SEPARATE ACCT NO 49 OF THE EQUIT LIFE ASSU SOCI OF THE U S
497, 1998-01-20
Previous: THINK NEW IDEAS INC, 8-K/A, 1998-01-20
Next: PYR ENERGY CORP, 8-K, 1998-01-20




                                  SUPPLEMENT TO
                            EQUITABLE ACCUMULATOR(SM)
                                  (IRA AND NQ)
                       PROSPECTUS DATED DECEMBER 31, 1997

          COMBINATION VARIABLE AND FIXED DEFERRED ANNUITY CERTIFICATES

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

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

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

A different version of the Combined Guaranteed Minimum Income Benefit and
Guaranteed Minimum Death Benefit than the versions discussed on page 20 of the
prospectus under "baseBUILDER Benefits" is available for Annuitant issue ages 76
or older. The charge for this benefit is still 0.30% of the Guaranteed Minimum
Income Benefit benefit base in effect on a Processing Date. The versions of the
baseBUILDER Benefits described in the prospectus are not available at these
Annuitant issue ages. The benefit for Annuitant issue ages 76 or older 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% Roll Up to Age 85 - On the Contract Date, the Guaranteed Minimum
         Death Benefit is equal to the initial contribution. Thereafter, the
         Guaranteed Minimum Death Benefit is credited with interest at 4% on
         each Contract Date anniversary through the Annuitant's age 85 (or at
         the Annuitant's death, if earlier), and 0% thereafter, and is adjusted
         for any subsequent contributions and withdrawals.

The Guaranteed Minimum Income Benefit benefit base described on page 27 of the
prospectus is as follows:

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


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

SUPPLEMENT DATED DECEMBER 31, 1997

PROS 1A SUPP1(1/98)

<PAGE>


                                                               DECEMBER 31, 1997



THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES

              PROFILE OF THE EQUITABLE ACCUMULATOR(SM) (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, which can
be either TRADITIONAL IRAS or ROTH IRAS) or as non-qualified  annuities (NQ) for
after-tax  contributions only. The Equitable Accumulator Certificate is designed
to provide for the accumulation of retirement savings and for income through the
investment, during an accumulation phase, of (a) rollover contributions,  direct
transfers  from other  individual  retirement  arrangements  and  additional IRA
contributions or (b) after-tax money.

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

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

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

                                 --------------
     Accumulator and baseBUILDER are service marks, and Income Manager is a
                  registered service mark of The Equitable Life
                    Assurance Society of the United States.


                                        1
PROS-1A(1/98)                                             CATALOG. NO. 127468

<PAGE>

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

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

3.  PURCHASE.  You can  purchase an Equitable  Accumulator  IRA  Certificate  by
rolling over or transferring at least $5,000 or more from one or more individual
retirement  arrangements.  Under  a  Traditional  IRA  Certificate  you  may add
additional   amounts  of  $1,000  or  more  at  any  time  (subject  to  certain
restrictions).  Additional  amounts  under a  Traditional  IRA  Certificate  are
limited to $2,000 per year, but additional  rollover or IRA transfer amounts are
unlimited.  In certain cases,  additional amounts may not be added to a Roth IRA
Certificate.

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> 
o Alliance Money Market              o BT Equity 500 Index                 o MFS Research
o Alliance High Yield                o BT Small Company Index              o MFS Emerging Growth Companies
o Alliance Common Stock              o BT International Equity Index       o Morgan Stanley Emerging Markets Equity
o Alliance Aggressive Stock          o JPM Core Bond                       o EQ/Putnam Growth & Income Value
o Alliance Small Cap Growth          o Lazard Large Cap Value              o EQ/Putnam Investors Growth
                                     o Lazard Small Cap Value              o EQ/Putnam International Equity
</TABLE>

You may also invest in one or more Guaranteed Fixed Interest Accounts  currently
maturing in years 1999 through 2008.

                                       2
<PAGE>

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

The  charges  for the  portfolios  of HR Trust  range from 0.64% to 1.20% of the
average  daily  net  assets  of HR  Trust  portfolios,  depending  upon HR Trust
portfolios selected. The charges for the portfolios of EQ Trust range from 0.55%
to 1.75% of the average daily net assets of EQ Trust portfolios,  depending upon
EQ Trust  portfolios  selected.  The  amounts for HR Trust are based on restated
values during 1996 (as well as an expense cap for the Alliance  Small Cap Growth
portfolio),  and the amounts for EQ Trust are based on current expense caps. The
12b-1 fees 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 annuity payments.

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

<TABLE>
<CAPTION>
                                 Year of Contribution Withdrawal

<S>                     <C>     <C>      <C>      <C>      <C>      <C>     <C>      <C>
                         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%
</TABLE>

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

                                       3
<PAGE>

<TABLE>
<CAPTION>
                                                                                                         EXAMPLES
                                  TOTAL ANNUAL              TOTAL ANNUAL            TOTAL                Total Annual
                                  CERTIFICATE               PORTFOLIO               ANNUAL               Expenses at End of:
INVESTMENT FUND                   CHARGES                   CHARGES                 CHARGES              (1)..........(2)
                                                                                                         1 Year..10 Years
<S>                               <C>                       <C>                     <C>                  <C>      <C>    
Alliance Money Market             1.35%                     0.64%                   1.99%                $90.19   $263.86
Alliance High Yield               1.35%                     0.91%                   2.26%                $92.88   $290.88
Alliance Common Stock             1.35%                     0.66%                   2.01%                $90.39   $265.88
Alliance Aggressive Stock         1.35%                     0.83%                   2.18%                $92.08   $282.95
Alliance Small Cap Growth         1.35%                     1.20%                   2.55%                $95.76   $319.15
BT Equity 500 Index               1.35%                     0.55%                   1.90%                $89.30   $254.70
BT Small Company Index            1.35%                     0.60%                   1.95%                $89.80   $259.80
BT International Equity Index     1.35%                     0.80%                   2.15%                $91.78   $279.95
JPM Core Bond                     1.35%                     0.80%                   2.15%                $91.78   $279.95
Lazard Large Cap Value            1.35%                     0.90%                   2.25%                $92.78   289.90
Lazard Small Cap Value            1.35%                     1.20%                   2.55%                $95.76   $319.15
MFS Research                      1.35%                     0.85%                   2.20%                $92.28   $284.94
MFS Emerging Growth
   Companies                      1.35%                     0.85%                   2.20%                $92.28   $284.94
Morgan Stanley Emerging
   Markets Equity                 1.35%                     1.75%                   3.10%                $101.22  $370.62
EQ/Putnam Growth & Income
   Value                          1.35%                     0.85%                   2.20%                $92.28   $284.94
EQ/Putnam Investors Growth        1.35%                     0.85%                   2.20%                $92.28   $284.94
EQ/Putnam International
   Equity                         1.35%                     1.20%                   2.55%                $95.76   $319.15
</TABLE>

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

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

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

                                       4
<PAGE>

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.  Past performance is not a guarantee
of future results.

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

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

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

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

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.

                                       5
<PAGE>

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

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

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

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

Your refund will equal your Certificate's value,  reflecting any investment gain
or loss, in the Investment  Funds,  and any increase or decrease in the value of
any amounts held in the Guaranteed Fixed Interest Accounts,  through the date we
receive your  Certificate.  Some states or Federal  income tax  regulations  may
require  that we  calculate  the refund  differently.  In the case of a complete
conversion of an existing  Traditional  IRA  Certificate  to a Roth IRA, you may
cancel  your  Roth  IRA  and  return  to a  Traditional  IRA  by  following  the
instructions  in the  request  for  full  conversion  form  available  from  the
Processing Office or your registered representative.

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

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

                                       6
<PAGE>

REBALANCING.  You  can  have  your  money  automatically  readjusted  among  the
Investment  Funds  quarterly,  semi-annually  or annually in order to retain the
investment  percentage  allocations  you select.  Rebalancing  does not assure a
pofit or protect  against a loss  should  market  prices  decline and should be
reviewed periodically, as your needs may change.

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.

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

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


                                       7

<PAGE>


                             EQUITABLE ACCUMULATOR(SM)
                                  (IRA AND NQ)
                       PROSPECTUS DATED DECEMBER 31, 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
(IRAS,  which can be either  Traditional  IRAs or ROTH IRAS),  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 17 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  prospectus,  describe the investment  objectives,  policies and
risks, of the Portfolios.

                                INVESTMENT FUNDS
<TABLE>
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                       <C>                                       <C>
o  ALLIANCE MONEY MARKET                  o  BT EQUITY 500 INDEX                    o  MFS RESEARCH
o  ALLIANCE HIGH YIELD                    o  BT SMALL COMPANY INDEX                 o  MFS EMERGING GROWTH COMPANIES
o  ALLIANCE COMMON STOCK                  o  BT INTERNATIONAL EQUITY INDEX          o  MORGAN STANLEY EMERGING MARKETS EQUITY
o  ALLIANCE AGGRESSIVE STOCK              o  JPM CORE BOND                          o  EQ/PUTNAM GROWTH & INCOME VALUE
o  ALLIANCE SMALL CAP GROWTH              o  LAZARD LARGE CAP VALUE                 o  EQ/PUTNAM INVESTORS GROWTH
                                          o  LAZARD SMALL CAP VALUE                 o  EQ/PUTNAM INTERNATIONAL EQUITY
- -------------------------------------------------------------------------------------------------------------------------------
</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 1999 through 2008.

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 HR Trust and EQ 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  December 31, 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. Accumulator and baseBUILDER are service marks and
                 Income Manager is a registered service mark of
           The Equitable Life Assurance Society of the United States.


PROS 1A (1/98)


<PAGE>


                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

      Equitable  Life's Annual  Report on Form 10-K for the year ended  December
31, 1996,  its quarterly  reports on Form 10-Q for the quarters  ended March 31,
June 30, and September 30, 1997, and a current report on Form 8-K dated July 10,
1997 are 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).











     
     
- --------------------------------------------------------------------------------
This  prospectus  dated  December  31,  1997 is a revision of  Equitable  Life's
prospectus  dated  May 1,  1997  for  the  Equitable  Accumulator  (IRA  and NQ)
Certificates,  and reflects  limited  changes in the  Certificates  and features
described in the May prospectus. These Certificates were first offered on May 1,
1997.  For  convenience,  in lieu of a  supplement  to the May  prospectus,  the
prospectus has been reprinted in its entirety.
- --------------------------------------------------------------------------------

                                       2

<PAGE>

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

                          PROSPECTUS TABLE OF CONTENTS

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

GENERAL TERMS                                        PAGE   4

FEE TABLE                                            PAGE   6

PART 1:    EQUITABLE LIFE, THE SEPARATE
           ACCOUNT AND THE
           INVESTMENT FUNDS                          PAGE   9
Equitable Life                                           9
Separate Account No. 49                                  9
HR Trust                                                 9
HR Trust's Manager and Adviser                          10
EQ Trust                                                10
EQ Trust's Manager and Advisers                         10
Investment Policies and Objectives of HR Trust's
   Portfolios and EQ 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                                             14

PART 3:    PROVISIONS OF THE
           CERTIFICATES AND SERVICES
           WE PROVIDE                                PAGE 16
What Is the Equitable Accumulator?                      16
Joint Ownership                                         16
Contributions under the Certificates                    16
Methods of Payment                                      17
Allocation of Contributions                             17
Free Look Period                                        18
Annuity Account Value                                   18
Transfers among Investment Options                      19
Dollar Cost Averaging                                   19
Rebalancing                                             20
baseBUILDER Benefits                                    20
Guaranteed Minimum Income Benefit                       20
Death Benefit                                           21
How Death Benefit Payment Is Made                       22
When an NQ Certificate Owner Dies
   before the Annuitant                                 22
Cash Value                                              23
Surrendering the Certificates to
   Receive the Cash Value                               23
When Payments Are Made                                  23
Assignment                                              23
Services We Provide                                     23
Distribution of the Certificates                        24

PART 4:    DISTRIBUTION METHODS UNDER THE
           CERTIFICATES                              PAGE 25
Withdrawal Options                                      25
How Withdrawals Affect Your
   Guaranteed Minimum Income Benefit
   and Guaranteed Minimum Death Benefit                 27
Annuity Benefits and Payout Annuity Options             28

PART 5:    DEDUCTIONS AND CHARGES                    PAGE 30
Charges Deducted from the Annuity
   Account Value                                        30
Charges Deducted from the Investment Funds              31
HR Trust Charges to Portfolios                          31
EQ Trust Charges to Portfolios                          31
Group or Sponsored Arrangements                         32
Other Distribution Arrangements                         32

PART 6:    VOTING RIGHTS                             PAGE 33
HR Trust and EQ Trust Voting Rights                     33
Voting Rights of Others                                 33
Separate Account Voting Rights                          33
Changes in Applicable Law                               33

PART 7:    TAX ASPECTS OF THE CERTIFICATES           PAGE 34
Tax Changes                                             34
Taxation of Non-Qualified Annuities                     34
Charitable Remainder Trusts                             35
Special Rules for NQ Certificates Issued
   in Puerto Rico                                       35
IRA Tax Information                                     35
Traditional Individual Retirement Annuities
   (Traditional IRAs)                                   36
Roth Individual Retirement Annuities
   (Roth IRAs)                                          41
Federal and State Income Tax Withholding                45
Other Withholding                                       45
Impact of Taxes to Equitable Life                       45
Transfers among Investment Options                      45

PART 8:    INDEPENDENT ACCOUNTANTS                   PAGE 46

PART 9:    INVESTMENT PERFORMANCE                    PAGE 47
Adjusted Historical Performance Data                    47
Rate of Return Data for Investment Funds                48
Communicating Performance Data                          50
Alliance Money Market Fund Yield
   Information                                          51

APPENDIX I: MARKET VALUE
   ADJUSTMENT EXAMPLE                                PAGE 52

APPENDIX II: QUALIFIED PLAN
   CERTIFICATES -- NQ CERTIFICATES                   PAGE 53

APPENDIX III: GUARANTEED MINIMUM
   DEATH BENEFIT EXAMPLE                             PAGE 54

STATEMENT OF ADDITIONAL
   INFORMATION TABLE OF CONTENTS                     PAGE 55

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

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

ANNUITY  COMMENCEMENT  DATE  -- The  date  on  which  Annuity  Benefit  payments
are to commence.

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

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

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

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

CERTIFICATE  OWNER -- The  person  who owns a  Certificate  and has the right to
exercise  all  rights  under  the  Certificate.   Under  NQ  Certificates,   the
Certificate  Owner can be different from the Annuitant;  under both  Traditional
and Roth IRA Certificates,  the Certificate Owner must be the same individual as
the Annuitant.

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

CONTRACT DATE -- The  effective  date of the  Certificates.  This is usually the
Business Day we receive the initial contribution at our Processing Office.

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

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

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

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

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

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

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

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

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

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

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

IRA -- An individual  retirement  annuity,  as defined in Section  408(b) of the
Code.  There are two types of IRAs, a Traditional IRA, and a Roth IRA which must
also meet the requirements of Section 408A of the Code.

JOINT  OWNER  -- The  person  who  owns  an  undivided  interest  in the  entire
Certificate  in  conjunction  with the  Certificate  Owner.  If a Joint Owner is
named,  reference to "Certificate Owner," "you" or "your" will apply to both the
Certificate  Owner  and  Joint  Owner or either  of them.  Joint  Owners  may be
selected only for NQ Certificates.

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

NQ  --  An  annuity   contract  which  may  be  purchased  only  with  after-tax
contributions, but is not a Roth IRA.

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


                                       4


<PAGE>


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

PROCESSING  OFFICE -- The address to which all  contributions,  written requests
(e.g.,  transfers,  withdrawals,  etc.) or other written  communications must be
sent. See "Services We Provide" in Part 3.

ROTH IRA -- An IRA which must be funded on an after-tax basis, the distributions
from which may be tax free under specified circumstances.

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

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

TRADITIONAL   IRA  --  An  IRA  which  is   generally   purchased   with  pretax
contributions, the distributions from which are treated as taxable.

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 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  Certificates,  see
"Part 5:  Deductions  and Charges." For a complete  description  of each trust's
charges and expenses, see the prospectuses for HR Trust and EQ 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."

<TABLE>
<CAPTION>

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

SEPARATE ACCOUNT ANNUAL EXPENSES (AS A PERCENTAGE OF ASSETS IN EACH INVESTMENT FUND)
- ------------------------------------------------------------------------------------
<S>                                                                                                                <C>
MORTALITY AND EXPENSE RISKS(2)..............................................................................       1.10%
ADMINISTRATION(3)...........................................................................................       0.25%
                                                                                                                   =====
   TOTAL SEPARATE ACCOUNT ANNUAL EXPENSES...................................................................       1.35%
                                                                                                                   =====

<CAPTION>

OPTIONAL BENEFIT EXPENSE (DEDUCTED FROM ANNUITY ACCOUNT VALUE)
- --------------------------------------------------------------
<S>                                                                                                                <C>
BASEBUILDER BENEFIT EXPENSE (calculated as a percentage of the Guaranteed Minimum Income
   Benefit benefit base)(4).................................................................................       0.30%
</TABLE>
- -------------------
See footnotes on next page.

                                       6


<PAGE>

<TABLE>
<CAPTION>

HR TRUST AND EQ TRUST ANNUAL EXPENSES (AS A PERCENTAGE OF AVERAGE DAILY NET ASSETS IN EACH PORTFOLIO)
- -----------------------------------------------------------------------------------------------------

                                                       INVESTMENT                                                 TOTAL
                                                      MANAGEMENT &                              OTHER             ANNUAL
     PORTFOLIOS                                      ADVISORY FEES        12B-1 FEE(5)         EXPENSES          EXPENSES
     ----------                                      -------------        ---------            --------          --------

     HR TRUST

<S>                                                        <C>               <C>                 <C>                <C>  
     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 Small Cap Growth(6)                          0.90%             0.25%(8)            0.10%              1.20%(8)

     EQ TRUST

     BT Equity 500 Index(7)                                0.25%             0.25%               0.05%              0.55%
     BT Small Company Index(7)                             0.25%             0.25%               0.10%              0.60%
     BT International Equity Index(7)                      0.35%             0.25%               0.20%              0.80%
     JPM Core Bond(7)                                      0.45%             0.25%               0.10%              0.80%
     Lazard Large Cap Value(7)                             0.55%             0.25%               0.10%              0.90%
     Lazard Small Cap Value(7)                             0.80%             0.25%               0.15%              1.20%
     MFS Research(7)                                       0.55%             0.25%               0.05%              0.85%
     MFS Emerging Growth Companies(7)                      0.55%             0.25%               0.05%              0.85%
     Morgan Stanley Emerging Markets Equity(7)             1.15%             0.25%               0.35%              1.75%
     EQ/Putnam Growth & Income Value(7)                    0.55%             0.25%               0.05%              0.85%
     EQ/Putnam Investors Growth(7)                         0.55%             0.25%               0.05%              0.85%
     EQ/Putnam International Equity(7)                     0.70%             0.25%               0.25%              1.20%
</TABLE>

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

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

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

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

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

(5)The Class IB shares of 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 will not be increased for the life of the Certificates.

(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 average  daily net
   assets in each  Portfolio  during  1996.  The amounts  shown for the Alliance
   Small Cap Growth Portfolio are estimated for 1997 as this Portfolio commenced
   operations on May 1, 1997 (see  footnote 8). The  investment  management  and
   advisory fees 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 management and 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)The EQ Trust  Portfolios had no operations  prior to May 1, 1997.  Therefore,
   the amounts shown as "Other Expenses" for these Portfolios are estimated. The
   MFS Research, MFS Emerging Growth Companies, EQ/Putnam Growth & Income Value,
   EQ/Putnam Investors Growth, and EQ/Putnam  International Equity Portfolios of
   EQ Trust  commenced  operations on May 1, 1997. The Morgan  Stanley  Emerging
   Markets  Equity  Portfolio  commenced  operations  on August 20, 1997 (and is
   offered under this  prospectus  as of December 31,  1997).  The BT Equity 500
   Index, BT Small Company Index, BT International  Equity Index, JPM Core Bond,
   Lazard  Large Cap  Value, and  Lazard  Small  Cap Value Portfolios  commenced
   operations  on December  31,  1997.  The maximum  investment  management  and
   advisory fees for each EQ Trust Portfolio cannot be increased  without a vote
   of that Portfolio's shareholders.  The amounts shown as "Other Expenses" will
   fluctuate  from year to year  depending on actual  expenses,  but pursuant to
   agreement,  cannot  together  with other fees  exceed  total  annual  expense
   limitations  (which are the  respective  amounts  shown in the "Total  Annual
   Expenses" column). Absent the expense limitation,  we estimate that the other
   expenses for 1998 for each Portfolio would be 0.285% for BT Equity 500 Index;
   0.231% for BT Small Company Index; 0.472% for BT International  Equity Index;
   0.411% for JPM Core  Bond;  0.285%  for  Lazard  Large Cap Value;  0.231% for
   Lazard  Small Cap Value;  0.234% for MFS  Research;  0.242% for MFS  Emerging
   Growth Companies;  0.461% for Morgan Stanley Emerging Markets Equity;  0.262%
   for EQ/Putnam Growth & Income Value;  0.273% for EQ/Putnam  Investors Growth;
   and 0.459%  for  EQ/Putnam  International  Equity.  See "EQ Trust  Charges to
   Portfolios" in Part 5.

(8)Equitable  Distributors Inc. (EDI) has agreed to waive the 0.25% 12b-1 fee to
   the extent  necessary  to limit annual  expenses  for the Alliance  Small Cap
   Growth  Portfolio to 1.20% of the average daily net assets of that  Portfolio
   as set forth above. This agreement may be modified by EDI and HR Trust at any
   time,  and there can be no assurance  that the 12b-1 fee will not be restored
   to 0.25% in the future.  Absent the fee waiver,  we estimate  that the annual
   expenses for 1997 for the Alliance Small Cap Growth Portfolio would have been
   1.21%.

                                       7


<PAGE>


EXAMPLES
- --------

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

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

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
                                IF YOU SURRENDER YOUR CERTIFICATE AT THE       IF YOU DO NOT SURRENDER YOUR CERTIFICATE AT
                                END OF EACH PERIOD SHOWN, THE EXPENSES         THE END OF EACH PERIOD SHOWN, THE EXPENSES
                                WOULD BE:                                      WOULD BE:
                                       1 YEAR                 3 YEARS                  1 YEAR                 3 YEARS
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                   <C>                     <C>                      <C>                    <C>  

HR TRUST
- --------
Alliance Money
   Market                             $ 90.19                 $118.74                  $23.37                 $ 72.31
Alliance High Yield                     92.88                  126.82                   26.06                   80.39
Alliance Common
   Stock                                90.39                  119.34                   23.57                   72.91
Alliance Aggressive
   Stock                                92.08                  124.42                   25.26                   78.00
Alliance Small Cap
   Growth                               95.76                  135.44                   28.94                   89.01


EQ TRUST
- --------
BT Equity 500 Index                     89.30                  116.04                   22.48                   69.62
BT Small Company Index                  89.80                  117.55                   22.98                   71.12
BT International Equity 
   Index                                91.78                  123.52                   24.96                   77.10
JPM Core Bond                           91.78                  123.52                   24.96                   77.10
Lazard Large Cap Value                  92.78                  126.52                   25.96                   80.09
Lazard Small Cap Value                  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
Morgan Stanley Emerging
   Markets Equity                      101.22                  151.65                   34.40                  105.23
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 International
   Equity                               95.76                  135.44                   28.94                   89.01
</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
   Payout  Annuity  Options" in Part 4. The examples do not reflect  charges for
   applicable  taxes  such as  state  or local  premium  taxes  that may also be
   deducted in certain jurisdictions.

                                       8


<PAGE>


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

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

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

EQUITABLE LIFE

Equitable  Life is a New York  stock  life  insurance  company  that has been in
business since 1859. For more than 100 years we have been among the largest life
insurance  companies  in the United  States.  Our home office is located at 1290
Avenue of the Americas, New York, New York 10104. We are authorized to sell life
insurance and annuities in all fifty  states,  the District of Columbia,  Puerto
Rico and the Virgin  Islands.  We maintain  local offices  throughout the United
States.

Equitable  Life  is  a  wholly  owned  subsidiary  of  The  Equitable  Companies
Incorporated  (THE  HOLDING  COMPANY).  The largest  shareholder  of the Holding
Company is AXA-UAP (AXA). As of September 30, 1997, AXA beneficially owned 59.0%
of the  outstanding  common stock of the Holding  Company.  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
$272.7 billion of assets as of September 30, 1997.

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.

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 

                                       9

<PAGE>


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 the HR  Trust  prospectus  which  accompanies  this
prospectus or in the HR Trust 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  September  30, 1997,  Alliance was managing  approximately
$217.3  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.

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  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 the EQ Trust prospectus which  accompanies this prospectus or in the EQ Trust
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 Bankers Trust
Company,  who serves as adviser  to the BT Equity  500 Index,  BT Small  Company
Index,  and BT International  Equity Index  Portfolios;  J.P. Morgan  Investment
Management  Inc.,  adviser  to  the  JPM  Core  Bond  Portfolio;   Lazard  Asset
Management,  adviser  to the Lazard  Large Cap Value and Lazard  Small Cap Value
Portfolios;  Massachusetts  Financial  Services  Company,  adviser  to  the  MFS
Research and MFS Emerging  Growth  Companies  Portfolios;  Morgan  Stanley Asset
Management  Inc.,   adviser  to  the  Morgan  Stanley  Emerging  Markets  Equity
Portfolio;  and Putnam  Investments,  adviser to the  EQ/Putnam  Growth & Income
Value, EQ/Putnam Investors Growth and EQ/Putnam International Equity Portfolios.

                                       10


<PAGE>


INVESTMENT  POLICIES  AND  OBJECTIVES  OF HR TRUST'S  PORTFOLIOS  AND EQ 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 HR Trust and EQ Trust,  both of
which accompany this  prospectus.  Please read the  prospectuses for each of the
trusts carefully before investing.

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
         HR TRUST PORTFOLIO                          INVESTMENT POLICY                                OBJECTIVE
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                   <C>                                                 <C>
Alliance Money Market                 Primarily high-quality U.S. dollar-denominated      High level of current income
                                      money market instruments.                           while preserving assets and
                                                                                          maintaining liquidity
- -------------------------------------------------------------------------------------------------------------------------------
Alliance High Yield                   Primarily a diversified mix of high-yield,          High return by maximizing current
                                      fixed-income securities which generally involve     income and, to the extent
                                      greater volatility of price and risk of             consistent with that objective,
                                      principal and income than higher-quality            capital appreciation
                                      fixed-income securities. Lower-quality debt
                                      securities are commonly known as "junk bonds."
- -------------------------------------------------------------------------------------------------------------------------------
Alliance Common Stock                 Primarily common stock and other equity-type        Long-term growth of capital and
                                      instruments.                                        increasing income
- -------------------------------------------------------------------------------------------------------------------------------
Alliance Aggressive Stock             Primarily common stocks and other equity-type       Long-term growth of capital
                                      securities issued by quality small- and
                                      intermediate-sized companies with strong growth
                                      prospects and in covered options on those
                                      securities.
- -------------------------------------------------------------------------------------------------------------------------------
Alliance Small Cap Growth             Primarily U.S. common stocks and other              Long-term growth of capital
                                      equity-type securities issued by smaller
                                      companies that, in the opinion of the adviser,
                                      have favorable growth prospects.
- -------------------------------------------------------------------------------------------------------------------------------
         EQ TRUST PORTFOLIO                          INVESTMENT POLICY                                OBJECTIVE
- -------------------------------------------------------------------------------------------------------------------------------
BT Equity 500 Index                   Invest in a statistically selected sample of the    Replicate as closely as possible
                                      500 stocks included in the Standard & Poor's        (before the deduction of
                                      500 Composite Stock Price Index ("S&P 500").        Portfolio expenses) the total
                                                                                          return of the S&P 500
- -------------------------------------------------------------------------------------------------------------------------------
BT Small Company Index                Invest in a statistically selected sample of        Replicate as closely as possible
                                      the 2,000 stocks included in the Russell 2000       (before the deduction of
                                      Small Stock Index ("Russell 2000").                 Portfolio expenses) the total
                                                                                          return of the Russell 2000
- -------------------------------------------------------------------------------------------------------------------------------
BT International Equity Index         Invest in a statistically selected sample of        Replicate as closely as possible
                                      the securities of companies included in the         (before the deduction of
                                      Morgan Stanley Capital International Europe,        Portfolio expenses) the total
                                      Australia, Far East Index ("EAFE"), although        return of the EAFE
                                      not all companies within a country will be
                                      represented in the Portfolio at the same time.
- -------------------------------------------------------------------------------------------------------------------------------
JPM Core Bond                         Under normal circumstances, all of the              High total return consistent with
                                      Portfolio's assets will, at the time of             moderate risk of capital and
                                      purchase, consist of investment grade               maintenance of liquidity
                                      fixed-income securities rated BBB or better by
                                      Standard and Poor's or Baa or better by Moody's
                                      Investors Service, Inc. or unrated securities
                                      of comparable quality.
- ---------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       11

<PAGE>

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
         EQ TRUST PORTFOLIO                          INVESTMENT POLICY                                OBJECTIVE
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                   <C>                                                 <C>
Lazard Large Cap Value                Primarily equity securities of United States        Capital appreciation
                                      companies with relatively large market
                                      capitalizations (i.e., companies having market
                                      capitalizations of greater than $1 billion)
                                      that the Portfolio adviser considers to be
                                      inexpensively priced and financially productive.
- -------------------------------------------------------------------------------------------------------------------------------
Lazard Small Cap Value                Primarily equity securities of United States        Capital appreciation
                                      companies with small market capitalizations
                                      (i.e.,  companies  having market capitalizations 
                                      of $1  billion or less) that the Portfolio 
                                      adviser considers inexpensively priced and   
                                      financially productive.
- -------------------------------------------------------------------------------------------------------------------------------
MFS Research                          A substantial portion of assets invested in         Long-term growth of capital and
                                      common stock or securities convertible into         future income   
                                      common stock of 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         Long-term growth of capital
   Companies                          under 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.
- -------------------------------------------------------------------------------------------------------------------------------
Morgan Stanley Emerging               Primarily equity securities of emerging market      Long-term capital appreciation
   Markets Equity                     country issuers with a focus on those in which
                                      the Portfolio's adviser believes the economies 
                                      are developing strongly and in which the markets  
                                      are becoming more sophisticated.
- -------------------------------------------------------------------------------------------------------------------------------
EQ/Putnam Growth                      Primarily common stocks that offer potential        Capital growth and, secondarily,
   & Income Value                     for capital growth and may, consistent with the     current income
                                      Portfolio's investment objective, invest in
                                      common stocks that offer potential for current
                                      income.
- -------------------------------------------------------------------------------------------------------------------------------
EQ/Putnam Investors Growth            Primarily common stocks that the Portfolio          Long-term growth of capital and
                                      adviser believes afford the best opportunity        any increased income that results
                                      for long-term capital growth.                       from this growth
- -------------------------------------------------------------------------------------------------------------------------------
EQ/Putnam International               Primarily a diversified portfolio of equity         Capital appreciation
   Equity                             securities of companies organized under laws of
                                      countries other than the United States.
- -------------------------------------------------------------------------------------------------------------------------------
</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 each such Guarantee Period on such date.

Guarantee Periods and Expiration Dates

We currently  offer  Guarantee  Periods  ending on February 15th for each of the
maturity  years 1999 through 2008.  Not all of these  Guarantee  Periods will be
available for Annuitant ages 76 and above. See "Allocation of  Contributions" in
Part 3. Also,  the Guarantee  Periods may not be available for investment in all
states.  As Guarantee  Periods  expire we expect to add  maturity  years so that
generally 10 are available at any time.

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

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

o  The Guaranteed Rate is 3%.

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

Guaranteed Rates and Price Per $100 of Maturity Value

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

Guaranteed  Rates for new  allocations  as of December  10, 1997 and the related
price per $100 of Maturity Value for each currently  available  Guarantee Period
were as follows:

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

      GUARANTEE
    PERIODS WITH          GUARANTEED
   EXPIRATION DATE        RATE AS OF            PRICE
  FEBRUARY 15TH OF       DECEMBER 10,        PER $100 OF
    MATURITY YEAR            1997          MATURITY VALUE
- -------------------------------------------------------------

        1999                 4.78%             $94.62
        2000                 4.88               90.12
        2001                 4.95               85.73
        2002                 4.98               81.59
        2003                 5.03               77.53
        2004                 5.09               73.56
        2005                 5.11               69.89
        2006                 5.12               66.44
        2007                 5.14               63.09
        2008                 5.08               60.36
- -------------------------------------------------------------

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
1999 through 2003,  then according to the above table the lump sum  contribution
you would have to make as of December  10, 1997 would be $429.59 (the sum of the
prices  per $100 of  Maturity  Value for each  maturity  year from 1999  through
2003).

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 

                                       13


<PAGE>


transfers to be made from Guarantee  Periods or for the market value  adjustment
that would  apply to such  transactions.  Actual  calculations  will be based on
Guaranteed Rates on each actual Transaction Date, which may differ.

Options at Expiration Date

We will notify you on or before  December 31st prior to the  Expiration  Date of
each Guarantee  Period in which you have any Guaranteed  Period Amount.  You may
elect one of the  following  options to be  effective  at the  Expiration  Date,
subject to the restrictions set forth on the prior page and under "Allocation of
Contributions" in Part 3:

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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  


                                       14


<PAGE>


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 two  different  types of  individual
retirement  annuities  (IRAS),  TRADITIONAL IRAS and ROTH IRAS, or non-qualified
annuities  (NQ).  The  provisions  of  your  Certificate  may be  restricted  by
applicable  laws or  regulations.  Roth IRA  Certificates  may not  currently be
available in your state. Your registered  representative can provide information
about state availability, or you may contact our Processing Office.

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

JOINT OWNERSHIP

If a Joint Owner is named under an NQ Certificate,  both Owners must be of legal
age, and joint  ownership  with  non-natural  persons is not  permitted.  Unless
otherwise  provided  in writing,  the  exercise  of any  ownership  right in the
Certificate  must be in a written  form  satisfactory  to us and  signed by both
Owners. A Joint Owner  designation  supersedes any beneficiary  designation (see
"Death  Benefit"  below).  This  feature may not  currently be available in your
state.  Your  registered  representative  can  provide  information  about state
availability, or you may contact our Processing Office.

CONTRIBUTIONS UNDER THE CERTIFICATES

The minimum initial  contribution is $5,000. Under Traditional 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  traditional
individual retirement  arrangements.  Under Roth IRA Certificates,  we will only
accept rollover  contributions  from  Traditional  IRAs, or Roth IRAs, or direct
custodian-to-custodian  transfers from other Roth IRAs. See "Part 7: Tax Aspects
of the Certificates."

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

Under  Traditional IRA Certificates,  your subsequent  contributions of at least
$1,000 may be made at any time until you attain age 79.  Subsequent  Traditional
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" contributions to Traditional IRAs 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  "Traditional   Individual   Retirement   Annuities
(Traditional  IRAs)" in Part 7. For the  consequences  of making a "regular" IRA
contribution to your IRA Certificate, also see Part 7.

We will not accept "regular" IRA contributions to Roth IRAs. Rollover and direct
custodian-to-custodian  transfer  contributions can be made any time during your
lifetime provided you meet certain requirements. See "Roth Individual Retirement
Annuities (Roth IRAs)" in 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.

                                       16

<PAGE>

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 applicant,  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.

Section 1035 Exchanges

You may apply the values of an existing NQ life  insurance  or deferred  annuity
contract to purchase an Equitable  Accumulator  NQ Certificate in a tax-deferred
exchange,  if you follow certain procedures.  For further  information,  consult
your tax adviser. See also "Taxation of Non-Qualified Annuities: Withdrawals" in
Part 7. In the case of joint  ownership,  1035  exchanges  will not be permitted
unless both owners authorize the exchange.

Automatic Investment Program

Our Automatic  Investment  Program (AIP)  provides for a specified  amount to be
automatically  deducted from a checking  account,  bank money market  account or
credit union checking account and to be contributed as a subsequent contribution
into an NQ or a Traditional IRA Certificate on a monthly or quarterly basis. The
minimum amount that will be deducted is $100 monthly and $300 quarterly (subject
to  the  maximum  $2,000   annually  for  Traditional   IRAs).   AIP  subsequent
contributions  may be  made  to  any  Investment  Option  available  under  your
Certificate.  You may elect AIP by properly  completing  the  appropriate  form,
which is available from your registered representative,  and returning it to our
Processing  Office. You elect which day of the month (other than the 29th, 30th,
or 31st) you wish to have your account debited.  That date, or the next Business
Day if that day is a non-Business  Day, will be the Transaction Date. AIP is not
available for Roth IRA Certificates.

You may cancel AIP at any time by notifying our Processing  Office in writing at
least two business days prior to the next scheduled transaction.  Equitable Life
is not responsible for any debits made to your account prior to the time written
notice of revocation is received at our Processing Office.

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.

                                       17

<PAGE>

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 Allocation

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 a  Traditional  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
Traditional  IRA  funds  that you may have or from the  Investment  Funds to the
extent possible.  See "Traditional  Individual Retirement Annuities (Traditional
IRAs): Required Minimum Distributions" in Part 7.

Dollar Cost Averaging Allocation

A Special  Dollar Cost  Averaging  program is available  for  allocation of your
initial contribution. Also, a General Dollar Cost Averaging program is available
for allocation of your initial contribution, or if elected at a later date, your
Annuity Account Value. Both programs are more fully described later in this Part
3 under "Dollar Cost Averaging."

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 period is extended if your state requires a
refund period of longer than 10 days.

Your refund will equal the Annuity Account Value  reflecting any investment gain
or loss, and any positive or negative market value adjustment,  through the date
we receive your  Certificate  at our Processing  Office.  Some states or Federal
income tax regulations may require that we calculate the refund differently.  If
you cancel your Certificate during the free look period, we may require that you
wait six months before you may apply for a Certificate with us again.

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.

In the  case of a  complete  conversion  of an  existing  Equitable  Accumulator
Traditional IRA Certificate to an Equitable  Accumulator  Roth IRA  Certificate,
you may cancel your Equitable  Accumulator Roth IRA Certificate and return to an
Equitable Accumulator  Traditional IRA Certificate by following the instructions
in the request for full conversion form available from our Processing  Office or
your registered representative.

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 

                                       18


<PAGE>

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:

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 calendar year, or if the Guaranteed Rate is 3%.

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

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

We may  restrict,  in our sole  discretion,  the use of an agent  acting under a
power  of  attorney,  such  as a  market  timer,  on  behalf  of more  than  one
Certificate  Owner to effect  transfers.  Any  agreements  to use market  timing
services to effect transfers are subject to our rules then in effect and must be
on a form satisfactory to us.

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

DOLLAR COST AVERAGING

We offer two programs for Dollar Cost  Averaging  as described  below.  The main
objective of Dollar Cost Averaging is to attempt to shield your  investment from
short-term price  fluctuations.  Since approximately the same dollar amounts are
transferred  from the  Alliance  Money  Market  Fund to other  Investment  Funds
periodically, more Accumulation Units are purchased in an Investment Fund if the
value per Accumulation Unit is low and fewer Accumulation Units are purchased if
the value per Accumulation  Unit is high.  Therefore,  a lower average value per
Accumulation  Unit may be achieved  over the long term.  This plan of  investing
allows you to take advantage of market fluctuations but does not assure a profit
or protect against a loss in declining markets.

Dollar  Cost  Averaging  may  not  be  elected  while  the  rebalancing  program
(discussed   below)  or  the  Systematic   Withdrawal  option  (described  under
"Withdrawal Options" in Part 4) is in effect.

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 program is elected,  divided by
the number of transfers scheduled to be made each Contract Year.

The  transfer  date will be the same  calendar  day of the month as the Contract
Date (other than the 29th, 30th or 31st).  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

                                       19
<PAGE>

entire amount will be  transferred  and the dollar cost  averaging  program will
end. You may change the transfer  amount once each Contract Year, or cancel this
program by  sending us  satisfactory  notice to our  Processing  Office at least
seven calendar days before the next transfer date.

REBALANCING

We  currently  offer a  rebalancing  program  under  which you  authorize  us to
automatically  transfer your Annuity  Account Value among the  Investment  Funds
selected by you in order to maintain a particular  percentage  allocation (which
you  specify)  in such  Investment  Funds.  Such  percentages  must be in  whole
numbers.  You select the period of time at the end of which the  transfers  will
take place. The period of time may be quarterly,  semiannually, or annually on a
Contract  Year basis on the same day of the month as the  Contract  Date  (other
than the 29th,  30th or 31st).  The  Annuity  Account  Value  allocated  to each
selected Investment Fund will grow or decline in value at different rates during
each time period.  Rebalancing  automatically  reallocates  the Annuity  Account
Value in the chosen  Investment Funds at the end of each period to the specified
allocation  percentages.  Rebalancing is intended to transfer specified portions
of the  Annuity  Account  Value from  those  chosen  Investment  Funds that have
increased in value to those chosen Investment Funds that have declined in value.
The  transfers  to and from  each  chosen  Investment  Fund  will be made at the
Accumulation Unit Value next computed after the Transaction Date. Rebalancing is
not available for amounts in the Guaranteed Period Account.

Rebalancing  does not  assure a profit or  protect  against a loss in  declining
markets and should be  periodically  reviewed as your needs may change.  You may
want to discuss the  rebalancing  program  with your  financial  adviser  before
electing such program.

You may elect the  rebalancing  program at any time by properly  completing  the
appropriate form, which is available from your registered  representative or our
Processing Office.

You may change your rebalancing allocation percentages or cancel this program at
any time by submitting a request in a form satisfactory to us. Such request must
be  received  at our  Processing  Office at least  seven  days  before  the next
scheduled  rebalancing  date. A transfer  request from you while the rebalancing
program is in effect, will cancel the rebalancing program.

Rebalancing  may not be elected if a Dollar Cost  Averaging  program  (discussed
above) is in effect.

BASEBUILDER BENEFITS

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

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

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

GUARANTEED MINIMUM INCOME BENEFIT

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

On the Transaction Date that you exercise the Guaranteed Minimum Income Benefit,
the annual  lifetime income that will be provided under the Income Manager (Life
Annuity with a Period Certain) payout annuity certificate 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  purchase
factors.  The  Guaranteed  Minimum  Income  Benefit  does not provide an Annuity
Account Value or guarantee performance of your Investment Options.  Because this
benefit is based on conservative actuarial factors, the level of lifetime income
that it  guarantees  may often be less than the level that would be  provided by
applica-


                                       20


<PAGE>

tion of your Annuity  Account  Value at current  annuity  purchase  factors.  It
should therefore be regarded as a safety net.

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

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

                                 GUARANTEED MINIMUM
       CONTRACT DATE           INCOME BENEFIT -- ANNUAL 
      ANNIVERSARY AT         INCOME PAYABLE FOR LIFE WITH
         ELECTION              10 YEAR PERIOD CERTAIN
- -------------------------------------------------------------

             7                        $ 8,992
            10                         12,160
            15                         18,358
- -------------------------------------------------------------

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

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

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

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

                      LEVEL PAYMENTS*

                                  PERIOD CERTAIN YEARS
         ANNUITANT'S           TRADITIONAL 
       AGE AT ELECTION        AND ROTH IRA           NQ
- -------------------------------------------------------------

          60 to 75                 10                10
             76                     9                10
             77                     8                10
             78                     7                10
             79                     7                10
             80                     7                10
             81                     7                 9
             82                     7                 8
             83                     7                 7

- ----------------
* Other forms and period  certains  may also be  available.
  For    Traditional   IRA    Certificates,    please   see
  "Traditional      Individual     Retirement     Annuities
  (Traditional  IRAs):  Required Minimum  Distributions" in
  Part  7 to  see  how  this  option  may  be  affected  if
  exercised after age 70 1/2.
- --------------------------------------------------------------------------------
Payments  will  start one  payment  mode from the  Contract  Date of the  Income
Manager payout annuity 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) payout annuity  certificate,  and you may always
apply  your  Annuity  Account  Value to any of our life  annuity  benefits.  The
annuity  benefits are discussed in Part 4. These benefits differ from the Income
Manager  payout  annuity  certificates  and may provide  higher or lower  income
levels,  but do not have all the features of the Income  Manager  payout annuity
certificates.   You  may   request   an   illustration   from  your   registered
representative.

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

Successor Annuitant/Certificate Owner

If  the  successor  Annuitant/Certificate  Owner  (discussed  below)  elects  to
continue the Certificate after your death, the Guaranteed Minimum Income Benefit
will continue to be available on Contract  Date  anniversaries  specified  above
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

When the Annuitant Dies

Generally,  upon receipt of proof  satisfactory to us of the  Annuitant's  death
prior to the Annuity  Commencement  Date,  we will pay the death  benefit to the
beneficiary named in your Certificate. You designate the beneficiary at the time
you apply for the  Certificate.  While the  Certificate  is in  effect,  you may
change your beneficiary by writing to our Processing  Office. The change will be

                                       21

<PAGE>

effective on the date the written  submission was signed.  If the Certificate is
jointly owned, the surviving Owner will be deemed the  beneficiary,  superseding
any other beneficiary  designations.  (The Joint Owner feature may not currently
be available in your state.) The death benefit  payable will be determined as of
the date we receive such proof of death and any required  instructions as to the
method of payment.

The death  benefit is equal to the Annuity  Account  Value or, if  greater,  the
Guaranteed Minimum Death Benefit described below.

