCERNING ANY FACT
MATERIAL THERETO COMMITS A FRAUDULENT INSURANCE ACT, WHICH IS A CRIME AND
SUBJECTS SUCH PERSON TO CRIMINAL AND CIVIL PENALTIES.

ALL OTHER STATES: ANY PERSON WHO KNOWINGLY AND WITH INTENT TO DEFRAUD ANY
INSURANCE COMPANY FILES AN ENROLLMENT FORM/APPLICATION OR STATEMENT OF
CLAIM CONTAINING ANY MATERIALLY FALSE, MISLEADING OR INCOMPLETE
INFORMATION IS GUILTY OF A CRIME WHICH MAY BE PUNISHABLE UNDER STATE OR
FEDERAL LAW.


X
 -----------------------------    --------------   ----------------------------
Proposed Annuitant's Signature    Date             Signed at: City, State

X
 -----------------------------    --------------   ----------------------------
Proposed Owner's Signature        Date             Signed at: City, State
(If other than Annuitant)     
 ...............................................................................
Do you have reason to believe that any existing life insurance or annuity
has been surrendered, withdrawn from, loaned against, changed or
otherwise reduced in value, or replaced in connection with this
transaction assuming the Certificate/Contract applied for will be issued
on the life of the Annuitant? [ ] Yes [ ] No

Florida License ID No(s). ________________________________________


- -------------------------------------------------------------------------------
Registered Representative Signature        Print Name & No. of Registered 
                                           Representative

- -------------------------------------------------------------------------------
Registered Representative       Broker-Dealer/Branch      Client Account No.
Soc. Sec. No./TIN        


(5/97)                                                      Accumulator page 4



<PAGE>


                                                              April 29, 1997



The Equitable Life Assurance
 Society of the United States
1290 Avenue of the Americas
New York, New York 10104


Dear Sirs:

     This opinion is furnished in connection with the filing by The Equitable
Life Assurance Society of the United States ("Equitable Life") and Separate
Account No. 49 of Equitable Life ("Separate Account No. 49") of the Form N-4
Registration Statement of Equitable Life and Separate Account No. 49 under the
Securities Act of 1933 (File No. 333-05593) and of the Registration Statement
of Separate Account No. 49 under the Investment Company Act of 1940 included in
the same Form N-4. The Registration Statement covers an indefinite number of
units of interest ("Units") in Separate Account No. 49.

     The Units are purchased with contributions received under individual
annuity contracts and certificates Equitable Life offers under a group annuity
contract (collectively, the "Certificates"). As described in the prospectuses
included in the Registration Statement, the Certificates are designed to
provide for retirement income benefits.

     I have examined such corporate records of Equitable Life and provisions of
the New York insurance law as are relevant to authorization and issuance of the
Certificates and such other documents and laws as I consider appropriate. On
the basis of such examination, it is my opinion that:

1.   Equitable Life is a corporation duly organized and validly existing under
     the laws of the State of New York.

2.   Separate Account No. 49 was duly established pursuant to the provisions of
     the New York Insurance Law.


<PAGE>

The Equitable Life Assurance
 Society of the United States
April 29, 1997
Page 2

3.   The assets of Separate Account No. 49 are owned by Equitable Life;
     Equitable Life is not a trustee with respect thereto. Under New York law,
     the income, gains and losses, whether or not realized, from assets
     allocated to Separate Account No. 49 must be credited to or charged
     against such account, without regard to the other income, gains or losses
     of Equitable Life.

4.   The Certificates provide that the portion of the assets of Separate
     Account No. 49 equal to the reserves and other contract liabilities with
     respect to Separate Account No. 49 shall not be chargeable with
     liabilities arising out of any other business Equitable Life may conduct
     and that Equitable Life reserves the right to transfer assets of Separate
     Account No. 49 in excess of such reserves and contract liabilities to the
     general account of Equitable Life.

5.   The Certificates (including any Units credited thereunder) will be duly
     authorized and when issued in accordance with applicable regulatory
     approvals will represent validly issued and binding obligations of
     Equitable Life.

     I hereby consent to the use of this opinion as an exhibit to the
Registration Statement.