GUARANTEED MINIMUM DEATH BENEFIT

Applicable for Annuitant Issue Ages 20 through 79

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

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

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

Applicable for Annuitant Issue Ages 80 through 83

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

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

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

HOW DEATH BENEFIT PAYMENT IS MADE

We will pay the death  benefit  to the  beneficiary  in the form of the  annuity
benefit you have chosen under your  Certificate.  If no annuity benefit has been
chosen at the time of the Annuitant's  death,  the beneficiary  will receive the
death  benefit  in a  lump  sum.  However,  subject  to  any  exceptions  in the
Certificate,  Equitable  Life's  rules then in effect  and any other  applicable
requirements  under  the  Code,  the  beneficiary  may  elect to apply the death
benefit to one or more annuity  benefits offered by Equitable Life. See "Annuity
Benefits  and Payout  Annuity  Options" in Part 4. Note that if you are both the
Certificate Owner and the Annuitant, only a life annuity or an annuity that does
not extend beyond the life expectancy of the beneficiary may be elected.

Successor Annuitant/Certificate Owner

If you are both the Certificate  Owner and the Annuitant,  and if your spouse is
the sole primary beneficiary or the Joint Owner under the Certificate, then upon
your death your spouse beneficiary may elect to receive the death benefit, or to
continue the Certificate and become the successor Annuitant/Certificate Owner by
completing the appropriate form and sending it to our Processing Office.

If the successor Annuitant/Certificate Owner elects to continue the Certificate,
then on the Contract Date anniversary  following your death, the Annuity Account
Value will be reset to the then current  Guaranteed  Minimum Death Benefit if it
is higher than the Annuity Account Value as of such date. In determining whether
the Guaranteed  Minimum Death Benefit will continue to grow, we will use the age
(as of the Contract Date  anniversary)  of the  successor  Annuitant/Certificate
Owner.

WHEN AN NQ CERTIFICATE OWNER DIES BEFORE THE ANNUITANT

When you are not the Annuitant  under an NQ  Certificate  and you die before the
Annuity  Commencement  Date, the beneficiary  named to receive the death benefit
upon the  Annuitant's  death will  automatically  succeed as  Certificate  Owner
(unless  you name a  different  person as a  successor  Owner in a written  form
acceptable to us and send it to our Processing  Office).  If the  Certificate is
jointly  owned and the first Owner to die is not the  Annuitant,  the  surviving
Owner becomes the sole  Certificate  Owner and will be deemed the  "beneficiary"
for purposes of the distribution rules 

                                       22

<PAGE>

described  in this  section,  automatically  superseding  any other  beneficiary
designation.

Unless the  surviving  spouse of the  deceased  Owner (or in the case of a joint
ownership  situation,  the  surviving  spouse of the first  Owner to die) is the
designated  beneficiary for this purpose, the entire interest in the Certificate
must be distributed under these rules.

The  Cash  Value  in the  Certificate  must  be  fully  paid  to the  designated
beneficiary  (new Owner) by December 31st of the fifth  calendar year after your
death (or in a joint ownership situation, the death of the first Owner to die).

A permissible  alternative is for the new Owner to elect to receive such amounts
as a life annuity (or  payments for a period  certain of not longer than the new
Owner's life  expectancy),  with payments  beginning no later than December 31st
following  the calendar  year of the  non-Annuitant  Owner's  death.  If such an
annuity benefit or payments for a period certain is not elected, we will pay any
Cash  Value in the  Certificate  on  December  31st of the fifth  calendar  year
following the year of your death (or the death of the first Owner to die).

Where a surviving  spouse is designated  beneficiary or Joint Owner,  the spouse
may elect to continue the Certificate.  No distributions are required as long as
the surviving spouse and 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 the
Annuitant is living and before the Annuity Commencement Date. For a surrender to
be effective,  we must receive your written  request and the  Certificate at our
Processing  Office.  The Cash Value will be determined on the Transaction  Date.
All benefits under the Certificate will be terminated as of that date.

You may  receive the Cash Value in a single sum payment or apply it under one or
more of the annuity benefits.  See "Annuity Benefits and Payout Annuity Options"
in Part 4. We will usually pay the Cash Value within seven calendar days, but we
may delay payment as described in "When Payments Are Made" below.

For the tax  consequences  of  surrenders,  see  "Part  7:  Tax  Aspects  of the
Certificates."

WHEN PAYMENTS ARE MADE

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

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

ASSIGNMENT

Traditional  IRA and Roth 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 semiannual statements of each trust; and

   o Written confirmation of financial transactions.


                                       23
<PAGE>

o  TOLL-FREE TELEPHONE SERVICES

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

o  PROCESSING OFFICE

   o FOR CONTRIBUTIONS SENT BY REGULAR MAIL:
     Equitable Life
     Income Management Group
     P.O. 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 also acts
as  distributor  for  other  Equitable  Life  annuity  products  with  different
features,  expenses and fees. 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.

                                       24


<PAGE>


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

               PART 4: DISTRIBUTION METHODS UNDER THE CERTIFICATES

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

The Certificates offer several  distribution  methods  specifically  designed to
provide retirement income. Traditional IRA and Roth IRA Certificates permit Lump
Sum  Withdrawals,   Substantially  Equal  Payment  Withdrawals,  and  Systematic
Withdrawals.   Minimum   Distribution   Withdrawals  are  available  only  under
Traditional IRA  Certificates.  NQ Certificates  permit Lump Sum Withdrawals and
Systematic  Withdrawals.  The Certificates also offer fixed and variable annuity
benefits and Income Manager payout annuity options.  Traditional 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  Traditional  IRA  retirement  benefits  subject  to  minimum   distribution
requirements,  we will send a form outlining the distribution  options available
before you reach age 70 1/2 (if you have not begun your distribution in the form
of a life contingent annuity before that time).

WITHDRAWAL OPTIONS

The  Certificates  are annuity  contracts,  even though you may elect to receive
your  benefits  in a  non-annuity  form.  You may  take  withdrawals  from  your
Certificate before the Annuity Commencement Date and while you are alive.

Amounts  withdrawn  from  the  Guaranteed  Period  Account,  other  than  at the
Expiration  Date,  will result in a market value  adjustment.  See "Market Value
Adjustment for Transfers, Withdrawals or Surrender Prior to the Expiration Date"
in Part 2.  Withdrawals may be taxable and subject to tax penalty.  See "Part 7:
Tax Aspects of the Certificates."

As a deterrent to early  withdrawal  (generally  prior to age 59 1/2),  the Code
provides  certain  penalties.  We may also be required to withhold  income taxes
from the amount distributed. These rules are outlined in "Part 7: Tax Aspects of
the Certificates."

LUMP SUM WITHDRAWALS
(Available under Traditional IRA, Roth IRA and NQ Certificates)

You may take Lump Sum  Withdrawals  at any time subject to a minimum  withdrawal
amount of $1,000.  A request to  withdraw  more than 90% of the Cash Value as of
the Transaction  Date will result in the termination of the Certificate and will
be  treated  as  a  surrender  of  the  Certificate  for  its  Cash  Value.  See
"Surrendering the Certificates to Receive the Cash Value" in Part 3.

To make a Lump Sum  Withdrawal,  you must  submit a request  satisfactory  to us
which  specifies the Investment  Options from which the Lump Sum Withdrawal will
be  taken.  If we have  received  the  information  we  require,  the  requested
withdrawal  will become  effective on the  Transaction  Date and  proceeds  will
usually  be mailed  within  seven  calendar  days  thereafter,  but we may delay
payment as described  in "When  Payments Are Made" in Part 3. If we receive only
partially  completed  information,  our  Processing  Office will contact you for
specific instructions before your request can be processed.

Lump Sum Withdrawals in excess of the 15% free corridor amount may be subject to
a withdrawal charge. See "Withdrawal Charge" in Part 5.

SYSTEMATIC WITHDRAWALS
(Available under Traditional IRA, Roth IRA and NQ Certificates)

Under  Traditional IRA and Roth 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  Withdrawals once in 

                                       25


<PAGE>


each Contract Year. However,  you may not change the amount or percentage in any
Contract Year where you have previously taken another  withdrawal under the Lump
Sum Withdrawal option described above.

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

Systematic  Withdrawals  are not subject to a withdrawal  charge,  except to the
extent that,  when added to a Lump Sum Withdrawal  previously  taken in the same
Contract Year, the Systematic  Withdrawal  exceeds the 15% free corridor amount.
See "Withdrawal Charge" in Part 5.

SUBSTANTIALLY EQUAL PAYMENT WITHDRAWALS
(Available under Traditional IRA and Roth 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 "Part
7: Tax Aspects of the Certificates."  Once distributions  begin, they should not
be changed or stopped  until the later of age 59 1/2 or five years from the date
of the first  distribution.  If you change or stop the  distributions  or take a
Lump Sum  Withdrawal,  you may be liable for the 10% penalty tax that would have
otherwise been due on all prior distributions made under this option and for any
interest thereon.

Substantially  Equal Payment  Withdrawals  may be elected at any time if you are
below age 59 1/2. You can elect this option by  submitting  the proper  election
form. You select the day and the month when the first  withdrawal  will be made,
but it may not be sooner than 28 days after the issue of the Certificate.  In no
event may you elect to receive the first  payment in the same  Contract  Year in
which a Lump Sum  Withdrawal  was  taken.  We will  calculate  the amount of the
distribution  under a  method  we  select  and  payments  will be made  monthly,
quarterly or annually as you select.  These  payments  will  continue to be made
until we receive written notice from you to cancel this option. Such notice must
be received at our  Processing  Office at least seven calendar days prior to the
next scheduled  withdrawal date. A Lump Sum Withdrawal taken while Substantially
Equal Payment  Withdrawals are in effect will cancel such  withdrawals.  You may
elect to start receiving  Substantially  Equal Payment Withdrawals again, but in
no event can the payments  start in the same  Contract  Year in which a Lump Sum
Withdrawal was taken. We will calculate a new distribution  amount. As indicated
in the  preceding  paragraph,  you may be  liable  for the  10%  penalty  tax on
Substantially Equal Payment Withdrawals made before cancellation.

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 Traditional 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 a Traditional  IRA  Certificate  at age 70
with a single  contribution of $100,000,  with payments commencing at the end of
the first Contract Year.

                                       26


<PAGE>

                   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]

                            AGE      AMOUNT WITHDRAWN
                             70           $6,250
                             75           $7,653
                             80           $8,667
                             85           $8,770
                             90           $6,931
                             95           $3,727
                            100           $1,179

                           Assumes 6.0% Rate of Return

                     [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 -- Traditional IRA  Certificates" in the
SAI.)  Payments are made  annually,  and it is further  assumed that no Lump Sum
Withdrawals are taken.

This example  assumes an annual rate of return of 6.0%  compounded  annually for
both the Investment Funds and the Guaranteed Period Account. This rate of return
is for  illustrative  purposes only and is not intended to represent an expected
or guaranteed rate of return.  Your  investment  results will vary. In addition,
this  example  does not  reflect any charges  that may be  applicable  under the
Traditional 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% Roll Up to Age 80, and your
Guaranteed   Minimum  Income  Benefit   benefit  base,  will  be  reduced  on  a
dollar-for-dollar  basis as long as the sum of your  withdrawals in any Contract
Year is 6% or less of the  beginning of Contract Year  Guaranteed  Minimum Death
Benefit.  Once a  withdrawal  is made that causes  cumulative  withdrawals  in a
Contract Year to exceed 6% of the beginning of Contract Year Guaranteed  Minimum
Death Benefit,  that withdrawal and any subsequent  withdrawals in that Contract
Year will cause a pro rata reduction to occur.

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

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

GUARANTEED MINIMUM INCOME BENEFIT
BENEFIT BASE

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

Your  Guaranteed  Minimum Income  Benefit  benefit base is applied to guaranteed
minimum  annuity  purchase  factors to determine the  Guaranteed  Minimum Income
Benefit.  The  guaranteed  minimum  annuity  purchase  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  purchase  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 
                                       27

<PAGE>

Cash Value and is used  solely  for  purposes  of  calculating  your  Guaranteed
Minimum Income Benefit.

ANNUITY BENEFITS AND PAYOUT ANNUITY OPTIONS

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

ANNUITY BENEFITS

Annuity benefits under the Equitable  Accumulator provide periodic payments over
a specified period of time which may be fixed or may be based on the Annuitant's
life.  Annuity forms of payment are  calculated  as of the Annuity  Commencement
Date,  which is on file with our Processing  Office.  You can change the Annuity
Commencement Date by writing to our Processing Office anytime 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 instances,  the sex of the Annuitant(s).  Once an income annuity form is
chosen and payments have commenced, no change can be made.

                                       28

<PAGE>

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

INCOME MANAGER PAYOUT ANNUITY OPTIONS

Under  Equitable  Accumulator  Certificates,  you may apply your Annuity Account
Value to an Income Manager (Life Annuity with a Period  Certain)  payout annuity
certificate,  or an Income Manager (Period Certain) payout annuity  certificate.
The  Income  Manager  (Life  Annuity  with  a  Period  Certain)  payout  annuity
certificates  provide  guaranteed  payments for the Annuitant's  life or for the
Annuitant's  life  and the life of a joint  Annuitant.  Income  Manager  (Period
Certain) payout annuity  certificates  provide payments for a specified period.
The  Certificate  Owner  and  Annuitant  must  meet the  issue  age and  payment
requirements.  Income  Manager payout annuity  certificates  provide  guaranteed
level  (Traditional  IRA,  Roth IRA and NQ  Certificates)  under  both  forms of
certificate,  or guaranteed  increasing  (NQ  Certificates)  payments under only
Income Manager (Life Annuity with a Period Certain) payout annuity certificates.

If you apply a part of the Annuity  Account  Value under any of the above Income
Manager payout annuity certificates,  it will be considered a withdrawal and may
be subject to withdrawal charges. See "Withdrawal Options" above. If 100% of the
Annuity Account Value is applied from an Equitable Accumulator  Certificate at a
time when the  dollar  amount of the  withdrawal  charge is  greater  than 2% of
remaining contributions (after withdrawals),  such withdrawal charge will not be
deducted.  However,  a new withdrawal  charge  schedule will apply under the new
certificate.  For purposes of the withdrawal charge schedule,  the year in which
your  Annuity  Account  Value  is  applied  under  the new  certificate  will be
"Contract  Year 1." If 100% of the  Annuity  Account  Value is applied  from the
Equitable  Accumulator when the dollar amount of the withdrawal  charge is 2% or
less,  such  withdrawal  charge  will  not be  deducted  and  there  will  be no
withdrawal  charge schedule under the new  certificate.  You should consider the
timing of your purchase as it relates to the potential  for  withdrawal  charges
under the new certificate.  No subsequent  contributions will be permitted under
an  Income  Manager  (Life  Annuity  with  a  Period   Certain)  payout  annuity
certificate.

You may also apply  your  Annuity  Account  Value to an Income  Manager  (Period
Certain) payout annuity  certificate  once  withdrawal  charges are no longer in
effect under your Equitable Accumulator Certificate.  No withdrawal charges will
apply under this Income Manager (Period Certain) payout annuity certificate.

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

                                       29


<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 group or sponsored  arrangements.  See "Group or Sponsored
Arrangements" below.

Withdrawal Charge

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

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

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

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

Free Corridor Amount

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

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

For purposes of calculating the withdrawal charge, (1) we treat contributions as
being withdrawn on a first-in,  first-out basis, and (2) amounts withdrawn up to
the free corridor  amount are not considered a withdrawal of any  contributions.
Although we treat  contributions  as withdrawn  before  earnings for purposes of
calculating  the withdrawal  charge,  the Federal income tax law treats earnings
under Equitable  Accumulator  Certificates as withdrawn  first. See "Part 7: Tax
Aspects of the Certificates."

The withdrawal charge is to help cover sales expenses.

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

baseBUILDER Benefit Charge

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

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

Charges for State Premium and Other Applicable Taxes

We deduct a charge for applicable  taxes,  such as state or local premium taxes,
that might be imposed in your state.  Generally,  we deduct this charge from the
amount applied to provide an annuity benefit. 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 Traditional and
Roth IRA  Certificates,  and from 0% to 3.5% for NQ  Certificates  (1% in Puerto
Rico and 5% in the Virgin Islands).

                                       30


<PAGE>


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.

HR TRUST CHARGES TO PORTFOLIOS

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

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

                           AVERAGE DAILY ASSETS

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

                 FIRST    NEXT     NEXT     NEXT
                 $750     $750      $1      $2.5    THERE-
                MILLION  MILLION  BILLION  BILLION   AFTER
- -------------------------------------------------------------

Alliance 
   Money
   Market       0.350%   0.325%   0.300%   0.280%   0.270%
Alliance High
   Yield        0.600%   0.575%   0.550%   0.530%   0.520%
Alliance
   Common 
   Stock        0.475%   0.425%   0.375%   0.355%   0.345%*
Alliance
   Aggressive
   Stock        0.625%   0.575%   0.525%   0.500%   0.475%
Alliance Small
   Cap Growth   0.900%   0.850%   0.825%   0.800%   0.775%

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

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

The Rule 12b-1 Plan provides that HR Trust, on behalf of each Portfolio, may pay
annually up to 0.25% of the average daily net assets of a Portfolio attributable
to its Class IB shares in respect of activities  primarily intended to result in
the sale of the Class IB shares.  This fee will not be increased for the life of
the  Certificates.  EDI is  currently  waiving a  portion  of the 12b-1 fee with
respect  to the  Alliance  Small Cap Growth  Portfolio.  Fees and  expenses  are
described more fully in the HR Trust prospectus.

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:

                                       31


<PAGE>


- -------------------------------------------------------------
                                           AVERAGE DAILY
                                             NET ASSETS
                                        ---------------------

BT Equity 500 Index                            0.25%
BT Small Company Index                         0.25%
BT International Equity Index                  0.35%
JPM Core Bond                                  0.45%
Lazard Large Cap Value                         0.55%
Lazard Small Cap Value                         0.80%
MFS Research                                   0.55%
MFS Emerging Growth Companies                  0.55%
Morgan Stanley Emerging
   Markets Equity                              1.15%
EQ/Putnam Growth & Income Value                0.55%
EQ/Putnam Investors Growth                     0.55%
EQ/Putnam International Equity                 0.70%
- -------------------------------------------------------------

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 to assume other expenses so that the total operating expenses
of each  Portfolio  are limited to: 0.55% of the  respective  average  daily net
assets of the BT  Equity  500 Index  Portfolio;  0.60% for the BT Small  Company
Index Portfolio;  0.80% for the BT International  Equity Index and JPM Core Bond
Portfolios; 0.85% for the MFS Research, MFS Emerging Growth Companies, EQ/Putnam
Growth & Income Value, and EQ/Putnam Investors Growth Portfolios;  0.90% for the
Lazard Large Cap  Portfolio;  1.20% for the Lazard Small Cap Value and EQ/Putnam
International  Equity  Portfolios;  and 1.75% for the  Morgan  Stanley  Emerging
Markets Equity Portfolio. See the prospectus for EQ Trust for more information.

The Rule 12b-1 Plan provides that EQ Trust, on behalf of each Portfolio, may pay
annually up to 0.25% of the average daily net assets of a Portfolio attributable
to its Class IB shares in respect of activities  primarily intended to result in
the sale of the Class IB shares.  This fee will not be increased for the life of
the  Certificates.  Fees and expenses are  described  more fully in the EQ Trust
prospectus.

GROUP OR SPONSORED ARRANGEMENTS

For certain group or sponsored arrangements, we may reduce the withdrawal charge
or the  mortality  and  expense  risks  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. Group arrangements include those in which a trustee or
an employer, for example, purchases contracts covering a group of individuals on
a group basis. Group arrangements are not available for Traditional IRA and Roth
IRA  Certificates.  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.

                                       32


<PAGE>


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

                              PART 6: VOTING RIGHTS

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

HR TRUST AND EQ TRUST VOTING RIGHTS

As explained  previously,  contributions  allocated to the Investment  Funds are
invested  in shares of the  corresponding  Portfolios  of HR Trust and EQ 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 HR Trust is a  Massachusetts  business  trust and EQ Trust is a Delaware
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.

                                       33


<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,  Traditional  IRA,  and Roth IRA
Certificates owned by United States taxpayers.

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,  Federal income tax and withholding
rules for non-U.S. taxpayers, or Federal gift and estate taxes. A gift or estate
tax  transfer  may arise  whenever  payments or contract  rights are provided to
someone other than the original owner of the Certificates.  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 and, if you are not a
United States  resident,  foreign tax laws, may also 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 and not subject to any special retirement plan rules.

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, for example, 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 NQ 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 NQ  Certificate  equals the  contributions  made,  less any amounts
previously  withdrawn which were not taxable.  If your Equitable  Accumulator NQ
Certificate  was  issued as a result of a tax-free  exchange  of another NQ life
insurance  or deferred  annuity  contract as  described  in "Methods of Payment:
Section 1035  Exchanges" in Part 3, your  investment  in that original  contract
generally is treated as the basis in the Equitable  Accumulator  NQ  Certificate
regardless of the value of that  original  contract at the time of the exchange.
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 NQ  Certificate,  the  distribution is taxable to
the extent it exceeds the investment in the NQ 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

                                       34


<PAGE>


expected return under the NQ 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.

Early Distribution Penalty Tax

In addition  to income tax, a penalty tax of 10% applies to the taxable  portion
of a distribution  unless the  distribution is (1) made on or after the date the
taxpayer  attains age 59 1/2,  (2) made on or after the  taxpayer's  death,  (3)
attributable  to the  disability  of the  taxpayer,  (4)  part  of a  series  of
substantially equal installments as an annuity for the life (or life expectancy)
of the taxpayer or the joint lives (or joint life  expectancies) of the taxpayer
and  a  beneficiary,  or  (5)  with  respect  to  income  allocable  to  amounts
contributed to an annuity certificate or contract prior to August 14, 1982 which
are transferred to the Certificate in a tax-free exchange.

Payments as a Result of Death

If, as a result of the Annuitant's death, the beneficiary is entitled to receive
the death benefit  described in Part 3, the beneficiary is generally  subject to
the  same  tax  treatment  as  would  apply  to  you,  had you  surrendered  the
Certificate (discussed above).

If the beneficiary elects to take the death benefit in the form of a life income
or installment  option, the election should be made within 60 days after the day
on which a lump sum death benefit  first becomes  payable and before any benefit
is actually  paid.  The tax  computation  will  reflect your  investment  in the
Certificate.

The  Certificate  provides a minimum  guaranteed  death  benefit that in certain
circumstances may be greater than either the  contributions  made or the Annuity
Account Value. This provision provides investment protection against an untimely
termination  of a  Certificate  on the death of an  Annuitant at a time when the
Certificate's  Annuity  Account  Value  might  otherwise  have  provided a lower
benefit.  Although we do not believe that the  provision of this benefit  should
have any adverse tax effect,  it is possible  that the IRS could take a contrary
position  and could  assert  that some  portion of the  charges  for the minimum
guaranteed  death benefit should be treated for Federal income tax purposes as a
partial  withdrawal  from  the  Certificate.  If this  were  so,  such a  deemed
withdrawal could be taxable,  and for Certificate  Owners under age 59 1/2, also
subject to tax penalty.

Special  distribution  requirements  apply  upon  the  death  of the  owner of a
non-qualified  annuity.  That is, in the case of a contract  where the owner and
annuitant are different, even though the annuity contract could continue because
the  annuitant  has not died,  Federal  tax law  requires  that the  person  who
succeeds as owner of the  contract  take  taxable  distribution  of the contract
within a specified  period of time. This includes the surviving Joint Owner in a
nonspousal  joint ownership  situation.  See "When an NQ Certificate  Owner Dies
before the Annuitant" in Part 3.

CHARITABLE REMAINDER TRUSTS

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

SPECIAL RULES FOR NQ CERTIFICATES ISSUED IN PUERTO RICO

Under  current  law  Equitable  Life  treats  income  from  NQ  Certificates  as
U.S.-source.  A  Puerto  Rico  resident  is  subject  to U.S.  taxation  on such
U.S.-source  income.  Only Puerto Rico-source income of Puerto Rico residents is
excludable  from U.S.  taxation.  Income from NQ Certificates is also subject to
Puerto Rico tax. The computation of the taxable  portion of amounts  distributed
from a Certificate may differ in the two jurisdictions. Therefore, an individual
might have to file both U.S.  and Puerto  Rico tax  returns,  showing  different
amounts of income for each.  Puerto  Rico  generally  provides a credit  against
Puerto  Rico  tax for U.S.  tax  paid.  Depending  on an  individual's  personal
situation and the timing of the different tax liabilities, an individual may not
be able to take full advantage of this credit.

Please consult your tax adviser to determine the applicability of these rules to
your own tax situation.

IRA TAX INFORMATION

The term "IRA" may generally  refer to all individual  retirement  arrangements,
including individual retirement accounts and individual retirement annuities. In
addition to being  available  in both  trusteed  or  custodial  account  form or
individual   annuity  form,   there  are  many  varieties  of  IRAs.  There  are
"Traditional  IRAs" which are generally funded on a pretax basis. There are Roth
IRAs,  newly  available  in 1998,  which must be funded on an  after-tax  basis.
SEP-IRAs  (including  SARSEP-IRAs)  and  SIMPLE-IRAs  are  issued  and funded in
connection with  

                                       35


<PAGE>


employer-sponsored  retirement  plans.  There are also Education IRAs, which are
not discussed  herein  because they are not  available in individual  retirement
annuity form. As the Equitable  Accumulator Roth IRA is an individual retirement
annuity,  the term "Roth IRA"  refers to a Roth  individual  retirement  annuity
unless the context requires otherwise.

There is no limit to the number of IRAs  (including Roth IRAs) you may establish
or maintain as long as you meet the  requirements  for  establishing and funding
the  IRA.  However,  if you  maintain  multiple  IRAs,  you may be  required  to
aggregate IRA values or contributions for tax purposes. You should be aware that
all types of IRAs are  subject to certain  restrictions  in order to qualify for
special treatment under the Federal tax law.

TRADITIONAL INDIVIDUAL RETIREMENT ANNUITIES (TRADITIONAL IRAS)

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

The  Equitable   Accumulator  IRA  Certificate  is  designed  to  qualify  as  a
Traditional  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 a Traditional 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 Traditional
IRA Certificates.

Further  information on Traditional 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 Equitable  Accumulator  IRA  Certificate  has been approved by the IRS as to
form for use as a Traditional IRA. This IRS approval is a determination  only as
to the form of the annuity,  does not represent a determination of the merits of
the annuity as an  investment,  and may not address  certain  features under the
Equitable Accumulator IRA Certificate.

Cancellation

You can  cancel a  Certificate  issued as a  Traditional  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  Traditional 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 Traditional IRAs

Individuals  may make  three  different  types of  contributions  to  purchase a
Traditional IRA, or as later additions to an existing Traditional IRA: "regular"
contributions  out  of  earnings,   tax-free   "rollover"   contributions   from
tax-qualified  plans,  or direct  custodian-to-custodian  transfers  from  other
traditional 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" Traditional IRA contributions.  See "Contributions
under the Certificates" in Part 3. The immediately  following discussion relates
to "regular"  Traditional 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 a Traditional  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  (including  Roth  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 a Traditional IRA.

Where  married  individuals  file joint income tax returns,  their  compensation
effectively can be aggregated for purposes of determining the permissible amount
of regular  contributions to Traditional  IRAs (and Roth IRAs discussed  below).
Even if one spouse has no  compensation or  compensation  under $2,000,  married
individuals  filing  jointly can contribute up to $4,000 for any taxable year to
any combination of traditional  IRAs and Roth IRAs. (Any  contributions  to Roth
IRAs reduce the ability to contribute to  Traditional  IRAs and vice versa.) The
maximum  amount may be less if earnings  are less and the other  spouse has made
IRA  contributions.  No more than a combined  total of $2,000 can be contributed
annually  to  either  spouse's   traditional  and  


                                       36

<PAGE>


Roth individual retirement arrangements.  Each spouse owns his or her individual
retirement  arrangements  (Traditional and Roth IRA) even if contributions  were
fully funded by the other spouse.

The amount of Traditional  IRA  contributions  for a tax year that an individual
can deduct depends on whether the individual is covered by an employer-sponsored
tax-favored  retirement plan. An employer-sponsored  tax-favored retirement plan
includes a qualified  plan, a  tax-sheltered  account or annuity  under  Section
403(b) of the Code  (TSA) or a  simplified  employee  pension  plan.  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.

Regardless of adjusted gross income (AGI), you may make deductible contributions
to a  Traditional  IRA for each tax year up to the  lesser  of $2,000 or 100% of
compensation  (MAXIMUM  PERMISSIBLE  DOLLAR  DEDUCTION)  if  not  covered  by  a
retirement plan.

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 $30,000 and $40,000.  This amount will be indexed every year until 2005.
If the  individual  is married and files a joint return,  and the  individual is
covered by a  tax-favored  retirement  plan during any part of the taxable year,
the  deduction for  Traditional  IRA  contributions  phases out with AGI between
$50,000 and $60,000. This amount will be indexed every year until 2007.

Married  individuals  filing  separately  and living  apart at all times are not
treated  as  being  married  for  purposes  of  this   deductible   contribution
calculation.  Generally,  the  active  participation  in  an  employer-sponsored
retirement  plan of an individual is determined  independently  for each spouse.
Where  spouses  have  "married  filing  jointly"  status,  however,  the maximum
deductible  Traditional IRA  contribution for an individual who is not an active
participant  (but  whose  spouse is an  active  participant)  is phased  out for
taxpayers with AGI of between $150,000 and $160,000. To determine the deductible
amount of the contribution with the phase out, the individual determines AGI and
subtracts  $30,000  if  the  individual  is a  single  person,  $50,000  if  the
individual  is married and files a joint return with the spouse.  The  resulting
amount is the individual's  Excess AGI. The individual then determines the limit
on the deduction for Traditional IRA contributions using the following formula:

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

Traditional IRA  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 nonworking spouse until the year
in which the nonworking spouse reaches age 70 1/2.

An  individual  not  eligible  to  deduct  part  or all of the  Traditional  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  Traditional IRA (or the nonworking  spouse's
Traditional 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 Traditional IRA Certificates" below.

An individual  making  nondeductible  contributions  in any taxable year, or any
individual  who has made  nondeductible  contributions  to a Traditional  IRA in
prior years and is  receiving  amounts  from any  Traditional  IRA must file the
required  information with the IRS. Moreover,  individuals making  nondeductible
Traditional  IRA  contributions  must  retain all income tax returns and records
pertaining to such  contributions  until interests in all  Traditional  IRAs are
fully distributed.

EXCESS CONTRIBUTIONS

Excess contributions to a Traditional 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" Traditional 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 Traditional 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
Traditional 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  with-

                                       37


<PAGE>


drawn 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  Traditional  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

Tax-free  rollover  contributions  may be made to a  Traditional  IRA from these
sources: (i) qualified plans, (ii) TSAs (including 403(b)(7) custodial accounts)
and (iii) other traditional 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  traditional  individual  retirement
arrangement or an eligible  rollover  distribution  from a qualified plan or TSA
were  received.  Generally,  the  taxable  portion  of any  distribution  from a
qualified  plan or TSA is an eligible  rollover  distribution  and may be rolled
over tax free to a  Traditional  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. Any
amount  contributed to a Traditional IRA 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.

Under some  circumstances,  amounts from a  Certificate  may be rolled over on a
tax-free  basis to a  qualified  plan.  To get this  "conduit"  Traditional  IRA
treatment,  the source of funds used to establish the  Traditional IRA must be a
rollover  contribution  from the qualified  plan and the entire amount  received
from the Traditional  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  Traditional  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 traditional individual retirement arrangements unless
the  distribution  was received  under an inherited  Traditional  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,  Traditional  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 TRADITIONAL IRA CERTIFICATES

Income or gains on  contributions  under  Traditional  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 a
Traditional  IRA is fully  includable  as ordinary  income by the  individual in
gross income.

If the individual has made  nondeductible  IRA  contributions to any Traditional
IRA  (whether  or not this  particular  arrangement),  those  contributions  are
recovered tax free when  distributions  are received.  The individual  must keep
records of all such nondeductible contributions.  At the end of each tax year in
which the individual has received a distribution from any traditional individual
retirement  arrangement,   the  individual  determines  a  ratio  of  the  total
nondeductible   Traditional  IRA  contributions  (less  any  amounts  previously
withdrawn tax free) to the total 

                                       38


<PAGE>


account  balances of all  Traditional  IRAs held by the individual at the end of
the tax year  (including  rollover  Traditional  IRAs) plus all  Traditional IRA
distributions  made during such tax year. The resulting ratio is then multiplied
by all distributions  from the Traditional 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
traditional  individual  retirement  arrangement  (see  "Tax-Free  Transfers and
Rollovers" above) or (3) in certain limited circumstances, where the Traditional
IRA acts as a "conduit,"  the entire amount is paid into a qualified plan or TSA
that permits rollover contributions.

Distributions  from a Traditional 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  Traditional 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
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  traditional
individual retirement arrangements.  The IRS, however, does not require that you
make the  required  distribution  from each  traditional  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 traditional  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.

An  individual  who has been  computing  minimum  distributions  with respect to
Traditional  IRA  funds  on an  account-based  approach  (discussed  above)  may
subsequently apply such funds to a life annuity-based payout,  provided that the
individual had elected to recalculate life expectancy annually (and the spouse's
life  expectancy if a spousal joint  annuity is selected).  For example,  if you
anticipate  exercising your  Guaranteed  Minimum Income Benefit or selecting any
other  form of life  annuity  payout  after  you are age 70 1/2,  you must  have
elected to recalculate life expectancies.

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 

                                       39


<PAGE>


may result in  disqualification  of your  Traditional  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  Traditional  IRA is the
surviving spouse. In some circumstances, the surviving spouse may elect to "make
the  Traditional  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 Traditional IRA into the surviving spouse's own Traditional 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 your  spouse  is the sole  primary  beneficiary  and  elects  to  become  the
successor Annuitant and Certificate Owner, no death benefit is payable until the
surviving spouse's death.

GUARANTEED MINIMUM DEATH BENEFIT

The  Code  provides  that no part of an  individual  retirement  account  may be
invested in life  insurance  contracts.  Treasury  Regulations  provide  that an
individual  retirement  account  may be invested  in an annuity  contract  which
provides a death benefit of the greater of premiums paid or the contract's  cash
value.  Your  Certificate  provides a minimum  death benefit  guarantee  that in
certain  circumstances  may be greater than either of contributions  made or the
Annuity Account Value. Although there is no ruling regarding the type of minimum
death benefit  guarantee  provided by the  Certificate,  Equitable Life believes
that the  Certificate's  minimum  death benefit  guarantee  should not adversely
affect the qualification of the Certificate as a Traditional 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

A Traditional  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 Traditional
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 Traditional 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 (5)
certain extraordinary medical expenses or medical insurance premiums for defined
unemployed individuals, (6) qualified first-time home buyer expense payments, or
(7) higher educational expense payments, all as defined in the Code.

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)
payout annuity certificates,  both of which are described in Part 4. The version
of the  Income  Manager  payout  annuity  certificates  which  would  meet  this
exception  must provide level  payments for life.  If you are a Traditional  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 

                                       40


<PAGE>


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 Traditional IRA Certificates" above.
Once Substantially  Equal Payment  Withdrawals or Income Manager payments begin,
the  distributions  should not be  stopped  or  changed  until the later of your
attaining age 59 1/2 or five years after the date of the first distribution,  or
the penalty tax,  including an interest charge for the prior penalty  avoidance,
may apply to all prior  distributions  under this option.  Also,  it is possible
that the IRS could view any additional  withdrawal or payment you take from your
Certificate as changing your pattern of Substantially  Equal Payment Withdrawals
or Income  Manager  payments  for  purposes of  determining  whether the penalty
applies.

Where a taxpayer under age 59 1/2 purchases a traditional  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  Traditional  IRA.
Disqualification  may result in current  taxation  of your  entire  benefit.  In
addition a 50% penalty tax may be imposed on the difference between the required
distribution amount and the amount actually distributed, if any.

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

ROTH INDIVIDUAL RETIREMENT ANNUITIES (ROTH IRAS)

This prospectus  contains the information which the IRS requires to be disclosed
to you before you purchase a Roth IRA. This section of Part 7 covers some of the
special tax rules that apply to Roth IRAs.

The Equitable  Accumulator  Roth IRA is designed to qualify as a Roth individual
retirement  annuity under Sections 408A and 408(b) of the Code. Your interest in
the Roth IRA cannot be forfeited.  You or your beneficiaries who survive you are
the only ones who can receive the benefits or payments.

Further information regarding individual retirement  arrangements  generally can
be found in Internal  Revenue  Service  Publication  590,  entitled  "Individual
Retirement Arrangements (IRAs)," which is generally updated annually, and can be
obtained from any IRS district office.

We have received  favorable  opinion letters from the IRS approving the forms of
the individual Contract and group certificates for the Equitable  Accumulator as
a Traditional  IRA. Such IRS approval is a  determination  only that the form of
the contract or certificate meets the requirements for an individual  retirement
annuity and does not represent a determination  of the merits of the contract or
certificate as an investment. The IRS does not yet have a procedure in place for
approving the form of Roth IRAs.

Cancellation

You can cancel a Certificate issued as a Roth IRA by following the directions in
Part 3 under  "Free Look  Period."  In  addition,  you can  cancel an  Equitable
Accumulator  Roth IRA Certificate  issued as a result of a full conversion of an
Equitable Accumulator  Traditional IRA Certificate by following the instructions
in the request for full conversion form available from our Processing  Office or
your registered representative. 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.

Contributions to Roth IRAs

The following discussion relates to contributions to Roth IRAs. Contributions to
Traditional IRAs are discussed above.

Individuals  may make four different types of  contributions  to purchase a Roth
IRA, or as later  additions  to an existing  Roth IRA: (1)  "regular"  after-tax
contributions  out  of  earnings,  (2)  taxable  "rollover"  contributions  from
Traditional   IRAs   ("conversion"   contributions),   (3)   tax-free   rollover
contributions    from    other    Roth   IRAs,    or   (4)    tax-free    direct
custodian-to-custodian  transfers from other Roth IRAs ("direct transfers"). See
"Contributions under the Certificates" in Part 3. Since only direct 

                                       41


<PAGE>


transfer  and  rollover   contributions   are  permitted   under  the  Roth  IRA
Certificate, regular after-tax contributions are not discussed here.

ROLLOVERS AND DIRECT  TRANSFERS -- WHAT IS THE DIFFERENCE  BETWEEN  ROLLOVER AND
DIRECT TRANSFER TRANSACTIONS?

Rollover  contributions  may be made to a Roth IRA from  only two  sources:  (i)
another Roth IRA ("tax-free rollover contribution"), or (ii) another Traditional
IRA  in  a  taxable  "conversion"  rollover  ("conversion   contribution").   No
contribution  may be made to a Roth  IRA from a  qualified  plan  under  Section
401(a) of the Code, or a tax-sheltered  arrangement  under Section 403(b) of the
Code.  Currently we also do not accept  rollover  contributions  from  SEP-IRAs,
SARSEP-IRAs or SIMPLE-IRAs. The rollover contribution must be applied to the new
Roth IRA Certificate within 60 days of the date the proceeds from the other Roth
IRA or the Traditional IRA was received by you.

Direct transfer  contributions  may be made to a Roth IRA only from another Roth
IRA.  The  difference  between  a  rollover  transaction  and a direct  transfer
transaction  is that in a rollover  transaction  the  individual  actually takes
possession of the funds rolled over, or constructively receives them in the case
of a change from one type of plan to another. In a direct transfer  transaction,
the individual  never takes  possession of the funds, but directs the first Roth
IRA  custodian,  trustee or issuer to transfer the first Roth IRA funds directly
to Equitable Life, as the Roth IRA issuer. Direct transfer transactions can only
be made  between  identical  plan  types  (for  example,  Roth IRA to Roth IRA);
rollover  transactions may be made between identical plan types but must be made
between  different  plan  types  (for  example,  Traditional  IRA to Roth  IRA).
Although the economic effect of a Roth IRA to Roth IRA rollover  transaction and
a Roth IRA to Roth IRA direct  transfer is the same -- both can be  accomplished
on a completely tax-free basis -- Roth IRA to Roth IRA rollover transactions are
limited to once every 12-month period for the same funds.  Trustee-to-trustee or
custodian-to-custodian  direct  transfers are not rollovers and can be made more
frequently than once a year.

The  surviving  spouse  beneficiary  of a deceased  individual  can roll over or
directly transfer an inherited Roth IRA to one or more other Roth IRAs. Also, in
some cases,  Roth IRAs can be transferred on a tax-free basis between spouses or
former spouses incidental to a judicial decree of divorce or separation.

CONVERSION CONTRIBUTIONS TO ROTH IRAS

In a conversion rollover  transaction,  you withdraw (or are deemed to withdraw)
all or a portion of funds from a Traditional  IRA you maintain and convert it to
a Roth IRA  within 60 days after you  receive  (or are  deemed to  receive)  the
Traditional  IRA proceeds.  Unlike a rollover from a Traditional  IRA to another
Traditional  IRA, the conversion  rollover  transaction  is not tax exempt;  the
distribution  from the Traditional IRA is generally fully taxable.  (If you have
ever made nondeductible  regular contributions to any Traditional IRA -- whether
or not it is the Traditional IRA you are converting -- a pro rata portion of the
distribution is tax exempt.)

However,  even if you are under age 59 1/2  there is no  premature  distribution
penalty on the Traditional IRA withdrawal that you are converting to a Roth IRA.
Also, a special rule applies to Traditional IRA funds converted to a Roth IRA in
calendar year 1998 only. For 1998 Roth IRA conversion rollover transactions, you
include the gross income from the  Traditional  IRA conversion  ratably over the
four-year  period  1998-2001.  See  discussion of the pre-age 59 1/2  withdrawal
penalty and the special  penalties  that may apply to premature  withdrawals  of
converted  funds under  "Additional  Taxes and  Penalties"  and  "Penalty Tax on
Premature Distributions" below.

YOU CANNOT MAKE CONVERSION  CONTRIBUTIONS  TO A ROTH IRA FOR ANY TAXABLE YEAR IN
WHICH YOUR ADJUSTED  GROSS INCOME  EXCEEDS  $100,000.  (For this  purpose,  your
adjusted  gross income is computed  without the gross income  stemming  from the
Traditional IRA conversion.) You also cannot make conversion  contributions to a
Roth IRA for any taxable year in which your Federal  income tax filing status is
"married filing separately."

Finally,  you cannot make conversion  contributions  to a Roth IRA to the extent
that the  funds in your  Traditional  IRA are  subject  to the  annual  required
minimum  distribution  rule  applicable  to  Traditional  IRAs beginning  at age
70 1/2. For the  potential effects of violating these rules, see  discussion  of
"Additional Taxes and Penalties" and "Excess Contributions" below.

WITHDRAWALS, PAYMENTS AND TRANSFERS OF FUNDS OUT OF ROTH IRAS

NO RESTRICTIONS ON WITHDRAWALS. You can withdraw any or all of your funds from a
Roth  IRA at any  time;  you do not  need  to  wait  for a  special  event  like
retirement.  However, these withdrawals may be subject to a withdrawal charge as
stated in your  Certificate.  See discussion in Part 5. Also, the withdrawal may
be taxable to an extent and, even if not taxable,  may be subject to tax penalty
in certain  circumstances.  See the discussion below under  "Distributions  from
Roth IRAs,"  "Additional  Taxes and  Penalties,"  and  "Penalty Tax on Premature
Distributions."

DISTRIBUTIONS FROM ROTH IRAS

Distributions  include  withdrawals  from your  Certificate,  surrender  of your
Certificate and annuity payments from your Certificate.  Death benefits are also
distributions.

                                       42


<PAGE>


The following distributions from Roth IRAs are free of income tax:

(1) Rollovers from a Roth IRA to another Roth IRA.

(2) Direct  transfers  from a Roth IRA to another Roth IRA (see  "Rollovers  and
    Direct Transfers" above).

(3) "Qualified  Distributions" from Roth IRAs (see "Qualified Distributions from
    Roth IRAs" below).

(4) Return of excess  contributions  (see "Additional  Taxes and Penalties," and
    "Excess Contributions" below).

Qualified Distributions from Roth IRAs

Distributions  from  Roth  IRAs  made  because  of  one of  the  following  four
qualifying events or reasons are not includable in income,  provided a specified
five-year  holding or aging period is met. The qualifying  events or reasons are
(1) you  attain  age 59 1/2,  (2)  your  death,  (3) your  disability,  or (4) a
"qualified  first-time  homebuyer   distribution"  (as  defined  in  the  Code).
Qualified first-time homebuyer  distributions are limited to $10,000 lifetime in
the aggregate from all Roth and Traditional IRAs of the taxpayer.

Five-Year Holding or Aging Period

The  applicable  five-year  holding  or  aging  period  depends  on the  type of
contribution   made  to  the  Roth  IRA.   For  Roth  IRAs   funded  by  regular
contributions,  or  rollover  or  direct  transfer  contributions  which are not
directly  or  indirectly   attributable  to  converted   Traditional  IRAs,  any
distribution  made after the  five-taxable  year period beginning with the first
taxable year for which you made a regular  contribution to any Roth IRA (whether
or not the one from which the  distribution  is being made) meets the  five-year
holding or aging  period.  The  Equitable  Accumulator  Roth IRA does not accept
"regular" contributions.  However, it does accept Roth IRA to Roth IRA rollovers
and direct transfers. If the source of your contribution is (indirectly) regular
contributions  made to another Roth IRA and not  conversion  contributions,  the
five-year  holding or aging period  discussed in the prior  sentence  applies to
you.