                                   Very truly yours,


                                   /s/ Jonathan E. Gaines
                                   --------------------------
                                       Jonathan E. Gaines




<PAGE>

                        Consent of Independent Accountants

We hereby consent to the use in each Statement of Additional Information
constituting part of this Post-Effective Amendment No. 2 to the Registration
Statement No. 333-05593 on Form N-4 (the "Registration Statement") of our
report dated February 10, 1997 relating to the financial statements of The
Equitable Life Assurance Society of the United States Separate Account No. 49
for the year ended December 31, 1996, and our report dated February 10, 1997
relating to the consolidated financial statements of The Equitable Life
Assurance Society of the United States for the year ended December 31, 1996,
which reports appear in such Statements of Additional Information, and to 
the incorporation by reference of our reports into each Prospectus and 
Prospectus Supplement which constitutes part of this Registration Statement.
We also consent to the reference to us under the headings "Custodian and 
Independent Accountants" in the Statements of Additional Information and
"Independent Accountants" in each Prospectus.

Price Waterhouse LLP
New York, New York
April 29, 1997



<PAGE>


                               POWER OF ATTORNEY


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Donald R. Kaplan, Pauline
Sherman, Michael F. McNelis, Naomi J. Weinstein, Maureen K. Wolfson, Mildred
Oliver, Jerome S. Golden and Dennis D. Witte and each of them (with full power
to each of them to act alone), his or her true and lawful attorney-in-fact and
agent, with full power of substitution to each, for him or her and on his or
her behalf and in his or her name, place and stead, to execute and file any of
the documents referred to below relating to registrations under the Securities
Act of 1933, the Securities Exchange Act of 1934 and the Investment Company Act
of 1940 with respect to any insurance or annuity contracts or other agreements
providing for allocation of amounts to Separate Accounts of the Company, and
related units or interests in Separate Accounts: registration statements on any
form or forms under the Securities Act of 1933 and the Investment Company Act
of 1940 and annual reports on any form or forms under the Securities Exchange
Act of 1934, and any and all amendments and supplements thereto, with all
exhibits and all instruments necessary or appropriate in connection therewith,
each of said attorneys-in-fact and agents and his, her or their substitutes
being empowered to act with or without the others or other, and to have full
power and authority to do or cause to be done in the name and on behalf of the
undersigned each and every act and thing requisite and necessary or appropriate
with respect thereto to be done in and about the premises in order to
effectuate the same, as fully to all intents and purposes as the undersigned
might or could do in person, hereby ratifying and confirming all that said
attorneys-in-fact and agents, or any of them, may do or cause to be done by
virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 20th day of February, 1997