For Roth IRAs funded directly or indirectly by converted  Traditional  IRAs, the
applicable  five-year  holding  period  begins  with the year of the  conversion
rollover transaction to a Roth IRA.

Although there is currently no statutory prohibition against commingling regular
contributions  and  conversion   contributions  in  any  Roth  IRA,  or  against
commingling conversion  contributions made in more than one taxable year to Roth
IRAs, the IRS strongly encourages individuals to maintain separate Roth IRAs for
regular contributions and conversion contributions.  It also strongly encourages
individuals to  differentiate  conversion  Roth IRAs by conversion  year.  Under
pending  legislation  which could be enacted with a retroactive  effective date,
aggregation  of Roth IRAs by conversion  year may be required.  In the case of a
Roth IRA which contains conversion  contributions and regular contributions,  or
conversion  contributions  from more than one year, the five-year holding period
would be reset to begin with the most recent taxable year for which a conversion
contribution is made.

Non-Qualified Distributions from Roth IRAs

Non-qualified  distributions  from Roth IRAs are any distributions  which do not
meet the qualifying event and five-year  holding or aging period tests described
above and are potentially taxable as ordinary income. In contrast to Traditional
IRA  distributions,  which  are  assumed  to  be  fully  taxable,  non-qualified
distributions  receive   return-of-investment-first   treatment.  That  is,  the
recipient is taxed only on the difference between the amount of the distribution
and the  amount of Roth IRA  contributions  (less any  distributions  previously
recovered tax free).

Like Traditional IRAs, taxable distributions from a Roth 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.

Although  the IRS has not yet issued  complete  guidance  on all aspects of Roth
IRAs,  it is highly  possible that you will be required to keep your own records
of  regular  and  conversion  contributions  to all Roth IRAs in order to assure
appropriate  taxation.  An individual making  contributions to a Roth IRA in any
taxable year, or receiving amounts from any Roth IRA may be required to file the
information  with  the IRS  and  retain  all  income  tax  returns  and  records
pertaining  to such  contributions  until  interests  in  Roth  IRAs  are  fully
distributed.

REQUIRED MINIMUM DISTRIBUTIONS AT DEATH

If you die before  annuitization or before the entire amount of the Roth IRA has
been  distributed to you,  distributions  of your entire interest under the Roth
IRA must be completed to your designated beneficiary by December 31 of the fifth
year after your death,  unless  payments to a  designated  beneficiary  begin by
December  31 of the year after  your  death and are made over the  beneficiary's
life or over a period  which  does not  extend  beyond  the  beneficiary's  life
expectancy.  If  your  surviving  spouse  is  the  designated  beneficiary,   no
distributions  to a beneficiary are required until after the surviving  spouse's
death.

TAXATION OF DEATH BENEFIT

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

                                       43


<PAGE>


ADDITIONAL TAXES AND PENALTIES

You are  subject  to  additional  taxation  for  using  your  Roth IRA  funds in
prohibited  transactions (as described  below).  There are also additional taxes
for making excess contributions and making certain pre-age 59 1/2 distributions.

Prohibited Transactions

A Roth IRA may not be borrowed against or used as collateral for a loan or other
obligation.  If the Roth 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, you may be required to include in your Federal
gross income for that year an amount equal to the fair market value of your Roth
IRA  Certificate  as of  the  first  day  of  that  tax  year.  Also,  an  early
distribution  penalty  tax of 10% could apply if you have not reached age 59 1/2
before  the  first  day  of  that  tax  year.  See  "Penalty  Tax  on  Premature
Distributions" below.

EXCESS CONTRIBUTIONS

Excess  contributions  to a Roth 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
rollover Roth IRA  contributions,  "excess  contributions" are amounts which are
not eligible to be rolled over (for  example,  conversion  contributions  from a
Traditional  IRA if your  adjusted  gross income is in excess of $100,000 in the
conversion year).

As of the date of this  prospectus,  there  is some  uncertainty  regarding  the
adjustment  of  excess  contributions  to Roth  IRAs.  The rules  applicable  to
Traditional  IRAs,  which  may  apply,   provide  that  an  excess  contribution
("regular"  or  rollover)  which is  withdrawn  before the time for filing  your
Federal  income  tax  return  for the tax  year  (including  extensions)  is not
includable  in  income  and is not  subject  to the  10%  penalty  tax on  early
distributions (discussed below under "Penalty Tax on Premature  Distributions"),
provided  any  earnings   attributable  to  the  excess  contribution  are  also
withdrawn. The withdrawn earnings on the excess contribution,  however, could be
includable  in  your  gross  income  for  the  tax  year  in  which  the  excess
contribution  from  which  they  arose was made and could be  subject to the 10%
penalty tax.

As of the  date of this  prospectus,  pending  legislation,  if  enacted,  would
provide  that a  taxpayer  has up until the due date of the  Federal  income tax
return for a tax year (including  extensions) to correct an excess  contribution
to a Roth IRA by doing a trustee-to-trustee transfer to a Traditional IRA of the
excess  contribution  and the  applicable  earnings,  as long as no deduction is
taken  for  the  contribution.  There  can be no  assurance  that  such  pending
legislation  will be enacted or will not be  modified.  Please  consult your tax
adviser for information on the status of any legislation concerning Roth IRAs.

PENALTY TAX ON PREMATURE DISTRIBUTIONS

The taxable portion of  distributions  from a Roth IRA made before you reach age
59 1/2 will be subject to an additional  10% Federal  income tax penalty  unless
one of the following exceptions applies. There are exceptions for:

o  Your death,

o  Your disability,

o  Distributions used to pay certain extraordinary medical expenses,

o  Distributions  used to pay medical insurance  premiums for certain unemployed
   individuals,

o  Substantially  equal  payments made at least annually over your life (or your
   life  expectancy),  or over the  lives of you and your  beneficiary  (or your
   joint life expectancies) using an IRS-approved distribution method,

o  "Qualified first-time homebuyer distributions" as defined in the Code, and

o  Distributions  used to pay specified higher education  expenses as defined in
   the Code.

Under  legislation  pending  as of the  date  of  this  prospectus,  if  amounts
converted  from a  Traditional  IRA to a Roth IRA are withdrawn in the five-year
period  beginning with the year of  conversion,  to the extent  attributable  to
amounts that were  includable in income due to the conversion  transaction,  the
amount  withdrawn from the Roth IRA would be subject to the 10% early withdrawal
penalty,  EVEN IF THE AMOUNT  WITHDRAWN  FROM THE ROTH IRA IS NOT  INCLUDABLE IN
INCOME  BECAUSE  OF  THE  RECOVERY-OF-INVESTMENT  FIRST  RULE.  However,  if the
recipient is eligible for one of the penalty  exceptions  described above (e.g.,
being age 59 1/2 or older) no penalty will apply.

Such pending  legislation  also provides that an additional 10% penalty applies,
apparently  without  exception,  to  withdrawals  allocable  to 1998  conversion
transactions  before the  five-year  exclusion  date,  in order to recapture the
benefit of the prorated  inclusion of Traditional IRA conversion income over the
four-year   period.   See   "Contributions   to  Roth  IRAs,"  and   "Conversion
Contributions to Roth IRAs" above. It is not known whether this legislation will
be enacted in its current form, but it may be retroactive to January 1, 1998.

Because Roth IRAs have only been recently approved, you should consult with your
tax adviser as to whether they are an appropriate investment vehicle for you.

                                       44


<PAGE>


FEDERAL AND STATE INCOME TAX WITHHOLDING

Equitable Life is required to withhold  Federal income tax from  Traditional IRA
distributions and the taxable portion of payments from annuity contracts, unless
the recipient  elects not to be subject to income tax  withholding.  Withholding
may also apply to taxable  amounts  paid under a free look or  cancellation.  No
withholding is required on distributions  which are not taxable (for example,  a
direct  transfer  from one Roth IRA to another Roth IRA you own). In the case of
distributions  from a Roth IRA, we may not be able to  calculate  the portion of
the  distribution (if any) subject to tax. We may be required to withhold on the
gross  amount  of the  distribution  unless  you  elect  out of  withholding  as
described below.

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. See your tax adviser if you think you may be affected by such rules.

Any income tax  withheld is a credit  against  your income tax  liability.  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
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.

                                       45


<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.

                                       46


<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 "Adjusted  Historical  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.

The  Certificates  were not  offered  prior  to May 1,  1997.  Accordingly,  the
performance  data for the Investment  Funds have been adjusted for expenses,  as
described  herein,  that would have been  incurred had these  Certificates  been
available prior to such date.

HR Trust Portfolios

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

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

EQ Trust Portfolios

The Investment  Funds of the Separate  Account that invest in Class IB shares of
Portfolios of EQ Trust have only recently been  established.  EQ Trust commenced
operations on May 1, 1997. In this  connection,  see the discussion  immediately
following the tables below.

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

ADJUSTED HISTORICAL PERFORMANCE DATA

The 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 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.


                                       47


<PAGE>


                      ADJUSTED HISTORICAL 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**
- -------------------------------------------------------------------------------------------------------------------------------
HR TRUST
<S>                                            <C>               <C>               <C>               <C>           <C>  
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 basis  described above for the first method of
calculation.

                      ADJUSTED HISTORICAL 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**
- -------------------------------------------------------------------------------------------------------------------------------
HR TRUST

<S>                                             <C>               <C>               <C>               <C>          <C>    
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 HR Trust are as follows:
   Alliance Money Market (July 13, 1981); Alliance High Yield (January 2, 1987);
   Alliance  Common Stock  (January 13,  1976);  and 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.  Historical  performance of a composite of six other advisory  accounts
managed by Alliance is described in the attached HR Trust prospectus.  According
to that  prospectus,  these  accounts  have  substantially  the same  investment
objectives and policies, and are managed in accordance with essentially the same
investment strategies and techniques,  as those of the Alliance Small Cap Growth
Portfolio.  It should be noted that these accounts are not subject to certain of
the  requirements  and  restrictions  to which the  Alliance  Small  Cap  Growth
Portfolio  is  subject  and that they are  managed  for  tax-exempt  clients  of
Alliance.  The  investment  performance  information  included  in the HR  Trust
prospectus for all Portfolios other than the Alliance Small Cap Growth Portfolio
is based on actual historical performance.

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

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.

                                       48


<PAGE>


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
                                      -----------------------------------------------------------------------------------------
HR TRUST
<S>                                       <C>         <C>         <C>         <C>         <C>          <C>         <C>  
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        13.39%      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.
- --------------------------------------------------------------------------------

                                       49


<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
                                      -----------------------------------------------------------------------------------------

HR TRUST
<S>                                       <C>         <C>         <C>        <C>         <C>          <C>          <C>     
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          --             --       514.64
   Lipper Small Company Growth            16.55       43.42      142.70      352.31          --             --       428.32
   Benchmark                              17.85       48.69       99.38      280.32          --             --       318.19
</TABLE>
- -------------------
See footnote below.
- --------------------------------------------------------------------------------

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

                    1984     1985    1986     1987    1988     1989    1990     1991    1992     1993     1994    1995     1996
                  ----------------------------------------------------------------------------------------------------------------

HR TRUST
<S>                <C>      <C>     <C>       <C>    <C>      <C>     <C>      <C>     <C>      <C>      <C>     <C>      <C>  
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
<FN>
- -------------------
 * Returns do not reflect the optional benefit charge, and any charge for tax such as premium taxes.
** Prior to 1984 the  Year-by-Year  Rates of  Return
   were:                                               1976     1977      1978      1979     1980      1981     1982      1983
                                                     -----------------------------------------------------------------------------
   ALLIANCE COMMON STOCK                              7.98%    (10.47)%  6.77%    28.09%    48.10%   (7.13)%   15.99%   24.42%
   ALLIANCE MONEY MARKET                                --         --      --        --        --     5.61     11.50     7.48
</FN>
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

COMMUNICATING PERFORMANCE DATA

In reports or other communications or in advertising  material,  we may describe
general economic and market  conditions  affecting the Separate Account and each
respective  trust and may present the  performance  of the  Investment  Funds or
compare it with (1) that of other insurance  company separate accounts or mutual
funds included in the rankings  prepared by Lipper  Analytical  Services,  Inc.,
Morningstar,  Inc.,  VARDS or  similar  investment  services  that  monitor  the
performance of insurance  company  separate  accounts or mutual funds, (2) other
appropriate indices of investment  securities and averages for peer universes of
funds which are shown under  "Benchmarks"  and  "Portfolio  Inception  Dates and
Comparative Benchmarks" in this Part 9, or (3) data developed by us derived from
such indices or averages.  The Morningstar Variable Annuity/Life Report consists
of nearly 700 variable  life and annuity  funds,  all of which report their data
net of  investment  management  fees,  direct  operating  expenses  and separate
account   charges.   VARDS  is  a  monthly   reporting   service  that  monitors
approximately  760 variable life and variable  annuity funds on performance  and
account information. Advertisements or other communications furnished to present
or prospective  Certificate Owners may also include evaluations of an Investment
Fund or Portfolio by financial  publications that are nationally recognized such
as Barron's,  Morningstar's Variable Annuity Sourcebook,  Business 

                                      50


<PAGE>


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

                                       51


<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 was allocated on
February 15, 1999 to a Guarantee  Period with an Expiration Date of February 15,
2008  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
was made on February 15, 2003.
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                             ASSUMED
                                                                               GUARANTEED RATE ON FEBRUARY 15, 2003
                                                                                5.00%                        9.00%
                                                                    -----------------------------------------------------------

As of February 15, 2003 (Before Withdrawal)
- -------------------------------------------
<S>                                                                          <C>                           <C>       
(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, 2003 (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.

                                       52


<PAGE>


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

AVAILABILITY

When issued in connection with a qualified  plan, NQ Certificates  are available
for Annuitant issue ages 20 through 70.

CONTRIBUTIONS UNDER THE CERTIFICATES

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.
Such Certificates will be referred to as qualified plan (QP) Certificates.

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 pretax
and  employer  matching  or  other  employer  contributions,  but  not  employee
after-tax contributions to the plan.

The minimum initial contribution is $5,000. Subsequent Contributions of at least
$1,000 may be made at any time until the Annuitant attains age 71.

METHODS OF PAYMENT

Automatic Investment Program

AIP,  discussed in Part 3 of the  prospectus,  is not available  for  subsequent
contributions under Certificates issued to qualified plans.

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 QP Certificate must be the Certificate Owner.

PURCHASE CONSIDERATIONS

Any trustee  considering a purchase of a QP 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 QP 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 recordkeeping
services with respect to this QP 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 QP  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 QP Certificates  and the features
of the QP Certificates  may appeal more to plan  participants  who are older and
tend to be highly paid, and because certain  features of the QP 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 QP  Certificates  would  cause the plan to engage in  prohibited
discrimination in contributions, benefits or otherwise.

BASEBUILDER BENEFITS

If the Combined  Guaranteed  Minimum Income Benefit and Guaranteed Minimum Death
Benefit described in Part 3 of the prospectus is elected, the Guaranteed Minimum
Income  Benefit may be exercised  only after the trustee of the  qualified  plan
changes  ownership of the QP Certificate to the Annuitant and the Annuitant,  as
the  new  Owner,  converts  such  QP  Certificate  in  a  direct  rollover  to a
Traditional  IRA  Certificate  according to our rules at the time of the change.
The change of ownership and rollover to a Traditional  IRA  Certificate may only
occur when the Annuitant will no longer be a participant in the qualified plan.

ANNUITY BENEFITS AND PAYOUT ANNUITY OPTIONS

The only annuity  benefits  available  under a Certificate  issued in connection
with a qualified plan are a Life Annuity 10 Year Period Certain,  or a Joint and
Survivor Life Annuity 10 Year Period  Certain.  Income  Manager  payout  annuity
options  are  available  only  after the QP  Certificate  is rolled  over into a
Traditional IRA Certificate.  See "Annuity  Benefits and Payout Annuity Options"
in Part 4 of the prospectus.

                                       53


<PAGE>

             APPENDIX III: GUARANTEED MINIMUM DEATH BENEFIT EXAMPLE
- --------------------------------------------------------------------------------

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

The  following is an example  illustrating  the  calculation  of the  Guaranteed
Minimum Death Benefit.  Assuming  $100,000 is allocated to the Investment  Funds
(with no allocation to the Alliance 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>
         ----------------------------------------------------------------------------------------------------------------------
                END OF                                              6% ROLL UP TO AGE 80          ANNUAL RATCHET TO AGE 80
               CONTRACT                   ANNUITY                    GUARANTEED MINIMUM              GUARANTEED MINIMUM
                 YEAR                  ACCOUNT VALUE                  DEATH 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% ROLL UP TO AGE 80

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

ANNUAL RATCHET TO AGE 80

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

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

                                       54


<PAGE>


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

                       STATEMENT OF ADDITIONAL INFORMATION
                                TABLE OF CONTENTS

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

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






       HOW TO OBTAIN AN EQUITABLE ACCUMULATOR STATEMENT OF ADDITIONAL
       INFORMATION FOR SEPARATE ACCOUNT NO. 49






       Send this request form to:


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





       Please send me an Equitable Accumulator SAI dated December 31, 1997:


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

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

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

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


(EDISAI)

                                       55



<PAGE>

                                  SUPPLEMENT TO
                            EQUITABLE ACCUMULATOR(SM)
                                  (IRA AND NQ)
                       PROSPECTUS DATED DECEMBER 31, 1997

          COMBINATION VARIABLE AND FIXED DEFERRED ANNUITY CERTIFICATES

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

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

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

A different version of the Combined Guaranteed Minimum Income Benefit and
Guaranteed Minimum Death Benefit than the version discussed on page 20 of the
prospectus under "baseBUILDER Benefits" is available for Annuitant issue ages 76
or older. The charge for this benefit is still 0.30% of the Guaranteed Minimum
Income Benefit benefit base in effect on a Processing Date. The versions of the
baseBUILDER Benefit described in the prospectus are not available at these
Annuitant issue ages. The benefit for Annuitant issue ages 76 and older 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% Roll Up to Age 85 - On the Contract Date, the Guaranteed Minimum
         Death Benefit is equal to the initial contribution. Thereafter, the
         Guaranteed Minimum Death Benefit is credited with interest at 4% on
         each Contract Date anniversary through the Annuitant's age 85 (or at
         the Annuitant's death, if earlier), and 0% thereafter, and is adjusted
         for any subsequent contributions and withdrawals.

The Guaranteed Minimum Income Benefit benefit base described on page 27 of the
prospectus is as follows:

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


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

SUPPLEMENT DATED DECEMBER 31, 1997

PROS 1AML SUPP1(1/98)



<PAGE>

                                                               DECEMBER 31, 1997



THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES

              PROFILE OF THE EQUITABLE ACCUMULATOR(SM) (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, which can
be either TRADITIONAL IRAS or ROTH IRAS) or as non-qualified  annuities (NQ) for
after-tax  contributions only. The Equitable Accumulator Certificate is designed
to provide for the accumulation of retirement savings and for income through the
investment, during an accumulation phase, of (a) rollover contributions,  direct
transfers  from other  individual  retirement  arrangements  and  additional IRA
contributions or (b) after-tax money.

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

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

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

                                 --------------
     Accumulator and baseBUILDER are service marks, and Income Manager is a
       registered service mark of The Equitable Life Assurance Society of
                               the United States.

                                        1
PROS-1AML(1/98)                                            CATALOG. NO. 127470
<PAGE>

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

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

3.  PURCHASE.  You can  purchase an Equitable  Accumulator  IRA  Certificate  by
rolling over or transferring at least $5,000 or more from one or more individual
retirement  arrangements.  Under  a  Traditional  IRA  Certificate  you  may add
additional   amounts  of  $1,000  or  more  at  any  time  (subject  to  certain
restrictions).  Additional  amounts  under a  Traditional  IRA  Certificate  are
limited to $2,000 per year, but additional  rollover or IRA transfer amounts are
unlimited.  In certain cases,  additional amounts may not be added to a Roth IRA
Certificate.

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> 
o Alliance Money Market              o BT Equity 500 Index                 o Merrill Lynch Basic Value Equity
o Alliance High Yield                o BT Small Company Index              o Merrill Lynch World Strategy
o Alliance Common Stock              o BT International Equity Index       o Morgan Stanley Emerging Markets Equity
o Alliance Aggressive Stock          o JPM Core Bond                       o EQ/Putnam Growth & Income Value
o Alliance Small Cap Growth          o Lazard Large Cap Value              o EQ/Putnam Investors Growth
                                     o Lazard Small Cap Value              o EQ/Putnam International Equity
                                     o MFS Research                  
                                     o MFS Emerging Growth Companies 
</TABLE>

You may also invest in one or more Guaranteed Fixed Interest Accounts  currently
maturing in years 1999 through 2008.

                                       2
<PAGE>

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

The  charges  for the  portfolios  of HR Trust  range from 0.64% to 1.20% of the
average  daily  net  assets  of HR  Trust  portfolios,  depending  upon HR Trust
portfolios selected. The charges for the portfolios of EQ Trust range from 0.55%
to 1.75% of the average daily net assets of EQ Trust portfolios,  depending upon
EQ Trust  portfolios  selected.  The  amounts for HR Trust are based on restated
values during 1996 (as well as an expense cap for the Alliance  Small Cap Growth
portfolio),  and the amounts for EQ Trust are based on current expense caps. The
12b-1 fees 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 annuity payments.

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

<TABLE>
<CAPTION>
                                 Year of Contribution Withdrawal

<S>                     <C>     <C>      <C>      <C>      <C>      <C>     <C>      <C>
                         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%
</TABLE>

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

                                       3
<PAGE>


<TABLE>
<CAPTION>
                                                                                                         EXAMPLES
                                  TOTAL ANNUAL              TOTAL ANNUAL            TOTAL                Total Annual
                                  CERTIFICATE               PORTFOLIO               ANNUAL               Expenses at End of:
INVESTMENT FUND                   CHARGES                   CHARGES                 CHARGES              (1)..........(2)
                                                                                                         1 Year  10 Years
<S>                               <C>                       <C>                     <C>                  <C>      <C>    
Alliance Money Market             1.35%                     0.64%                   1.99%                $90.19   $263.86
Alliance High Yield               1.35%                     0.91%                   2.26%                $92.88   $290.88
Alliance Common Stock             1.35%                     0.66%                   2.01%                $90.39   $265.88
Alliance Aggressive Stock         1.35%                     0.83%                   2.18%                $92.08   $282.95
Alliance Small Cap Growth         1.35%                     1.20%                   2.55%                $95.76   $319.15
BT Equity 500 Index               1.35%                     0.55%                   1.90%                $89.30   $254.70
BT Small Company Index            1.35%                     0.60%                   1.95%                $89.80   $259.80
BT International Equity Index     1.35%                     0.80%                   2.15%                $91.78   $279.95
JPM Core Bond                     1.35%                     0.80%                   2.15%                $91.78   $279.95
Lazard Large Cap Value            1.35%                     0.90%                   2.25%                $92.78   289.90
Lazard Small Cap Value            1.35%                     1.20%                   2.55%                $95.76   $319.15
MFS Research                      1.35%                     0.85%                   2.20%                $92.28   $284.94
MFS Emerging Growth
   Companies                      1.35%                     0.85%                   2.20%                $92.28   $284.94
Merrill Lynch Basic Value
   Equity                         1.35%                     0.85%                   2.20%                $92.28   $284.94
Merrill Lynch World Strategy      1.35%                     1.20%                   2.55%                $95.76   $319.15
Morgan Stanley Emerging
   Markets Equity                 1.35%                     1.75%                   3.10%                $101.22  $370.62
EQ/Putnam Growth & Income
   Value                          1.35%                     0.85%                   2.20%                $92.28   $284.94
EQ/Putnam Investors Growth        1.35%                     0.85%                   2.20%                $92.28   $284.94
EQ/Putnam International
   Equity                         1.35%                     1.20%                   2.55%                $95.76   $319.15
</TABLE>

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

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

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

                                       4
<PAGE>


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.  Past performance is not a guarantee
of future results.

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

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

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

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

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.

                                       5
<PAGE>

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

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

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

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

Your refund will equal your Certificate's value,  reflecting any investment gain
or loss, in the Investment  Funds,  and any increase or decrease in the value of
any amounts held in the Guaranteed Fixed Interest Accounts,  through the date we
receive your  Certificate.  Some states or Federal  income tax  regulations  may
require  that we  calculate  the refund  differently.  In the case of a complete
conversion of an existing  Traditional  IRA  Certificate  to a Roth IRA, you may
cancel  your  Roth  IRA  and  return  to a  Traditional  IRA  by  following  the
instructions  in the  request  for  full  conversion  form  available  from  the
Processing Office or your registered representative.

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

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

                                       6

<PAGE>

REBALANCING.  You  can  have  your  money  automatically  readjusted  among  the
Investment  Funds  quarterly,  semi-annually  or annually in order to retain the
investment  percentage  allocations  you select.  Rebalancing  does not assure a
profit or protect  against a loss  should  market  prices  decline and should be
reviewed periodically, as your needs may change.

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.

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

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

                                       7




<PAGE>


                             EQUITABLE ACCUMULATOR(SM)
                                  (IRA AND NQ)
                       PROSPECTUS DATED DECEMBER 31, 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
(IRAS,  which can be either  TRADITIONAL  IRAS or ROTH IRAS),  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 19 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  prospectus,  describe the investment  objectives,  policies and
risks, of the Portfolios.

                                INVESTMENT FUNDS

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                       <C>                                       <C>  
O  ALLIANCE MONEY MARKET                  O  BT INTERNATIONAL EQUITY INDEX          O  MERRILL LYNCH BASIC VALUE EQUITY
O  ALLIANCE HIGH YIELD                    O  JPM CORE BOND                          O  MERRILL LYNCH WORLD STRATEGY
O  ALLIANCE COMMON STOCK                  O  LAZARD LARGE CAP VALUE                 O  MORGAN STANLEY EMERGING MARKETS  
O  ALLIANCE AGGRESSIVE STOCK              O  LAZARD SMALL CAP VALUE                    EQUITY
O  ALLIANCE SMALL CAP GROWTH              O  MFS RESEARCH                           O  EQ/PUTNAM GROWTH & INCOME VALUE 
O  BT EQUITY 500 INDEX                    O  MFS EMERGING GROWTH COMPANIES          O  EQ/PUTNAM INVESTORS GROWTH      
O  BT SMALL COMPANY INDEX                                                           O  EQ/PUTNAM INTERNATIONAL EQUITY
- -------------------------------------------------------------------------------------------------------------------------------
</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 1999 through 2008.

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 HR Trust and EQ 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  December 31, 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. Accumulator and
    baseBUILDER are service marks and Income Manager is a registered service
       mark of The Equitable Life Assurance Society of the United States.


PROS 1AML (1/98)


<PAGE>


                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

      Equitable  Life's Annual  Report on Form 10-K for the year ended  December
31, 1996,  its quarterly  reports on Form 10-Q for the quarters  ended March 31,
June 30, and September 30, 1997, and a current report on Form 8-K dated July 10,
1997 are 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).









     
     
- --------------------------------------------------------------------------------
This  prospectus  dated  December  31,  1997 is a revision of  Equitable  Life's
prospectus  dated  August 1,  1997 for the  Equitable  Accumulator  (IRA and NQ)
Certificates,  and reflects  limited  changes in the  Certificates  and features
described in the August  prospectus.  These  Certificates  were first offered on
August  1,  1997.  For  convenience,  in  lieu  of a  supplement  to the  August
prospectus, the prospectus has been reprinted in its entirety.
- --------------------------------------------------------------------------------

                                       2

<PAGE>


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

                          PROSPECTUS TABLE OF CONTENTS

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

GENERAL TERMS                                        PAGE   4

FEE TABLE                                            PAGE   6

PART 1:    EQUITABLE LIFE, THE SEPARATE
           ACCOUNT AND THE
           INVESTMENT FUNDS                          PAGE   9
Equitable Life                                           9
Separate Account No. 49                                  9
HR Trust                                                 9
HR Trust's Manager and Adviser                          10
EQ Trust                                                10
EQ Trust's Manager and Advisers                         10
Investment Policies and Objectives of HR Trust's
   Portfolios and EQ 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                                             14

PART 3:    PROVISIONS OF THE
           CERTIFICATES AND SERVICES
           WE PROVIDE                                PAGE 16
What Is the Equitable Accumulator?                      16
Joint Ownership                                         16
Contributions under the Certificates                    16
Methods of Payment                                      17
Allocation of Contributions                             17
Free Look Period                                        18
Annuity Account Value                                   18
Transfers among Investment Options                      19
Dollar Cost Averaging                                   19
Rebalancing                                             20
baseBUILDER Benefits                                    20
Guaranteed Minimum Income Benefit                       20
Death Benefit                                           21
How Death Benefit Payment Is Made                       22
When an NQ Certificate Owner Dies
   before the Annuitant                                 22
Cash Value                                              23
Surrendering the Certificates to
   Receive the Cash Value                               23
When Payments Are Made                                  23
Assignment                                              23
Services We Provide                                     23
Distribution of the Certificates                        24

PART 4:    DISTRIBUTION METHODS UNDER THE
           CERTIFICATES                              PAGE 25
Withdrawal Options                                      25
How Withdrawals Affect Your
   Guaranteed Minimum Income Benefit
   and Guaranteed Minimum Death Benefit                 27
Annuity Benefits and Payout Annuity Options             28

PART 5:    DEDUCTIONS AND CHARGES                    PAGE 30
Charges Deducted from the Annuity
   Account Value                                        30
Charges Deducted from the Investment Funds              31
HR Trust Charges to Portfolios                          31
EQ Trust Charges to Portfolios                          31
Group or Sponsored Arrangements                         32
Other Distribution Arrangements                         32

PART 6:    VOTING RIGHTS                             PAGE 33
HR Trust and EQ Trust Voting Rights                     33
Voting Rights of Others                                 33
Separate Account Voting Rights                          33
Changes in Applicable Law                               33

PART 7:    TAX ASPECTS OF THE CERTIFICATES           PAGE 34
Tax Changes                                             34
Taxation of Non-Qualified Annuities                     34
Charitable Remainder Trusts                             35
Special Rules for NQ Certificates Issued
   in Puerto Rico                                       35
IRA Tax Information                                     35
Traditional Individual Retirement Annuities             
   (Traditional IRAs)                                   36
Roth Individual Retirement Annuities
   (Roth IRAs)                                          41
Federal and State Income Tax Withholding                45
Other Withholding                                       45
Impact of Taxes to Equitable Life                       45
Transfers among Investment Options                      45

PART 8:    INDEPENDENT ACCOUNTANTS                   PAGE 46

PART 9:    INVESTMENT PERFORMANCE                    PAGE 47
Adjusted Historical Performance Data                    47
Rate of Return Data for Investment Funds                48
Communicating Performance Data                          50
Alliance Money Market Fund Yield
   Information                                          51

APPENDIX I: MARKET VALUE
   ADJUSTMENT EXAMPLE                                PAGE 52

APPENDIX II: QUALIFIED PLAN
   CERTIFICATES -- NQ CERTIFICATES                   PAGE 53

APPENDIX III: GUARANTEED MINIMUM
   DEATH BENEFIT EXAMPLE                             PAGE 54

STATEMENT OF ADDITIONAL
   INFORMATION TABLE OF CONTENTS                     PAGE 55

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

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

ANNUITY  COMMENCEMENT  DATE  -- The  date  on  which  Annuity  Benefit  payments
are to commence.

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

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

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

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

CERTIFICATE  OWNER -- The  person  who owns a  Certificate  and has the right to
exercise  all  rights  under  the  Certificate.   Under  NQ  Certificates,   the
Certificate  Owner can be different from the Annuitant;  under both  Traditional
and Roth IRA Certificates,  the Certificate Owner must be the same individual as
the Annuitant.

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

CONTRACT DATE -- The  effective  date of the  Certificates.  This is usually the
Business Day we receive the initial contribution at our Processing Office.

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

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

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

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

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

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

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

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

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

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

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

IRA -- An individual  retirement  annuity,  as defined in Section  408(b) of the
Code.  There are two types of IRAs, a Traditional IRA, and a Roth IRA which must
also meet the requirements of Section 408A of the Code.

JOINT  OWNER  -- The  person  who  owns  an  undivided  interest  in the  entire
Certificate  in  conjunction  with the  Certificate  Owner.  If a Joint Owner is
named,  reference to "Certificate Owner," "you" or "your" will apply to both the
Certificate  Owner  and  Joint  Owner or either  of them.  Joint  Owners  may be
selected only for NQ Certificates.

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

NQ  --  An  annuity   contract  which  may  be  purchased  only  with  after-tax
contributions, but is not a Roth IRA.

                                       4

<PAGE>


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.

ROTH IRA -- An IRA which must be funded on an after-tax basis, the distributions
from which may be tax free under specified circumstances.

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

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

TRADITIONAL   IRA  --  An  IRA  which  is   generally   purchased   with  pretax
contributions, the distributions from which are treated as taxable.

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 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  Certificates,  see
"Part 5:  Deductions  and Charges." For a complete  description  of each trust's
charges and expenses, see the prospectuses for HR Trust and EQ 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 EXPENSES (DEDUCTED FROM ANNUITY ACCOUNT VALUE)
- ----------------------------------------------------------------
<TABLE>
<CAPTION>
<S>                                                                                        <C>                          
WITHDRAWAL  CHARGE AS A PERCENTAGE OF  CONTRIBUTIONS  (deducted  upon  surrender or for    CONTRACT
   certain  withdrawals.  The applicable  withdrawal charge percentage is determined by      YEAR
   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         1.......................7.00%
   surrendered.  For each  contribution,  the  Contract  Year in which we receive  that         2.......................6.00
   contribution is "Contract Year 1").(1)                                                       3.......................5.00
                                                                                                4.......................4.00
                                                                                                5.......................3.00
                                                                                                6.......................2.00
                                                                                                7.......................1.00
                                                                                                8+......................0.00


SEPARATE ACCOUNT ANNUAL EXPENSES (AS A PERCENTAGE OF ASSETS IN EACH INVESTMENT FUND)
- ------------------------------------------------------------------------------------
<CAPTION>
<S>                                                                                                                      <C>
MORTALITY AND EXPENSE RISKS(2)..................................................................................         1.10%
ADMINISTRATION(3)...............................................................................................         0.25%
                                                                                                                         =====
   TOTAL SEPARATE ACCOUNT ANNUAL EXPENSES.......................................................................         1.35%
                                                                                                                         =====


OPTIONAL BENEFIT EXPENSE (DEDUCTED FROM ANNUITY ACCOUNT VALUE)
- --------------------------------------------------------------

BASEBUILDER BENEFIT EXPENSE (calculated as a percentage of the Guaranteed Minimum Income
   Benefit benefit base)(4).....................................................................................         0.30%
</TABLE>

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

                                       6


<PAGE>

HR TRUST AND EQ TRUST  ANNUAL  EXPENSES (AS A  PERCENTAGE  OF AVERAGE  DAILY NET
- --------------------------------------------------------------------------------
ASSETS IN EACH PORTFOLIO)
- -------------------------

<TABLE>
<CAPTION>
                                                       INVESTMENT                                                 TOTAL
                                                      MANAGEMENT &                              OTHER             ANNUAL
     PORTFOLIOS                                      ADVISORY FEES        12B-1 FEE(5)         EXPENSES          EXPENSES
     ----------                                      -------------        ---------            --------          --------
     HR TRUST

<S>                                                      <C>                 <C>                 <C>                <C>  
     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 Small Cap Growth(6)                        0.90%               0.25%(8)            0.10%              1.20%(8)


     EQ TRUST
     BT Equity 500 Index(7)                              0.25%               0.25%               0.05%              0.55%
     BT Small Company Index(7)                           0.25%               0.25%               0.10%              0.60%
     BT International Equity Index(7)                    0.35%               0.25%               0.20%              0.80%
     JPM Core Bond(7)                                    0.45%               0.25%               0.10%              0.80%
     Lazard Large Cap Value(7)                           0.55%               0.25%               0.10%              0.90%
     Lazard Small Cap Value(7)                           0.80%               0.25%               0.15%              1.20%
     MFS Research(7)                                     0.55%               0.25%               0.05%              0.85%
     MFS Emerging Growth Companies(7)                    0.55%               0.25%               0.05%              0.85%
     Merrill Lynch Basic Value Equity(7)                 0.55%               0.25%               0.05%              0.85%
     Merrill Lynch World Strategy(7)                     0.70%               0.25%               0.25%              1.20%
     Morgan Stanley Emerging Markets Equity(7)           1.15%               0.25%               0.35%              1.75%
     EQ/Putnam Growth & Income Value(7)                  0.55%               0.25%               0.05%              0.85%
     EQ/Putnam Investors Growth(7)                       0.55%               0.25%               0.05%              0.85%
     EQ/Putnam International Equity(7)                   0.70%               0.25%               0.25%              1.20%
</TABLE>

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

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

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

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

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

(5)The Class IB shares of 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 will not be increased for the life of the Certificates.

(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 average  daily net
   assets in each  Portfolio  during  1996.  The amounts  shown for the Alliance
   Small Cap Growth Portfolio are estimated for 1997 as this Portfolio commenced
   operations on May 1, 1997 (see  footnote 8). The  investment  management  and
   advisory fees 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 management and 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)The EQ Trust  Portfolios had no operations  prior to May 1, 1997.  Therefore,
   the amounts shown as "Other Expenses" for these Portfolios are estimated. The
   MFS  Research,  MFS  Emerging  Growth  Companies,  Merrill  Lynch Basic Value
   Equity,  Merrill  Lynch  World  Strategy,  EQ/Putnam  Growth & Income  Value,
   EQ/Putnam Investors Growth, and EQ/Putnam  International Equity Portfolios of
   EQ Trust  commenced  operations on May 1, 1997. The Morgan  Stanley  Emerging
   Markets  Equity  Portfolio  commenced  operations  on August 20, 1997 (and is
   offered under this  prospectus  as of December 31,  1997).  The BT Equity 500
   Index, BT Small Company Index, BT International  Equity Index, JPM Core Bond,
   Lazard  Large Cap Value,  and  Lazard  Small Cap Value  Portfolios  commenced
   operations  on December  31,  1997.  The maximum  investment  management  and
   advisory fees for each EQ Trust Portfolio cannot be increased  without a vote
   of that Portfolio's shareholders.  The amounts shown as "Other Expenses" will
   fluctuate  from year to year  depending on actual  expenses,  but pursuant to
   agreement,  cannot  together  with other fees  exceed  total  annual  expense
   limitations  (which are the  respective  amounts  shown in the "Total  Annual
   Expenses" column). Absent the expense limitation,  we estimate that the other
   expenses for 1998 for each Portfolio would be 0.285% for BT Equity 500 Index;
   0.231% for BT Small Company Index; 0.472% for BT International  Equity Index;
   0.411% for JPM Core  Bond;  0.285%  for  Lazard  Large Cap Value;  0.231% for
   Lazard Small Cap Value;  0.247% for Merrill Lynch Basic Value Equity;  0.497%
   for Merrill Lynch World  Strategy;  0.234% for MFS  Research;  0.242% for MFS
   Emerging Growth Companies; 0.461% for Morgan Stanley Emerging Markets Equity;
   0.262% for EQ/Putnam  Growth & Income Value;  0.273% for EQ/Putnam  Investors
   Growth; and 0.459% for EQ/Putnam  International Equity. See "EQ Trust Charges
   to Portfolios" in Part 5.

(8)Equitable  Distributors Inc. (EDI) has agreed to waive the 0.25% 12b-1 fee to
   the extent  necessary  to limit annual  expenses  for the Alliance  Small Cap
   Growth  Portfolio to 1.20% of the average daily net assets of that  Portfolio
   as set forth above. This agreement may be modified by EDI and HR Trust at any
   time,  and there can be no assurance  that the 12b-1 fee will not be restored
   to 0.25% in the future.  Absent the fee waiver,  we estimate  that the annual
   expenses for 1997 for the Alliance Small Cap Growth Portfolio would have been
   1.21%.

                                       7

<PAGE>


EXAMPLES
- --------

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

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

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
                                IF YOU SURRENDER YOUR CERTIFICATE AT THE        IF YOU DO NOT SURRENDER YOUR CERTIFICATE AT
                                END OF EACH PERIOD SHOWN, THE EXPENSES          THE END OF EACH PERIOD SHOWN, THE EXPENSES
                                WOULD BE:                                       WOULD BE:
                                       1 YEAR                 3 YEARS                  1 YEAR                 3 YEARS
- -------------------------------------------------------------------------------------------------------------------------------
HR TRUST
- --------
<S>                                  <C>                      <C>                      <C>                   <C>     
Alliance Money
   Market                            $  90.19                 $118.74                  $23.37                $  72.31
Alliance High Yield                     92.88                  126.82                   26.06                   80.39
Alliance Common
   Stock                                90.39                  119.34                   23.57                   72.91
Alliance Aggressive
   Stock                                92.08                  124.42                   25.26                   78.00
Alliance Small Cap
   Growth                               95.76                  135.44                   28.94                   89.01


EQ TRUST
- --------
BT Equity 500 Index                     89.30                  116.04                   22.48                   69.62
BT Small Company Index                  89.80                  117.55                   22.98                   71.12
BT International Equity
   Index                                91.78                  123.52                   24.96                   77.10
JPM Core Bond                           91.78                  123.52                   24.96                   77.10
Lazard Large Cap Value                  92.78                  126.52                   25.96                   80.09
Lazard Small Cap Value                  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
Morgan Stanley Emerging
   Markets Equity                      101.22                  151.65                   34.40                  105.23
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 International
   Equity                               95.76                  135.44                   28.94                   89.01
</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
   Payout  Annuity  Options" in Part 4. The examples do not reflect  charges for
   applicable  taxes  such as  state  or local  premium  taxes  that may also be
   deducted in certain jurisdictions.

                                       8

<PAGE>



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

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

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

EQUITABLE LIFE

Equitable  Life is a New York  stock  life  insurance  company  that has been in
business since 1859. For more than 100 years we have been among the largest life
insurance  companies  in the United  States.  Our home office is located at 1290
Avenue of the Americas, New York, New York 10104. We are authorized to sell life
insurance and annuities in all fifty  states,  the District of Columbia,  Puerto
Rico and the Virgin  Islands.  We maintain  local offices  throughout the United
States.

Equitable  Life  is  a  wholly  owned  subsidiary  of  The  Equitable  Companies
Incorporated  (THE  HOLDING  COMPANY).  The largest  shareholder  of the Holding
Company is AXA-UAP (AXA). As of September 30, 1997, AXA beneficially owned 59.0%
of the  outstanding  common stock of the Holding  Company.  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
$272.7 billion of assets as of September 30, 1997.

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.

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 

                                       9

<PAGE>


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 the HR  Trust  prospectus  which  accompanies  this
prospectus or in the HR Trust 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  September  30, 1997,  Alliance was managing  approximately
$217.3  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.

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  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 the EQ Trust prospectus which  accompanies this prospectus or in the EQ Trust
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 Bankers Trust
Company,  who serves as adviser  to the BT Equity  500 Index,  BT Small  Company
Index,  and BT International  Equity Index  Portfolios;  J.P. Morgan  Investment
Management  Inc.,  adviser  to  the  JPM  Core  Bond  Portfolio;   Lazard  Asset
Management,  adviser  to the Lazard  Large Cap Value and Lazard  Small Cap Value
Portfolios;  Massachusetts  Financial  Services  Company,  adviser  to  the  MFS
Research and MFS  Emerging  Growth  Companies  Portfolios;  Merrill  Lynch Asset
Management,  L.P.,  adviser to the Merrill  Lynch Basic Value Equity and Merrill
Lynch World Strategy  Portfolios;  Morgan Stanley Asset Management Inc., adviser
to the Morgan Stanley Emerging Markets Equity Portfolio; and Putnam Investments,
adviser to the EQ/Putnam Growth & Income Value,  EQ/Putnam  Investors Growth and
EQ/Putnam International Equity Portfolios.

                                       10

<PAGE>


INVESTMENT  POLICIES  AND  OBJECTIVES  OF HR TRUST'S  PORTFOLIOS  AND EQ 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 HR Trust and EQ Trust,  both of
which accompany this  prospectus.  Please read the  prospectuses for each of the
trusts carefully before investing.

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------

         HR TRUST PORTFOLIO                          INVESTMENT POLICY                                OBJECTIVE
- -------------------------------------------------------------------------------------------------------------------------------

<S>                                   <C>                                                 <C>
Alliance Money Market                 Primarily high-quality U.S. dollar-denominated      High level of current income
                                      money market instruments.                           while preserving assets and
                                                                                          maintaining liquidity
- -------------------------------------------------------------------------------------------------------------------------------
Alliance High Yield                   Primarily a diversified mix of high-yield,          High return by maximizing current
                                      fixed-income securities which generally involve     income and, to the extent
                                      greater volatility of price and risk of             consistent with that objective,
                                      principal and income than higher-quality            capital appreciation
                                      fixed-income securities. Lower-quality debt
                                      securities are commonly known as "junk bonds."
- -------------------------------------------------------------------------------------------------------------------------------
Alliance Common Stock                 Primarily common stock and other equity-type        Long-term growth of capital and
                                      instruments.                                        increasing income
- -------------------------------------------------------------------------------------------------------------------------------
Alliance Aggressive Stock             Primarily common stocks and other equity-type       Long-term growth of capital
                                      securities issued by quality small- and
                                      intermediate-sized companies with strong growth
                                      prospects and in covered options on those
                                      securities.
- -------------------------------------------------------------------------------------------------------------------------------
Alliance Small Cap Growth             Primarily U.S. common stocks and other              Long-term growth of capital
                                      equity-type securities issued by smaller
                                      companies that, in the opinion of the adviser,
                                      have favorable growth prospects.
- -------------------------------------------------------------------------------------------------------------------------------
         EQ TRUST PORTFOLIO                          INVESTMENT POLICY                                OBJECTIVE
- -------------------------------------------------------------------------------------------------------------------------------
BT Equity 500 Index                   Invest in a statistically selected sample of        Replicate as closely as possible
                                      the 500 stocks included in the Standard             (before the deduction of
                                      & Poor's 500 Composite Stock Price Index            Portfolio expenses) the total
                                      ("S&P 500").                                        return of the S&P 500
- -------------------------------------------------------------------------------------------------------------------------------
BT Small Company Index                Invest in a statistically selected sample of        Replicate as closely as possible
                                      the 2,000 stocks included in the Russell 2000       (before the deduction of
                                      Small Stock Index ("Russell 2000").                 Portfolio expenses) the total
                                                                                          return of the Russell 2000
- -------------------------------------------------------------------------------------------------------------------------------
BT International Equity Index         Invest in a statistically selected sample of        Replicate as closely as possible
                                      the securities of companies included in the         (before the deduction of
                                      Morgan Stanley Capital International Europe,        Portfolio expenses) the total
                                      Australia, Far East Index ("EAFE"), although        return of the EAFE
                                      not all companies within a country will be
                                      represented in the Portfolio at the same time.
- -------------------------------------------------------------------------------------------------------------------------------
JPM Core Bond                         Under normal circumstances, all of the              High total return consistent with
                                      Portfolio's  assets  will,  at the time of          moderate  risk of  capital  and 
                                      purchase,  consist  of  investment  grade           maintenance of liquidity
                                      fixed-income securities  rated BBB or better
                                      by  Standard  and  Poor's or Baa  or   better
                                      by   Moody's   Investors Service, Inc.
                                      or unrated securities of comparable quality.

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

                                       11


<PAGE>


<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
         EQ TRUST PORTFOLIO                          INVESTMENT POLICY                                OBJECTIVE
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                   <C>                                                 <C>
Lazard Large Cap Value                Primarily equity securities of United States        Capital appreciation
                                      companies with relatively large market
                                      capitalizations (i.e., companies having market
                                      capitalizations of greater than $1 billion)
                                      that the Portfolio adviser considers to be
                                      inexpensively priced and financially productive.
- -------------------------------------------------------------------------------------------------------------------------------
Lazard Small Cap Value                Primarily equity securities of United States        Capital appreciation
                                      companies with small market capitalizations
                                      (i.e., companies having market capitalizations
                                      of $1  billion or less) that the Portfolio
                                      adviser considers inexpensively priced and
                                      financially productive.
- -------------------------------------------------------------------------------------------------------------------------------
MFS Research                          A substantial portion of assets invested in         Long-term growth of capital and
                                      common stock  or  securities  convertible           future income   
                                      into  common stock  of 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         Long-term growth of capital
   Companies                          under 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 Value             Investment in securities, primarily equities,       Capital appreciation and,
   Equity                             that the Portfolio adviser believes are             secondarily, income
                                      undervalued and therefore represent basic
                                      investment value.
- -------------------------------------------------------------------------------------------------------------------------------
Merrill Lynch World Strategy          Investment primarily in a portfolio of equity       High total investment return
                                      and fixed-income securities, including
                                      convertible securities, of U.S. and foreign
                                      issuers.
- -------------------------------------------------------------------------------------------------------------------------------
Morgan Stanley Emerging Markets       Primarily equity securities of emerging market      Long-term capital appreciation
   Equity                             country issuers with a focus on those in which
                                      the  Portfolio's  adviser believes  the
                                      economies are developing strongly and in
                                      which the  markets are becoming more
                                      sophisticated.
- -------------------------------------------------------------------------------------------------------------------------------
EQ/Putnam Growth                      Primarily common stocks that offer potential        Capital growth and, secondarily,
   & Income Value                     for capital growth and may, consistent with the     current income
                                      Portfolio's investment objective, invest in
                                      common stocks that offer potential for current
                                      income.
- -------------------------------------------------------------------------------------------------------------------------------
EQ/Putnam Investors Growth            Primarily common stocks that the Portfolio          Long-term growth of capital and
                                      adviser believes afford the best opportunity        any increased income that results
                                      for long-term capital growth.                       from this growth
- -------------------------------------------------------------------------------------------------------------------------------
EQ/Putnam International               Primarily a diversified portfolio of equity         Capital appreciation
   Equity                             securities of companies organized under laws of
                                      countries other than the United States.
- -------------------------------------------------------------------------------------------------------------------------------
</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 each such Guarantee Period on such date.

Guarantee Periods and Expiration Dates

We currently  offer  Guarantee  Periods  ending on February 15th for each of the
maturity  years 1999 through 2008.  Not all of these  Guarantee  Periods will be
available for Annuitant ages 76 and above. See "Allocation of  Contributions" in
Part 3. Also,  the Guarantee  Periods may not be available for investment in all
states.  As Guarantee  Periods  expire we expect to add  maturity  years so that
generally 10 are available at any time.

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

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

o The Guaranteed Rate is 3%.

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

Guaranteed Rates and Price Per $100 of Maturity Value

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

Guaranteed  Rates for new  allocations  as of December  10, 1997 and the related
price per $100 of Maturity Value for each currently  available  Guarantee Period
were as follows:

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

      GUARANTEE
    PERIODS WITH          GUARANTEED
   EXPIRATION DATE        RATE AS OF            PRICE
  FEBRUARY 15TH OF       DECEMBER 10,        PER $100 OF
    MATURITY YEAR            1997          MATURITY VALUE
- -------------------------------------------------------------

        1999                 4.78%             $94.62
        2000                 4.88               90.12
        2001                 4.95               85.73
        2002                 4.98               81.59
        2003                 5.03               77.53
        2004                 5.09               73.56
        2005                 5.11               69.89
        2006                 5.12               66.44
        2007                 5.14               63.09
        2008                 5.08               60.36
- -------------------------------------------------------------

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
1999 through 2003,  then according to the above table the lump sum  contribution
you would have to make as of December  10, 1997 would be $429.59 (the sum of the
prices  per $100 of  Maturity  Value for each  maturity  year from 1999  through
2003).

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 

                                       13

<PAGE>


transfers to be made from Guarantee  Periods or for the market value  adjustment
that would  apply to such  transactions.  Actual  calculations  will be based on
Guaranteed Rates on each actual Transaction Date, which may differ.

Options at Expiration Date

We will notify you on or before  December 31st prior to the  Expiration  Date of
each Guarantee  Period in which you have any Guaranteed  Period Amount.  You may
elect one of the  following  options to be  effective  at the  Expiration  Date,
subject to the restrictions set forth on the prior page and under "Allocation of
Contributions" in Part 3:

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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  

                                       14

<PAGE>


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 two  different  types of  individual
retirement  annuities  (IRAS),  TRADITIONAL IRAS and ROTH IRAS, or non-qualified
annuities  (NQ).  The  provisions  of  your  Certificate  may be  restricted  by
applicable  laws or  regulations.  Roth IRA  Certificates  may not  currently be
available in your state. Your registered  representative can provide information
about state availability, or you may contact our Processing Office.

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

JOINT OWNERSHIP

If a Joint Owner is named under an NQ Certificate,  both Owners must be of legal
age, and joint  ownership  with  non-natural  persons is not  permitted.  Unless
otherwise  provided  in writing,  the  exercise  of any  ownership  right in the
Certificate  must be in a written  form  satisfactory  to us and  signed by both
Owners. A Joint Owner  designation  supersedes any beneficiary  designation (see
"Death  Benefit"  below).  This  feature may not  currently be available in your
state.  Your  registered  representative  can  provide  information  about state
availability, or you may contact our Processing Office.

CONTRIBUTIONS UNDER THE CERTIFICATES

The minimum initial  contribution is $5,000. Under Traditional 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  traditional
individual retirement  arrangements.  Under Roth IRA Certificates,  we will only
accept rollover  contributions  from  Traditional  IRAs, or Roth IRAs, or direct
custodian-to-custodian  transfers from other Roth IRAs. See "Part 7: Tax Aspects
of the Certificates."

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

Under  Traditional IRA Certificates,  your subsequent  contributions of at least
$1,000 may be made at any time until you attain age 79.  Subsequent  Traditional
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" contributions to Traditional IRAs 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  "Traditional   Individual   Retirement   Annuities
(Traditional  IRAs)" in Part 7. For the  consequences  of making a "regular" IRA
contribution to your IRA Certificate, also see Part 7.

We will not accept "regular" IRA contributions to Roth IRAs. Rollover and direct
custodian-to-custodian  transfer  contributions can be made any time during your
lifetime provided you meet certain requirements. See "Roth Individual Retirement
Annuities (Roth IRAs)" in 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.


                                       16

<PAGE>


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 applicant,  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.

Section 1035 Exchanges

You may apply the values of an existing NQ life  insurance  or deferred  annuity
contract to purchase an Equitable  Accumulator  NQ Certificate in a tax-deferred
exchange,  if you follow certain procedures.  For further  information,  consult
your tax adviser. See also "Taxation of Non-Qualified Annuities: Withdrawals" in
Part 7. In the case of joint  ownership,  1035  exchanges  will not be permitted
unless both owners authorize the exchange.

Automatic Investment Program

Our Automatic  Investment  Program (AIP)  provides for a specified  amount to be
automatically  deducted from a checking  account,  bank money market  account or
credit union checking account and to be contributed as a subsequent contribution
into an NQ or a Traditional IRA Certificate on a monthly or quarterly basis. The
minimum amount that will be deducted is $100 monthly and $300 quarterly (subject
to  the  maximum  $2,000   annually  for  Traditional   IRAs).   AIP  subsequent
contributions  may be  made  to  any  Investment  Option  available  under  your
Certificate.  You may elect AIP by properly  completing  the  appropriate  form,
which is available from your registered representative,  and returning it to our
Processing  Office. You elect which day of the month (other than the 29th, 30th,
or 31st) you wish to have your account debited.  That date, or the next Business
Day if that day is a non-Business  Day, will be the Transaction Date. AIP is not
available for Roth IRA Certificates.

You may cancel AIP at any time by notifying our Processing  Office in writing at
least two business days prior to the next scheduled transaction.  Equitable Life
is not responsible for any debits made to your account prior to the time written
notice of revocation is received at our Processing Office.

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.

                                       17

<PAGE>

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 Allocation

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 a  Traditional  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 Traditional  IRA  funds  that you  may have or from the  Investment  Funds
to  the  extent  possible.  See  "Traditional  Individual  Retirement  Annuities
(Traditional IRAs): Required Minimum Distributions" in Part 7.

Dollar Cost Averaging Allocation

A Special  Dollar Cost  Averaging  program is available  for  allocation of your
initial contribution. Also, a General Dollar Cost Averaging program is available
for allocation of your initial contribution, or if elected at a later date, your
Annuity Account Value. Both programs are more fully described later in this Part
3 under "Dollar Cost Averaging."

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 period is extended if your state requires a
refund period of longer than 10 days.

Your refund will equal the Annuity Account Value  reflecting any investment gain
or loss, and any positive or negative market value adjustment,  through the date
we receive your  Certificate  at our Processing  Office.  Some states or Federal
income tax regulations may require that we calculate the refund differently.  If
you cancel your Certificate during the free look period, we may require that you
wait six months before you may apply for a Certificate with us again.

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.

In the  case of a  complete  conversion  of an  existing  Equitable  Accumulator
Traditional IRA Certificate to an Equitable  Accumulator  Roth IRA  Certificate,
you may cancel your Equitable  Accumulator Roth IRA Certificate and return to an
Equitable Accumulator  Traditional IRA Certificate by following the instructions
in the request for full conversion form available from our Processing  Office or
your registered representative.

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.  

                                       18

<PAGE>


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:

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 calendar year, or if the Guaranteed Rate is 3%.

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

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

We may  restrict,  in our sole  discretion,  the use of an agent  acting under a
power  of  attorney,  such  as a  market  timer,  on  behalf  of more  than  one
Certificate  Owner to effect  transfers.  Any  agreements  to use market  timing
services to effect transfers are subject to our rules then in effect and must be
on a form satisfactory to us.

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

DOLLAR COST AVERAGING

We offer two programs for Dollar Cost  Averaging  as described  below.  The main
objective of Dollar Cost Averaging is to attempt to shield your  investment from
short-term price  fluctuations.  Since approximately the same dollar amounts are
transferred  from the  Alliance  Money  Market  Fund to other  Investment  Funds
periodically, more Accumulation Units are purchased in an Investment Fund if the
value per Accumulation Unit is low and fewer Accumulation Units are purchased if
the value per Accumulation  Unit is high.  Therefore,  a lower average value per
Accumulation  Unit may be achieved  over the long term.  This plan of  investing
allows you to take advantage of market fluctuations but does not assure a profit
or protect against a loss in declining markets.

Dollar  Cost  Averaging  may  not  be  elected  while  the  rebalancing  program
(discussed   below)  or  the  Systematic   Withdrawal  option  (described  under
"Withdrawal Options" in Part 4) is in effect.

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 program is elected,  divided by
the number of transfers scheduled to be made each Contract Year.

                                       19

<PAGE>


The  transfer  date will be the same  calendar  day of the month as the Contract
Date (other than the 29th, 30th or 31st).  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  program will end. You may change the
transfer  amount once each  Contract  Year, or cancel this program by sending us
satisfactory notice to our Processing Office at least seven calendar days before
the next transfer date.

REBALANCING

We  currently  offer a  rebalancing  program  under  which you  authorize  us to
automatically  transfer your Annuity  Account Value among the  Investment  Funds
selected by you in order to maintain a particular  percentage  allocation (which
you  specify)  in such  Investment  Funds.  Such  percentages  must be in  whole
numbers.  You select the period of time at the end of which the  transfers  will
take place. The period of time may be quarterly,  semiannually, or annually on a
Contract  Year basis on the same day of the month as the  Contract  Date  (other
than the 29th,  30th or 31st).  The  Annuity  Account  Value  allocated  to each
selected Investment Fund will grow or decline in value at different rates during
each time period.  Rebalancing  automatically  reallocates  the Annuity  Account
Value in the chosen  Investment Funds at the end of each period to the specified
allocation  percentages.  Rebalancing is intended to transfer specified portions
of the  Annuity  Account  Value from  those  chosen  Investment  Funds that have
increased in value to those chosen Investment Funds that have declined in value.
The  transfers  to and from  each  chosen  Investment  Fund  will be made at the
Accumulation Unit Value next computed after the Transaction Date. Rebalancing is
not available for amounts in the Guaranteed Period Account.

Rebalancing  does not  assure a profit or  protect  against a loss in  declining
markets and should be  periodically  reviewed as your needs may change.  You may
want to discuss the  rebalancing  program  with your  financial  adviser  before
electing such program.

You may elect the  rebalancing  program at any time by properly  completing  the
appropriate form, which is available from your registered  representative or our
Processing Office.

You may change your rebalancing allocation percentages or cancel this program at
any time by submitting a request in a form satisfactory to us. Such request must
be  received  at our  Processing  Office at least  seven  days  before  the next
scheduled  rebalancing  date. A transfer  request from you while the rebalancing
program is in effect, will cancel the rebalancing program.

Rebalancing  may not be elected if a Dollar Cost  Averaging  program  (discussed
above) is in effect.

BASEBUILDER BENEFITS

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

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

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

GUARANTEED MINIMUM INCOME BENEFIT

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

On the Transaction Date that you exercise the Guaranteed Minimum Income Benefit,
the annual  lifetime income that will be provided under the Income Manager (Life
Annuity with a Period Certain) payout annuity certificate 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  purchase
factors.  The  Guaranteed  Minimum  Income  Benefit  does not provide an Annuity
Account Value or guarantee performance of your Investment Options.  Because this
benefit is based on conservative actuarial factors, the level of lifetime income
that it  guarantees  may often be less than the level that would be  provided by
application of your Annuity Account Value at current annuity  purchase  factors.
It should therefore be regarded as a safety net.

                                       20

<PAGE>

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

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

                                 GUARANTEED MINIMUM
                              INCOME BENEFIT -- ANNUAL 
      CONTRACT DATE         INCOME PAYABLE FOR LIFE WITH
 ANNIVERSARY AT ELECTION       10 YEAR PERIOD CERTAIN
- -------------------------------------------------------------

             7                        $ 8,992
            10                         12,160
            15                         18,358
- -------------------------------------------------------------

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

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

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

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

                      LEVEL PAYMENTS*

                                   PERIOD CERTAIN YEARS
         ANNUITANT'S           TRADITIONAL 
       AGE AT ELECTION        AND ROTH IRA          NQ
- -------------------------------------------------------------

           60 to 75                  10             10
              76                      9             10
              77                      8             10
              78                      7             10
              79                      7             10
              80                      7             10
              81                      7              9
              82                      7              8
              83                      7              7

- ----------------
 * Other forms and period  certains may also be  available.
   For   Traditional   IRA    Certificates,    please   see
   "Traditional     Individual     Retirement     Annuities
   (Traditional IRAs):  Required Minimum  Distributions" in
   Part  7 to see  how  this  option  may  be  affected  if
   exercised after age 70 1/2.
- --------------------------------------------------------------------------------
Payments  will  start one  payment  mode from the  Contract  Date of the  Income
Manager payout annuity 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) payout annuity  certificate,  and you may always
apply  your  Annuity  Account  Value to any of our life  annuity  benefits.  The
annuity  benefits are discussed in Part 4. These benefits differ from the Income
Manager  payout  annuity  certificates  and may provide  higher or lower  income
levels,  but do not have all the features of the Income  Manager  payout annuity
certificates.   You  may   request   an   illustration   from  your   registered
representative.

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

Successor Annuitant/Certificate Owner

If  the  successor  Annuitant/Certificate  Owner  (discussed  below)  elects  to
continue the Certificate after your death, the Guaranteed Minimum Income Benefit
will continue to be available on Contract  Date  anniversaries  specified  above
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

When the Annuitant Dies

Generally,  upon receipt of proof  satisfactory to us of the  Annuitant's  death
prior to the Annuity  Commencement  Date,  we will pay the death  benefit to the
beneficiary named in your Certificate. You designate the beneficiary at the time
you apply for the  Certificate.  While the  Certificate  is in  effect,  you may
change your beneficiary by writing to our Processing  Office. The change will be
effective on the date the written  submission was signed.  If the Certificate is
jointly owned, the surviving Owner will be deemed the  beneficiary,  superseding
any other beneficiary  designations.  (The Joint Owner feature may not currently
be available in your state.) The death 

                                       21
<PAGE>

benefit payable will be determined as of the date we receive such proof of death
and any required instructions as to the method of payment.

The death  benefit is equal to the Annuity  Account  Value or, if  greater,  the
Guaranteed Minimum Death Benefit described below.

GUARANTEED MINIMUM DEATH BENEFIT

Applicable for Annuitant Issue Ages 20 through 79

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

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

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

Applicable for Annuitant Issue Ages 80 through 83

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

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

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

HOW DEATH BENEFIT PAYMENT IS MADE

We will pay the death  benefit  to the  beneficiary  in the form of the  annuity
benefit you have chosen under your  Certificate.  If no annuity benefit has been
chosen at the time of the Annuitant's  death,  the beneficiary  will receive the
death  benefit  in a  lump  sum.  However,  subject  to  any  exceptions  in the
Certificate,  Equitable  Life's  rules then in effect  and any other  applicable
requirements  under  the  Code,  the  beneficiary  may  elect to apply the death
benefit to one or more annuity  benefits offered by Equitable Life. See "Annuity
Benefits  and Payout  Annuity  Options" in Part 4. Note that if you are both the
Certificate Owner and the Annuitant, only a life annuity or an annuity that does
not extend beyond the life expectancy of the beneficiary may be elected.

Successor Annuitant/Certificate Owner

If you are both the Certificate  Owner and the Annuitant,  and if your spouse is
the sole primary beneficiary or the Joint Owner under the Certificate, then upon
your death your spouse beneficiary may elect to receive the death benefit, or to
continue the Certificate and become the successor Annuitant/Certificate Owner by
completing the appropriate form and sending it to our Processing Office.

If the successor Annuitant/Certificate Owner elects to continue the Certificate,
then on the Contract Date anniversary  following your death, the Annuity Account
Value will be reset to the then current  Guaranteed  Minimum Death Benefit if it
is higher than the Annuity Account Value as of such date. In determining whether
the Guaranteed  Minimum Death Benefit will continue to grow, we will use the age
(as of the Contract Date  anniversary)  of the  successor  Annuitant/Certificate
Owner.

WHEN AN NQ CERTIFICATE OWNER DIES BEFORE THE ANNUITANT

When you are not the Annuitant  under an NQ  Certificate  and you die before the
Annuity  Commencement  Date, the beneficiary  named to receive the death benefit
upon the  Annuitant's  death will  automatically  succeed as  Certificate  Owner
(unless  you name a  different  person as a  successor  Owner in a written  form
acceptable to us and send it to our Processing  Office).  If the  Certificate is
jointly  owned and the first Owner to die is not the  Annuitant,  the  surviving
Owner becomes the sole  Certificate  Owner and will be deemed the  "beneficiary"
for purposes of the distribution rules described in this section,  automatically
superseding any other beneficiary designation.

Unless the  surviving  spouse of the  deceased  Owner (or in the case of a joint
ownership  situation,  the  surviving  spouse of the first  Owner to die) is the
designated  

                                       22

<PAGE>


beneficiary for this purpose,  the entire  interest in the  Certificate  must be
distributed under these rules.

The  Cash  Value  in the  Certificate  must  be  fully  paid  to the  designated
beneficiary  (new Owner) by December 31st of the fifth  calendar year after your
death (or in a joint ownership situation, the death of the first Owner to die).

A permissible  alternative is for the new Owner to elect to receive such amounts
as a life annuity (or  payments for a period  certain of not longer than the new
Owner's life  expectancy),  with payments  beginning no later than December 31st
following  the calendar  year of the  non-Annuitant  Owner's  death.  If such an
annuity benefit or payments for a period certain is not elected, we will pay any
Cash  Value in the  Certificate  on  December  31st of the fifth  calendar  year
following the year of your death (or the death of the first Owner to die).

Where a surviving  spouse is designated  beneficiary or Joint Owner,  the spouse
may elect to continue the Certificate.  No distributions are required as long as
the surviving spouse and 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 the
Annuitant is living and before the Annuity Commencement Date. For a surrender to
be effective,  we must receive your written  request and the  Certificate at our
Processing  Office.  The Cash Value will be determined on the Transaction  Date.
All benefits under the Certificate will be terminated as of that date.

You may  receive the Cash Value in a single sum payment or apply it under one or
more of the annuity benefits.  See "Annuity Benefits and Payout Annuity Options"
in Part 4. We will usually pay the Cash Value within seven calendar days, but we
may delay payment as described in "When Payments Are Made" below.

For the tax  consequences  of  surrenders,  see  "Part  7:  Tax  Aspects  of the
Certificates."

WHEN PAYMENTS ARE MADE

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

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

ASSIGNMENT

Traditional  IRA and Roth 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 semiannual 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.

                                       23

<PAGE>


o  PROCESSING OFFICE

   o FOR CONTRIBUTIONS SENT BY REGULAR MAIL:
     Equitable Life
     Income Management Group
     P.O. 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 also acts
as  distributor  for  other  Equitable  Life  annuity  products  with  different
features,  expenses and fees. 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.

                                       24

<PAGE>


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

               PART 4: DISTRIBUTION METHODS UNDER THE CERTIFICATES

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

The Certificates offer several  distribution  methods  specifically  designed to
provide retirement income. Traditional IRA and Roth IRA Certificates permit Lump
Sum  Withdrawals,   Substantially  Equal  Payment  Withdrawals,  and  Systematic
Withdrawals.   Minimum   Distribution   Withdrawals  are  available  only  under
Traditional IRA  Certificates.  NQ Certificates  permit Lump Sum Withdrawals and
Systematic  Withdrawals.  The Certificates also offer fixed and variable annuity
benefits and Income Manager payout annuity options.  Traditional 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  Traditional  IRA  retirement  benefits  subject  to  minimum   distribution
requirements,  we will send a form outlining the distribution  options available
before you reach age 70 1/2 (if you have not begun your distribution in the form
of a life contingent annuity before that time).

WITHDRAWAL OPTIONS

The  Certificates  are annuity  contracts,  even though you may elect to receive
your  benefits  in a  non-annuity  form.  You may  take  withdrawals  from  your
Certificate before the Annuity Commencement Date and while you are alive.

Amounts  withdrawn  from  the  Guaranteed  Period  Account,  other  than  at the
Expiration  Date,  will result in a market value  adjustment.  See "Market Value
Adjustment for Transfers, Withdrawals or Surrender Prior to the Expiration Date"
in Part 2.  Withdrawals may be taxable and subject to tax penalty.  See "Part 7:
Tax Aspects of the Certificates."

As a deterrent to early  withdrawal  (generally  prior to age 59 1/2),  the Code
provides  certain  penalties.  We may also be required to withhold  income taxes
from the amount distributed. These rules are outlined in "Part 7: Tax Aspects of
the Certificates."

LUMP SUM WITHDRAWALS
(Available under Traditional IRA, Roth IRA  and NQ Certificates)

You may take Lump Sum  Withdrawals  at any time subject to a minimum  withdrawal
amount of $1,000.  A request to  withdraw  more than 90% of the Cash Value as of
the Transaction  Date will result in the termination of the Certificate and will
be  treated  as  a  surrender  of  the  Certificate  for  its  Cash  Value.  See
"Surrendering the Certificates to Receive the Cash Value" in Part 3.

To make a Lump Sum  Withdrawal,  you must  submit a request  satisfactory  to us
which  specifies the Investment  Options from which the Lump Sum Withdrawal will
be  taken.  If we have  received  the  information  we  require,  the  requested
withdrawal  will become  effective on the  Transaction  Date and  proceeds  will
usually  be mailed  within  seven  calendar  days  thereafter,  but we may delay
payment as described  in "When  Payments Are Made" in Part 3. If we receive only
partially  completed  information,  our  Processing  Office will contact you for
specific instructions before your request can be processed.

Lump Sum Withdrawals in excess of the 15% free corridor amount may be subject to
a withdrawal charge. See "Withdrawal Charge" in Part 5.

SYSTEMATIC WITHDRAWALS
(Available under Traditional IRA, Roth IRA  and NQ Certificates)

Under  Traditional IRA and Roth 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 

                                       25

<PAGE>


percentage of your Systematic  Withdrawals once in each Contract Year.  However,
you may not change the amount or  percentage in any Contract Year where you have
previously  taken  another  withdrawal  under  the  Lump Sum  Withdrawal  option
described above.

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

Systematic  Withdrawals  are not subject to a withdrawal  charge,  except to the
extent that,  when added to a Lump Sum Withdrawal  previously  taken in the same
Contract Year, the Systematic  Withdrawal  exceeds the 15% free corridor amount.
See "Withdrawal Charge" in Part 5.

SUBSTANTIALLY EQUAL PAYMENT WITHDRAWALS
(Available under Traditional IRA and Roth 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 "Part
7: Tax Aspects of the Certificates."  Once distributions  begin, they should not
be changed or stopped  until the later of age 59 1/2 or five years from the date
of the first  distribution.  If you change or stop the  distributions  or take a
Lump Sum  Withdrawal,  you may be liable for the 10% penalty tax that would have
otherwise been due on all prior distributions made under this option and for any
interest thereon.

Substantially  Equal Payment  Withdrawals  may be elected at any time if you are
below age 59 1/2. You can elect this option by  submitting  the proper  election
form. You select the day and the month when the first  withdrawal  will be made,
but it may not be sooner than 28 days after the issue of the Certificate.  In no
event may you elect to receive the first  payment in the same  Contract  Year in
which a Lump Sum  Withdrawal  was  taken.  We will  calculate  the amount of the
distribution  under a  method  we  select  and  payments  will be made  monthly,
quarterly or annually as you select.  These  payments  will  continue to be made
until we receive written notice from you to cancel this option. Such notice must
be received at our  Processing  Office at least seven calendar days prior to the
next scheduled  withdrawal date. A Lump Sum Withdrawal taken while Substantially
Equal Payment  Withdrawals are in effect will cancel such  withdrawals.  You may
elect to start receiving  Substantially  Equal Payment Withdrawals again, but in
no event can the payments  start in the same  Contract  Year in which a Lump Sum
Withdrawal was taken. We will calculate a new distribution  amount. As indicated
in the  preceding  paragraph,  you may be  liable  for the  10%  penalty  tax on
Substantially Equal Payment Withdrawals made before cancellation.

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 Traditional 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 a Traditional  IRA  Certificate  at age 70
with a single  contribution of $100,000,  with payments commencing at the end of
the first Contract Year.

                                       26

<PAGE>


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

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

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

                           Assumes 6.0% Rate of Return

                      [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 -- Traditional IRA  Certificates" in the
SAI.)  Payments are made  annually,  and it is further  assumed that no Lump Sum
Withdrawals are taken.

This example  assumes an annual rate of return of 6.0%  compounded  annually for
both the Investment Funds and the Guaranteed Period Account. This rate of return
is for  illustrative  purposes only and is not intended to represent an expected
or guaranteed rate of return.  Your  investment  results will vary. In addition,
this  example  does not  reflect any charges  that may be  applicable  under the
Traditional 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% Roll Up to Age 80, and your
Guaranteed   Minimum  Income  Benefit   benefit  base,  will  be  reduced  on  a
dollar-for-dollar  basis as long as the sum of your  withdrawals in any Contract
Year is 6% or less of the  beginning of Contract Year  Guaranteed  Minimum Death
Benefit.  Once a  withdrawal  is made that causes  cumulative  withdrawals  in a
Contract Year to exceed 6% of the beginning of Contract Year Guaranteed  Minimum
Death Benefit,  that withdrawal and any subsequent  withdrawals in that Contract
Year will cause a pro rata reduction to occur.

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

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

GUARANTEED MINIMUM INCOME BENEFIT
BENEFIT BASE

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

Your  Guaranteed  Minimum Income  Benefit  benefit base is applied to guaranteed
minimum  annuity  purchase  factors to determine the  Guaranteed  Minimum Income
Benefit.  The  guaranteed  minimum  annuity  purchase  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  purchase  factors,  which means that they would  produce  less
periodic income for an equal amount applied.

                                       27

<PAGE>


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

ANNUITY BENEFITS AND PAYOUT ANNUITY OPTIONS

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

ANNUITY BENEFITS

Annuity benefits under the Equitable  Accumulator provide periodic payments over
a specified period of time which may be fixed or may be based on the Annuitant's
life.  Annuity forms of payment are  calculated  as of the Annuity  Commencement
Date,  which is on file with our Processing  Office.  You can change the Annuity
Commencement Date by writing to our Processing Office anytime 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 instances,  the sex of the Annuitant(s).  Once an income annuity form is

                                       28

<PAGE>


chosen and payments have commenced, no change can be made.

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

INCOME MANAGER PAYOUT ANNUITY OPTIONS

Under  Equitable  Accumulator  Certificates,  you may apply your Annuity Account
Value to an Income Manager (Life Annuity with a Period  Certain)  payout annuity
certificate,  or an Income Manager (Period Certain) payout annuity  certificate.
The  Income  Manager  (Life  Annuity  with  a  Period  Certain)  payout  annuity
certificates  provide  guaranteed  payments for the Annuitant's  life or for the
Annuitant's  life  and the life of a joint  Annuitant.  Income  Manager  (Period
Certain) payout annuity  certificates  provide payments for a specified  period.
The  Certificate  Owner  and  Annuitant  must  meet the  issue  age and  payment
requirements.  Income  Manager payout annuity  certificates  provide  guaranteed
level  (Traditional  IRA,  Roth IRA and NQ  Certificates)  under  both  forms of
certificate,  or guaranteed  increasing  (NQ  Certificates)  payments under only
Income Manager (Life Annuity with a Period Certain) payout annuity certificates.

If you apply a part of the Annuity  Account  Value under any of the above Income
Manager payout annuity certificates,  it will be considered a withdrawal and may
be subject to withdrawal charges. See "Withdrawal Options" above. If 100% of the
Annuity Account Value is applied from an Equitable Accumulator  Certificate at a
time when the  dollar  amount of the  withdrawal  charge is  greater  than 2% of
remaining contributions (after withdrawals),  such withdrawal charge will not be
deducted.  However,  a new withdrawal  charge  schedule will apply under the new
certificate.  For purposes of the withdrawal charge schedule,  the year in which
your  Annuity  Account  Value  is  applied  under  the new  certificate  will be
"Contract  Year 1." If 100% of the  Annuity  Account  Value is applied  from the
Equitable  Accumulator when the dollar amount of the withdrawal  charge is 2% or
less,  such  withdrawal  charge  will  not be  deducted  and  there  will  be no
withdrawal  charge schedule under the new  certificate.  You should consider the
timing of your purchase as it relates to the potential  for  withdrawal  charges
under the new certificate.  No subsequent  contributions will be permitted under
an  Income  Manager  (Life  Annuity  with  a  Period   Certain)  payout  annuity
certificate.

You may also apply  your  Annuity  Account  Value to an Income  Manager  (Period
Certain) payout annuity  certificate  once  withdrawal  charges are no longer in
effect under your Equitable Accumulator Certificate.  No withdrawal charges will
apply under this Income Manager (Period Certain) payout annuity certificate.

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

                                       29

<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 group or sponsored  arrangements.  See "Group or Sponsored
Arrangements" below.

Withdrawal Charge

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

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

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

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

Free Corridor Amount

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

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

For purposes of calculating the withdrawal charge, (1) we treat contributions as
being withdrawn on a first-in,  first-out basis, and (2) amounts withdrawn up to
the free corridor  amount are not considered a withdrawal of any  contributions.
Although we treat  contributions  as withdrawn  before  earnings for purposes of
calculating  the withdrawal  charge,  the Federal income tax law treats earnings
under Equitable  Accumulator  Certificates as withdrawn  first. See "Part 7: Tax
Aspects of the Certificates."

The withdrawal charge is to help cover sales expenses.

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

baseBUILDER Benefit Charge

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

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

Charges for State Premium and Other Applicable Taxes

We deduct a charge for applicable  taxes,  such as state or local premium taxes,
that might be imposed in your state.  Generally,  we deduct this charge from the
amount applied to provide an annuity benefit. 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 Traditional and
Roth IRA  Certificates,  and from 0% to 3.5% for NQ  Certificates  (1% in Puerto
Rico and 5% in the Virgin Islands).

                                       30

<PAGE>


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.

HR TRUST CHARGES TO PORTFOLIOS

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

- -------------------------------------------------------------
                           AVERAGE DAILY ASSETS
               ----------------------------------------------
                   FIRST    NEXT     NEXT     NEXT
                   $750     $750      $1      $2.5    THERE-
                  MILLION  MILLION  BILLION  BILLION  AFTER
- -------------------------------------------------------------

Alliance 
   Money Market   0.350%   0.325%   0.300%   0.280%   0.270%
Alliance High
   Yield          0.600%   0.575%   0.550%   0.530%   0.520%
Alliance
   Common
   Stock          0.475%   0.425%   0.375%   0.355%   0.345%*
Alliance
   Aggressive
   Stock          0.625%   0.575%   0.525%   0.500%   0.475%
Alliance Small
   Cap Growth     0.900%   0.850%   0.825%   0.800%   0.775%

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

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

The Rule 12b-1 Plan provides that HR Trust, on behalf of each Portfolio, may pay
annually up to 0.25% of the average daily net assets of a Portfolio attributable
to its Class IB shares in respect of activities  primarily intended to result in
the sale of the Class IB shares.  This fee will not be increased for the life of
the  Certificates.  EDI is  currently  waiving a  portion  of the 12b-1 fee with
respect  to the  Alliance  Small Cap Growth  Portfolio.  Fees and  expenses  are
described more fully in the HR Trust prospectus.

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:

                                       31

<PAGE>


- -------------------------------------------------------------
                                           AVERAGE DAILY
                                             NET ASSETS
                                        ---------------------

BT Equity 500 Index                            0.25%
BT Small Company Index                         0.25%
BT International Equity Index                  0.35%
JPM Core Bond                                  0.45%
Lazard Large Cap Value                         0.55%
Lazard Small Cap Value                         0.80%
MFS Research                                   0.55%
MFS Emerging Growth Companies                  0.55%
Merrill Lynch Basic Value Equity               0.55%
Merrill Lynch World Strategy                   0.70%
Morgan Stanley Emerging
   Markets Equity                              1.15%
EQ/Putnam Growth & Income Value                0.55%
EQ/Putnam Investors Growth                     0.55%
EQ/Putnam International Equity                 0.70%
- -------------------------------------------------------------

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 to assume other expenses so that the total operating expenses
of each  Portfolio  are limited to: 0.55% of the  respective  average  daily net
assets of the BT  Equity  500 Index  Portfolio;  0.60% for the BT Small  Company
Index Portfolio;  0.80% for the BT International  Equity Index and JPM Core Bond
Portfolios;  0.85% for the MFS Research, MFS Emerging Growth Companies,  Merrill
Lynch  Basic  Value  Equity,  EQ/Putnam  Growth & Income  Value,  and  EQ/Putnam
Investors Growth Portfolios; 0.90% for the Lazard Large Cap Portfolio; 1.20% for
the  Lazard  Small  Cap  Value,  Merrill  Lynch  World  Strategy  and  EQ/Putnam
International  Equity  Portfolios;  and 1.75% for the  Morgan  Stanley  Emerging
Markets Equity Portfolio. See the prospectus for EQ Trust for more information.

The Rule 12b-1 Plan provides that EQ Trust, on behalf of each Portfolio, may pay
annually up to 0.25% of the average daily net assets of a Portfolio attributable
to its Class IB shares in respect of activities  primarily intended to result in
the sale of the Class IB shares.  This fee will not be increased for the life of
the  Certificates.  Fees and expenses are  described  more fully in the EQ Trust
prospectus.

GROUP OR SPONSORED ARRANGEMENTS

For certain group or sponsored arrangements, we may reduce the withdrawal charge
or the  mortality  and  expense  risks  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. Group arrangements include those in which a trustee or
an employer, for example, purchases contracts covering a group of individuals on
a group basis. Group arrangements are not available for Traditional IRA and Roth
IRA  Certificates.  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.

                                       32

<PAGE>


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

                              PART 6: VOTING RIGHTS

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

HR TRUST AND EQ TRUST VOTING RIGHTS

As explained  previously,  contributions  allocated to the Investment  Funds are
invested  in shares of the  corresponding  Portfolios  of HR Trust and EQ 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 HR Trust is a  Massachusetts  business  trust and EQ Trust is a Delaware
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.

                                       33

<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,  Traditional  IRA,  and Roth IRA
Certificates owned by United States taxpayers.

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,  Federal income tax and withholding
rules for non-U.S. taxpayers, or Federal gift and estate taxes. A gift or estate
tax  transfer  may arise  whenever  payments or contract  rights are provided to
someone other than the original owner of the Certificates.  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 and, if you are not a
United States  resident,  foreign tax laws, may also 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 and not subject to any special retirement plan rules.

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, for example, 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 NQ 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 NQ  Certificate  equals the  contributions  made,  less any amounts
previously  withdrawn which were not taxable.  If your Equitable  Accumulator NQ
Certificate  was  issued as a result of a tax-free  exchange  of another NQ life
insurance  or deferred  annuity  contract as  described  in "Methods of Payment:
Section 1035  Exchanges" in Part 3, your  investment  in that original  contract
generally is treated as the basis in the Equitable  Accumulator  NQ  Certificate
regardless of the value of that  original  contract at the time of the exchange.
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 NQ  Certificate,  the  distribution is taxable to
the extent it exceeds the investment in the NQ 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 NQ Certificate. The remain-

                                       34

<PAGE>


der 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.

Early Distribution Penalty Tax

In addition  to income tax, a penalty tax of 10% applies to the taxable  portion
of a distribution  unless the  distribution is (1) made on or after the date the
taxpayer  attains age 59 1/2,  (2) made on or after the  taxpayer's  death,  (3)
attributable  to the  disability  of the  taxpayer,  (4)  part  of a  series  of
substantially equal installments as an annuity for the life (or life expectancy)
of the taxpayer or the joint lives (or joint life  expectancies) of the taxpayer
and  a  beneficiary,  or  (5)  with  respect  to  income  allocable  to  amounts
contributed to an annuity certificate or contract prior to August 14, 1982 which
are transferred to the Certificate in a tax-free exchange.

Payments as a Result of Death

If, as a result of the Annuitant's death, the beneficiary is entitled to receive
the death benefit  described in Part 3, the beneficiary is generally  subject to
the  same  tax  treatment  as  would  apply  to  you,  had you  surrendered  the
Certificate (discussed above).

If the beneficiary elects to take the death benefit in the form of a life income
or installment  option, the election should be made within 60 days after the day
on which a lump sum death benefit  first becomes  payable and before any benefit
is actually  paid.  The tax  computation  will  reflect your  investment  in the
Certificate.

The  Certificate  provides a minimum  guaranteed  death  benefit that in certain
circumstances may be greater than either the  contributions  made or the Annuity
Account Value. This provision provides investment protection against an untimely
termination  of a  Certificate  on the death of an  Annuitant at a time when the
Certificate's  Annuity  Account  Value  might  otherwise  have  provided a lower
benefit.  Although we do not believe that the  provision of this benefit  should
have any adverse tax effect,  it is possible  that the IRS could take a contrary
position  and could  assert  that some  portion of the  charges  for the minimum
guaranteed  death benefit should be treated for Federal income tax purposes as a
partial  withdrawal  from  the  Certificate.  If this  were  so,  such a  deemed
withdrawal could be taxable,  and for Certificate  Owners under age 59 1/2, also
subject to tax penalty.

Special  distribution  requirements  apply  upon  the  death  of the  owner of a
non-qualified  annuity.  That is, in the case of a contract  where the owner and
annuitant are different, even though the annuity contract could continue because
the  annuitant  has not died,  Federal  tax law  requires  that the  person  who
succeeds as owner of the  contract  take  taxable  distribution  of the contract
within a specified  period of time. This includes the surviving Joint Owner in a
nonspousal  joint ownership  situation.  See "When an NQ Certificate  Owner Dies
before the Annuitant" in Part 3.

CHARITABLE REMAINDER TRUSTS

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

SPECIAL RULES FOR NQ CERTIFICATES ISSUED IN PUERTO RICO

Under  current  law  Equitable  Life  treats  income  from  NQ  Certificates  as
U.S.-source.  A  Puerto  Rico  resident  is  subject  to U.S.  taxation  on such
U.S.-source  income.  Only Puerto Rico-source income of Puerto Rico residents is
excludable  from U.S.  taxation.  Income from NQ Certificates is also subject to
Puerto Rico tax. The computation of the taxable  portion of amounts  distributed
from a Certificate may differ in the two jurisdictions. Therefore, an individual
might have to file both U.S.  and Puerto  Rico tax  returns,  showing  different
amounts of income for each.  Puerto  Rico  generally  provides a credit  against
Puerto  Rico  tax for U.S.  tax  paid.  Depending  on an  individual's  personal
situation and the timing of the different tax liabilities, an individual may not
be able to take full advantage of this credit.

Please consult your tax adviser to determine the applicability of these rules to
your own tax situation.

IRA TAX INFORMATION

The term "IRA" may generally  refer to all individual  retirement  arrangements,
including individual retirement accounts and individual retirement annuities. In
addition to being  available  in both  trusteed  or  custodial  account  form or
individual   annuity  form,   there  are  many  varieties  of  IRAs.  There  are
"Traditional  IRAs" which are generally funded on a pretax basis. There are Roth
IRAs,  newly  available  in 1998,  which must be funded on an  after-tax  basis.
SEP-IRAs  (including  SARSEP-IRAs)  and  SIMPLE-IRAs  are  issued  and funded in
connection with  employer-sponsored  retirement plans.  There are also Education
IRAs,  which  are  

                                       35

<PAGE>


not discussed  herein  because they are not  available in individual  retirement
annuity form. As the Equitable  Accumulator Roth IRA is an individual retirement
annuity,  the term "Roth IRA"  refers to a Roth  individual  retirement  annuity
unless the context requires otherwise.

There is no limit to the number of IRAs  (including Roth IRAs) you may establish
or maintain as long as you meet the  requirements  for  establishing and funding
the  IRA.  However,  if you  maintain  multiple  IRAs,  you may be  required  to
aggregate IRA values or contributions for tax purposes. You should be aware that
all types of IRAs are  subject to certain  restrictions  in order to qualify for
special treatment under the Federal tax law.

TRADITIONAL INDIVIDUAL RETIREMENT ANNUITIES (TRADITIONAL IRAS)

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

The  Equitable   Accumulator  IRA  Certificate  is  designed  to  qualify  as  a
Traditional  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 a Traditional 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 Traditional
IRA Certificates.

Further  information on Traditional 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 Equitable  Accumulator  IRA  Certificate  has been approved by the IRS as to
form for use as a Traditional IRA. This IRS approval is a determination  only as
to the form of the annuity,  does not represent a determination of the merits of
the annuity as an  investment,  and may not address  certain  features under the
Equitable Accumulator IRA Certificate.

Cancellation

You can  cancel a  Certificate  issued as a  Traditional  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  Traditional 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 Traditional IRAs

Individuals  may make  three  different  types of  contributions  to  purchase a
Traditional IRA, or as later additions to an existing Traditional IRA: "regular"
contributions  out  of  earnings,   tax-free   "rollover"   contributions   from
tax-qualified  plans,  or direct  custodian-to-custodian  transfers  from  other
traditional 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" Traditional IRA contributions.  See "Contributions
under the Certificates" in Part 3. The immediately  following discussion relates
to "regular"  Traditional 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 a Traditional  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  (including  Roth  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 a Traditional IRA.