                                            /s/ Didier Pineau-Valencienne



<TABLE> <S> <C>

<PAGE>
<ARTICLE> 6
<CIK> 0001015570
<NAME> SEP ACCT NO 49
<SERIES>
   <NUMBER> 34
   <NAME> COMMON STOCK FUND
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             OCT-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                        1,314,501
<INVESTMENTS-AT-VALUE>                       1,243,509
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                            13,257
<TOTAL-ASSETS>                               1,256,766
<PAYABLE-FOR-SECURITIES>                        13,380
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                       54,735
<TOTAL-LIABILITIES>                             68,115
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                                0
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                 1,188,651
<DIVIDEND-INCOME>                                2,166
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                     490
<NET-INVESTMENT-INCOME>                          1,676
<REALIZED-GAINS-CURRENT>                        75,083
<APPREC-INCREASE-CURRENT>                     (70,992)
<NET-CHANGE-FROM-OPS>                            5,767
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                        1,676
<DISTRIBUTIONS-OF-GAINS>                         4,091
<DISTRIBUTIONS-OTHER>                        1,187,251
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                       1,188,651
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 6
<CIK> 0001015570
<NAME> SEP ACCT NO 49
<SERIES>
   <NUMBER> 37
   <NAME> MONEY MARKET FUND
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             OCT-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                        3,213,742
<INVESTMENTS-AT-VALUE>                       3,183,659
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                           340,636
<TOTAL-ASSETS>                               3,524,295
<PAYABLE-FOR-SECURITIES>                       340,908
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                       51,693
<TOTAL-LIABILITIES>                            392,601
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                                0
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                 3,131,694
<DIVIDEND-INCOME>                               34,431
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                   1,085
<NET-INVESTMENT-INCOME>                         33,346
<REALIZED-GAINS-CURRENT>                         1,288
<APPREC-INCREASE-CURRENT>                     (30,083)
<NET-CHANGE-FROM-OPS>                            4,551
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                       33,346
<DISTRIBUTIONS-OF-GAINS>                      (28,795)
<DISTRIBUTIONS-OTHER>                        3,128,023
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                       3,131,694
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 6
<CIK> 0001015570
<NAME> SEP ACCT NO 49
<SERIES>
   <NUMBER> 36
   <NAME> AGGRESSIVE STOCK FUND
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             OCT-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                          641,343
<INVESTMENTS-AT-VALUE>                         612,533
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                 612,533
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                       51,372
<TOTAL-LIABILITIES>                             51,372
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                                0
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                   561,161
<DIVIDEND-INCOME>                                  427
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                     154
<NET-INVESTMENT-INCOME>                            273
<REALIZED-GAINS-CURRENT>                        36,435
<APPREC-INCREASE-CURRENT>                     (28,810)
<NET-CHANGE-FROM-OPS>                            7,898
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                          273
<DISTRIBUTIONS-OF-GAINS>                         7,625
<DISTRIBUTIONS-OTHER>                          554,481
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                         561,161
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 6
<CIK> 0001015570
<NAME> SEP ACCNT NO 49
<SERIES>
   <NUMBER> 07
   <NAME> GLOBAL FUND
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             OCT-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                          293,690
<INVESTMENTS-AT-VALUE>                         289,858
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                 289,858
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                       52,621
<TOTAL-LIABILITIES>                             52,621
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                                0
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                   237,237
<DIVIDEND-INCOME>                                1,920
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                      84
<NET-INVESTMENT-INCOME>                          1,836
<REALIZED-GAINS-CURRENT>                         6,285
<APPREC-INCREASE-CURRENT>                      (3,832)
<NET-CHANGE-FROM-OPS>                            4,289
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                        1,836
<DISTRIBUTIONS-OF-GAINS>                         2,453
<DISTRIBUTIONS-OTHER>                          235,486
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                         237,237
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 6
<CIK> 0001015570
<NAME> SEP ACCT NO 49
<SERIES>
   <NUMBER> 32
   <NAME> GROWTH INVESTORS FUND
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             OCT-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                          477,851
<INVESTMENTS-AT-VALUE>                         472,113
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                            13,407
<TOTAL-ASSETS>                                 485,520
<PAYABLE-FOR-SECURITIES>                        13,466
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                       52,562
<TOTAL-LIABILITIES>                             66,028
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                                0
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                   419,492
<DIVIDEND-INCOME>                                2,994
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                     235
<NET-INVESTMENT-INCOME>                          2,759
<REALIZED-GAINS-CURRENT>                         6,860
<APPREC-INCREASE-CURRENT>                      (5,738)
<NET-CHANGE-FROM-OPS>                            3,881
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                        2,759
<DISTRIBUTIONS-OF-GAINS>                         1,122
<DISTRIBUTIONS-OTHER>                          417,996
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                         419,492
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 6
<CIK> 0001015570
<NAME> SEP ACCT NO 49
<SERIES>
   <NUMBER> 42
   <NAME> HIGH YIELD FUND
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             OCT-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                          714,557
<INVESTMENTS-AT-VALUE>                         684,992
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                 684,992
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                       51,844
<TOTAL-LIABILITIES>                             51,844
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                                0
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                   633,148
<DIVIDEND-INCOME>                               17,975
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                       0
<NET-INVESTMENT-INCOME>                         17,975
<REALIZED-GAINS-CURRENT>                        19,424
<APPREC-INCREASE-CURRENT>                     (29,565)
<NET-CHANGE-FROM-OPS>                            7,834
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                       17,975
<DISTRIBUTIONS-OF-GAINS>                      (10,141)
<DISTRIBUTIONS-OTHER>                          627,158
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                         633,148
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>


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