Where  married  individuals  file joint income tax returns,  their  compensation
effectively can be aggregated for purposes of determining the permissible amount
of regular  contributions to Traditional  IRAs (and Roth IRAs discussed  below).
Even if one spouse has no  compensation or  compensation  under $2,000,  married
individuals  filing  jointly can contribute up to $4,000 for any taxable year to
any combination of traditional  IRAs and Roth IRAs. (Any  contributions  to Roth
IRAs reduce the ability to contribute to  Traditional  IRAs and vice versa.) The
maximum  amount may be less if earnings  are less and the other  spouse has made
IRA  contributions.  No more than a combined  total of $2,000 can be contributed
annually  to  either  spouse's   traditional  and  Roth  individual   retirement
arrangements.  Each spouse owns his or her  individual  retirement  arrangements
(Traditional and Roth IRA) even if contributions  were fully funded by the other
spouse.

                                       36

<PAGE>


The amount of Traditional  IRA  contributions  for a tax year that an individual
can deduct depends on whether the individual is covered by an employer-sponsored
tax-favored  retirement plan. An employer-sponsored  tax-favored retirement plan
includes a qualified  plan, a  tax-sheltered  account or annuity  under  Section
403(b) of the Code  (TSA) or a  simplified  employee  pension  plan.  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.

Regardless of adjusted gross income (AGI), you may make deductible contributions
to a  Traditional  IRA for each tax year up to the  lesser  of $2,000 or 100% of
compensation  (MAXIMUM  PERMISSIBLE  DOLLAR  DEDUCTION)  if  not  covered  by  a
retirement plan.

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 $30,000 and $40,000.  This amount will be indexed every year until 2005.
If the  individual  is married and files a joint return,  and the  individual is
covered by a  tax-favored  retirement  plan during any part of the taxable year,
the  deduction for  Traditional  IRA  contributions  phases out with AGI between
$50,000 and $60,000. This amount will be indexed every year until 2007.

Married  individuals  filing  separately  and living  apart at all times are not
treated  as  being  married  for  purposes  of  this   deductible   contribution
calculation.  Generally,  the  active  participation  in  an  employer-sponsored
retirement  plan of an individual is determined  independently  for each spouse.
Where  spouses  have  "married  filing  jointly"  status,  however,  the maximum
deductible  Traditional IRA  contribution for an individual who is not an active
participant  (but  whose  spouse is an  active  participant)  is phased  out for
taxpayers with AGI of between $150,000 and $160,000. To determine the deductible
amount of the contribution with the phase out, the individual determines AGI and
subtracts  $30,000  if  the  individual  is a  single  person,  $50,000  if  the
individual  is married and files a joint return with the spouse.  The  resulting
amount is the individual's  Excess AGI. The individual then determines the limit
on the deduction for Traditional IRA contributions using the following formula:

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

Traditional IRA  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 nonworking spouse until the year
in which the nonworking spouse reaches age 70 1/2.

An  individual  not  eligible  to  deduct  part  or all of the  Traditional  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  Traditional IRA (or the nonworking  spouse's
Traditional 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 Traditional IRA Certificates" below.

An individual  making  nondeductible  contributions  in any taxable year, or any
individual  who has made  nondeductible  contributions  to a Traditional  IRA in
prior years and is  receiving  amounts  from any  Traditional  IRA must file the
required  information with the IRS. Moreover,  individuals making  nondeductible
Traditional  IRA  contributions  must  retain all income tax returns and records
pertaining to such  contributions  until interests in all  Traditional  IRAs are
fully distributed.

EXCESS CONTRIBUTIONS

Excess contributions to a Traditional 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" Traditional 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 Traditional 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
Traditional 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  

                                       37

<PAGE>


income tax return for the year (including  extensions),  "regular" contributions
may still be withdrawn after that time if the Traditional 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

Tax-free  rollover  contributions  may be made to a  Traditional  IRA from these
sources: (i) qualified plans, (ii) TSAs (including 403(b)(7) custodial accounts)
and (iii) other traditional 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  traditional  individual  retirement
arrangement or an eligible  rollover  distribution  from a qualified plan or TSA
were  received.  Generally,  the  taxable  portion  of any  distribution  from a
qualified  plan or TSA is an eligible  rollover  distribution  and may be rolled
over tax free to a  Traditional  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. Any
amount  contributed to a Traditional IRA 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.

Under some  circumstances,  amounts from a  Certificate  may be rolled over on a
tax-free  basis to a  qualified  plan.  To get this  "conduit"  Traditional  IRA
treatment,  the source of funds used to establish the  Traditional IRA must be a
rollover  contribution  from the qualified  plan and the entire amount  received
from the Traditional  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  Traditional  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 traditional individual retirement arrangements unless
the  distribution  was received  under an inherited  Traditional  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,  Traditional  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 TRADITIONAL IRA CERTIFICATES

Income or gains on  contributions  under  Traditional  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 a
Traditional  IRA is fully  includable  as ordinary  income by the  individual in
gross income.

If the individual has made  nondeductible  IRA  contributions to any Traditional
IRA  (whether  or not this  particular  arrangement),  those  contributions  are
recovered tax free when  distributions  are received.  The individual  must keep
records of all such nondeductible contributions.  At the end of each tax year in
which the individual has received a distribution from any traditional individual
retirement  arrangement,   the  individual  determines  a  ratio  of  the  total
nondeductible   Traditional  IRA  contributions  (less  any  amounts  previously
withdrawn tax free) to the total account  balances of all Traditional  IRAs held
by the  individual at the end of the tax year  (including  rollover  Traditional
IRAs) plus all  Traditional  IRA  distributions  made during such tax year.  The
resulting ratio is then multiplied by all distributions from the Traditional IRA

                                       38
<PAGE>

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
traditional  individual  retirement  arrangement  (see  "Tax-Free  Transfers and
Rollovers" above) or (3) in certain limited circumstances, where the Traditional
IRA acts as a "conduit,"  the entire amount is paid into a qualified plan or TSA
that permits rollover contributions.

Distributions  from a Traditional 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  Traditional 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
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  traditional
individual retirement arrangements.  The IRS, however, does not require that you
make the  required  distribution  from each  traditional  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 traditional  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.

An  individual  who has been  computing  minimum  distributions  with respect to
Traditional  IRA  funds  on an  account-based  approach  (discussed  above)  may
subsequently apply such funds to a life annuity-based payout,  provided that the
individual had elected to recalculate life expectancy annually (and the spouse's
life  expectancy if a spousal joint  annuity is selected).  For example,  if you
anticipate  exercising your  Guaranteed  Minimum Income Benefit or selecting any
other  form of life  annuity  payout  after  you are age 70 1/2,  you must  have
elected to recalculate life expectancies.

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
Traditional 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  

                                       39

<PAGE>


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   Traditional  IRA  is  the  surviving   spouse.   In  some
circumstances,  the surviving  spouse may elect to "make the Traditional 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 Traditional IRA into the surviving spouse's own Traditional 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 your  spouse  is the sole  primary  beneficiary  and  elects  to  become  the
successor Annuitant and Certificate Owner, no death benefit is payable until the
surviving spouse's death.

GUARANTEED MINIMUM DEATH BENEFIT

The  Code  provides  that no part of an  individual  retirement  account  may be
invested in life  insurance  contracts.  Treasury  Regulations  provide  that an
individual  retirement  account  may be invested  in an annuity  contract  which
provides a death benefit of the greater of premiums paid or the contract's  cash
value.  Your  Certificate  provides a minimum  death benefit  guarantee  that in
certain  circumstances  may be greater than either of contributions  made or the
Annuity Account Value. Although there is no ruling regarding the type of minimum
death benefit  guarantee  provided by the  Certificate,  Equitable Life believes
that the  Certificate's  minimum  death benefit  guarantee  should not adversely
affect the qualification of the Certificate as a Traditional 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

A Traditional  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 Traditional
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 Traditional 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 (5)
certain extraordinary medical expenses or medical insurance premiums for defined
unemployed individuals, (6) qualified first-time home buyer expense payments, or
(7) higher educational expense payments, all as defined in the Code.

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)
payout annuity certificates,  both of which are described in Part 4. The version
of the  Income  Manager  payout  annuity  certificates  which  would  meet  this
exception  must provide level  payments for life.  If you are a Traditional  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 Traditional 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 

                                       40

<PAGE>


five  years  after  the date of the  first  distribution,  or the  penalty  tax,
including an interest charge for the prior penalty  avoidance,  may apply to all
prior distributions  under this option.  Also, it is possible that the IRS could
view any  additional  withdrawal  or payment you take from your  Certificate  as
changing  your pattern of  Substantially  Equal  Payment  Withdrawals  or Income
Manager payments for purposes of determining whether the penalty applies.

Where a taxpayer under age 59 1/2 purchases a traditional  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  Traditional  IRA.
Disqualification  may result in current  taxation  of your  entire  benefit.  In
addition a 50% penalty tax may be imposed on the difference between the required
distribution amount and the amount actually distributed, if any.

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

ROTH INDIVIDUAL RETIREMENT ANNUITIES (ROTH IRAS)

This prospectus  contains the information which the IRS requires to be disclosed
to you before you purchase a Roth IRA. This section of Part 7 covers some of the
special tax rules that apply to Roth IRAs.

The Equitable  Accumulator  Roth IRA is designed to qualify as a Roth individual
retirement  annuity under Sections 408A and 408(b) of the Code. Your interest in
the Roth IRA cannot be forfeited.  You or your beneficiaries who survive you are
the only ones who can receive the benefits or payments.

Further information regarding individual retirement  arrangements  generally can
be found in Internal  Revenue  Service  Publication  590,  entitled  "Individual
Retirement Arrangements (IRAs)," which is generally updated annually, and can be
obtained from any IRS district office.

We have received  favorable  opinion letters from the IRS approving the forms of
the individual Contract and group certificates for the Equitable  Accumulator as
a Traditional  IRA. Such IRS approval is a  determination  only that the form of
the contract or certificate meets the requirements for an individual  retirement
annuity and does not represent a determination  of the merits of the contract or
certificate as an investment. The IRS does not yet have a procedure in place for
approving the form of Roth IRAs.

Cancellation

You can cancel a Certificate issued as a Roth IRA by following the directions in
Part 3 under  "Free Look  Period."  In  addition,  you can  cancel an  Equitable
Accumulator  Roth IRA Certificate  issued as a result of a full conversion of an
Equitable Accumulator  Traditional IRA Certificate by following the instructions
in the request for full conversion form available from our Processing  Office or
your registered representative. 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.

Contributions to Roth IRAs

The following discussion relates to contributions to Roth IRAs. Contributions to
Traditional IRAs are discussed above.

Individuals  may make four different types of  contributions  to purchase a Roth
IRA, or as later  additions  to an existing  Roth IRA: (1)  "regular"  after-tax
contributions  out  of  earnings,  (2)  taxable  "rollover"  contributions  from
Traditional   IRAs   ("conversion"   contributions),   (3)   tax-free   rollover
contributions    from    other    Roth   IRAs,    or   (4)    tax-free    direct
custodian-to-custodian  transfers from other Roth IRAs ("direct transfers"). See
"Contributions under the Certificates" in Part 3. Since only direct transfer and
rollover  contributions  are permitted under the Roth IRA  Certificate,  regular
after-tax contributions are not discussed here.

ROLLOVERS AND DIRECT  TRANSFERS -- WHAT IS THE DIFFERENCE  BETWEEN  ROLLOVER AND
DIRECT TRANSFER TRANSACTIONS?

Rollover  contributions  may be made to a Roth IRA from  only two  sources:  (i)
another Roth IRA ("tax-free rollover contribution"), or (ii) another Traditional
IRA in

                                       41

<PAGE>


a taxable "conversion" rollover ("conversion contribution"). No contribution may
be made to a Roth IRA from a qualified plan under Section 401(a) of the Code, or
a tax-sheltered  arrangement under Section 403(b) of the Code. Currently we also
do not accept rollover contributions from SEP-IRAs,  SARSEP-IRAs or SIMPLE-IRAs.
The rollover contribution must be applied to the new Roth IRA Certificate within
60 days of the date the proceeds from the other Roth IRA or the  Traditional IRA
was received by you.

Direct transfer  contributions  may be made to a Roth IRA only from another Roth
IRA.  The  difference  between  a  rollover  transaction  and a direct  transfer
transaction  is that in a rollover  transaction  the  individual  actually takes
possession of the funds rolled over, or constructively receives them in the case
of a change from one type of plan to another. In a direct transfer  transaction,
the individual  never takes  possession of the funds, but directs the first Roth
IRA  custodian,  trustee or issuer to transfer the first Roth IRA funds directly
to Equitable Life, as the Roth IRA issuer. Direct transfer transactions can only
be made  between  identical  plan  types  (for  example,  Roth IRA to Roth IRA);
rollover  transactions may be made between identical plan types but must be made
between  different  plan  types  (for  example,  Traditional  IRA to Roth  IRA).
Although the economic effect of a Roth IRA to Roth IRA rollover  transaction and
a Roth IRA to Roth IRA direct  transfer is the same -- both can be  accomplished
on a completely tax-free basis -- Roth IRA to Roth IRA rollover transactions are
limited to once every 12-month period for the same funds.  Trustee-to-trustee or
custodian-to-custodian  direct  transfers are not rollovers and can be made more
frequently than once a year.

The  surviving  spouse  beneficiary  of a deceased  individual  can roll over or
directly transfer an inherited Roth IRA to one or more other Roth IRAs. Also, in
some cases,  Roth IRAs can be transferred on a tax-free basis between spouses or
former spouses incidental to a judicial decree of divorce or separation.

CONVERSION CONTRIBUTIONS TO ROTH IRAS

In a conversion rollover  transaction,  you withdraw (or are deemed to withdraw)
all or a portion of funds from a Traditional  IRA you maintain and convert it to
a Roth IRA  within 60 days after you  receive  (or are  deemed to  receive)  the
Traditional  IRA proceeds.  Unlike a rollover from a Traditional  IRA to another
Traditional  IRA, the conversion  rollover  transaction  is not tax exempt;  the
distribution  from the Traditional IRA is generally fully taxable.  (If you have
ever made nondeductible  regular contributions to any Traditional IRA -- whether
or not it is the Traditional IRA you are converting -- a pro rata portion of the
distribution is tax exempt.)

However,  even if you are under age 59 1/2  there is no  premature  distribution
penalty on the Traditional IRA withdrawal that you are converting to a Roth IRA.
Also, a special rule applies to Traditional IRA funds converted to a Roth IRA in
calendar year 1998 only. For 1998 Roth IRA conversion rollover transactions, you
include the gross income from the  Traditional  IRA conversion  ratably over the
four-year  period  1998-2001.  See  discussion of the pre-age 59 1/2  withdrawal
penalty and the special  penalties  that may apply to premature  withdrawals  of
converted  funds under  "Additional  Taxes and  Penalties"  and  "Penalty Tax on
Premature Distributions" below.

YOU CANNOT MAKE CONVERSION  CONTRIBUTIONS  TO A ROTH IRA FOR ANY TAXABLE YEAR IN
WHICH YOUR ADJUSTED  GROSS INCOME  EXCEEDS  $100,000.  (For this  purpose,  your
adjusted  gross income is computed  without the gross income  stemming  from the
Traditional IRA conversion.) You also cannot make conversion  contributions to a
Roth IRA for any taxable year in which your Federal  income tax filing status is
"married filing separately."

Finally,  you cannot make conversion  contributions  to a Roth IRA to the extent
that the  funds in your  Traditional  IRA are  subject  to the  annual  required
minimum  distribution  rule  applicable to Traditional  IRAs  beginning  at  age
70 1/2. For the  potential  effects of violating  these rules, see discussion of
"Additional Taxes and Penalties" and "Excess Contributions" below.

WITHDRAWALS, PAYMENTS AND TRANSFERS OF FUNDS OUT OF ROTH IRAS

NO RESTRICTIONS ON WITHDRAWALS. You can withdraw any or all of your funds from a
Roth  IRA at any  time;  you do not  need  to  wait  for a  special  event  like
retirement.  However, these withdrawals may be subject to a withdrawal charge as
stated in your  Certificate.  See discussion in Part 5. Also, the withdrawal may
be taxable to an extent and, even if not taxable,  may be subject to tax penalty
in certain  circumstances.  See the discussion below under  "Distributions  from
Roth IRAs,"  "Additional  Taxes and  Penalties,"  and  "Penalty Tax on Premature
Distributions."

DISTRIBUTIONS FROM ROTH IRAS

Distributions  include  withdrawals  from your  Certificate,  surrender  of your
Certificate and annuity payments from your Certificate.  Death benefits are also
distributions.

The following distributions from Roth IRAs are free of income tax:

(1) Rollovers from a Roth IRA to another Roth IRA.

(2) Direct  transfers  from a Roth IRA to another Roth IRA (see  "Rollovers  and
    Direct Transfers" above).

(3) "Qualified  Distributions" from Roth IRAs (see "Qualified Distributions from
    Roth IRAs" below).

                                       42

<PAGE>


(4) Return of excess  contributions  (see "Additional  Taxes and Penalties," and
    "Excess Contributions" below).

Qualified Distributions from Roth IRAs

Distributions  from  Roth  IRAs  made  because  of  one of  the  following  four
qualifying events or reasons are not includable in income,  provided a specified
five-year  holding or aging period is met. The qualifying  events or reasons are
(1) you  attain  age 59 1/2,  (2)  your  death,  (3) your  disability,  or (4) a
"qualified  first-time  homebuyer   distribution"  (as  defined  in  the  Code).
Qualified first-time homebuyer  distributions are limited to $10,000 lifetime in
the aggregate from all Roth and Traditional IRAs of the taxpayer.

Five-Year Holding or Aging Period

The  applicable  five-year  holding  or  aging  period  depends  on the  type of
contribution   made  to  the  Roth  IRA.   For  Roth  IRAs   funded  by  regular
contributions,  or  rollover  or  direct  transfer  contributions  which are not
directly  or  indirectly   attributable  to  converted   Traditional  IRAs,  any
distribution  made after the  five-taxable  year period beginning with the first
taxable year for which you made a regular  contribution to any Roth IRA (whether
or not the one from which the  distribution  is being made) meets the  five-year
holding or aging  period.  The  Equitable  Accumulator  Roth IRA does not accept
"regular" contributions.  However, it does accept Roth IRA to Roth IRA rollovers
and direct transfers. If the source of your contribution is (indirectly) regular
contributions  made to another Roth IRA and not  conversion  contributions,  the
five-year  holding or aging period  discussed in the prior  sentence  applies to
you.

For Roth IRAs funded directly or indirectly by converted  Traditional  IRAs, the
applicable  five-year  holding  period  begins  with the year of the  conversion
rollover transaction to a Roth IRA.

Although there is currently no statutory prohibition against commingling regular
contributions  and  conversion   contributions  in  any  Roth  IRA,  or  against
commingling conversion  contributions made in more than one taxable year to Roth
IRAs, the IRS strongly encourages individuals to maintain separate Roth IRAs for
regular contributions and conversion contributions.  It also strongly encourages
individuals to  differentiate  conversion  Roth IRAs by conversion  year.  Under
pending  legislation  which could be enacted with a retroactive  effective date,
aggregation  of Roth IRAs by conversion  year may be required.  In the case of a
Roth IRA which contains conversion  contributions and regular contributions,  or
conversion  contributions  from more than one year, the five-year holding period
would be reset to begin with the most recent taxable year for which a conversion
contribution is made.

Non-Qualified Distributions from Roth IRAs

Non-qualified  distributions  from Roth IRAs are any distributions  which do not
meet the qualifying event and five-year  holding or aging period tests described
above and are potentially taxable as ordinary income. In contrast to Traditional
IRA  distributions,  which  are  assumed  to  be  fully  taxable,  non-qualified
distributions  receive   return-of-investment-first   treatment.  That  is,  the
recipient is taxed only on the difference between the amount of the distribution
and the  amount of Roth IRA  contributions  (less any  distributions  previously
recovered tax free).

Like Traditional IRAs, taxable distributions from a Roth 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.

Although  the IRS has not yet issued  complete  guidance  on all aspects of Roth
IRAs,  it is highly  possible that you will be required to keep your own records
of regular and conversion  rollover  contributions  to all Roth IRAs in order to
assure appropriate taxation. An individual making contributions to a Roth IRA in
any taxable year, or receiving amounts from any Roth IRA may be required to file
the  information  with the IRS and retain all income  tax  returns  and  records
pertaining  to such  contributions  until  interests  in  Roth  IRAs  are  fully
distributed.

REQUIRED MINIMUM DISTRIBUTIONS AT DEATH

If you die before  annuitization or before the entire amount of the Roth IRA has
been  distributed to you,  distributions  of your entire interest under the Roth
IRA must be completed to your designated beneficiary by December 31 of the fifth
year after your death,  unless  payments to a  designated  beneficiary  begin by
December  31 of the year after  your  death and are made over the  beneficiary's
life or over a period  which  does not  extend  beyond  the  beneficiary's  life
expectancy.  If  your  surviving  spouse  is  the  designated  beneficiary,   no
distributions  to a beneficiary are required until after the surviving  spouse's
death.

TAXATION OF DEATH BENEFIT

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

ADDITIONAL TAXES AND PENALTIES

You are  subject  to  additional  taxation  for  using  your  Roth IRA  funds in
prohibited  transactions (as described  below).  There are also additional taxes
for making excess contributions and making certain pre-age 59 1/2 distributions.

                                       43

<PAGE>


Prohibited Transactions

A Roth IRA may not be borrowed against or used as collateral for a loan or other
obligation.  If the Roth 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, you may be required to include in your Federal
gross income for that year an amount equal to the fair market value of your Roth
IRA  Certificate  as of  the  first  day  of  that  tax  year.  Also,  an  early
distribution  penalty  tax of 10% could apply if you have not reached age 59 1/2
before  the  first  day  of  that  tax  year.  See  "Penalty  Tax  on  Premature
Distributions" below.

EXCESS CONTRIBUTIONS

Excess  contributions  to a Roth 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
rollover Roth IRA  contributions,  "excess  contributions" are amounts which are
not eligible to be rolled over (for  example,  conversion  contributions  from a
Traditional  IRA if your  adjusted  gross income is in excess of $100,000 in the
conversion year).

As of the date of this  prospectus,  there  is some  uncertainty  regarding  the
adjustment  of  excess  contributions  to Roth  IRAs.  The rules  applicable  to
Traditional  IRAs,  which  may  apply,   provide  that  an  excess  contribution
("regular"  or  rollover)  which is  withdrawn  before the time for filing  your
Federal  income  tax  return  for the tax  year  (including  extensions)  is not
includable  in  income  and is not  subject  to the  10%  penalty  tax on  early
distributions (discussed below under "Penalty Tax on Premature  Distributions"),
provided  any  earnings   attributable  to  the  excess  contribution  are  also
withdrawn. The withdrawn earnings on the excess contribution,  however, could be
includable  in  your  gross  income  for  the  tax  year  in  which  the  excess
contribution  from  which  they  arose was made and could be  subject to the 10%
penalty tax.

As of the  date of this  prospectus,  pending  legislation,  if  enacted,  would
provide  that a  taxpayer  has up until the due date of the  Federal  income tax
return for a tax year (including  extensions) to correct an excess  contribution
to a Roth IRA by doing a trustee-to-trustee transfer to a Traditional IRA of the
excess  contribution  and the  applicable  earnings,  as long as no deduction is
taken  for  the  contribution.  There  can be no  assurance  that  such  pending
legislation  will be enacted or will not be  modified.  Please  consult your tax
adviser for information on the status of any legislation concerning Roth IRAs.

PENALTY TAX ON PREMATURE DISTRIBUTIONS

The taxable portion of  distributions  from a Roth IRA made before you reach age
59 1/2 will be subject to an additional  10% Federal  income tax penalty  unless
one of the following exceptions applies. There are exceptions for:

o  Your death,

o  Your disability,

o  Distributions used to pay certain extraordinary medical expenses,

o  Distributions  used to pay medical insurance  premiums for certain unemployed
   individuals,

o  Substantially  equal  payments made at least annually over your life (or your
   life  expectancy),  or over the  lives of you and your  beneficiary  (or your
   joint life expectancies) using an IRS-approved distribution method,

o  "Qualified first-time homebuyer distributions" as defined in the Code, and

o  Distributions  used to pay specified higher education  expenses as defined in
   the Code.

Under  legislation  pending  as of the  date  of  this  prospectus,  if  amounts
converted  from a  Traditional  IRA to a Roth IRA are withdrawn in the five-year
period  beginning with the year of  conversion,  to the extent  attributable  to
amounts that were  includable in income due to the conversion  transaction,  the
amount  withdrawn from the Roth IRA would be subject to the 10% early withdrawal
penalty,  EVEN IF THE AMOUNT  WITHDRAWN  FROM THE ROTH IRA IS NOT  INCLUDABLE IN
INCOME  BECAUSE  OF  THE  RECOVERY-OF-INVESTMENT  FIRST  RULE.  However,  if the
recipient is eligible for one of the penalty  exceptions  described above (e.g.,
being age 59 1/2 or older) no penalty will apply.

Such pending  legislation  also provides that an additional 10% penalty applies,
apparently  without  exception,  to  withdrawals  allocable  to 1998  conversion
transactions  before the  five-year  exclusion  date,  in order to recapture the
benefit of the prorated  inclusion of Traditional IRA conversion income over the
four-year   period.   See   "Contributions   to  Roth  IRAs,"  and   "Conversion
Contributions to Roth IRAs" above. It is not known whether this legislation will
be enacted in its current form, but it may be retroactive to January 1, 1998.

Because Roth IRAs have only been recently approved, you should consult with your
tax adviser as to whether they are an appropriate investment vehicle for you.

FEDERAL AND STATE INCOME TAX WITHHOLDING

Equitable Life is required to withhold  Federal income tax from  Traditional IRA
distributions and the taxable portion of payments from annuity contracts, unless
the recipient  elects not to be subject to income tax  withholding.  Withholding
may also apply to taxable  amounts  

                                       44

<PAGE>

paid  under  a  free  look  or  cancellation.  No  withholding  is  required  on
distributions  which are not taxable (for  example,  a direct  transfer from one
Roth IRA to another Roth IRA you own). In the case of distributions  from a Roth
IRA, we may not be able to calculate  the portion of the  distribution  (if any)
subject  to tax.  We may be  required  to  withhold  on the gross  amount of the
distribution unless you elect out of withholding as described below.

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. See your tax adviser if you think you may be affected by such rules.

Any income tax  withheld is a credit  against  your income tax  liability.  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
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.

                                       45

<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.

                                       46

<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 "Adjusted  Historical  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.

The  Certificates  were not offered  prior to August 1, 1997.  Accordingly,  the
performance  data for the Investment  Funds have been adjusted for expenses,  as
described  herein,  that would have been  incurred had these  Certificates  been
available prior to such date.

HR Trust Portfolios

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

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

EQ Trust Portfolios

The Investment  Funds of the Separate  Account that invest in Class IB shares of
Portfolios of EQ Trust have only recently been  established.  EQ Trust commenced
operations on May 1, 1997. In this  connection,  see the discussion  immediately
following the tables below.

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

ADJUSTED HISTORICAL PERFORMANCE DATA

The 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 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.

                                       47

<PAGE>


                      ADJUSTED HISTORICAL 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**
- -------------------------------------------------------------------------------------------------------------- ----------------
HR TRUST

<S>                                            <C>               <C>               <C>               <C>           <C>  
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 basis  described above for the first method of
calculation.

                      ADJUSTED HISTORICAL 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**
- -------------------------------------------------------------------------------------------------------------------------------
HR TRUST

<S>                                             <C>               <C>               <C>               <C>          <C>     
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 HR Trust are as follows:
   Alliance Money Market (July 13, 1981); Alliance High Yield (January 2, 1987);
   Alliance  Common Stock  (January 13,  1976);  and 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.  Historical  performance of a composite of six other advisory  accounts
managed by Alliance is described in the attached HR Trust prospectus.  According
to that  prospectus,  these  accounts  have  substantially  the same  investment
objectives and policies, and are managed in accordance with essentially the same
investment strategies and techniques,  as those of the Alliance Small Cap Growth
Portfolio.  It should be noted that these accounts are not subject to certain of
the  requirements  and  restrictions  to which the  Alliance  Small  Cap  Growth
Portfolio  is  subject  and that they are  managed  for  tax-exempt  clients  of
Alliance.  The  investment  performance  information  included  in the HR  Trust
prospectus for all Portfolios other than the Alliance Small Cap Growth Portfolio
is based on actual historical performance.

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

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.

                                       48

<PAGE>


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.

<TABLE>
<CAPTION>

                              ANNUALIZED RATES OF RETURN FOR PERIODS ENDED DECEMBER 31, 1996:*
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                                                    SINCE
                                         1 YEAR     3 YEARS     5 YEARS     10 YEARS    15 YEARS     20 YEARS     INCEPTION
                                      -----------------------------------------------------------------------------------------

HR TRUST
<S>                                       <C>         <C>         <C>         <C>         <C>          <C>         <C>
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        13.39%      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.
- --------------------------------------------------------------------------------

                                       49

<PAGE>


<TABLE>
<CAPTION>
                               CUMULATIVE RATES OF RETURN FOR PERIODS ENDED DECEMBER 31, 1996:*
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                                                    SINCE
                                         1 YEAR     3 YEARS     5 YEARS     10 YEARS    15 YEARS     20 YEARS     INCEPTION
                                      -----------------------------------------------------------------------------------------

HR TRUST
<S>                                       <C>         <C>        <C>         <C>         <C>          <C>          <C>
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          --             --       514.64
   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

- -------------------
See footnote below.
<CAPTION>

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

*  Returns do not reflect the optional  benefit  charge,  and any charge for tax
   such as premium taxes.
<TABLE>
<CAPTION>
** Prior to 1984 the  Year-by-Year  Rates of  Return
   were:                                               1976     1977      1978      1979     1980      1981     1982      1983
                                                      ------------------------------------------------------------------------
<S>                                                   <C>      <C>       <C>      <C>       <C>      <C>       <C>      <C>
   ALLIANCE COMMON STOCK                              7.98%    (10.47)%  6.77%    28.09%    48.10%   (7.13)%   15.99%   24.42%
   ALLIANCE MONEY MARKET                                --         --      --        --        --     5.61     11.50     7.48
</TABLE>

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

COMMUNICATING PERFORMANCE DATA

In reports or other communications or in advertising  material,  we may describe
general economic and market  conditions  affecting the Separate Account and each
respective  trust and may present the  performance  of the  Investment  Funds or
compare it with (1) that of other insurance  company separate accounts or mutual
funds included in the rankings  prepared by Lipper  Analytical  Services,  Inc.,
Morningstar,  Inc.,  VARDS or  similar  investment  services  that  monitor  the
performance of insurance  company  separate  accounts or mutual funds, (2) other
appropriate indices of investment  securities and averages for peer universes of
funds which are shown under  "Benchmarks"  and  "Portfolio  Inception  Dates and
Comparative Benchmarks" in this Part 9, or (3) data developed by us derived from
such indices or averages.  The Morningstar Variable Annuity/Life Report consists
of nearly 700 variable  life and annuity  funds,  all of which report their data
net of  investment  management  fees,  direct  operating  expenses  and separate
account   charges.   VARDS  is  a  monthly   reporting   service  that  monitors
approximately  760 variable life and variable  annuity funds on performance  and
account information. Advertisements or other communications furnished to present
or prospective  Certificate Owners may also include evaluations of an Investment
Fund or Portfolio by financial  publications that are nationally recognized such
as Barron's,  Morningstar's Variable Annuity Sourcebook,  Business 

                                       50

<PAGE>


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

                                       51

<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 was allocated on
February 15, 1999 to a Guarantee  Period with an Expiration Date of February 15,
2008  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
was made on February 15, 2003.
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                             ASSUMED
                                                                               GUARANTEED RATE ON FEBRUARY 15, 2003
                                                                                5.00%                        9.00%
                                                                    -----------------------------------------------------------
As of February 15, 2003 (Before Withdrawal)
- -------------------------------------------
<S>                                                                             <C>                          <C>
(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, 2003 (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.

                                       52

<PAGE>



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

AVAILABILITY

When issued in connection with a qualified  plan, NQ Certificates  are available
for Annuitant issue ages 20 through 70.

CONTRIBUTIONS UNDER THE CERTIFICATES

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.
Such Certificates will be referred to as qualified plan (QP) Certificates.

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 pretax
and  employer  matching  or  other  employer  contributions,  but  not  employee
after-tax contributions to the plan.

The minimum initial contribution is $5,000. Subsequent Contributions of at least
$1,000 may be made at any time until the Annuitant attains age 71.

METHODS OF PAYMENT

Automatic Investment Program

AIP,  discussed in Part 3 of the  prospectus,  is not available  for  subsequent
contributions under Certificates issued to qualified plans.

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 QP Certificate must be the Certificate Owner.

PURCHASE CONSIDERATIONS

Any trustee  considering a purchase of a QP 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 QP 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 recordkeeping
services with respect to this QP 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 QP  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 QP Certificates  and the features
of the QP Certificates  may appeal more to plan  participants  who are older and
tend to be highly paid, and because certain  features of the QP 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 QP  Certificates  would  cause the plan to engage in  prohibited
discrimination in contributions, benefits or otherwise.

BASEBUILDER BENEFITS

If the Combined  Guaranteed  Minimum Income Benefit and Guaranteed Minimum Death
Benefit described in Part 3 of the prospectus is elected, the Guaranteed Minimum
Income  Benefit may be exercised  only after the trustee of the  qualified  plan
changes  ownership of the QP Certificate to the Annuitant and the Annuitant,  as
the  new  Owner,  converts  such  QP  Certificate  in  a  direct  rollover  to a
Traditional  IRA  Certificate  according to our rules at the time of the change.
The change of ownership and rollover to a Traditional  IRA  Certificate may only
occur when the Annuitant will no longer be a participant in the qualified plan.

ANNUITY BENEFITS AND PAYOUT ANNUITY OPTIONS

The only annuity  benefits  available  under a Certificate  issued in connection
with a qualified plan are a Life Annuity 10 Year Period Certain,  or a Joint and
Survivor Life Annuity 10 Year Period  Certain.  Income  Manager  payout  annuity
options  are  available  only  after the QP  Certificate  is rolled  over into a
Traditional IRA Certificate.  See "Annuity  Benefits and Payout Annuity Options"
in Part 4 of the prospectus.

                                       53

<PAGE>


             APPENDIX III: GUARANTEED MINIMUM DEATH BENEFIT EXAMPLE
- --------------------------------------------------------------------------------

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

The  following is an example  illustrating  the  calculation  of the  Guaranteed
Minimum Death Benefit.  Assuming  $100,000 is allocated to the Investment  Funds
(with no allocation to the Alliance 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>
         ----------------------------------------------------------------------------------------------------------------------
                END OF                                              6% ROLL UP TO AGE 80          ANNUAL RATCHET TO AGE 80
               CONTRACT                   ANNUITY                    GUARANTEED MINIMUM              GUARANTEED MINIMUM
                 YEAR                  ACCOUNT VALUE                  DEATH 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% ROLL UP TO AGE 80

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

ANNUAL RATCHET TO AGE 80

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

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

                                       54


<PAGE>


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

                       STATEMENT OF ADDITIONAL INFORMATION
                                TABLE OF CONTENTS

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

                                                                            PAGE
- --------------------------------------------------------------------------------

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





                  HOW TO OBTAIN AN EQUITABLE ACCUMULATOR STATEMENT OF ADDITIONAL
                  INFORMATION FOR SEPARATE ACCOUNT NO. 49






                  Send this request form to:


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





              Please send me an Equitable Accumulator SAI dated December 31,
              1997:


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

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

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


(MLSAI)

                                       55


<PAGE>

                      SUPPLEMENT DATED DECEMBER 31, 1997 TO
                 ROLLOVER IRA AND CHOICE INCOME PLAN PROSPECTUS
        DATED OCTOBER 16, 1996, AS PREVIOUSLY SUPPLEMENTED ON MAY 1, 1997

This supplement dated December 31, 1997, updates certain information in the
Rollover IRA and Choice Income Plan prospectus dated October 16, 1996, as
previously supplemented on May 1, 1997, of The Equitable Life Assurance Society
of the United States (EQUITABLE LIFE). You should read this supplement in
conjunction with the prospectus and May 1, 1997 supplement. You should keep the
supplements and the prospectus for future reference. We have filed with the
Securities and Exchange Commission (SEC) a supplement dated December 31, 1997 to
our statement of additional information (SAI) dated May 1, 1997. If you do not
presently have a copy of the prospectus and May 1, 1997 supplement, you may
obtain additional copies, as well as copies of the SAI and SAI supplement, 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 or SAI supplement, you may mail in the SAI request form
located at the end of this supplement. The SAI and SAI supplement have been
incorporated by reference into this supplement.

In this supplement, each section of the prospectus and/or May 1, 1997 supplement
in which a change has been made is identified and the number of each page on
which a change occurs is also noted. Special terms used in the supplement have
the same meaning as in the prospectus and May 1, 1997 supplement, unless
otherwise noted.

THROUGHOUT THE PROSPECTUS, THE DISCUSSION OF THE CHARGES, FEATURES AND
PROVISIONS OF THE CERTIFICATES WILL APPLY TO BOTH TRADITIONAL IRA CERTIFICATES
AND ROTH IRA CERTIFICATES.

ON THE FIRST PAGE OF THE MAY 1, 1997 SUPPLEMENT WHERE PROSPECTUS COVER PAGE
REVISIONS ARE NOTED:

   THE SECOND SENTENCE IN THE FIRST PARAGRAPH IS REPLACED BY THE FOLLOWING
   SENTENCE:

   These Investment Options include 19 variable investment funds (INVESTMENT
   FUNDS) and each GUARANTEE PERIOD in the GUARANTEED PERIOD ACCOUNT.

   THE INVESTMENT FUNDS CHART IS REPLACED BY THE FOLLOWING CHART:

                                INVESTMENT FUNDS
- --------------------------------------------------------------------------------
o Alliance Money Market                 o JPM Core Bond                         
o Alliance High Yield                   o Lazard Large Cap Value                
o Alliance Common Stock                 o Lazard Small Cap Value                
o Alliance Aggressive Stock             o MFS Research                          
o Alliance Small Cap Growth             o MFS Emerging Growth Companies         
o Alliance Growth Investors             o Morgan Stanley Emerging Markets Equity
o Alliance Global                       o EQ/Putnam Growth & Income Value       
o BT Equity 500 Index                   o EQ/Putnam Investors Growth            
o BT Small Company Index                o EQ/Putnam International Equity        
o BT International Equity Index   

   FOLLOWING THE INVESTMENT FUNDS CHART, THE SENTENCE ADDED TO THE END OF THE
   FIFTH PARAGRAPH IS REPLACED BY THE FOLLOWING SENTENCE:

   The Guarantee Periods currently available have Expiration Dates of February
   15 in years 1999 through 2008. The Guarantee Period maturing on February 15,
   2013 will become available under the IRA Assured Payment Option and IRA APO
   Plus on January 2, 1998.

THROUGHOUT THE PROSPECTUS AND SUPPLEMENTS 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.

EDI-98-2 IRA
<PAGE>

ON PAGES 4 AND 5 OF THE PROSPECTUS UNDER "GENERAL TERMS"

   REPLACE THE DEFINITION FOR "IRA" WITH THE FOLLOWING DEFINITION:

   IRA - An individual retirement annuity, as defined in Section 408(b) of the
   Code. There are two types of IRAs, a Traditional IRA, and a Roth IRA which
   must also meet the requirements of Section 408A of the Code.

   INSERT THE FOLLOWING DEFINITION AFTER THE DEFINITION OF "PROCESSING OFFICE":

   ROTH IRA - An IRA which must be funded on an after-tax basis, the
   distributions from which may be tax free under specified circumstances.

   INSERT THE FOLLOWING DEFINITION AFTER THE DEFINITION OF "SEPARATE ACCOUNT":

   TRADITIONAL IRA - An IRA which is generally purchased with pre-tax
   contributions, the distributions from which are treated as taxable. The
   Certificate you currently own is a Traditional IRA.

                                       2
<PAGE>

PAGES 3 AND 4 OF THE MAY 1, 1997 SUPPLEMENT ARE REPLACED BY THE FOLLOWING
INFORMATION:

                                    FEE TABLE

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

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

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

<CAPTION>
                                                                                                COMBINED        GMDB
                                                                                                GMDB/GMIB       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%

   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>
- -------------------------------
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.

                                       3
<PAGE>

HR TRUST AND EQ 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
- ----------                                       -------------         ------------         --------         --------
HR TRUST
<S>                                                 <C>                  <C>                  <C>              <C>  
Alliance Money Market(5)                            0.35%                0.25%                0.04%            0.64%
Alliance High Yield(5)                              0.60%                0.25%                0.06%            0.91%
Alliance Common Stock(5)                            0.38%                0.25%                0.03%            0.66%
Alliance Aggressive Stock(5)                        0.55%                0.25%                0.03%            0.83%
Alliance Small Cap Growth(5)                        0.90%                0.25%(7)             0.10%            1.20%(7)
Alliance Growth Investors(5)                        0.53%                0.25%                0.06%            0.84%
Alliance Global(5)                                  0.65%                0.25%                0.08%            0.98%

EQ TRUST
BT Equity 500 Index(6)                              0.25%                0.25%                0.05%            0.55%
BT Small Company Index(6)                           0.25%                0.25%                0.10%            0.60%
BT International Equity Index(6)                    0.35%                0.25%                0.20%            0.80%
JPM Core Bond(6)                                    0.45%                0.25%                0.10%            0.80%
Lazard Large Cap Value(6)                           0.55%                0.25%                0.10%            0.90%
Lazard Small Cap Value(6)                           0.80%                0.25%                0.15%            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%
Morgan Stanley Emerging Markets Equity(6)           1.15%                0.25%                0.35%            1.75%
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%
</TABLE>

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

 (4)  The Class IB shares of EQ Trust and HR Trust are subject to fees imposed
      under distribution plans (herein, the "Rule 12b-1 Plans") adopted by EQ
      Trust and HR Trust pursuant to Rule 12b-1 under the Investment Company Act
      of 1940, as amended. The Rule 12b-1 Plans provide that EQ Trust and HR
      Trust, on behalf of each Portfolio, may pay annually up to 0.25% of the
      average daily net assets of a Portfolio attributable to its Class IB
      shares in respect of activities primarily intended to result in the sale
      of the Class IB shares. The 12b-1 fee will not be increased for the life
      of the Certificates.

 (5)  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 1997 as this
      Portfolio commenced operations on May 1, 1997. The investment management
      and advisory fees 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 management and advisory fees, however, cannot be
      increased without a vote of that Portfolio's shareholders. The other
      direct operating expenses will also fluctuate from year to year depending
      on actual expenses. See "HR Trust Charges to Portfolios" in Part 6.

 (6)  The EQ Trust Portfolios had no operations prior to May 1, 1997. Therefore,
      the amounts shown for "Other Expenses" for these Portfolios are estimated.
      The MFS Research, MFS Emerging Growth Companies, EQ/Putnam Growth & Income
      Value, EQ/Putnam Investors Growth and EQ/Putnam International Equity
      Portfolios of EQ Trust commenced operations on May 1, 1997. The Morgan
      Stanley Emerging Markets Equity Portfolio commenced operations on August
      20, 1997 (and is offered under this prospectus supplement as of December
      31, 1997). The BT Equity 500 Index, BT Small Company Index, BT
      International Equity Index, JPM Core Bond, Lazard Large Cap Value, and
      Lazard Small Cap Value Portfolios commenced operations on December 31,
      1997. The maximum investment management and advisory fees for each EQ
      Trust Portfolio cannot be increased without a vote of that Portfolio's
      shareholders. The amounts shown as "Other Expenses" will fluctuate from
      year to year depending on actual expenses but, pursuant to agreement,
      cannot together with other fees exceed total annual expense limitations
      (which are the respective amounts shown in the "Total Annual Expenses"
      column). Absent the expense limitation, we estimate that the other
      expenses for 1998 for each Portfolio would be 0.285% for BT Equity 500
      Index; 0.231% for BT Small Company Index; 0.472% for BT International
      Equity Index; 0.411% for JPM Core Bond; 0.285% for Lazard Large Cap Value;
      0.231% for Lazard Small Cap Value; 0.234% for MFS Research; 0.242% for MFS
      Emerging Growth Companies; 0.461% for Morgan Stanley Emerging Markets
      Equity; 0.262% for EQ/Putnam Growth & Income Value; 0.273% for EQ/Putnam
      Investors Growth; and 0.459% for EQ/Putnam International Equity. See "EQ
      Trust Charges to Portfolios" in Part 6.

 (7)  Equitable Distributors Inc. (EDI) has agreed to waive the 0.25% 12b-1 fee
      to the extent necessary to limit annual expenses for the Alliance Small
      Cap Growth Portfolio to 1.20% of the average daily net assets of that
      Portfolio as set forth above. This agreement may be modified by EDI and HR
      Trust at any time, and there can be no assurance that the 12b-1 fee will
      not be restored to 0.25% in the future. Absent the fee waiver, we estimate
      that the annual expenses for 1997 for the Alliance Small Cap Growth
      Portfolio would have been 1.21%.

                                       4
<PAGE>

ON PAGE 5 OF THE MAY 1, 1997 SUPPLEMENT UNDER "EXAMPLES" ADD THE FOLLOWING
INFORMATION TO THE EXAMPLES FOR THE "COMBINED GMDB/GMIB BENEFIT ELECTION" UNDER
EQ TRUST:

<TABLE>
<CAPTION>
                                     1 YEAR     3 YEARS    5 YEARS   10 YEARS      1 YEAR     3 YEARS    5 YEARS   10 YEARS
                                     ------     -------    -------   --------      ------     -------    -------   --------
<S>                                  <C>       <C>           <C>        <C>        <C>        <C>          <C>        <C>
   BT Equity 500 Index               $87.77    $114.59       --         --         $22.54     $69.95       --         --
   BT Small Company Index             88.26     116.09       --         --          23.03      71.45       --         --
   BT International Equity Index      90.25     122.09       --         --          25.02      77.45       --         --
   JPM Core Bond                      90.25     122.09       --         --          25.02      77.45       --         --
   Lazard Large Cap Value             91.25     125.09       --         --          26.02      80.45       --         --
   Lazard Small Cap Value             94.23     134.03       --         --          29.00      89.39       --         --
   Morgan Stanley Emerging
      Markets Equity                  99.70     150.28       --         --          34.47     105.65       --         --
</TABLE>

ON PAGE 6 OF THE MAY 1, 1997 SUPPLEMENT ADD THE FOLLOWING INFORMATION TO THE
EXAMPLES FOR THE "GMDB ONLY BENEFIT ELECTION" UNDER EQ TRUST:

<TABLE>
<CAPTION>
                                     1 YEAR     3 YEARS    5 YEARS   10 YEARS      1 YEAR     3 YEARS    5 YEARS   10 YEARS
                                     ------     -------    -------   --------      ------     -------    -------   --------
<S>                                  <C>       <C>           <C>        <C>        <C>        <C>          <C>        <C>
   BT Equity 500 Index               $87.77    $109.28       --         --         $19.89     $61.65       --         --
   BT Small Company Index             88.26     110.78       --         --          20.38      63.16       --         --
   BT International Equity Index      90.25     116.80       --         --          22.37      69.18       --         --
   JPM Core Bond                      90.25     116.80       --         --          22.37      69.18       --         --
   Lazard Large Cap Value             91.25     119.81       --         --          23.37      72.18       --         --
   Lazard Small Cap Value             94.23     128.77       --         --          26.35      81.15       --         --
   Morgan Stanley Emerging
      Markets Equity                  99.70     145.07       --         --          31.82      97.45       --         --
</TABLE>

ON PAGE 6 OF THE MAY 1, 1997 SUPPLEMENT REPLACE THE INFORMATION UNDER "CONDENSED
FINANCIAL INFORMATION" WITH THE FOLLOWING 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 of the periods shown. No Accumulation Unit
   Values are shown for Alliance Small Cap Growth, and the Investment Funds
   investing in Class IB shares of EQ Trust Portfolios as such Funds were first
   offered in 1997.

<TABLE>
<CAPTION>
                                                               LAST BUSINESS DAY OF
                                    ------------------------------------------------------------------------
                                    OCTOBER 16, 1996               DECEMBER 1996               NOVEMBER 1997
                                    ----------------               -------------               -------------
<S>                                     <C>                          <C>                         <C>      
   Alliance Money Market                24.472785                    24.675315                   25.548659
   Alliance High Yield                  25.466366                    26.090042                   30.064454
   Alliance Common Stock               143.741180                   151.232750                  185.879312
   Alliance Aggressive Stock            65.166142                    65.534670                   72.347208
   Alliance Growth Investors            25.496401                    26.148649                   29.785785
   Alliance Global                      24.381648                    25.118937                   27.260512
</TABLE>

                                       5
<PAGE>

ON PAGE 10 OF THE PROSPECTUS UNDER THE HEADING "WITHDRAWAL OPTIONS," THE
DISCUSSION OF MINIMUM DISTRIBUTION WITHDRAWALS APPLIES ONLY TO TRADITIONAL IRA
CERTIFICATES.

ON PAGE 7 OF THE MAY 1, 1997 SUPPLEMENT

   UNDER REVISIONS FOR "EQUITABLE LIFE" 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 September 30, 1997, AXA beneficially owned
   59.0% of the outstanding common stock of the Holding Company. 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 related financial service companies.

   Equitable Life, the Holding Company and their subsidiaries managed
   approximately $272.7 billion of assets as of September 30, 1997.

   UNDER "EQ TRUST'S MANAGER AND ADVISERS" INSERT THE FOLLOWING SENTENCE AT THE
   END OF THE THIRD PARAGRAPH:

   EQ Financial has also entered into an investment advisory agreement with
   Bankers Trust Company, who serves as adviser to the BT Equity 500 Index, BT
   Small Company Index, and BT International Equity Index Portfolios; J.P.
   Morgan Investment Management Inc., adviser to the JPM Core Bond Portfolio;
   Lazard Asset Management, adviser to the Lazard Large Cap Value and Lazard
   Small Cap Value Portfolios; and Morgan Stanley Asset Management Inc., adviser
   to the Morgan Stanley Emerging Markets Equity Portfolio.

ON PAGE 8 OF THE MAY 1, 1997 SUPPLEMENT UNDER THE REVISED HEADING  "HR TRUST'S
INVESTMENT ADVISOR" REPLACE THE SENTENCE WITH THE FOLLOWING SENTENCE:

   On September 30, 1997, Alliance was managing approximately $217.3 billion in
   assets.

ON PAGES 8 AND 9 OF THE MAY 1, 1997 SUPPLEMENT, AND ON PAGE 14 OF THE PROSPECTUS
UNDER "INVESTMENT POLICIES AND OBJECTIVES OF TRUST'S PORTFOLIOS" REPLACE THE
SECTION WITH THE FOLLOWING INFORMATION:

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

<TABLE>
<CAPTION>
       HR TRUST PORTFOLIO                    INVESTMENT POLICY                          OBJECTIVE
       ------------------                    -----------------                          ---------
<S>                                  <C>                                     <C>
       Alliance Money Market         Primarily high-quality U.S.             High level of current income while
                                     dollar-denominated money market         preserving assets and maintaining
                                     instruments.                            liquidity

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

                                       6
<PAGE>

<TABLE>
<CAPTION>
       HR TRUST PORTFOLIO                    INVESTMENT POLICY                          OBJECTIVE
       ------------------                    -----------------                          ---------
<S>                                  <C>                                     <C>
       Alliance Common Stock         Primarily common stock and other        Long-term growth of capital and
                                     equity-type instruments.                increasing income

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

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

       Alliance Growth Investors     Diversified mix of publicly traded      High total return consistent with
                                     equity and fixed-income securities,     the adviser's determination of
                                     including at times common stocks        reasonable risk
                                     issued by intermediate - and
                                     small-sized companies and at times
                                     lower-quality fixed-income securities
                                     commonly known as "junk bonds."

       Alliance Global               Primarily equity securities of          Long-term growth of capital
                                     non-United States as well as United
                                     States companies.

       EQ TRUST PORTFOLIO
       ------------------

       BT Equity 500 Index           Invest in a statistically selected      Replicate as closely as possible
                                     sample of the 500 stocks included in    (before the deduction of Portfolio
                                     the Standard & Poor's 500 Composite     expenses) the total return of the
                                     Stock Price Index ("S&P 500").          S&P 500

       BT Small Company Index        Invest in a statistically selected      Replicate as closely as possible 
                                     sample of the 2,000 stocks included     (before the deduction of Portfolio
                                     in the Russell 2000 Small Stock Index   expenses) the total return of the 
                                     ("Russell 2000").                       Russell 2000

       BT International Equity       Invest in a statistically selected      Replicate as closely as possible
           Index                     sample of the securities of companies   (before the deduction of Portfolio
                                     included in the Morgan Stanley          expenses) the total return of the
                                     Capital International Europe,           EAFE
                                     Australia, Far East Index ("EAFE"),
                                     although not all companies within a 
                                     country will be represented in the 
                                     Portfolio at the same time.
</TABLE>

                                       7
<PAGE>

<TABLE>
<CAPTION>
       EQ TRUST PORTFOLIO
       ------------------
<S>                                  <C>                                          <C>
       JPM Core Bond                 Under normal circumstances, all of           High total return consistent with
                                     the Portfolio's assets will, at the          moderate risk of capital and
                                     time of purchase, consist of                 maintenance of liquidity
                                     investment grade fixed-income
                                     securities rated BBB or better by
                                     Standard & Poor's or Baa or better by
                                     Moody's Investors Services, Inc. or
                                     unrated securities of comparable
                                     quality.

       Lazard Large Cap Value        Primarily equity securities of United        Capital appreciation
                                     States companies with relatively
                                     large market capitalizations (i.e.,
                                     companies having market
                                     capitalizations of greater than $1
                                     billion) that the Portfolio adviser
                                     considers to be inexpensively priced
                                     and financially productive.

       Lazard Small Cap Value        Primarily equity securities of United        Capital appreciation
                                     States companies with small market
                                     capitalizations (i.e., companies
                                     having market capitalizations of $1
                                     billion or less) that the Portfolio
                                     adviser considers inexpensively
                                     priced and financially productive.

       MFS Research                  A substantial portion of assets              Long-term growth of capital and
                                     invested in common stock or                  future income
                                     securities convertible into common
                                     stock of 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         Long-term growth of capital
       Companies                     assets under 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.

       Morgan Stanley Emerging       Primarily equity securities of               Long-term capital appreciation
       Markets Equity                emerging market country issuers with
                                     a focus on those in which the Portfolio's
                                     adviser believes the economies are
                                     developing strongly and in which the
                                     markets are becoming more sophisticated.

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

                                       8
<PAGE>

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

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

ON PAGE 25 OF THE PROSPECTUS UNDER THE HEADING "CONTRIBUTIONS UNDER THE
CERTIFICATES" INSERT THE FOLLOWING PARAGRAPH AFTER THE FIFTH PARAGRAPH OF THE
SECTION:

   We will not accept "regular" IRA contributions to Roth IRAs. Rollover and
   direct custodian-to-custodian transfer contributions can be made any time
   during your lifetime provided you meet certain requirements. See "Part 9: Tax
   Aspects of the Certificates."

ON PAGES 23 AND 24 OF THE PROSPECTUS UNDER THE HEADING "METHODS OF PAYMENT"
INSERT THE FOLLOWING SUB-SECTION AFTER THE LAST PARAGRAPH OF THE SECTION:

   Automatic Investment Program
   Our Automatic Investment Program (AIP) provides for a specified amount to be
   automatically deducted from a bank checking account, bank money market
   account, or credit union checking account and to be contributed as a
   subsequent contribution into a Traditional IRA Certificate on a monthly or
   quarterly basis. The minimum amount that will be deducted is $100 monthly and
   $300 quarterly (subject to the maximum $2,000 annually). AIP subsequent
   contributions may be made to any Investment Option available under your
   Certificate. You may elect AIP by properly completing the appropriate form,
   which is available from your agent, and returning it to our Processing
   Office. You elect which day of the month (other than the 29th, 30th or 31st)
   you wish to have your bank account debited. That date, or the next Business
   Day if that day is a non-Business Day, will be the Transaction Date. AIP is
   not available for Roth IRA Certificates.

   You may cancel AIP at any time by notifying our Processing Office in writing
   at least two business days prior to the next scheduled transaction. Equitable
   Life is not responsible for any debits made to your account prior to the time
   written notice of revocation is received at our Processing Office.

ON PAGE 24 OF THE PROSPECTUS UNDER THE HEADING "FREE LOOK PERIOD" INSERT THE
FOLLOWING PARAGRAPH AFTER THE LAST PARAGRAPH OF THIS SECTION:

   In the case of a complete conversion of an existing Traditional IRA
   Certificate to a Roth IRA Certificate, you may cancel your Roth IRA
   Certificate and return to a Traditional IRA Certificate by following the
   instructions in the request for full conversion form available from our
   Processing Office or your agent.

ON PAGE 26 OF THE PROSPECTUS BEFORE THE "DEATH BENEFIT" SECTION INSERT THE
FOLLOWING:

   REBALANCING
   We currently offer a rebalancing program under which you authorize us to
   automatically transfer your Annuity Account Value among the Investment Funds
   selected by you in order to maintain a particular percentage allocation
   (which you specify) in such Investment Funds. Such percentages must be in
   whole numbers. You select the period of time at the end of which the
   transfers will take place. The period of time may be quarterly, semiannually,
   or annually on a Contract Year basis on the same day of the month as the
   Contract Date (other than the 29th, 30th or 31st). The Annuity Account Value
   allocated to each selected Investment Fund will grow or decline in value at
   different rates during each time period. Rebalancing automatically
   reallocates the 

                                       9
<PAGE>

   Annuity Account Value in the chosen Investment Funds at the end of each
   period to the specified allocation percentages. Rebalancing is intended to
   transfer specified portions of the Annuity Account Value from those chosen
   Investment Funds that have increased in value to those chosen Investment
   Funds that have declined in value. The transfers to and from each chosen
   Investment Fund will be made at the Accumulation Unit Value next computed
   after the Transaction Date. Rebalancing is not available for amounts in the
   Guaranteed Period Account.

   Rebalancing does not assure a profit or protect against a loss in declining
   markets and should be periodically reviewed as your needs may change. You may
   want to discuss the rebalancing program with your financial adviser before
   electing such program.

   You may elect the rebalancing program at any time by properly completing the
   appropriate form, which is available from your agent or our Processing
   Office.

   You may change your rebalancing allocation percentages or cancel this program
   at any time by submitting a request in a form satisfactory to us. Such
   request must be received at our Processing Office at least seven days before
   the next scheduled rebalancing date. A transfer request from you while the
   rebalancing program is in effect, will cancel the rebalancing program. You
   must then submit a new request in a written form satisfactory to us to start
   the rebalancing program again.

   Rebalancing may not be elected if a Dollar Cost Averaging program (described
   on page 22 of the prospectus) is in effect.

IN "PART 6: DISTRIBUTION METHODS UNDER THE CERTIFICATES" ANY DISCUSSION OF
MINIMUM DISTRIBUTION WITHDRAWALS APPLIES ONLY TO TRADITIONAL IRA CERTIFICATES.

ON PAGE 37 OF THE PROSPECTUS UNDER THE HEADING "MINIMUM DISTRIBUTION
WITHDRAWALS" ADD THE FOLLOWING INFORMATION:

   (Available under Traditional IRA Certificates)

ON PAGES 12 AND 13 OF THE MAY 1, 1997 SUPPLEMENT UNDER "EQ TRUST CHARGES TO
PORTFOLIOS"

   ADD THE FOLLOWING INFORMATION TO THE TABLE:
                                          AVERAGE DAILY NET ASSETS
                                          ------------------------
   BT Equity 500 Index                                0.25%
   BT Small Company Index                             0.25%
   BT International Equity Index                      0.35%
   JPM Core Bond                                      0.45%
   Lazard Large Cap Value                             0.55%
   Lazard Small Cap Value                             0.80%
   Morgan Stanley Emerging Markets Equity             1.15%

   ADD THE FOLLOWING SENTENCE TO THE END OF THE PARAGRAPH WHICH FOLLOWS THE
   ABOVE TABLE:

   EQ Financial has also agreed to waive or limit its fees and to assume other
   expenses so that the total operating expenses of each Portfolio are limited
   to: 0.55% of the respective average daily net assets of the BT Equity 500
   Index Portfolio; 0.60% for the BT Small Company Index Portfolio; 0.80% for
   the BT International Equity Index and JPM Core Bond Portfolios; 0.90% for the
   Lazard Large Cap Portfolio; 1.20% for the Lazard Small Cap Value Portfolio;
   and 1.75% for the Morgan Stanley Emerging Markets Equity Portfolio.

                                       10
<PAGE>


ON PAGE 14 OF THE MAY 1, 1997 SUPPLEMENT, AND ON PAGES 43 THROUGH 49 OF THE
PROSPECTUS, REPLACE THE INFORMATION IN "PART 9: TAX ASPECTS OF THE CERTIFICATES"
WITH THE FOLLOWING INFORMATION:

   IRA TAX INFORMATION

   The term "IRA" may generally refer to all individual retirement arrangements,
   including individual retirement accounts and individual retirement annuities.
   In addition to being available in both trusteed or custodial account form or
   individual annuity form, there are many varieties of IRAs. There are
   "Traditional IRAs" which are generally funded on a pretax basis. There are
   Roth IRAs, newly available in 1998, which must be funded on an after-tax
   basis. SEP-IRAs (including SARSEP-IRAs) and SIMPLE-IRAs are issued and funded
   in connection with employer-sponsored retirement plans. There are also
   Education IRAs, which are not discussed herein because they are not available
   in individual retirement annuity form. As the Rollover Roth IRA is an
   individual retirement annuity, the term "Roth IRA" refers to a Roth
   individual retirement annuity unless the context requires otherwise.

   There is no limit to the number of IRAs (including Roth IRAs) you may
   establish or maintain as long as you meet the requirements for establishing
   and funding the IRA. However, if you maintain multiple IRAs, you may be
   required to aggregate IRA values or contributions for tax purposes. You
   should be aware that all types of IRAs are subject to certain restrictions in
   order to qualify for special treatment under the Federal tax law.

   TRADITIONAL INDIVIDUAL RETIREMENT ANNUITIES (TRADITIONAL IRAS)

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

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

   This prospectus covers some of the special tax rules that apply to individual
   retirement arrangements. You should be aware that a Traditional 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 Traditional IRA Certificates.

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

   The Rollover IRA Certificate has been approved by the IRS as to form for use
   as a Traditional IRA. This IRS approval is a determination only as to the
   form of the annuity, and does not represent a determination of the merits of
   the annuity as an investment, and may not address certain features under the
   Rollover IRA Certificates.

   Cancellation

   You can cancel a Certificate issued as a Traditional IRA by following the
   directions in Part 5 under "Free Look Period." Since there may be adverse tax
   consequences if a Certificate is cancelled (and because we are required to
   report to the IRS certain distributions from cancelled Traditional 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.

                                       11
<PAGE>

   Contributions to Traditional IRAs

   Individuals may make three different types of contributions to purchase a
   Traditional IRA, or as later additions to an existing Traditional IRA:
   "regular" contributions out of earnings, tax-free "rollover" contributions
   from tax-qualified plans, or direct custodian-to-custodian transfers from
   other traditional 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" Traditional IRA contributions.
   See "Contributions under the Certificates" in Part 5. The immediately
   following discussion relates to "regular" Traditional 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 a
   Traditional 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 (including Roth 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 a Traditional
   IRA.

   Where married individuals file joint income tax returns, their compensation
   effectively can be aggregated for purposes of determining the permissible
   amount of regular contributions to Traditional IRAs (and Roth IRAs discussed
   below). Even if one spouse has no compensation or compensation under $2,000,
   married individuals filing jointly can contribute up to $4,000 for any
   taxable year to any combination of Traditional IRAs and Roth IRAs. (Any
   contributions to Roth IRAs reduce the ability to contribute to Traditional
   IRAs and vice versa.) The maximum amount may be less if earnings are less and
   the other spouse has made IRA contributions. No more than a combined total of
   $2,000 can be contributed annually to either spouse's traditional and Roth
   individual retirement arrangements. Each spouse owns his or her individual
   retirement arrangements (Traditional and Roth IRA) even if contributions were
   fully funded by the other spouse.

   The amount of Traditional IRA contributions for a tax year that an individual
   can deduct depends on whether the individual is covered by an
   employer-sponsored tax-favored retirement plan. An employer-sponsored
   tax-favored retirement plan includes a qualified plan, a tax-sheltered
   account or annuity under Section 403(b) of the Code (TSA) or a simplified
   employee pension plan. 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.

   Regardless of adjusted gross income (AGI), you may make deductible
   contributions to a Traditional IRA for each tax year up to the lesser of
   $2,000 or 100% of compensation (MAXIMUM PERMISSIBLE DOLLAR DEDUCTION) if not
   covered by a retirement plan.

   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 $30,000 and $40,000. This amount will be indexed every year until
   2005. If the individual is married and files a joint return, and the
   individual is covered by a tax-favored retirement plan during any part of the
   taxable year, the deduction for Traditional IRA contributions phases out with
   AGI between $50,000 and $60,000. This amount will be indexed every year until
   2007.

   Married individuals filing separately and living apart at all times are not
   treated as being married for purposes of this deductible contribution
   calculation. Generally, the active participation in an employer-sponsored
   retirement plan of an individual is determined independently for each spouse.
   Where spouses have "married filing jointly" status, however, the maximum
   deductible Traditional IRA contribution for an individual who is not an
   active participant (but whose spouse is an active participant) is phased out
   for taxpayers with AGI of between $150,000 and $160,000. To determine the
   deductible amount of the contribution with the phase out, the individual
   determines AGI and subtracts $30,000 if the individual is a single person,
   $50,000 if the individual is married and files a joint return with the
   spouse. The resulting amount is the individual's Excess 

                                       12
<PAGE>

   AGI. The individual then determines the limit on the deduction for
   Traditional IRA contributions using the following formula:

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

   Traditional IRA 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
   nonworking spouse until the year in which the nonworking spouse reaches age
   70 1/2.

   An individual not eligible to deduct part or all of the Traditional 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 Traditional IRA (or the nonworking spouse's
   Traditional 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 Traditional IRA Certificates" below.

   An individual making nondeductible contributions in any taxable year, or any
   individual who has made nondeductible contributions to a Traditional IRA in
   prior years and is receiving amounts from any Traditional IRA must file the
   required information with the IRS. Moreover, individuals making nondeductible
   Traditional IRA contributions must retain all income tax returns and records
   pertaining to such contributions until interests in all Traditional IRAs are
   fully distributed.

   EXCESS CONTRIBUTIONS

   Excess contributions to a Traditional 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" Traditional 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
   Traditional 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 Traditional 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
   Traditional 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.

                                       13
<PAGE>

   TAX-FREE TRANSFERS AND ROLLOVERS

   Tax-free rollover contributions may be made to a Traditional IRA from these
   sources: (i) qualified plans, (ii) TSAs (including 403(b)(7) custodial
   accounts) and (iii) other traditional 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 traditional individual
   retirement arrangement or an eligible rollover distribution from a qualified
   plan or TSA were received. Generally, the taxable portion of any distribution
   from a qualified plan or TSA is an eligible rollover distribution and may be
   rolled over tax free to a Traditional 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. Any amount contributed to a Traditional IRA
   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.

   Under some circumstances, amounts from a Certificate may be rolled over on a
   tax-free basis to a qualified plan. To get this "conduit" Traditional IRA
   treatment, the source of funds used to establish the Traditional IRA must be
   a rollover contribution from the qualified plan and the entire amount
   received from the Traditional 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 Traditional 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 traditional individual retirement arrangements
   unless the distribution was received under an inherited Traditional 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, Traditional
   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 TRADITIONAL IRA CERTIFICATES

   Income or gains on contributions under Traditional 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 a Traditional IRA is fully includable as ordinary income by the
   individual in gross income.

   If the individual has made nondeductible IRA contributions to any Traditional
   IRA (whether or not this particular arrangement), those contributions are
   recovered tax free when distributions are received. The individual must keep
   records of all such nondeductible contributions. At the end of each tax year
   in which the individual has received a distribution from any traditional
   individual retirement arrangement, the individual determines a ratio of the
   total nondeductible Traditional IRA contributions (less any amounts
   previously withdrawn tax free) to the total account balances of all
   Traditional IRAs held by the individual at the end of the tax year (including
   rollover Traditional IRAs) plus all Traditional IRA distributions made during
   such tax year. The resulting ratio is then multiplied by all distributions
   from the Traditional IRA during that tax year to determine the nontaxable
   portion of each distribution.

                                       14
<PAGE>

   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 traditional individual retirement arrangement (see "Tax-Free
   Transfers and Rollovers" above) or (3) in certain limited circumstances,
   where the Traditional IRA acts as a "conduit," the entire amount is paid into
   a qualified plan or TSA that permits rollover contributions.

   Distributions from a Traditional 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 Traditional 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 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
   traditional individual retirement arrangements. The IRS, however, does not
   require that you make the required distribution from each traditional
   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 traditional 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.

   An individual who has been computing minimum distributions with respect to
   Traditional IRA funds on an account-based approach (discussed above) may
   subsequently apply such funds to a life annuity-based payout, provided that
   the individual had elected to recalculate life expectancy annually (and the
   spouse's life expectancy if a spousal joint annuity is selected). For
   example, if you anticipate exercising your Guaranteed

                                       15
<PAGE>

   Minimum Income Benefit or selecting any other form of life annuity payout
   after you are age 70 1/2, you must have elected to recalculate life
   expectancies.

   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 Traditional 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 Traditional IRA is
   the surviving spouse. In some circumstances, the surviving spouse may elect
   to "make the Traditional 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 Traditional IRA into the surviving spouse's own Traditional 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 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 a Traditional 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.

                                       16
<PAGE>

   TAX CONSIDERATIONS FOR THE IRA ASSURED PAYMENT OPTION AND IRA APO PLUS

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

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

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

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

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

   PROHIBITED TRANSACTION

   A Traditional IRA may not be borrowed against or used as collateral for a
   loan or other obligation. If the Traditional 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 Traditional 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 Traditional 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 Traditional IRA
   distributions used to pay (5) certain extraordinary medical expenses or
   medical insurance premiums for defined unemployed individuals, (6) qualified
   first-time home buyer expense payments, or (7) higher educational expense
   payments, all as defined in the Code.

                                       17
<PAGE>

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

   Where a taxpayer under age 59 1/2 purchases a traditional 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 Traditional IRA.
   Disqualification may result in current taxation of your entire benefit. In
   addition a 50% penalty tax may be imposed on the difference between the
   required distribution amount and the amount actually distributed, if any.

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

   ROTH INDIVIDUAL RETIREMENT ANNUITIES (ROTH IRAS)

   This prospectus contains the information which the IRS requires to be
   disclosed to you before you purchase a Roth IRA. This section of Part 9
   covers some of the special tax rules that apply to Roth IRAs.

   The Rollover Roth IRA is designed to qualify as a Roth individual retirement
   annuity under Sections 408A and 408(b) of the Code. Your interest in the Roth
   IRA cannot be forfeited. You or your beneficiaries who survive you are the
   only ones who can receive the benefits or payments.

   Further information regarding individual retirement arrangements generally
   can be found in Internal Revenue Service Publication 590, entitled
   "Individual Retirement Arrangements (IRAs)," which is generally updated
   annually, and can be obtained from any IRS district office.

   We have received favorable opinion letters from the IRS approving the forms
   of the individual Contract and group certificates for the Rollover IRA as a
   Traditional IRA. Such IRS approval is a determination only that the form of
   the contract or certificate meets the requirements for an individual
   retirement annuity and does not 

                                       18
<PAGE>

   represent a determination of the merits of the contract or certificate as an
   investment. The IRS does not yet have a procedure in place for approving the
   form of Roth IRAs.

   Cancellation

   You can cancel a Certificate issued as a Roth IRA by following the directions
   in Part 5 under "Free Look Period." You can cancel a Rollover Roth IRA
   Certificate issued as a result of a full conversion of a Rollover Traditional
   IRA Certificate by following the instructions in the request for full
   conversion form available from our Processing Office or your agent. 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.

   Contributions to Roth IRAs

   The following discussion relates to contributions to Roth IRAs. Contributions
   to Traditional IRAs are discussed above.

   Individuals may make four different types of contributions to purchase a Roth
   IRA, or as later additions to an existing Roth IRA: (1) "regular" after-tax
   contributions out of earnings, (2) taxable "rollover" contributions from
   Traditional IRAs ("conversion" contributions), (3) tax-free rollover
   contributions from other Roth IRAs, or (4) tax-free direct
   custodian-to-custodian transfers from other Roth IRAs ("direct transfers").
   See "Contributions under the Certificates" in Part 5. Since only direct
   transfer and rollover contributions are permitted under the Roth IRA
   Certificate, regular after-tax contributions are not discussed here.

   ROLLOVERS AND DIRECT TRANSFERS -- WHAT IS THE DIFFERENCE BETWEEN ROLLOVER AND
   DIRECT TRANSFER TRANSACTIONS?

   Rollover contributions may be made to a Roth IRA from only two sources: (i)
   another Roth IRA ("tax-free rollover contribution"), or (ii) another
   Traditional IRA in a taxable "conversion" rollover ("conversion
   contribution"). No contribution may be made to a Roth IRA from a qualified
   plan under Section 401(a) of the Code, or a tax-sheltered arrangement under
   Section 403(b) of the Code. Currently we also do not accept rollover
   contributions from SEP-IRAs, SARSEP-IRAs or SIMPLE-IRAs. The rollover
   contribution must be applied to the new Roth IRA Certificate within 60 days
   of the date the proceeds from the other Roth IRA or the Traditional IRA was
   received by you.

   Direct transfer contributions may be made to a Roth IRA only from another
   Roth IRA. The difference between a rollover transaction and a direct transfer
   transaction is that in a rollover transaction the individual actually takes
   possession of the funds rolled over, or constructively receives them in the
   case of a change from one type of plan to another. In a direct transfer
   transaction, the individual never takes possession of the funds, but directs
   the first Roth IRA custodian, trustee or issuer to transfer the first Roth
   IRA funds directly to Equitable Life, as the Roth IRA issuer. Direct transfer
   transactions can only be made between identical plan types (for example, Roth
   IRA to Roth IRA); rollover transactions may be made between identical plan
   types but must be made between different plan types (for example, Traditional
   IRA to Roth IRA). Although the economic effect of a Roth IRA to Roth IRA
   rollover transaction and a Roth IRA to Roth IRA direct transfer is the same
   -- both can be accomplished on a completely tax-free basis -- Roth IRA to
   Roth IRA rollover transactions are limited to once every 12-month period for
   the same funds. Trustee-to-trustee or custodian-to-custodian direct transfers
   are not rollovers and can be made more frequently than once a year.

   The surviving spouse beneficiary of a deceased individual can roll over or
   directly transfer an inherited Roth IRA to one or more other Roth IRAs. Also,
   in some cases, Roth IRAs can be transferred on a tax-free basis between
   spouses or former spouses incidental to a judicial decree of divorce or
   separation.

                                       19
<PAGE>

   CONVERSION CONTRIBUTIONS TO ROTH IRAS

   In a conversion rollover transaction, you withdraw (or are deemed to
   withdraw) all or a portion of funds from a Traditional IRA you maintain and
   convert it to a Roth IRA within 60 days after you receive (or are deemed to
   receive) the Traditional IRA proceeds. Unlike a rollover from a Traditional
   IRA to another Traditional IRA, the conversion rollover transaction is not
   tax exempt; the distribution from the Traditional IRA is generally fully
   taxable. (If you have ever made nondeductible regular contributions to any
   Traditional IRA -- whether or not it is the Traditional IRA you are
   converting -- a pro rata portion of the distribution is tax exempt.)

   However, even if you are under age 59 1/2 there is no premature distribution
   penalty on the Traditional IRA withdrawal that you are converting to a Roth
   IRA. Also, a special rule applies to Traditional IRA funds converted to a
   Roth IRA in calendar year 1998 only. For 1998 Roth IRA conversion rollover
   transactions, you include the gross income from the Traditional IRA
   conversion ratably over the four-year period 1998-2001. See discussion of the
   pre-age 59 1/2 withdrawal penalty and the special penalties that may apply to
   premature withdrawals of converted funds under "Additional Taxes and
   Penalties" and "Penalty Tax on Premature Distributions" below.

   YOU CANNOT MAKE CONVERSION ROLLOVER CONTRIBUTIONS TO A ROTH IRA FOR ANY
   TAXABLE YEAR IN WHICH YOUR ADJUSTED GROSS INCOME EXCEEDS $100,000. (For this
   purpose, your adjusted gross income is computed without the gross income
   stemming from the Traditional IRA conversion.) You also cannot make
   conversion contributions to a Roth IRA for any taxable year in which your
   Federal income tax filing status is "married filing separately."

   Finally, you cannot make conversion contributions to a Roth IRA to the extent
   that the funds in your Traditional IRA are subject to the annual required
   minimum distribution rule applicable to Traditional IRAs beginning at age
   70 1/2. For the potential effects of violating these rules, see discussion of
   "Additional Taxes and Penalties" and "Excess Contributions" below.

   WITHDRAWALS, PAYMENTS AND TRANSFERS OF FUNDS OUT OF ROTH IRAS

   NO RESTRICTIONS ON WITHDRAWALS. You can withdraw any or all of your funds
   from a Roth IRA at any time; you do not need to wait for a special event like
   retirement. However, these withdrawals may be subject to a withdrawal charge
   as stated in your Certificate. See discussion in Part 6. Also, the withdrawal
   may be taxable to an extent and, even if not taxable, may be subject to tax
   penalty in certain circumstances. See the discussion below under
   "Distributions from Roth IRAs," "Additional Taxes and Penalties" and "Penalty
   Tax on Premature Distributions."

   DISTRIBUTIONS FROM ROTH IRAS

   Distributions include withdrawals from your Certificate, surrender of your
   Certificate and annuity payments from your Certificate. Death benefits are
   also distributions.

   The following distributions from Roth IRAs are free of income tax:

   (1) Rollovers from a Roth IRA to another Roth IRA.

   (2) Direct transfers from a Roth IRA to another Roth IRA (see "Rollovers and
       Direct Transfers" above).

   (3) "Qualified Distributions" from Roth IRAs (see "Qualified Distributions
       from Roth IRAs" below).

   (4) Return of excess contributions (see "Additional Taxes and Penalties" and
       "Excess Contributions" below).

                                       20
<PAGE>

   Qualified Distributions from Roth IRAs

   Distributions from Roth IRAs made because of one of the following four
   qualifying events or reasons are not includable in income, provided a
   specified five-year holding or aging period is met. The qualifying events or
   reasons are (1) you attain age 59 1/2, (2) your death, (3) your disability,
   or (4) a "qualified first-time homebuyer distribution" (as defined in the
   Code). Qualified first-time homebuyer distributions are limited to $10,000
   lifetime in the aggregate from all Roth and Traditional IRAs of the taxpayer.

   Five-Year Holding or Aging Period

   The applicable five-year holding or aging period depends on the type of
   contribution made to the Roth IRA. For Roth IRAs funded by regular
   contributions, or rollover or direct transfer contributions which are not
   directly or indirectly attributable to converted Traditional IRAs, any
   distribution made after the five-taxable year period beginning with the first
   taxable year for which you made a regular contribution to any Roth IRA
   (whether or not the one from which the distribution is being made) meets the
   five-year holding or aging period. The Rollover Roth IRA does not accept
   "regular" contributions. However, it does accept Roth IRA to Roth IRA
   rollovers and direct transfers. If the source of your contribution is
   (indirectly) regular contributions made to another Roth IRA and not
   conversion contributions, the five-year holding or aging period discussed in
   the prior sentence applies to you.

   For Roth IRAs funded directly or indirectly by converted Traditional IRAs,
   the applicable five-year holding period begins with the year of the
   conversion rollover transaction to a Roth IRA.

   Although there is currently no statutory prohibition against commingling
   regular contributions and conversion contributions in any Roth IRA, or
   against commingling conversion contributions made in more than one taxable
   year to Roth IRAs, the IRS strongly encourages individuals to maintain
   separate Roth IRAs for regular contributions and conversion contributions. It
   also strongly encourages individuals to differentiate conversion Roth IRAs by
   conversion year. Under pending legislation which could be enacted with a
   retroactive effective date, aggregation of Roth IRAs by conversion year may
   be required. In the case of a Roth IRA which contains conversion
   contributions and regular contributions, or conversion contributions from
   more than one year, the five-year holding period would be reset to begin with
   the most recent taxable year for which a conversion contribution is made.

   Non-Qualified Distributions from Roth IRAs

   Non-qualified distributions from Roth IRAs are any distributions which do not
   meet the qualifying event and five-year holding or aging period tests
   described above and are potentially taxable as ordinary income. In contrast
   to Traditional IRA distributions, which are assumed to be fully taxable,
   non-qualified distributions receive return-of-investment-first treatment.
   That is, the recipient is taxed only on the difference between the amount of
   the distribution and the amount of Roth IRA contributions (less any
   distributions previously recovered tax free).

   Like Traditional IRAs, taxable distributions from a Roth 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.

   Although the IRS has not yet issued complete guidance on all aspects of Roth
   IRAs, it is highly possible that you will be required to keep your own
   records of regular and conversion contributions to all Roth IRAs in order to
   assure appropriate taxation. An individual making contributions to a Roth IRA
   in any taxable year, or receiving amounts from any Roth IRA may be required
   to file the information with the IRS and retain all income tax returns and
   records pertaining to such contributions until interests in Roth IRAs are
   fully distributed.

   REQUIRED MINIMUM DISTRIBUTIONS AT DEATH

   If you die before annuitization or before the entire amount of the Roth IRA
   has been distributed to you, distributions of your entire interest under the
   Roth IRA must be completed to your designated beneficiary by December 

                                       21
<PAGE>

   31 of the year after your death and are made over the beneficiary's life or
   over a period which does not extend beyond the beneficiary's life expectancy.
   If your surviving spouse is the designated beneficiary, no distributions to a
   beneficiary are required until after the surviving spouse's death.

   TAXATION OF DEATH BENEFIT

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

   ADDITIONAL TAXES AND PENALTIES

   You are subject to additional taxation for using your Roth IRA funds in
   prohibited transactions (as described below). There are also additional taxes
   for making excess contributions and making certain pre-age 59 1/2
   distributions.

   Prohibited Transactions

   A Roth IRA may not be borrowed against or used as collateral for a loan or
   other obligation. If the Roth 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, you may be required to include in
   your Federal gross income for that year an amount equal to the fair market
   value of your Roth IRA Certificate as of the first day of that tax year.
   Also, an early distribution penalty tax of 10% could apply if you have not
   reached age 59 1/2 before the first day of that tax year. See "Penalty Tax on
   Premature Distributions" below.

   EXCESS CONTRIBUTIONS

   Excess contributions to a Roth 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 rollover Roth IRA contributions, "excess contributions" are amounts which
   are not eligible to be rolled over (for example, conversion contributions
   from a Traditional IRA if your adjusted gross income is in excess of $100,000
   in the conversion year).

   As of the date of this prospectus, there is some uncertainty regarding the
   adjustment of excess contributions to Roth IRAs. The rules applicable to
   Traditional IRAs, which may apply, provide that an excess contribution
   ("regular" or rollover) which is withdrawn before the time for filing your
   Federal income tax return for the tax year (including extensions) is not
   includable in income and is not subject to the 10% penalty tax on early
   distributions (discussed below under "Penalty Tax on Premature
   Distributions"), provided any earnings attributable to the excess
   contribution are also withdrawn. The withdrawn earnings on the excess
   contribution, however, could be includable in your gross income for the tax
   year in which the excess contribution from which they arose was made and
   could be subject to the 10% penalty tax.

   As of the date of this prospectus, pending legislation, if enacted, would
   provide that a taxpayer has up until the due date of the Federal income tax
   return for a tax year (including extensions) to correct an excess
   contribution to a Roth IRA by doing a trustee-to-trustee transfer to a
   Traditional IRA of the excess contribution and the applicable earnings, as
   long as no deduction is taken for the contribution. There can be no assurance
   that such pending legislation will be enacted or will not be modified. Please
   consult your tax adviser for information on the status of any legislation
   concerning Roth IRAs.

   PENALTY TAX ON PREMATURE DISTRIBUTIONS

   The taxable portion of distributions from a Roth IRA made before you reach
   age 59 1/2 will be subject to an additional 10% Federal income tax penalty
   unless one of the following exceptions applies. There are exceptions for:

   o   Your death,

   o   Your disability,

   o   Distributions used to pay certain extraordinary medical expenses,

   o   Distributions used to pay medical insurance premiums for certain
       unemployed individuals,

                                       22
<PAGE>

   o   Substantially equal payments made at least annually over your life (or
       your life expectancy), or over the lives of you and your beneficiary (or
       your joint life expectancies) using an IRS-approved distribution method,

   o   "Qualified first-time homebuyer distributions" as defined in the Code,
       and

   o   Distributions used to pay specified higher education expenses as defined
       in the Code.

   Under legislation pending as of the date of this prospectus, if amounts
   converted from a Traditional IRA to a Roth IRA are withdrawn in the five-year
   period beginning with the year of conversion, to the extent attributable to
   amounts that were includable in income due to the conversion transaction, the
   amount withdrawn from the Roth IRA would be subject to the 10% early
   withdrawal penalty, EVEN IF THE AMOUNT WITHDRAWN FROM THE ROTH IRA IS NOT
   INCLUDABLE IN INCOME BECAUSE OF THE RECOVERY-OF-INVESTMENT FIRST RULE.
   However, if the recipient is eligible for one of the penalty exceptions
   described above (e.g., being age 59 1/2 or older) no penalty will apply.

   Such pending legislation also provides that an additional 10% penalty
   applies, apparently without exception, to withdrawals allocable to 1998
   conversion transactions before the five-year exclusion date, in order to
   recapture the benefit of the prorated inclusion of Traditional IRA conversion
   income over the four-year period. See "Contributions to Roth IRAs" and
   "Conversion Contributions to Roth IRAs" above. It is not known whether this
   legislation will be enacted in its current form, but it may be retroactive to
   January 1, 1998.

   Because Roth IRAs have only been recently approved, you should consult with
   your tax adviser as to whether they are an appropriate investment vehicle for
   you.

   FEDERAL AND STATE INCOME TAX WITHHOLDING

   Equitable Life is required to withhold Federal income tax from Traditional
   IRA distributions and the taxable portion of payments from annuity contracts,
   unless the recipient elects not to be subject to income tax withholding.
   Withholding may also apply to taxable amounts paid under a free look or
   cancellation. No withholding is required on distributions which are not
   taxable (for example, a direct transfer from one Roth IRA to another Roth IRA
   you own). In the case of distributions from a Roth IRA, we may not be able to
   calculate the portion of the distribution (if any) subject to tax. We may be
   required to withhold on the gross amount of the distribution unless you elect
   out of withholding as described below.

   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. See your tax adviser if you think you may be affected by such
   rules.

   Any income tax withheld is a credit against your income tax liability. 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. 

                                       23
<PAGE>

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

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

   IMPACT OF TAXES TO EQUITABLE LIFE

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

   TRANSFERS AMONG INVESTMENT OPTIONS

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

   TAX CHANGES

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

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

                                       24
<PAGE>

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

                       STATEMENT OF ADDITIONAL INFORMATION
                                TABLE OF CONTENTS

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

                                                                      PAGE
                                                                      ----

Part 1:   Minimum Distribution Withdrawals - Traditional 
          IRA Certificates                                              2

Part 2:   Accumulation Unit Values                                      2

Part 3:   Annuity Unit Values                                           2

Part 4:   Custodian and Independent Accountants                         3

Part 5:   Alliance Money Market Fund Yield Information                  3

Part 6:   Long-Term Market Trends                                       4

Part 7:   Financial Statements                                          6




     HOW TO OBTAIN ROLLOVER IRA STATEMENT OF ADDITIONAL INFORMATION FOR 
     SEPARATE ACCOUNT NO. 49

           Send this request form to:
                    Equitable Life
                    Income Management Group
                    P.O. Box 1547
                    Secaucus, NJ 07096-1547


Please send me a Rollover IRA SAI dated May 1, 1997 as supplemented on December
31, 1997 for the Rollover IRA and Choice Income Plan Prospectus dated October
16, 1996 as supplemented on May 1, 1997 and December 31, 1997:

         |_| SAI and SAI Supplement         |_| SAI Supplement only



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


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


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


EDI-98-2 IRA


                                       25


<PAGE>

                      SUPPLEMENT DATED DECEMBER 31, 1997 TO
                ACCUMULATOR(SM) PROSPECTUS DATED OCTOBER 16, 1996,
                    AS PREVIOUSLY SUPPLEMENTED ON MAY 1, 1997

This supplement dated December 31, 1997, updates certain information in the
Accumulator prospectus dated October 16, 1996, as previously supplemented on May
1, 1997, of The Equitable Life Assurance Society of the United States (EQUITABLE
LIFE). You should read this supplement in conjunction with the prospectus and
May 1, 1997 supplement. You should keep the supplements and the prospectus for
future reference. We have filed with the Securities and Exchange Commission
(SEC) a supplement dated December 31, 1997 to our statement of additional
information (SAI) dated May 1, 1997. If you do not presently have a copy of the
prospectus and May 1, 1997 supplement, you may obtain additional copies, as well
as copies of the SAI and SAI supplement, 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 or SAI
supplement, you may mail in the SAI request form located at the end of this
supplement. The SAI and SAI supplement have been incorporated by reference into
this supplement.

In this supplement, each section of the prospectus and/or May 1, 1997 supplement
in which a change has been made is identified and the number of each page on
which a change occurs is also noted. Special terms used in this supplement have
the same meaning as in the prospectus and May 1, 1997 supplement, unless
otherwise noted.

ON THE FIRST PAGE OF THE MAY 1, 1997 SUPPLEMENT WHERE PROSPECTUS COVER PAGE
REVISIONS ARE NOTED:

   THE SECOND SENTENCE IN THE FIRST PARAGRAPH IS REPLACED BY THE FOLLOWING
   SENTENCE:

   These Investment Options include 19 variable investment funds (INVESTMENT
   FUNDS) and each GUARANTEE PERIOD in the GUARANTEED PERIOD ACCOUNT.

   THE INVESTMENT FUNDS CHART IS REPLACED BY THE FOLLOWING CHART:

                                INVESTMENT FUNDS
- --------------------------------------------------------------------------------

o Alliance Money Market                 o JPM Core Bond                         
o Alliance High Yield                   o Lazard Large Cap Value                
o Alliance Common Stock                 o Lazard Small Cap Value                
o Alliance Aggressive Stock             o MFS Research                          
o Alliance Small Cap Growth             o MFS Emerging Growth Companies         
o Alliance Growth Investors             o Morgan Stanley Emerging Markets Equity
o Alliance Global                       o EQ/Putnam Growth & Income Value       
o BT Equity 500 Index                   o EQ/Putnam Investors Growth            
o BT Small Company Index                o EQ/Putnam International Equity        
o BT International Equity Index

   FOLLOWING THE INVESTMENT FUNDS CHART, THE SENTENCE ADDED TO THE END OF THE
   FIFTH PARAGRAPH IS REPLACED BY THE FOLLOWING SENTENCE:

   The Guarantee Periods currently available have Expiration Dates of February
   15 in years 1999 through 2008.

THROUGHOUT THE PROSPECTUS AND SUPPLEMENTS 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. Accumulator is a
   service mark of The Equitable Life Assurance Society of the United States.

EDI-98-1 ACC

<PAGE>

PAGES 3 AND 4 OF THE MAY 1, 1997 SUPPLEMENT ARE REPLACED BY THE FOLLOWING
INFORMATION:

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

<TABLE>
<CAPTION>
                                                                                             COMBINED        GMDB
                                                                                             GMDB/GMIB       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%

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>

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

                                       2
<PAGE>

   HR TRUST AND EQ 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>  
   HR TRUST
   Alliance Money Market(5)                            0.35%                0.25%                0.04%            0.64%
   Alliance High Yield(5)                              0.60%                0.25%                0.06%            0.91%
   Alliance Common Stock(5)                            0.38%                0.25%                0.03%            0.66%
   Alliance Aggressive Stock(5)                        0.55%                0.25%                0.03%            0.83%
   Alliance Small Cap Growth(5)                        0.90%                0.25%(7)             0.10%            1.20%(7)
   Alliance Growth Investors(5)                        0.53%                0.25%                0.06%            0.84%
   Alliance Global(5)                                  0.65%                0.25%                0.08%            0.98%

   EQ TRUST
   BT Equity 500 Index(6)                              0.25%                0.25%                0.05%            0.55%
   BT Small Company Index(6)                           0.25%                0.25%                0.10%            0.60%
   BT International Equity Index(6)                    0.35%                0.25%                0.20%            0.80%
   JPM Core Bond(6)                                    0.45%                0.25%                0.10%            0.80%
   Lazard Large Cap Value(6)                           0.55%                0.25%                0.10%            0.90%
   Lazard Small Cap Value(6)                           0.80%                0.25%                0.15%            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%
   Morgan Stanley Emerging Markets Equity(6)           1.15%                0.25%                0.35%            1.75%
   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%
</TABLE>
- ------------------------
Notes:

(4) The Class IB shares of EQ Trust and HR Trust are subject to fees imposed
    under distribution plans (herein, the "Rule 12b-1 Plans") adopted by EQ
    Trust and HR Trust pursuant to Rule 12b-1 under the Investment Company Act
    of 1940, as amended. The Rule 12b-1 Plans provide that EQ Trust and HR
    Trust, on behalf of each Portfolio, may pay annually up to 0.25% of the
    average daily net assets of a Portfolio attributable to its Class IB shares
    in respect of activities primarily intended to result in the sale of the
    Class IB shares. The 12b-1 fee will not be increased for the life of the
    Certificates.
(5) 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 1997 as this Portfolio
    commenced operations on May 1, 1997 (see footnote 7). The investment
    management and advisory fees 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 management and advisory fees, however,
    cannot be increased without a vote of that Portfolio's shareholders. The
    other direct operating expenses will also fluctuate from year to year
    depending on actual expenses. See "HR Trust Charges to Portfolios" in Part
    6.
(6) The EQ Trust Portfolios had no operations prior to May 1, 1997. Therefore,
    the amounts shown for "Other Expenses" for these Portfolios are estimated.
    The MFS Research, MFS Emerging Growth Companies, EQ/Putnam Growth & Income
    Value, EQ/Putnam Investors Growth and EQ/Putnam International Equity
    Portfolios of EQ Trust commenced operations on May 1, 1997. The Morgan
    Stanley Emerging Markets Equity Portfolio commenced operations on August 20,
    1997 (and is offered under this prospectus supplement as of December 31,
    1997). The BT Equity 500 Index, BT Small Company Index, BT International
    Equity Index, JPM Core Bond, Lazard Large Cap Value, and Lazard Small Cap
    Value Portfolios commenced operations on December 31, 1997. The maximum
    investment management and advisory fees for each EQ Trust Portfolio cannot
    be increased without a vote of that Portfolio's shareholders. The amounts
    shown as "Other Expenses" will fluctuate from year to year depending on
    actual expenses but, pursuant to agreement, cannot together with other fees
    exceed total annual expense limitations (which are the respective amounts
    shown in the "Total Annual Expenses" column). Absent the expense limitation,
    we estimate that the other expenses for 1998 for each Portfolio would be
    0.285% for BT Equity 500 Index; 0.231% for BT Small Company Index; 0.472%
    for BT International Equity Index; 0.411% for JPM Core Bond; 0.285% for
    Lazard Large Cap Value; 0.231% for Lazard Small Cap Value; 0.234% for MFS
    Research; 0.242% for MFS Emerging Growth Companies; 0.461% for Morgan
    Stanley Emerging Markets Equity; 0.262% for EQ/Putnam Growth & Income Value;
    0.273% for EQ/Putnam Investors Growth; and 0.459% for EQ/Putnam
    International Equity. See "EQ Trust Charges to Portfolios" in Part 6.
(7) Equitable Distributors Inc. (EDI) has agreed to waive the 0.25% 12b-1 fee to
    the extent necessary to limit annual expenses for the Alliance Small Cap
    Growth Portfolio to 1.20% of the average daily net assets of that Portfolio
    as set forth above. This agreement may be modified by EDI and HR Trust at
    any time, and there can be no assurance that the 12b-1 fee will not be
    restored to 0.25% in the future. Absent the fee waiver, we estimate that the
    annual expenses for 1997 for the Alliance Small Cap Growth Portfolio would
    have been 1.21%.

                                       3
<PAGE>

ON PAGE 5 OF THE MAY 1, 1997 SUPPLEMENT UNDER "EXAMPLES" ADD THE FOLLOWING
INFORMATION TO THE EXAMPLES FOR THE "COMBINED GMDB/GMIB BENEFIT ELECTION" UNDER
EQ TRUST:

<TABLE>
<CAPTION>
                                      1 YEAR    3 YEARS    5 YEARS   10 YEARS      1 YEAR     3 YEARS    5 YEARS   10 YEARS
                                      ------    -------    -------   --------      ------     -------    -------   --------

<S>                                  <C>       <C>           <C>        <C>        <C>        <C>          <C>        <C>
   BT Equity 500 Index               $87.77    $114.59       --         --         $22.54     $69.95       --         --
   BT Small Company Index             88.26     116.09       --         --          23.03      71.45       --         --
   BT International Equity Index      90.25     122.09       --         --          25.02      77.45       --         --
   JPM Core Bond                      90.25     122.09       --         --          25.02      77.45       --         --
   Lazard Large Cap Value             91.25     125.09       --         --          26.02      80.45       --         --
   Lazard Small Cap Value             94.23     134.03       --         --          29.00      89.39       --         --
   Morgan Stanley Emerging
      Markets Equity                  99.70     150.28       --         --          34.47     105.65       --         --
</TABLE>

ON PAGE 6 OF THE MAY 1, 1997 SUPPLEMENT ADD THE FOLLOWING INFORMATION TO THE
EXAMPLES FOR THE "GMDB ONLY BENEFIT ELECTION" UNDER EQ TRUST:

<TABLE>
<CAPTION>
                                      1 YEAR    3 YEARS    5 YEARS   10 YEARS      1 YEAR     3 YEARS    5 YEARS   10 YEARS
                                      ------    -------    -------   --------      ------     -------    -------   --------
<S>                                  <C>       <C>           <C>        <C>        <C>        <C>          <C>        <C>
   BT Equity 500 Index               $87.77    $109.28       --         --         $19.89     $61.65       --         --
   BT Small Company Index             88.26     110.78       --         --          20.38      63.16       --         --
   BT International Equity Index      90.25     116.80       --         --          22.37      69.18       --         --
   JPM Core Bond                      90.25     116.80       --         --          22.37      69.18       --         --
   Lazard Large Cap Value             91.25     119.81       --         --          23.37      72.18       --         --
   Lazard Small Cap Value             94.23     128.77       --         --          26.35      81.15       --         --
   Morgan Stanley Emerging
      Markets Equity                  99.70     145.07       --         --          31.82      97.45       --         --
</TABLE>

ON PAGE 6 OF THE MAY 1, 1997 SUPPLEMENT REPLACE THE INFORMATION UNDER "CONDENSED
FINANCIAL INFORMATION" WITH THE FOLLOWING 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 of the periods shown. No Accumulation Unit
   Values are shown for Alliance Small Cap Growth, and the Investment Funds
   investing in Class IB shares of EQ Trust Portfolios as such Funds were first
   offered in 1997.

<TABLE>
<CAPTION>
                                                               LAST BUSINESS DAY OF
                                    ------------------------------------------------------------------------
                                    OCTOBER 16, 1996               DECEMBER 1996               NOVEMBER 1997
                                    ----------------               -------------               -------------
<S>                                     <C>                          <C>                         <C>      
   Alliance Money Market                24.472785                    24.675315                   25.548659
   Alliance High Yield                  25.466366                    26.090042                   30.064454
   Alliance Common Stock               143.741180                   151.232750                  185.879312
   Alliance Aggressive Stock            65.166142                    65.534670                   72.347208
   Alliance Growth Investors            25.496401                    26.148649                   29.785785
   Alliance Global                      24.381648                    25.118937                   27.260512
</TABLE>

                                       4
<PAGE>

ON PAGE 7 OF THE MAY 1, 1997 SUPPLEMENT

   UNDER REVISIONS FOR "EQUITABLE LIFE" 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 the Holding
   Company is AXA-UAP (AXA). As of September 30, 1997, AXA beneficially owned
   59.0% of the outstanding common stock of the Holding Company. 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 related financial service companies.

   Equitable Life, the Holding Company and their subsidiaries managed
   approximately $272.7 billion of assets as of September 30, 1997.

   UNDER "EQ TRUST'S MANAGER AND ADVISERS" INSERT THE FOLLOWING SENTENCE AT THE
   END OF THE THIRD PARAGRAPH:

   EQ Financial has also entered into an investment advisory agreement with
   Bankers Trust Company, who serves as adviser to the BT Equity 500 Index, BT
   Small Company Index, and BT International Equity Index Portfolios; J.P.
   Morgan Investment Management Inc., adviser to the JPM Core Bond Portfolio;
   Lazard Asset Management, adviser to the Lazard Large Cap Value and Lazard
   Small Cap Value Portfolios; and Morgan Stanley Asset Management Inc., adviser
   to the Morgan Stanley Emerging Markets Equity Portfolio.

   UNDER THE REVISED HEADING "HR TRUST'S INVESTMENT ADVISOR," REPLACE THE
   SENTENCE WITH THE FOLLOWING SENTENCE:

   On September 30, 1997, Alliance was managing approximately $217.3 billion in
   assets.

ON PAGE 8 OF THE MAY 1, 1997 SUPPLEMENT, AND ON PAGE 12 OF THE PROSPECTUS UNDER
"INVESTMENT POLICIES AND OBJECTIVES OF TRUST'S PORTFOLIOS" REPLACE THE SECTION
WITH THE FOLLOWING INFORMATION:

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

<TABLE>
<CAPTION>
       HR TRUST PORTFOLIO                    INVESTMENT POLICY                          OBJECTIVE
       ------------------                    -----------------                          ---------
<S>                                  <C>                                     <C> 
       Alliance Money Market         Primarily high-quality U.S.             High level of current income while
                                     dollar-denominated money market         preserving assets and maintaining
                                     instruments.                            liquidity

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

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

                                       5
<PAGE>

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

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

       Alliance Growth Investors     Diversified mix of publicly traded      High total return consistent with
                                     equity and fixed-income securities,     the adviser's determination of
                                     including at times common stocks        reasonable risk
                                     issued by intermediate - and
                                     small-sized companies and at times
                                     lower-quality fixed-income securities
                                     commonly known as "junk bonds."

       Alliance Global               Primarily equity securities of          Long-term growth of capital
                                     non-United States as well as United
                                     States companies.

       EQ TRUST PORTFOLIO
       ------------------

       BT Equity 500 Index           Invest in a statistically selected      Replicate as closely as possible
                                     sample of the 500 stocks included in    (before the deduction of Portfolio
                                     the Standard & Poor's 500 Composite     expenses) the total return of the
                                     Stock Price Index ("S&P 500").          S&P 500

       BT Small Company Index        Invest in a statistically selected      Replicate as closely as possible 
                                     sample of the 2,000 stocks included     (before the deduction of Portfolio 
                                     in the Russell 2000 Small Stock Index   expenses) the total return of the
                                     ("Russell 2000").                       Russell 2000

       BT International Equity       Invest in a statistically selected      Replicate as closely as possible
           Index                     sample of the securities of companies   (before the deduction of Portfolio
                                     included in the Morgan Stanley          expenses) the total return of the
                                     Capital International Europe,           EAFE
                                     Australia, Far East Index ("EAFE"),
                                     although not all companies within a 
                                     country will be represented in the 
                                     Portfolio at the same time.
</TABLE>

                                       6
<PAGE>

<TABLE>
<CAPTION>
       EQ TRUST PORTFOLIO
       ------------------
<S>                                  <C>                                     <C> 
       JPM Core Bond                 Under normal circumstances, all of      High total return consistent with
                                     the Portfolio's assets will, at the     moderate risk of capital and
                                     time of purchase, consist of            maintenance of liquidity
                                     investment grade fixed-income
                                     securities rated BBB or better by
                                     Standard & Poor's or Baa or better by
                                     Moody's Investors Services, Inc. or
                                     unrated securities of comparable
                                     quality.

       Lazard Large Cap Value        Primarily equity securities of United   Capital appreciation
                                     States companies with relatively
                                     large market capitalizations (i.e.,
                                     companies having market
                                     capitalizations of greater than $1
                                     billion) that the Portfolio adviser
                                     considers to be inexpensively priced
                                     and financially productive.

       Lazard Small Cap Value        Primarily equity securities of United   Capital appreciation
                                     States companies with small market
                                     capitalizations (i.e., companies
                                     having market capitalizations of $1
                                     billion or less) that the Portfolio
                                     adviser considers inexpensively
                                     priced and financially productive.

       MFS Research                  A substantial portion of assets         Long-term growth of capital and
                                     invested in common stock or             future income
                                     securities convertible into common
                                     stock of 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    Long-term growth of capital
       Companies                     assets under 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.

       Morgan Stanley Emerging       Primarily equity securities of          Long-term capital appreciation
       Markets Equity                emerging market country issuers with
                                     a focus on those in which the 
                                     Portfolio's adviser believes the 
                                     economies are developing strongly and 
                                     in which the markets are becoming more 
                                     sophisticated.

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

                                       7
<PAGE>

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

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

ON PAGE 20 OF THE PROSPECTUS UNDER  THE HEADING "METHODS OF PAYMENT" INSERT 
THE FOLLOWING SUB-SECTION AFTER THE LAST PARAGRAPH OF THE SECTION:

   Automatic Investment Program
   Our Automatic Investment Program (AIP) provides for a specified amount to be
   automatically deducted from a bank checking account, bank money market
   account, or credit union checking account and to be contributed as a
   subsequent contribution into an Accumulator Certificate on a monthly or
   quarterly basis. The minimum amount that will be deducted is $100 monthly and
   $300 quarterly. AIP subsequent contributions may be made to any Investment
   Option available under your Certificate. You may elect AIP by properly
   completing the appropriate form, which is available from your agent, and
   returning it to our Processing Office. You elect which day of the month
   (other than the 29th, 30th or 31st) you wish to have your bank account
   debited. That date, or the next Business Day if that day is a non-Business
   Day, will be the Transaction Date.

   You may cancel AIP at any time by notifying our Processing Office in writing
   at least two business day prior to the next scheduled transaction. Equitable
   Life is not responsible for any debits made to your account prior to the time
   written notice of revocation is received at our Processing Office.

ON PAGE 23 OF THE PROSPECTUS BEFORE THE "WITHDRAWAL OPTIONS" SECTION INSERT THE
FOLLOWING INFORMATION:

   REBALANCING

   We currently offer a rebalancing program under which you authorize us to
   automatically transfer your Annuity Account Value among the Investment Funds
   selected by you in order to maintain a particular percentage allocation
   (which you specify) in such Investment Funds. Such percentages must be in
   whole numbers. You select the period of time at the end of which transfers
   will take place. The period of time may be quarterly, semi-annually, or
   annually on a Contract Year basis on the same day of the month as the
   Contract Date (other than the 29th, 30th or 31st). The Annuity Account Value
   allocated to each selected Investment Fund will grow or decline in value at
   different rates during each time period. Rebalancing automatically
   reallocates the Annuity Account Value in the chosen Investment Funds at the
   end of each period to the specified allocation percentages. Rebalancing is
   intended to transfer specified portions of the Annuity Account Value from
   those chosen Investment Funds that have increased in value to those chosen
   Investment Funds that have declined in value. The transfers to and from each
   chosen Investment Fund will be made at the Accumulation Unit Value next
   computed after the Transaction Date. Rebalancing is not available for amounts
   in the Guaranteed Period Account.

   Rebalancing does not assure a profit or protect against a loss in declining
   markets and should be periodically reviewed as your needs may change. You may
   want to discuss the rebalancing program with your financial adviser before
   electing such program.

   You may elect the rebalancing program at any time by properly completing the
   appropriate form, which is available from your registered representative or
   our Processing Office.

                                       8
<PAGE>

   You may change your rebalancing allocation percentages or cancel this program
   at any time by submitting a request in a form satisfactory to us. Such
   request must be received at our Processing Office at least seven days before
   the next scheduled rebalancing date. A transfer request from you while the
   rebalancing program is in effect will cancel the rebalancing program.

   Rebalancing may not be elected if a Dollar Cost Averaging program (described
   on page 22 of the prospectus) is in effect.

ON PAGES 12 AND 13 OF THE MAY 1, 1997 SUPPLEMENT UNDER "EQ TRUST CHARGES TO
PORTFOLIOS"

   ADD THE FOLLOWING INFORMATION TO THE TABLE:

                                              AVERAGE DAILY NET ASSETS
                                              ------------------------
   BT Equity 500 Index                                  0.25%
   BT Small Company Index                               0.25%
   BT International Equity Index                        0.35%
   JPM Core Bond                                        0.45%
   Lazard Large Cap Value                               0.55%
   Lazard Small Cap Value                               0.80%
   Morgan Stanley Emerging Markets Equity               1.15%

   ADD THE FOLLOWING SENTENCE TO THE END OF THE PARAGRAPH WHICH FOLLOWS THE
   ABOVE TABLE:

   EQ Financial has also agreed to waive or limit its fees and to assume other
   expenses so that the total operating expenses of each Portfolio are limited
   to: 0.55% of the respective average daily net assets of the BT Equity 500
   Index Portfolio; 0.60% for the BT Small Company Index Portfolio; 0.80% for
   the BT International Equity Index and JPM Core Bond Portfolios; 0.90% for the
   Lazard Large Cap Portfolio; 1.20% for the Lazard Small Cap Value Portfolio;
   and 1.75% for the Morgan Stanley Emerging Markets Equity Portfolio.

                                       9
<PAGE>

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


                                                                            PAGE
                                                                            ----

Part 1:           Accumulation Unit Values                                    2

Part 2:           Annuity Unit Values                                         2

Part 3:           Custodian and Independent Accountants                       3

Part 4:           Alliance Money Market Fund Yield Information                3

Part 5:           Long-Term Market Trends                                     4

Part 6:           Financial Statements                                        6


        HOW TO OBTAIN AN ACCUMULATOR STATEMENT OF ADDITIONAL INFORMATION
                          FOR SEPARATE ACCOUNT NO. 49

                           Send this request form to:
                                 Equitable Life
                                 Income Management Group
                                 P.O. Box 1547
                                 Secaucus, NJ 07096-1547


Please send me an Accumulator SAI dated May 1, 1997 as supplemented on December
31, 1997 for the Accumulator Prospectus dated October 16, 1996 as supplemented
on May 1, 1997 and December 31, 1997:

         |_| SAI and Supplement             |_| Supplement only


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

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

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

                                       10

EDI-98-IACC

<PAGE>



                      EQUITABLE ACCUMULATOR(SM) (IRA AND NQ)
                       STATEMENT OF ADDITIONAL INFORMATION
                                DECEMBER 31, 1997
                              ---------------------


                            COMBINATION VARIABLE AND
                       FIXED DEFERRED ANNUITY CERTIFICATES

                               FUNDED THROUGH THE
                   INVESTMENT FUNDS OF SEPARATE ACCOUNT NO. 49
<TABLE>
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                       <C>                                       <C>
o  Alliance Money Market                  o  BT Equity 500 Index                    o  MFS Research
o  Alliance High Yield                    o  BT Small Company Index                 o  MFS Emerging Growth Companies
o  Alliance Common Stock                  o  BT International Equity Index          o  Morgan Stanley Emerging Markets Equity
o  Alliance Aggressive Stock              o  JPM Core Bond                          o  EQ/Putnam Growth & Income Value
o  Alliance Small Cap Growth              o  Lazard Large Cap Value                 o  EQ/Putnam Investors Growth
                                          o  Lazard Small Cap Value                 o  EQ/Putnam International Equity
</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  for the
Equitable  Accumulator,  dated  December 31, 1997.  Definitions of special terms
used in the SAI are found in the prospectus.

A copy of the  prospectus is available  free of charge by writing the Processing
Office, by calling  1-800-789-7771,  toll-free, or by contacting your Registered
Representative.

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





- --------------------------------------------------------------------------------
This SAI dated December 31, 1997 is a revision of Equitable Life's SAI dated May
1, 1997 for the Equitable  Accumulator  (IRA and NQ)  Certificates  and reflects
limited  changes to the  information  provided in the May SAI. The  Certificates
were first offered on May 1, 1997. For  convenience,  in lieu of a supplement to
the May SAI, the SAI has been reprinted in its entirety.
- --------------------------------------------------------------------------------

    Copyright 1997 The Equitable Life Assurance Society of the United States,
                           New York, New York 10104.
              All rights reserved. Accumulator is a service mark of
           The Equitable Life Assurance Society of the United States.

(EDISAI)


<PAGE>

- --------------------------------------------------------------------------------
PART 1 -- MINIMUM DISTRIBUTION WITHDRAWALS -- TRADITIONAL 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  Traditional 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/b) - c
  
where:

(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 and
     administration  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 each
Fund's  respective  effective date (as shown in the prospectus) 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 or period  certain).
If the

                                       2

<PAGE>


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 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 of Equitable Life at December 31, 1996 and
1995 and for each of the three years ended  December  31, 1996  included in this
SAI have been so included in  reliance on the reports of Price  Waterhouse  LLP,
independent  accountants,  given on the  authority  of such firm as  experts  in
accounting and auditing.

- --------------------------------------------------------------------------------
PART 5 -- ALLIANCE MONEY MARKET FUND YIELD INFORMATION

The Alliance  Money  Market Fund  calculates  yield  information  for  seven-day
periods.  The seven-day  current yield  calculation  is based on a  hypothetical
Certificate  with one  Accumulation  Unit at the  beginning  of the  period.  To
determine the seven-day rate of return,  the net change in the Accumulation Unit
Value is computed by subtracting the Accumulation Unit Value at the beginning of
the period from an Accumulation Unit Value, exclusive of capital changes, at the
end of the period.

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

The  adjusted  net  change is  divided  by the  Accumulation  Unit  Value at the
beginning of the period to obtain the adjusted base period rate of return.  This
seven-day  adjusted base period return is then multiplied by 365/7 to produce an
annualized  seven-day current yield figure carried to the nearest  one-hundredth
of one percent.

The effective yield is obtained by modifying the current yield to give effect to
the  compounding  nature of the Alliance  Money Market  Fund's  investments,  as
follows:  the  unannualized  adjusted base period return is compounded by adding
one to the adjusted base period return,  raising the sum to a power equal to 365
divided by 7, and subtracting one from the result, i.e., effective yield = (base
period  return + 1 )365/7  - 1. The  Alliance  Money  Market  Fund  yields  will
fluctuate  daily.  Accordingly,  yields for any given period are not necessarily
representative of future results.  In addition,  the value of Accumulation Units
of the Alliance Money Market Fund will fluctuate and not remain constant.

The  Alliance  Money  Market Fund yields  reflect  charges that are not normally
reflected in the yields of other  investments  and  therefore  may be lower when
compared  with yields of other  investments.  Alliance  Money Market Fund yields
should not be compared to the return on fixed rate  investments  which guarantee
rates of interest for  specified  periods,  such as the Guarantee  Periods.  Nor
should the yield be compared to the yield of money market  funds made  available
to the general public.

Because the Equitable Accumulator  Certificates described in the prospectus were
offered for the first time in 1997, no yield information is presented.

                                       3

<PAGE>


- --------------------------------------------------------------------------------
PART 6 -- LONG-TERM MARKET TRENDS

As a tool for  understanding  how  different  investment  strategies  may affect
long-term  results,  it may be useful to  consider  the  historical  returns  on
different types of assets. The following charts present historical return trends
for various types of securities.  The information presented,  while not directly
related  to  the  performance  of the  Investment  Funds,  helps  to  provide  a
perspective on the potential  returns of different  asset classes over different
periods of time.  By  combining  this  information  with  knowledge  of your own
financial  needs  (e.g.,  the length of time until you  retire,  your  financial
requirements at retirement), you may be able to better determine how you wish to
allocate contributions among the Investment Funds.

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

                  Growth of $1 Invested on January 1, 1956
                     (Values are as of last business day)

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

              S&P 500
              TOTAL       U.S.
              RETURN      INFLATION
              ------      ---------
              INDEX       VALUE
              ------      ---------
Dec 1956      1.07        1.03
Dec 1957      0.95        1.06
Dec 1958      1.36        1.08
Dec 1959      1.53        1.09
Dec 1960      1.53        1.11
Dec 1961      1.95        1.12
Dec 1962      1.78        1.13
Dec 1963      2.18        1.15
Dec 1964      2.54        1.16
Dec 1965      2.86        1.19
Dec 1966      2.57        1.23
Dec 1967      3.18        1.26
Dec 1968      3.34        1.32
Dec 1969      3.24        1.40
Dec 1970      3.37        1.48
Dec 1971      3.85        1.53
Dec 1972      4.58        1.58
Dec 1973      3.91        1.72
Dec 1974      2.87        1.83
Dec 1975      3.94        2.07
Dec 1976      4.88        2.17
Dec 1977      4.53        2.31
Dec 1978      4.83        2.52
Dec 1979      5.72        2.86
Dec 1980      7.57        3.21
Dec 1981      7.20        3.50
Dec 1982      8.74        3.64
Dec 1983     10.71        3.77
Dec 1984     11.38        3.92
Dec 1985     15.04        4.07
Dec 1986     17.81        4.12
Dec 1987     18.75        4.30
Dec 1988     21.90        4.49
Dec 1989     28.79        4.70
Dec 1990     27.88        4.99
Dec 1991     36.40        5.14
Dec 1992     39.19        5.29
Dec 1993     43.10        5.43
Dec 1994     43.67        5.58
Dec 1995     60.01        5.72
Dec 1996     73.86        5.92

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

                     [END OF GRAPHICALLY REPRESENTED DATA]

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

Black dots = Intermediate-Term Govt. Bonds
White dots = Common Stocks

                      [END OF GRAPHICALLY REPRESENTED DATA]

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

                                       4

<PAGE>


<TABLE>
<CAPTION>

- -------------------------------------------------------------------------------------------------------------------------------
                                                             MARKET TRENDS:
                                                  ILLUSTRATIVE ANNUAL RATES OF RETURN
- -------------------------------------------------------------------------------------------------------------------------------
                                                                     LONG-TERM    INTERMEDIATE-      U.S.
FOR THE FOLLOWING PERIODS               COMMON        LONG-TERM      CORPORATE        TERM         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,(TM) Ibbotson Associates, Inc., Chicago. All rights reserved.

COMMON  STOCKS (S&P 500) -- Standard and Poor's  Composite  Index,  an unmanaged
weighted  index of the  stock  performance  of 500  industrial,  transportation,
utility and financial companies.

LONG-TERM  GOVERNMENT BONDS -- Measured using a one-bond  portfolio  constructed
each year  containing a bond with  approximately  a  twenty-year  maturity and a
reasonably current coupon.

LONG-TERM  CORPORATE  BONDS  -- For the  period  1969-1996,  represented  by the
Salomon  Brothers  Long-Term,  High-Grade  Corporate Bond Index;  for the period
1946-1968,  the Salomon  Brothers  Index was backdated  using  Salomon  Brothers
monthly  yield data and a methodology  similar to that used by Salomon  Brothers
for  1969-1996;  for the period  1927-1945,  the  Standard  and  Poor's  monthly
High-Grade Corporate Composite yield data were used, assuming a 4 percent coupon
and a twenty-year maturity.

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

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

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

- --------------------------------------------------------------------------------
PART 7 -- KEY FACTORS IN RETIREMENT PLANNING

INTRODUCTION

The Equitable  Accumulator is available to help meet the  retirement  income and
investment needs of individuals.  In assessing these retirement  needs, some key
factors need to be  addressed:  (1) the impact of inflation on fixed  retirement
incomes;  (2) the importance of planning early for retirement;  (3) the benefits
of tax deferral;  (4) the selection of an appropriate  investment strategy;  and
(5) the benefit of annuitization. Each of these factors is addressed below.

Unless otherwise noted, all of the following presentations use an assumed annual
rate  of  return  of 7.5%  compounded  annually.  This  rate  of  return  is for
illustrative  purposes  only and is not  intended  to  represent  an expected or
guaranteed rate of return for any investment vehicle.

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

All  earnings in these  presentations  are assumed to  accumulate  tax  deferred
unless  otherwise  noted.  Most programs  designed for retirement  savings offer
tax deferral.  Monies are taxed upon  withdrawal and a 10% penalty tax may apply
to  premature   withdrawals.   Certain   retirement   programs   prohibit  early
withdrawals.  See "Part 7: Tax Aspects of the  Certificates"  of the prospectus.
Where taxes are taken into consideration in these presentations,  a 28% tax rate
is assumed.

The source of the data used by us to compile  the  charts  which  appear in this
section  (other  than  charts 1, 2, 3, 4 and 7) is  Ibbotson  Associates,  Inc.,
Chicago,  Stocks,  Bonds,  Bills and  Inflation  1997  Yearbook.(TM)  All rights
reserved.

                                       5

<PAGE>


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.

                                    CHART 3

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

                          30 .................  $414,551
                          40 .................  $182,691
                          50 .................  $ 70,193
             GRAY - Age 30    WHITE - Age 40     BLACK - Age 50

                      [END OF GRAPHICALLY REPRESENTED DATA]

In Table 1, the impact of starting early is demonstrated in another format.  For
example,  if an  individual  invests $300  monthly,  he or she would  accumulate
$387,193 in thirty years under our assumptions.  In contrast, if that individual
invested the same $300 per month for 15 years,  he or she would  accumulate only
$97,804 under our assumptions.

                           TABLE 1
- -------------------------------------------------------------
 MONTHLY
 CONTRI-     YEAR      YEAR      YEAR      YEAR      YEAR
  BUTION      10        15        20        25        30
- -------------------------------------------------------------
   $  20    $  3,532  $  6,520 $  10,811 $  16,970 $  25,813
      50       8,829    16,301    27,027    42,425    64,532
     100      17,659    32,601    54,053    84,851   129,064
     200      35,317    65,202   108,107   169,701   258,129
     300      52,976    97,804   162,160   254,552   387,193
- -------------------------------------------------------------

Chart 4 presents an additional  way to  demonstrate  the  significant  impact of
starting to make  contributions  to a  retirement  program  earlier  rather than
later. It

                                       6

<PAGE>

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  pretax  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:]

                                    START
                                    AT AGE      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 Savings and 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 pretax dollars or are tax deductible and earnings grow income tax deferred.
An  example of this type of program  is the  deductible  Traditional  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 nondeductible Traditional 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 pretax
contributions and tax deferral,  assume that a $2,000 annual pretax contribution
is made for  thirty  years.  In this  example,  the  retirement  funds  would be
$172,339 after thirty years (assuming a 7.5% rate of return,  no withdrawals and
assuming the deduction of the 1.35%  Separate  Account daily asset charge -- but
no withdrawal charge or other charges under the Certificate, or trust charges to
Portfolios), and such funds would be $222,309 without the effect of any charges.
Assuming a lump sum  withdrawal  was made in year thirty and a 28% tax  bracket,
these amounts would be $124,084 and $160,062, respectively.

For the type of program  that  offers  only tax  deferral,  assume an  after-tax
annual  contribution of $1,440 for thirty years and the same rate of return. The
after-tax  contribution  is derived by taxing  the $2,000  pretax  contribution,
again assuming a 28% tax bracket. In this example, the retirement funds would be
$124,084   after  thirty  years   assuming  the  deduction  of  charges  and  no
withdrawals,  and  $160,062  without the effect of charges.  Assuming a lump sum
withdrawal  in year thirty,  the total  after-tax  amount would be $101,436 with
charges deducted and $127,341 without charges as described above.

For the fully taxable investment, assume an after-tax contribution of $1,440 for
thirty years.  Earnings are taxed  annually.  After thirty years,  the amount of
this fully taxable investment is $108,046.

Keep in mind that taxable  investments  have fees and charges,  too  (investment
advisory  fees,  administrative  charges,  12b-1 fees,  sales  loads,  brokerage
commissions, etc.). We have not attempted to apply these fees and charges to the
fully  taxable  amounts  since  this is  intended  merely as an  example  of tax
deferral.

Again,  it must be emphasized that the assumed rate of return of 7.5% compounded
annually  used in these  examples is for  illustrative  purposes only and is not
intended to represent a guaranteed or expected rate of return on any  investment
vehicle.  Moreover,  early withdrawals of tax-deferred investments are generally
subject to a 10% penalty tax.

INVESTMENT OPTIONS

Selecting an appropriate  retirement  program is clearly an important part of an
effective  retirement  planning  strategy.  Carefully  choosing among Investment
Options is another essential component.

During the 1966-1997  period,  common stock average annual returns  outperformed
the average annual  returns of fixed  investments  such as long-term  government
bonds and Treasury Bills (T-Bills).  See "Notes"

                                       7

<PAGE>


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      37,089        34,592
      M      38,272        34,820
      J      38,673        35,012
      J      38,748        35,229
      A      38,744        35,423
      S      38,262        35,635
      O      39,208        35,867
      N      40,706        36,086
      D      41,803        36,320
1986  J      42,011        36,524
      F      43,792        36,717
      M      45,230        36,938
      A      45,021        37,130
      M      46,493        37,312
      J      47,036        37,506
      J      45,602        37,701
      A      47,609        37,874
      S      45,430        38,045
      O      46,935        38,220
      N      47,703        38,369
      D      47,070        38,557
1987  J      50,789        38,719
      F      52,147        38,885
      M      53,115        39,068
      A      52,912        39,240
      M      53,327        39,389
      J      55,086        39,578
      J      56,925        39,760
      A      58,441        39,947
      S      57,685        40,127
      O      49,695        40,367
      N      47,333        40,509
      D      49,428        40,667
1988  J      50,743        40,785
      F      52,280        40,972
      M      51,393        41,152
      A      51,824        41,342
      M      52,174        41,553
      J      53,765        41,756
      J      53,732        41,969
      A      52,733        42,217
      S      54,245        42,478
      O      55,302        42,738
      N      54,915        42,981
      D      55,673        43,252
1989  J      58,362        43,490
      F      57,529        43,755
      M      58,548        44,048
      A      60,672        44,343
      M      62,465        44,694
      J      62,377        45,011
      J      66,323        45,326
      A      67,365        45,662
      S      67,310        45,958
      O      66,344        46,271
      N      67,446        46,590
      D      68,687        46,874
1990  J      65,533        47,142
      F      66,234        47,410
      M      67,578        47,714
      A      66,541        48,043
      M      71,214        48,370
      J      70,982        48,674
      J      70,955        49,005
      A      66,481        49,329
      S      64,314        49,625
      O      64,286        49,962
      N      67,252        50,247
      D      68,667        50,548
1991  J      70,922        50,811
      F      74,664        51,055
      M      76,053        51,280
      A      76,316        51,552
      M      78,820        51,794
      J      76,216        52,011
      J      78,945        52,266
      A      80,422        52,507
      S      79,523        52,748
      O      80,405        52,970
      N      78,042        53,176
      D      84,752        53,378
1992  J      83,616        53,560
      F      84,486        53,710
      M      83,290        53,892
      A      85,196        54,065
      M      85,604        54,216
      J      84,717        54,390
      J      87,387        54,558
      A      86,078        54,700
      S      86,890        54,842
      O      87,176        54,969
      N      89,486        55,095
      D      90,453        55,249
1993  J      91,013        55,376
      F      92,016        55,498
      M      93,614        55,637
      A      91,858        55,770
      M      93,843        55,893
      J      94,136        56,033
      J      93,836        56,167
      A      96,699        56,308
      S      96,183        56,454
      O      97,774        56,578
      N      97,093        56,720
      D      98,087        56,850
1994  J     100,753        56,992
      F      98,615        57,112
      M      95,249        57,266
      A      96,281        57,421
      M      97,589        57,605
      J      95,734        57,783
      J      98,297        57,945
      A     101,558        58,159
      S      99,666        58,375
      O     101,566        58,596
      N      98,647        58,813
      D      99,883        59,072
1995  J     102,044        59,320
      F     105,307        59,557
      M     107,925        59,831
      A     110,571        60,095
      M     114,257        60,419
      J     116,566        60,703
      J     119,871        60,976
      A     120,235        61,263
      S     124,521        61,526
      O     124,249        61,816
      N     128,920        62,075
      D     131,003        62,379
1996  J     157,783        65,623

$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).


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

                                     CHART 6

$167,238 with Principal Transfer

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

          Market Value    Market Value
Month     of S&P 500      If 100% in
Ending    & Fixed Acct    3 Mo. T-Bil

1980  J      20,540          20,160
      F      20,702          20,339
      M      20,770          20,586
      A      21,068          20,845
      M      21,425          21,014
      J      21,659          21,142
      J      22,000          21,254
      A      22,149          21,390
      S      22,394          21,550
      O      22,623          21,755
      N      23,446          21,964
      D      23,372          22,252
1981  J      23,246          22,483
      F      23,569          22,724
      M      24,053          22,999
      A      24,031          23,247
      M      24,246          23,514
      J      24,324          23,832
      J      24,514          24,127
      A      24,051          24,436
      S      23,651          24,739
      O      24,397          25,039
      N      25,087          25,306
      D      24,857          25,527
1982  J      24,193          25,731
      F      23,594          25,968
      M      23,618          26,222
      A      24,248          26,518
      M      23,995          26,799
      J      23,892          27,057
      J      23,731          27,341
      A      25,407          27,549
      S      25,647          27,689
      O      27,281          27,852
      N      28,031          28,028
      D      28,386          28,216
1983  J      29,041          28,410
      F      29,568          28,587
      M      30,282          28,767
      A      31,737          28,971
      M      31,721          29,171
      J      32,549          29,366
      J      32,000          29,584
      A      32,424          29,808
      S      32,790          30,035
      O      32,616          30,263
      N      33,176          30,475
      D      33,142          30,698
1984  J      33,104          30,931
      F      32,544          31,150
      M      32,969          31,378
      A      33,202          31,632
      M      32,246          31,879
      J      32,767          32,118
      J      32,593          32,381
      A      34,841          32,650
      S      34,959          32,931
      O      35,133          33,260
      N      35,058          33,503
      D      35,692          33,717
1985  J      37,434          33,936
      F      37,844          34,133
      M      37,970          34,345
      A      37,984          34,592
      M      39,531          34,820
      J      40,023          35,012
      J      40,038          35,229
      A      39,976          35,423
      S      39,254          35,635
      O      40,428          35,867
      N      42,341          36,086
      D      43,701          36,320
1986  J      43,926          36,524
      F      46,184          36,717
      M      47,968          36,938
      A      47,659          37,130
      M      49,498          37,312
      J      50,136          37,506
      J      48,265          37,701
      A      50,769          37,874
      S      47,982          38,045
      O      49,830          38,220
      N      50,767          38,369
      D      49,918          38,557
1987  J      54,519          38,719
      F      56,165          38,885
      M      57,317          39,068
      A      57,035          39,240
      M      57,525          39,389
      J      59,630          39,578
      J      61,849          39,760
      A      63,662          39,947
      S      62,711          40,127
      O      52,932          40,367
      N      50,090          40,509
      D      52,585          40,667
1988  J      54,165          40,785
      F      55,951          40,972
      M      54,862          41,152
      A      55,344          41,342
      M      55,720          41,553
      J      57,582          41,756
      J      57,509          41,969
      A      56,280          42,217
      S      58,018          42,478
      O      59,225          42,738
      N      58,749          42,981
      D      59,588          43,252
1989  J      62,695          43,490
      F      61,691          43,755
      M      62,824          44,048
      A      65,234          44,343
      M      67,232          44,694
      J      67,118          45,011
      J      71,581          45,326
      A      72,728          45,662
      S      72,661          45,958
      O      71,544          46,271
      N      72,760          46,590
      D      74,150          46,874
1990  J      70,617          47,142
      F      71,385          47,410
      M      72,851          47,714
      A      71,676          48,043
      M      76,833          48,370
      J      76,576          48,674
      J      76,526          49,005
      A      71,611          49,329
      S      69,246          49,625
      O      69,192          49,962
      N      72,438          50,247
      D      73,964          50,548
1991  J      76,420          50,811
      F      80,470          51,055
      M      81,977          51,280
      A      82,241          51,552
      M      84,947          51,794
      J      82,165          52,011
      J      85,076          52,266
      A      86,666          52,507
      S      85,709          52,748
      O      86,662          52,970
      N      84,157          53,176
      D      91,300          53,378
1992  J      90,106          53,560
      F      91,047          53,710
      M      89,770          53,892
      A      91,798          54,065
      M      92,244          54,216
      J      91,302          54,390
      J      94,130          54,558
      A      92,765          54,700
      S      93,626          54,842
      O      93,940          54,969
      N      96,377          55,095
      D      97,388          55,249
1993  J      97,994          55,376
      F      99,055          55,498
      M     100,732          55,637
      A      98,899          55,770
      M     100,989          55,893
      J     101,297          56,033
      J     100,991          56,167
      A     103,992          56,308
      S     103,458          56,454
      O     105,136          56,578
      N     104,425          56,720
      D     105,474          56,850
1994  J     108,259          56,992
      F     106,046          57,112
      M     102,533          57,266
      A     103,617          57,421
      M     104,976          57,605
      J     103,062          57,783
      J     105,741          57,945
      A     109,118          58,159
      S     107,170          58,375
      O     109,151          58,596
      N     106,146          58,813
      D     107,426          59,072
1995  J     109,681          59,320
      F     113,071          59,557
      M     115,775          59,831
      A     118,526          60,095
      M     122,319          60,419
      J     124,733          60,703
      J     128,155          60,976
      A     128,547          61,263
      S     132,973          61,526
      O     132,710          61,816
      N     137,525          62,075
      D     139,695          62,379
96    J     167,238          65,623

$65,623 Without Principal Transfer

                      [END OF GRAPHICALLY REPRESENTED DATA]

NOTES

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

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

The Equitable  Accumulator can be an effective program for diversifying  ongoing
investments  between  various asset  categories.  In addition,  the  Accumulator
offers special  features which help address the risk  associated with timing the
equity markets,  such as dollar cost averaging.  By transferring the same dollar
amount each month from the Alliance Money Market Fund to 

                                       8

<PAGE>



- --------------------------------------------------------------------------------
other Investment Funds, dollar cost averaging attempts to shield your investment
from short-term price fluctuations.  This, however,  does not assure a profit or
protect against a loss in declining markets.

THE BENEFIT OF ANNUITIZATION

An individual may shift the risk of outliving his or her principal by electing a
lifetime income annuity.  See "Annuity  Benefits and Payout Annuity Options," in
Part 4 of the  prospectus.  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)
- --------------------------------------------------------------------------------
                   
                   PRINCIPAL              JOINT AND SURVIVOR*
                      AND            -----------------------------
          INTEREST INTEREST             50%    66.67%     100%
            ONLY      FOR    SINGLE     TO       TO        TO
ANNUITANT FOR LIFE 15 YEARS   LIFE   SURVIVOR SURVIVOR  SURVIVOR
- ------------------------------------------------------------------
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

- -------------------
The numbers are based on 5% interest compounded annually and the 1983 Individual
Annuity  Mortality  Table "a" projected with modified Scale G. Annuity  purchase
rates  available  at  annuitization  may  vary,   depending   primarily  on  the
annuitization interest rate, which may not be less than an annual rate of 2.5%.

* The Joint and Survivor  Annuity Forms are based on male and female  Annuitants
of the same age.

- --------------------------------------------------------------------------------
PART 8 -- FINANCIAL STATEMENTS

The consolidated financial statements of The Equitable Life Assurance Society of
the United States  included herein should be considered only as bearing upon the
ability of Equitable Life to meet its obligations under the Certificates.

There are no financial  statements for the Separate  Account as the Certificates
were first offered on May 1, 1997.

                                       9


<PAGE>


                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors and Shareholder of
The Equitable Life Assurance Society of the United States

In our opinion,  the  accompanying  consolidated  balance sheets and the related
consolidated  statements of earnings,  of shareholder's equity and of cash flows
present  fairly,  in  all  material  respects,  the  financial  position  of The
Equitable  Life  Assurance  Society  of the United  States and its  subsidiaries
("Equitable  Life") at  December  31,  1996 and 1995,  and the  results of their
operations  and their cash flows for each of the three years in the period ended
December 31, 1996, in conformity with generally accepted accounting  principles.
These  financial   statements  are  the   responsibility   of  Equitable  Life's
management;  our  responsibility  is to express  an  opinion on these  financial
statements  based on our audits.  We conducted our audits of these statements in
accordance with generally accepted auditing standards which require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements,  assessing the accounting  principles used and significant estimates
made by management and evaluating the overall financial statement  presentation.
We believe that our audits provide a reasonable basis for the opinion  expressed
above.

As discussed in Note 2 to the consolidated financial statements,  Equitable Life
changed its methods of accounting for long-duration participating life insurance
contracts and long-lived  assets in 1996,  for loan  impairments in 1995 and for
postemployment benefits in 1994.


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

<PAGE>

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

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

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

Commitments and contingencies (Notes 10, 12, 13, 14 and 15)

SHAREHOLDER'S EQUITY
Common stock, $1.25 par value 2.0 million shares 
  authorized, issued and outstanding............................             2.5                  2.5
Capital in excess of par value..................................         3,105.8              3,105.8
Retained earnings...............................................           798.7                788.4
Net unrealized investment gains.................................           189.9                396.5
Minimum pension liability.......................................           (12.9)               (35.1)
                                                                  -----------------    -----------------
      Total shareholder's equity................................         4,084.0              4,258.1
                                                                  -----------------    -----------------

TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY......................   $    73,607.8        $    69,209.0
                                                                  =================    =================
</TABLE>

                 See Notes to Consolidated Financial Statements.

                                      F-2
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                       CONSOLIDATED STATEMENTS OF EARNINGS
                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

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

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

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

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

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

Net Earnings............................................   $       10.3       $       312.8      $       263.8
                                                          =================  =================  =================
</TABLE>


                 See Notes to Consolidated Financial Statements.

                                      F-3
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY
                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

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

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

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

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

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

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

TOTAL SHAREHOLDER'S EQUITY, END OF YEAR.......................   $    4,084.0       $     4,258.1      $     3,360.7
                                                                =================  =================  =================
</TABLE>


                 See Notes to Consolidated Financial Statements.

                                      F-4
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

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

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

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

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

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

Cash flows from financing activities:
  Policyholders' account balances:
    Deposits..................................................        1,925.4             2,586.5            2,082.5
    Withdrawals...............................................       (2,385.2)           (2,657.1)          (2,864.4)
  Net decrease in short-term financings.......................            (.3)              (16.4)            (173.0)
  Additions to long-term debt.................................            -                 599.7               51.8
  Repayments of long-term debt................................         (124.8)              (40.7)            (199.8)
  Proceeds from issuance of Alliance units....................            -                   -                100.0
  Payment of obligation to fund accumulated deficit of
    discontinued GIC Segment..................................            -              (1,215.4)               -
  Capital contribution from the Holding Company...............            -                   -                300.0
  Other, net..................................................          (66.5)              (48.4)              26.5
                                                                -----------------  -----------------  -----------------

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

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

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

Supplemental cash flow information
  Interest Paid...............................................   $      109.9       $        89.6      $        34.9
                                                                =================  =================  =================
  Income Taxes (Refunded) Paid................................   $      (10.0)      $       (82.7)     $        49.2
                                                                =================  =================  =================
</TABLE>


                 See Notes to Consolidated Financial Statements.

                                      F-5
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


 1)     ORGANIZATION

        The Equitable  Life Assurance  Society of the United States  ("Equitable
        Life") converted to a stock life insurance  company on July 22, 1992 and
        became a wholly owned subsidiary of The Equitable Companies Incorporated
        (the  "Holding   Company").   Equitable  Life's  insurance  business  is
        conducted  principally  by  Equitable  Life and its  wholly  owned  life
        insurance   subsidiary,   Equitable   Variable  Life  Insurance  Company
        ("EVLICO").  Effective January 1, 1997, EVLICO was merged into Equitable
        Life, which will continue to conduct the Company's  insurance  business.
        Equitable Life's  investment  management  business,  which comprises the
        Investment  Services  segment,  is  conducted  principally  by  Alliance
        Capital Management L.P.  ("Alliance"),  Equitable Real Estate Investment
        Management,  Inc.  ("EREIM")  and  Donaldson,  Lufkin &  Jenrette,  Inc.
        ("DLJ"), an investment banking and brokerage affiliate. AXA-UAP ("AXA"),
        a French  holding  company for an  international  group of insurance and
        related financial services  companies,  is the Holding Company's largest
        shareholder,  owning  approximately  60.8% at  December  31, 1996 (63.6%
        assuming conversion of Series E Convertible  Preferred Stock held by AXA
        and 54.4% if all  securities  convertible  into,  and options on, common
        stock were to be converted or exercised).

 2)     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

        Basis of Presentation and Principles of Consolidation
        -----------------------------------------------------

        The  accompanying  consolidated  financial  statements  are  prepared in
        conformity with generally accepted accounting principles ("GAAP").

        The accompanying  consolidated financial statements include the accounts
        of  Equitable  Life and its  wholly  owned life  insurance  subsidiaries
        (collectively,   the  "Insurance  Group");  non-insurance  subsidiaries,
        principally  Alliance,  an investment advisory subsidiary,  and EREIM, a
        real estate investment management subsidiary; and those partnerships and
        joint ventures in which Equitable Life or its  subsidiaries  has control
        and  a  majority   economic   interest   (collectively,   including  its
        consolidated  subsidiaries,  the "Company"). The Company's investment in
        DLJ is reported on the equity basis of  accounting.  Closed Block assets
        and   liabilities  and  results  of  operations  are  presented  in  the
        consolidated  financial  statements  as single  line items (see Note 6).
        Unless specifically stated, all disclosures  contained herein supporting
        the consolidated  financial  statements exclude the Closed Block related
        amounts.

        The preparation of financial statements in conformity with GAAP requires
        management to make  estimates and  assumptions  that affect the reported
        amounts of assets and  liabilities  and disclosure of contingent  assets
        and liabilities at the date of the financial statements and the reported
        amounts of revenues and expenses  during the  reporting  period.  Actual
        results could differ from those estimates.

        All  significant  intercompany   transactions  and  balances  have  been
        eliminated in  consolidation  other than  intercompany  transactions and
        balances with the Closed Block and the discontinued  Guaranteed Interest
        Contract ("GIC") Segment (see Note 7).

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

        Certain  reclassifications  have been made in the amounts  presented for
        prior periods to conform these periods with the 1996 presentation.

                                      F-6
<PAGE>

        Closed Block
        ------------

        As of July 22, 1992, Equitable Life established the Closed Block for the
        benefit of certain  classes of  individual  participating  policies  for
        which Equitable Life had a dividend scale payable in 1991 and which were
        in force on that date.  Assets were  allocated to the Closed Block in an
        amount which,  together with anticipated revenues from policies included
        in the Closed Block, was reasonably expected to be sufficient to support
        such  business,  including  provision  for  payment of  claims,  certain
        expenses and taxes,  and for  continuation of dividend scales payable in
        1991, assuming the experience underlying such scales continues.

        Assets  allocated to the Closed Block inure solely to the benefit of the
        holders of policies  included in the Closed Block and will not revert to
        the  benefit  of  the  Holding  Company.  The  plan  of  demutualization
        prohibits  the  reallocation,  transfer,  borrowing or lending of assets
        between the Closed Block and other portions of Equitable  Life's General
        Account,  any of its Separate  Accounts or to any affiliate of Equitable
        Life  without the approval of the New York  Superintendent  of Insurance
        (the "Superintendent").  Closed Block assets and liabilities are carried
        on the same basis as similar assets and liabilities  held in the General
        Account. The excess of Closed Block liabilities over Closed Block assets
        represents the expected  future  post-tax  contribution  from the Closed
        Block which would be  recognized  in income over the period the policies
        and contracts in the Closed Block remain in force.

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

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

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

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

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

                                      F-7
<PAGE>

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

        In the  first  quarter  of 1995,  the  Company  adopted  SFAS  No.  114,
        "Accounting  by Creditors  for  Impairment  of a Loan".  This  statement
        applies to all loans,  including  loans  restructured in a troubled debt
        restructuring   involving  a  modification  of  terms.   This  statement
        addresses the  accounting  for  impairment  of a loan by specifying  how
        allowances for credit losses should be determined. Impaired loans within
        the scope of this  statement are measured  based on the present value of
        expected future cash flows discounted at the loan's  effective  interest
        rate,  at the loan's  observable  market  price or the fair value of the
        collateral if the loan is collateral dependent. The Company provides for
        impairment  of loans  through an  allowance  for  possible  losses.  The
        adoption of this  statement did not have a material  effect on the level
        of these  allowances  or on the  Company's  consolidated  statements  of
        earnings and shareholder's equity.

        Beginning  coincident  with  issuance of SFAS No. 115,  "Accounting  for
        Certain  Investments  in Debt  and  Equity  Securities,"  implementation
        guidance in November  1995,  the Financial  Accounting  Standards  Board
        ("FASB") permitted  companies a one-time  opportunity,  through December
        31, 1995, to reassess the  appropriateness  of the classification of all
        securities  held  at  that  time.  On  December  1,  1995,  the  Company
        transferred  $4,794.9  million  of  securities  classified  as  held  to
        maturity to the available for sale portfolio. As a result,  consolidated
        shareholder's equity increased by $149.4 million, net of deferred policy
        acquisition costs ("DAC"),  amounts  attributable to participating group
        annuity contracts and deferred Federal income taxes.

        In the fourth  quarter of 1994  (effective  as of January 1, 1994),  the
        Company adopted SFAS No. 112, "Employers'  Accounting for Postemployment
        Benefits,"  which  required  employers to recognize  the  obligation  to
        provide  postemployment  benefits.   Implementation  of  this  statement
        resulted in a charge for the cumulative  effect of accounting  change of
        $27.1 million, net of a Federal income tax benefit of $14.6 million.

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

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

                                      F-8
<PAGE>

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

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

        Fixed  maturities  identified  as  available  for sale are  reported  at
        estimated fair value. The amortized cost of fixed maturities is adjusted
        for impairments in value deemed to be other than temporary.

        Mortgage loans on real estate are stated at unpaid  principal  balances,
        net of unamortized  discounts and valuation  allowances.  Effective with
        the  adoption  of  SFAS  No.  114 on  January  1,  1995,  the  valuation
        allowances are based on the present value of expected  future cash flows
        discounted  at  the  loan's  original  effective  interest  rate  or the
        collateral  value  if the  loan is  collateral  dependent.  However,  if
        foreclosure  is or becomes  probable,  the  measurement  method  used is
        collateral  value.  Prior to the adoption of SFAS No. 114, the valuation
        allowances were based on losses expected by management to be realized on
        transfers  of  mortgage  loans  to  real  estate  (upon  foreclosure  or
        in-substance foreclosure),  on the disposition or settlement of mortgage
        loans and on mortgage loans  management  believed may not be collectible
        in full. In establishing  valuation  allowances,  management  previously
        considered,   among  other  things  the  estimated  fair  value  of  the
        underlying collateral.

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

        Policy loans are stated at unpaid principal balances.

        Partnerships  and joint venture  interests in which the Company does not
        have control and a majority economic interest are reported on the equity
        basis of accounting  and are included  either with equity real estate or
        other equity investments, as appropriate.

        Common  stocks are carried at  estimated  fair value and are included in
        other equity investments.

        Short-term  investments are stated at amortized cost which  approximates
        fair value and are included with other invested assets.

        Cash and cash equivalents  includes cash on hand, amounts due from banks
        and highly liquid debt instruments  purchased with an original  maturity
        of three months or less.

        All securities are recorded in the consolidated  financial statements on
        a trade date basis.

        Investment Results and Unrealized Investment Gains (Losses)
        -----------------------------------------------------------

        Net  investment   income  and  realized   investment  gains  and  losses
        (collectively,  "investment  results") related to certain  participating
        group annuity contracts which are passed through to the  contractholders
        are reflected as interest credited to policyholders' account balances.

                                      F-9
<PAGE>

        Realized   investment  gains  and  losses  are  determined  by  specific
        identification  and are  presented as a component of revenue.  Valuation
        allowances are netted  against the asset  categories to which they apply
        and changes in the valuation allowances are included in investment gains
        or losses.

        Unrealized investment gains and losses on fixed maturities available for
        sale and equity  securities  held by the Company are  accounted for as a
        separate  component of  shareholder's  equity,  net of related  deferred
        Federal  income taxes,  amounts  attributable  to the  discontinued  GIC
        Segment,  participating  group  annuity  contracts,  and DAC  related to
        universal   life  and   investment-type   products   and   participating
        traditional life contracts.

        Recognition of Insurance Income and Related Expenses
        ----------------------------------------------------

        Premiums from universal life and investment-type  contracts are reported
        as deposits to  policyholders'  account  balances.  Revenues  from these
        contracts   consist  of  amounts  assessed  during  the  period  against
        policyholders'   account   balances  for   mortality   charges,   policy
        administration charges and surrender charges. Policy benefits and claims
        that are  charged to expense  include  benefit  claims  incurred  in the
        period in excess of related policyholders' account balances.

        Premiums from participating and  non-participating  traditional life and
        annuity  policies with life  contingencies  generally are  recognized as
        income when due.  Benefits  and expenses are matched with such income so
        as to  result  in the  recognition  of  profits  over  the  life  of the
        contracts.  This match is  accomplished  by means of the  provision  for
        liabilities  for future policy  benefits and the deferral and subsequent
        amortization of policy acquisition costs.

        For  contracts  with a single  premium  or a limited  number of  premium
        payments due over a  significantly  shorter period than the total period
        over which  benefits are provided,  premiums are recorded as income when
        due with any  excess  profit  deferred  and  recognized  in  income in a
        constant  relationship  to  insurance  in force or, for  annuities,  the
        amount of expected future benefit payments.

        Premiums from individual  health contracts are recognized as income over
        the period to which the premiums  relate in  proportion to the amount of
        insurance protection provided.

        Deferred Policy Acquisition Costs
        ---------------------------------

        The  costs  of  acquiring   new   business,   principally   commissions,
        underwriting,  agency and policy issue expenses,  all of which vary with
        and  are  primarily  related  to the  production  of new  business,  are
        deferred. DAC is subject to recoverability testing at the time of policy
        issue and loss recognition testing at the end of each accounting period.

        For  universal  life  products  and  investment-type  products,  DAC  is
        amortized  over the expected  total life of the contract  group (periods
        ranging  from  15 to 35  years  and 5 to 17  years,  respectively)  as a
        constant  percentage of estimated gross profits arising principally from
        investment results,  mortality and expense margins and surrender charges
        based on historical and anticipated  future  experience,  updated at the
        end of each accounting  period. The effect on the amortization of DAC of
        revisions  to  estimated  gross  profits is reflected in earnings in the
        period such estimated  gross profits are revised.  The effect on the DAC
        asset that would result from realization of unrealized gains (losses) is
        recognized  with an offset to unrealized  gains (losses) in consolidated
        shareholder's equity as of the balance sheet date.

        For participating  traditional life policies (substantially all of which
        are in the Closed Block),  DAC is amortized over the expected total life
        of the contract group (40 years) as a constant  percentage  based on the
        present  value of the  estimated  gross  margin  amounts  expected to be
        realized  over the life of the contracts  using the expected  investment
        yield. At December 31, 1996, the expected  investment  yield ranged from
        7.30% grading to 7.68% over 13 years.  Estimated  gross margin  includes
        anticipated   premiums   and   investment   results   less   claims  and
        administrative  expenses,  changes in the net level premium  reserve and
        expected  annual  policyholder  dividends.  Deviations of actual results
        from  estimated  experience are reflected in earnings in the period such
        deviations  occur.  The effect on the DAC asset that would  result  from
        realization of unrealized gains (losses) is recognized with an offset to
        unrealized gains (losses) in consolidated shareholder's equity as of the
        balance sheet date.

                                      F-10
<PAGE>

        For  non-participating  traditional  life and annuity policies with life
        contingencies,  DAC is amortized in proportion to anticipated  premiums.
        Assumptions  as to  anticipated  premiums  are  estimated at the date of
        policy  issue  and  are  consistently  applied  during  the  life of the
        contracts.   Deviations  from  estimated  experience  are  reflected  in
        earnings in the period such deviations  occur. For these contracts,  the
        amortization periods generally are for the total life of the policy.

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

        Policyholders' Account Balances and Future Policy Benefits
        ----------------------------------------------------------

        Policyholders'  account balances for universal life and  investment-type
        contracts are equal to the policy  account  values.  The policy  account
        values represent an accumulation of gross premium payments plus credited
        interest less expense and mortality charges and withdrawals.

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

        For non-participating traditional life insurance policies, future policy
        benefit  liabilities  are estimated  using a net level premium method on
        the basis of actuarial  assumptions  as to  mortality,  persistency  and
        interest established at policy issue.  Assumptions established at policy
        issue as to mortality and persistency are based on the Insurance Group's
        experience  which,  together  with  interest  and  expense  assumptions,
        include a margin for adverse deviation.  When the liabilities for future
        policy benefits plus the present value of expected future gross premiums
        for a product are  insufficient  to provide for expected  future  policy
        benefits  and  expenses  for  that  product,  DAC  is  written  off  and
        thereafter,  if required, a premium deficiency reserve is established by
        a charge to earnings.  Benefit  liabilities  for  traditional  annuities
        during the accumulation period are equal to accumulated contractholders'
        fund balances and after  annuitization are equal to the present value of
        expected  future  payments.  Interest  rates used in  establishing  such
        liabilities range from 2.25% to 11.5% for life insurance liabilities and
        from 2.25% to 13.5% for annuity liabilities.

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

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

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

                                      F-11
<PAGE>

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

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

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

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

        The amount of  policyholders'  dividends to be paid (including  those on
        policies  included  in the  Closed  Block)  is  determined  annually  by
        Equitable   Life's  Board  of  Directors.   The   aggregate   amount  of
        policyholders'  dividends  is  related  to actual  interest,  mortality,
        morbidity  and expense  experience  for the year and  judgment as to the
        appropriate level of statutory surplus to be retained by Equitable Life.

        Equitable  Life is subject  to  limitations  on the amount of  statutory
        profits  which can be  retained  with  respect  to  certain  classes  of
        individual  participating  policies  that were in force on July 22, 1992
        which  are  not  included  in the  Closed  Block  and  with  respect  to
        participating  policies  issued  subsequent  to July  22,  1992.  Excess
        statutory  profits,  if  any,  will  be  distributed  over  time to such
        policyholders and will not be available to Equitable Life's shareholder.
        Earnings  in  excess  of  limitations,  if  any,  would  be  accrued  as
        policyholders' dividends.

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

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

        The  Company  files a  consolidated  Federal  income tax return with the
        Holding Company and its non-life insurance subsidiaries. Current Federal
        income taxes were charged or credited to  operations  based upon amounts
        estimated to be payable or recoverable as a result of taxable operations
        for the current year.  Deferred income tax assets and  liabilities  were
        recognized based on the difference between financial  statement carrying
        amounts  and income tax bases of assets and  liabilities  using  enacted
        income tax rates and laws.

        Separate Accounts
        -----------------

        Separate  Accounts are established in conformity with the New York State
        Insurance Law and generally are not  chargeable  with  liabilities  that
        arise from any other business of the Insurance Group.  Separate Accounts
        assets  are  subject to General  Account  claims  only to the extent the
        value of such assets exceeds the Separate Accounts liabilities.

                                      F-12
<PAGE>

        Assets  and  liabilities  of the  Separate  Accounts,  representing  net
        deposits  and  accumulated  net  investment  earnings  less  fees,  held
        primarily  for  the  benefit  of  contractholders,  and  for  which  the
        Insurance Group does not bear the investment risk, are shown as separate
        captions in the consolidated  balance sheets.  The Insurance Group bears
        the investment risk on assets held in one Separate  Account,  therefore,
        such assets are carried on the same basis as similar  assets held in the
        General Account  portfolio.  Assets held in the other Separate  Accounts
        are carried at quoted  market  values or,  where  quoted  values are not
        available,  at  estimated  fair values as  determined  by the  Insurance
        Group.

        The investment results of Separate Accounts on which the Insurance Group
        does not bear the  investment  risk are  reflected  directly in Separate
        Accounts  liabilities.  For 1996, 1995 and 1994,  investment  results of
        such  Separate  Accounts  were $2,970.6  million,  $1,963.2  million and
        $665.2 million, respectively.

        Deposits to Separate  Accounts  are  reported as  increases  in Separate
        Accounts liabilities and are not reported in revenues. Mortality, policy
        administration  and  surrender  charges  on all  Separate  Accounts  are
        included in revenues.

                                      F-13
<PAGE>

 3)     INVESTMENTS

        The following tables provide  additional  information  relating to fixed
maturities and equity securities:

<TABLE>
<CAPTION>
                                                                        GROSS               GROSS
                                                   AMORTIZED          UNREALIZED         UNREALIZED         ESTIMATED
                                                      COST              GAINS              LOSSES           FAIR VALUE
                                                -----------------  -----------------   ----------------   ---------------
                                                                             (IN MILLIONS)
        <S>                                     <C>                <C>                 <C>                <C>         
        DECEMBER 31, 1996
        -----------------
        Fixed Maturities:
          Available for Sale:
            Corporate..........................  $    13,645.2      $       451.5       $      121.0       $   13,975.7
            Mortgage-backed....................        2,015.9               11.2               20.3            2,006.8
            U.S. Treasury securities and
              U.S. government and
              agency securities................        1,539.4               39.2               19.3            1,559.3
            States and political subdivisions..           77.0                4.5                -                 81.5
            Foreign governments................          302.6               18.0                2.2              318.4
            Redeemable preferred stock.........          139.1                3.3                7.1              135.3
                                                -----------------  -----------------   ----------------   ---------------
        Total Available for Sale...............  $    17,719.2      $       527.7       $      169.9       $   18,077.0
                                                =================  =================   ================   ===============
        Equity Securities:
          Common stock.........................  $        98.7      $        49.3       $       17.7       $      130.3
                                                =================  =================   ================   ===============

        December 31, 1995
        -----------------
        Fixed Maturities:
          Available for Sale:
            Corporate..........................  $    10,910.7      $       617.6       $      118.1       $   11,410.2
            Mortgage-backed....................        1,838.0               31.2                1.2            1,868.0
            U.S. Treasury securities and
              U.S. government and
              agency securities................        2,257.0               77.8                4.1            2,330.7
            States and political subdivisions..           45.7                5.2                -                 50.9
            Foreign governments................          124.5               11.0                 .2              135.3
            Redeemable preferred stock.........          108.1                5.3                8.6              104.8
                                                -----------------  -----------------   ----------------   ---------------
        Total Available for Sale...............  $    15,284.0      $       748.1       $      132.2       $   15,899.9
                                                =================  =================   ================   ===============
        Equity Securities:
          Common stock.........................  $        97.3      $        49.1       $       18.0       $      128.4
                                                =================  =================   ================   ===============
</TABLE>

        For publicly traded fixed  maturities and equity  securities,  estimated
        fair  value  is  determined  using  quoted  market  prices.   For  fixed
        maturities without a readily ascertainable market value, the Company has
        determined  an  estimated  fair  value  using  a  discounted  cash  flow
        approach, including provisions for credit risk, generally based upon the
        assumption  such  securities  will be held to maturity.  Estimated  fair
        value for equity  securities,  substantially  all of which do not have a
        readily  ascertainable market value, has been determined by the Company.
        Such estimated fair values do not  necessarily  represent the values for
        which  these  securities  could  have  been  sold  at the  dates  of the
        consolidated  balance sheets. At December 31, 1996 and 1995,  securities
        without a readily ascertainable market value having an amortized cost of
        $3,915.7 million and $3,748.9 million,  respectively, had estimated fair
        values of $4,024.6 million and $3,981.8 million, respectively.

                                      F-14
<PAGE>

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

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

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

        Bonds not due at a single  maturity date have been included in the above
        table in the year of final maturity.  Actual maturities will differ from
        contractual  maturities  because borrowers may have the right to call or
        prepay obligations with or without call or prepayment penalties.

        The  Insurance  Group's fixed  maturity  investment  portfolio  includes
        corporate high yield  securities  consisting of public high yield bonds,
        redeemable  preferred  stocks and directly  negotiated debt in leveraged
        buyout  transactions.  The Insurance  Group seeks to minimize the higher
        than normal credit risks  associated  with such securities by monitoring
        the total  investments  in any single  issuer or total  investment  in a
        particular  industry  group.  Certain  of  these  corporate  high  yield
        securities are classified as other than investment  grade by the various
        rating  agencies,  i.e., a rating below Baa or National  Association  of
        Insurance Commissioners ("NAIC") designation of 3 (medium grade), 4 or 5
        (below  investment  grade) or 6 (in or near  default).  At December  31,
        1996,  approximately 14.20% of the $17,563.7 million aggregate amortized
        cost of bonds held by the  Insurance  Group were  considered to be other
        than investment grade.

        In addition to its  holdings of  corporate  high yield  securities,  the
        Insurance Group is an equity investor in limited  partnership  interests
        which  primarily  invest  in  securities  considered  to be  other  than
        investment grade.

        The Company has  restructured  or  modified  the terms of certain  fixed
        maturity  investments.  The fixed maturity  portfolio includes amortized
        costs of $5.5  million and $15.9  million at December 31, 1996 and 1995,
        respectively,  of such  restructured  securities.  These amounts include
        fixed  maturities  which are in default as to principal  and/or interest
        payments,  are to be restructured pursuant to commenced  negotiations or
        where the  borrowers  went into  bankruptcy  subsequent  to  acquisition
        (collectively,  "problem  fixed  maturities")  of $2.2  million and $1.6
        million as of December 31, 1996 and 1995,  respectively.  Gross interest
        income that would have been  recorded in  accordance  with the  original
        terms of restructured  fixed maturities  amounted to $1.4 million,  $3.0
        million and $7.5  million in 1996,  1995 and 1994,  respectively.  Gross
        interest  income on these fixed  maturities  included in net  investment
        income  aggregated $1.3 million,  $2.9 million and $6.8 million in 1996,
        1995 and 1994, respectively.

                                      F-15
<PAGE>

        Investment valuation allowances and changes thereto are shown below:

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

        At December 31, 1996, the carrying  values of  investments  held for the
        production  of income  which were  non-income  producing  for the twelve
        months preceding the consolidated  balance sheet date were $25.0 million
        of fixed maturities and $2.6 million of mortgage loans on real estate.

        At  December  31,  1996 and 1995,  mortgage  loans on real  estate  with
        scheduled payments 60 days (90 days for agricultural  mortgages) or more
        past due or in  foreclosure  (collectively,  "problem  mortgage loans on
        real  estate") had an  amortized  cost of $12.4  million  (0.4% of total
        mortgage loans on real estate) and $87.7 million (2.4% of total mortgage
        loans on real estate), respectively.

        The payment terms of mortgage loans on real estate may from time to time
        be  restructured or modified.  The investment in  restructured  mortgage
        loans on real  estate,  based on  amortized  cost,  amounted  to  $388.3
        million and $531.5 million at December 31, 1996 and 1995,  respectively.
        These amounts include $1.0 million and $3.8 million of problem  mortgage
        loans on real estate at December 31, 1996 and 1995, respectively.  Gross
        interest income on restructured mortgage loans on real estate that would
        have been recorded in accordance  with the original  terms of such loans
        amounted to $35.5 million, $52.1 million and $44.9 million in 1996, 1995
        and 1994, respectively. Gross interest income on these loans included in
        net investment income aggregated $28.2 million,  $37.4 million and $32.8
        million in 1996, 1995 and 1994, respectively.

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

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

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

        Impaired mortgage loans with no provision for losses are loans where the
        fair value of the  collateral  or the net present  value of the expected
        future cash flows  related to the loan  equals or exceeds  the  recorded
        investment.  Interest income earned on loans where the collateral  value
        is used to measure impairment is recorded on a

                                      F-16
<PAGE>

        cash basis.  Interest  income on loans where the present value method is
        used to measure  impairment is accrued on the net carrying  value amount
        of the loan at the  interest  rate  used to  discount  the  cash  flows.
        Changes in the present  value  attributable  to changes in the amount or
        timing of  expected  cash  flows are  reported  as  investment  gains or
        losses.

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

        The Insurance Group's investment in equity real estate is through direct
        ownership  and through  investments  in real estate joint  ventures.  At
        December  31, 1996 and 1995,  the  carrying  value of equity real estate
        available  for sale  amounted  to $345.6  million  and  $255.5  million,
        respectively.  For 1996,  1995 and 1994,  respectively,  real  estate of
        $58.7  million,  $35.3  million  and  $189.8  million  was  acquired  in
        satisfaction  of debt. At December 31, 1996 and 1995,  the Company owned
        $771.7 million and $862.7 million, respectively, of real estate acquired
        in satisfaction of debt.

        Depreciation of real estate is computed using the  straight-line  method
        over the estimated useful lives of the properties, which generally range
        from 40 to 50 years.  Accumulated depreciation on real estate was $587.5
        million and $662.4 million at December 31, 1996 and 1995,  respectively.
        Depreciation  expense  on real  estate  totaled  $91.8  million,  $121.7
        million and $117.0 million for 1996, 1995 and 1994,  respectively.  As a
        result  of  the   implementation   of  SFAS  No.  121,  during  1996  no
        depreciation  expense has been  recorded on real  estate  available  for
        sale.

                                      F-17
<PAGE>

 4)     JOINT VENTURES AND PARTNERSHIPS

        Summarized combined financial  information of real estate joint ventures
        (34 and 38  individual  ventures  as of  December  31,  1996  and  1995,
        respectively) and of limited  partnership  interests accounted for under
        the equity  method,  in which the  Company  has an  investment  of $10.0
        million  or  greater  and an equity  interest  of 10% or  greater  is as
        follows:

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

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

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

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

                                      F-18
<PAGE>

 5)     NET INVESTMENT INCOME AND INVESTMENT GAINS (LOSSES)

        The sources of net investment income are summarized as follows:

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

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

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

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

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

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

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

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

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

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

        During  each  of 1995  and  1994,  one  security  classified  as held to
        maturity was sold.  During the eleven months ended November 30, 1995 and
        the  year  ended  December  31,  1994,  respectively,   twelve  and  six
        securities  so  classified  were  transferred  to the available for sale
        portfolio.  All  actions  were  taken  as  a  result  of  a  significant
        deterioration in creditworthiness.  The aggregate amortized costs of the
        securities  sold were $1.0  million  and  $19.9  million  with a related
        investment  gain of $-0- million and $.8 million  recognized in 1995 and
        1994,  respectively;  the  aggregate  amortized  cost of the  securities
        transferred  was $116.0 million and $42.8 million with gross  unrealized
        investment   losses  of  $3.2  million  and  $3.1  million   charged  to
        consolidated  shareholder's  equity for the eleven months ended November
        30, 1995 and the year ended December 31,

                                      F-19
<PAGE>

        1994,  respectively.  On  December  1,  1995,  the  Company  transferred
        $4,794.9  million of  securities  classified  as held to maturity to the
        available for sale  portfolio.  As a result,  unrealized  gains on fixed
        maturities  increased  $395.6 million,  offset by DAC of $126.5 million,
        amounts  attributable to participating  group annuity contracts of $39.2
        million and deferred Federal income taxes of $80.5 million.

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

        In  1996,  Alliance  acquired  the  business  of  Cursitor-Eaton   Asset
        Management   Company  and  Cursitor   Holdings  Limited   (collectively,
        "Cursitor")  for  approximately   $159.0  million.  The  purchase  price
        consisted of $94.3 million in cash,  1.8 million of Alliance's  publicly
        traded units  ("Alliance  Units"),  6% notes  aggregating  $21.5 million
        payable   ratably   over  four   years,   and   substantial   additional
        consideration  which will be determined  at a later date.  The excess of
        the purchase price,  including  acquisition costs and minority interest,
        over the fair value of Cursitor's  net assets  acquired  resulted in the
        recognition  of  intangible  assets  consisting  of  costs  assigned  to
        contracts  acquired and  goodwill of  approximately  $122.8  million and
        $38.3  million,  respectively,   which  are  being  amortized  over  the
        estimated useful lives of 20 years. The Company recognized an investment
        gain of $20.6  million as a result of the issuance of Alliance  Units in
        this  transaction.  At December 31,  1996,  the  Company's  ownership of
        Alliance Units was approximately 57.3%.

        In 1994, Alliance sold 4.96 million newly issued Alliance Units to third
        parties at prevailing  market prices.  The Company continues to hold its
        1% general partnership  interest in Alliance.  The Company recognized an
        investment gain of $52.4 million as a result of these transactions.

        Net unrealized  investment gains (losses),  included in the consolidated
        balance  sheets  as a  component  of  equity  and  the  changes  for the
        corresponding years, are summarized as follows:

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

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

                                      F-20
<PAGE>

 6)     CLOSED BLOCK

        Summarized financial information of the Closed Block follows:

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

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

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

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

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

                                      F-21
<PAGE>

        During  the  eleven  months  ended   November  30,  1995,  one  security
        classified as held to maturity was sold and ten securities classified as
        held to maturity were  transferred to the available for sale  portfolio.
        All actions resulted from significant deterioration in creditworthiness.
        The amortized cost of the security sold was $4.2 million.  The aggregate
        amortized  cost of the  securities  transferred  was $81.3  million with
        gross unrealized investment losses of $.1 million transferred to equity.
        At December 1, 1995,  $1,750.7 million of securities  classified as held
        to maturity were  transferred to the available for sale portfolio.  As a
        result,  unrealized  gains of $88.5  million  on fixed  maturities  were
        recognized, offset by DAC amortization of $52.6 million.

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

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

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

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

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

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

        Many  expenses  related  to  Closed  Block  operations  are  charged  to
        operations  outside of the Closed Block;  accordingly,  the contribution
        from the Closed Block does not represent the actual profitability of the
        Closed Block  operations.  Operating  costs and expenses  outside of the
        Closed Block are, therefore, disproportionate to the business outside of
        the Closed Block.

                                      F-22
<PAGE>

 7)     DISCONTINUED OPERATIONS

        Summarized financial information of the GIC Segment follows:

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

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

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

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

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

                                      F-23
<PAGE>

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

        In January 1995, continuing  operations  transferred $1,215.4 million in
        cash to the GIC  Segment  in  settlement  of its  obligation  to provide
        assets to fund the accumulated deficit of the GIC Segment. Subsequently,
        the  GIC  Segment  remitted  $1,155.4  million  in  cash  to  continuing
        operations in partial  repayment of  borrowings  by the GIC Segment.  No
        gains or losses were  recognized on these  transactions.  Amounts due to
        continuing  operations  at  December  31,  1996,  consisted  of $1,080.0
        million borrowed by the discontinued GIC Segment offset by $83.8 million
        representing an obligation of continuing operations to provide assets to
        fund the accumulated deficit of the GIC Segment.

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

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

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

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

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

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

                                      F-24
<PAGE>

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

        At December  31, 1996 and 1995,  the GIC Segment had $263.0  million and
        $310.9 million, respectively, of real estate acquired in satisfaction of
        debt.

8)      SHORT-TERM AND LONG-TERM DEBT

        Short-term and long-term debt consists of the following:

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

        <S>                                                 <C>                  <C>       
        Short-term debt....................................  $      174.1         $        -
                                                            -----------------    -----------------
        Long-term debt:
        Equitable Life:
          6.95% surplus notes scheduled to mature 2005.....         399.4                399.3
          7.70% surplus notes scheduled to mature 2015.....         199.6                199.6
          Eurodollar notes, 10.5% due 1997.................           -                   76.2
          Zero coupon note, 11.25% due 1997................           -                  120.1
          Other............................................            .5                 16.3
                                                            -----------------    -----------------
              Total Equitable Life.........................         599.5                811.5
                                                            -----------------    -----------------
        Wholly Owned and Joint Venture Real Estate:
          Mortgage notes, 4.92% - 12.50% due through 2006..         968.6              1,084.4
                                                            -----------------    -----------------
        Alliance:
          Other............................................          24.7                  3.4
                                                            -----------------    -----------------
        Total long-term debt...............................       1,592.8              1,899.3
                                                            -----------------    -----------------
        Total Short-term and Long-term Debt................  $    1,766.9         $    1,899.3
                                                            =================    =================
</TABLE>

        Short-term Debt
        ---------------

        Equitable  Life has a $350.0 million bank credit  facility  available to
        fund  short-term  working capital needs and to facilitate the securities
        settlement  process.  The  credit  facility  consists  of two  types  of
        borrowing  options with varying  interest rates.  The interest rates are
        based on external  indices  dependent  on the type of  borrowing  and at
        December 31, 1996 range from 5.73% (the London  Interbank  Offering Rate
        ("LIBOR") plus 22.5 basis points) to 8.25% (the prime rate).  There were
        no borrowings  outstanding  under this bank credit  facility at December
        31, 1996.

                                      F-25
<PAGE>

        Equitable  Life has a  commercial  paper  program with an issue limit of
        $500.0 million. This program is available for general corporate purposes
        used to support  Equitable  Life's  liquidity  needs and is supported by
        Equitable Life's existing $350.0 million five-year bank credit facility.
        There were no borrowings  outstanding under this program at December 31,
        1996.

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

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

        Long-term Debt
        --------------

        Several of the long-term  debt  agreements  have  restrictive  covenants
        related  to the total  amount of debt,  net  tangible  assets  and other
        matters. The Company is in compliance with all debt covenants.

        On December 18, 1995,  Equitable Life issued, in accordance with Section
        1307 of the New York  Insurance  Law,  $400.0  million of surplus  notes
        having an interest rate of 6.95%  scheduled to mature in 2005 and $200.0
        million of surplus notes having an interest  rate of 7.70%  scheduled to
        mature  in 2015  (together,  the  "Surplus  Notes").  Proceeds  from the
        issuance  of the  Surplus  Notes  were  $596.6  million,  net of related
        issuance costs.  The unamortized  discount on the Surplus Notes was $1.0
        million at December  31,  1996.  Payments of interest on or principal of
        the Surplus Notes are subject to prior approval by the Superintendent.

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

        At December 31, 1996,  aggregate  maturities of the long-term debt based
        on required  principal  payments at maturity for 1997 and the succeeding
        four years are $494.9  million,  $316.7  million,  $19.7  million,  $5.4
        million, $0 million, respectively, and $946.7 million thereafter.

 9)     FEDERAL INCOME TAXES

        A  summary  of  the  Federal   income  tax  expense   (benefit)  in  the
        consolidated statements of earnings is shown below:

<TABLE>
<CAPTION>
                                                       1996               1995                1994
                                                 -----------------   ----------------   -----------------
                                                                      (IN MILLIONS)
        <S>                                      <C>                 <C>                <C>         
        Federal income tax expense (benefit):
          Current...............................  $        97.9       $      (11.7)      $        4.0
          Deferred..............................          (88.2)             132.2               96.2
                                                 -----------------   ----------------   -----------------
        Total...................................  $         9.7       $      120.5       $      100.2
                                                 =================   ================   =================
</TABLE>

                                      F-26
<PAGE>

        The Federal income taxes  attributable  to  consolidated  operations are
        different from the amounts determined by multiplying the earnings before
        Federal  income  taxes and  minority  interest by the  expected  Federal
        income  tax  rate of 35%.  The  sources  of the  difference  and the tax
        effects of each are as follows:

<TABLE>
<CAPTION>
                                                       1996               1995                1994
                                                 -----------------   ----------------   -----------------
                                                                      (IN MILLIONS)
        <S>                                      <C>                 <C>                <C>         
        Expected Federal income tax expense.....  $        73.0       $      173.7       $      154.5
        Non-taxable minority interest...........          (28.6)             (22.0)             (17.6)
        Differential earnings amount............            -                  -                (16.8)
        Adjustment of tax audit reserves........            6.9                4.1               (4.6)
        Equity in unconsolidated subsidiaries...          (32.3)             (19.4)             (12.5)
        Other...................................           (9.3)             (15.9)              (2.8)
                                                 -----------------   ----------------   -----------------
        Federal Income Tax Expense..............  $         9.7       $      120.5       $      100.2
                                                 =================   ================   =================
</TABLE>

        Prior  to the  date  of  demutualization,  Equitable  Life  reduced  its
        deduction  for  policyholder  dividends  by  the  differential  earnings
        amount.  This amount was  computed,  for each tax year,  by  multiplying
        Equitable Life's average equity base, as determined for tax purposes, by
        an  estimate  of the excess of an imputed  earnings  rate for stock life
        insurance  companies over the average  mutual life insurance  companies'
        earnings rate. The  differential  earnings  amount for each tax year was
        subsequently recomputed when actual earnings rates were published by the
        Internal Revenue Service.  As a stock life insurance company,  Equitable
        Life no longer is required to reduce its policyholder dividend deduction
        by the differential  earnings amount, but differential  earnings amounts
        for pre-demutualization years were still being recomputed in 1994.

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

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

        The deferred Federal income taxes impacting  operations  reflect the net
        tax effects of temporary  differences  between the  carrying  amounts of
        assets and liabilities for financial  reporting purposes and the amounts
        used for income tax purposes. The sources of these temporary differences
        and the tax effects of each are as follows:

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

                                      F-27
<PAGE>

        The Internal  Revenue Service is in the process of examining the Holding
        Company's  consolidated  Federal  income tax  returns for the years 1989
        through  1991.  Management  believes  these audits will have no material
        adverse effect on the Company's results of operations.

10)     REINSURANCE AGREEMENTS

        The Insurance Group assumes and cedes  reinsurance  with other insurance
        companies.  The Insurance Group evaluates the financial condition of its
        reinsurers to minimize its exposure to significant losses from reinsurer
        insolvencies.  The  effect  of  reinsurance  (excluding  group  life and
        health) is summarized as follows:

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Direct premiums....................................  $       461.4       $      474.2       $      476.7
        Reinsurance assumed................................          177.5              171.3              180.5
        Reinsurance ceded..................................          (41.3)             (38.7)             (31.6)
                                                            -----------------   ----------------   -----------------
        Premiums...........................................  $       597.6       $      606.8       $      625.6
                                                            =================   ================   =================
        Universal Life and Investment-type Product
          Policy Fee Income Ceded..........................  $        48.2       $       44.0       $       27.5
                                                            =================   ================   =================
        Policyholders' Benefits Ceded......................  $        54.1       $       48.9       $       20.7
                                                            =================   ================   =================
        Interest Credited to Policyholders' Account
          Balances Ceded...................................  $        32.3       $       28.5       $       25.4
                                                            =================   ================   =================
</TABLE>

        Effective  January 1, 1994, all in force business above $5.0 million was
        reinsured.   During  1996,  the  Company's   retention  limit  on  joint
        survivorship  policies was  increased to $15.0  million.  The  Insurance
        Group also reinsures the entire risk on certain substandard underwriting
        risks as well as in certain other cases.

        The Insurance  Group cedes 100% of its group life and health business to
        a third party  insurance  company.  Premiums ceded totaled $2.4 million,
        $260.6 million and $241.0 million for 1996, 1995 and 1994, respectively.
        Ceded  death and  disability  benefits  totaled  $21.2  million,  $188.1
        million  and  $235.5  million  for 1996,  1995 and  1994,  respectively.
        Insurance liabilities ceded totaled $652.4 million and $724.2 million at
        December 31, 1996 and 1995, respectively.

11)     EMPLOYEE BENEFIT PLANS

        The Company sponsors  qualified and non-qualified  defined benefit plans
        covering   substantially  all  employees  (including  certain  qualified
        part-time employees), managers and certain agents. The pension plans are
        non-contributory.  Equitable  Life's and EREIM's benefits are based on a
        cash balance formula or years of service and final average earnings,  if
        greater,  under certain  grandfathering  rules in the plans.  Alliance's
        benefits  are based on years of  credited  service,  average  final base
        salary and primary  social  security  benefits.  The  Company's  funding
        policy is to make the  minimum  contribution  required  by the  Employee
        Retirement Income Security Act of 1974.

        Components  of net periodic  pension cost (credit) for the qualified and
        non-qualified plans are as follows:

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

                                      F-28
<PAGE>

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

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

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

        The  Company  recorded,  as a  reduction  of  shareholder's  equity,  an
        additional minimum pension liability of $12.9 million and $35.1 million,
        net  of  Federal   income   taxes,   at  December  31,  1996  and  1995,
        respectively,   representing  the  excess  of  the  accumulated  benefit
        obligation  over  the fair  value of plan  assets  and  accrued  pension
        liability.

        The  pension  plan's  assets  include   corporate  and  government  debt
        securities,  equity  securities,  equity real estate and shares of Group
        Trusts managed by Alliance.

        Prior to 1987, the qualified plan funded participants'  benefits through
        the purchase of non-participating annuity contracts from Equitable Life.
        Benefit payments under these contracts were approximately $34.7 million,
        $36.4 million and $38.1 million for 1996, 1995 and 1994, respectively.

        The  Company  provides  certain  medical  and  life  insurance  benefits
        (collectively,  "postretirement  benefits")  for  qualifying  employees,
        managers and agents  retiring from the Company on or after attaining age
        55 who have at least 10 years of service.  The life  insurance  benefits
        are related to age and salary at retirement. The costs of postretirement
        benefits are  recognized in accordance  with the  provisions of SFAS No.
        106. The Company  continues to fund  postretirement  benefits costs on a
        pay-as-you-go  basis and,  for 1996,  1995 and 1994,  the  Company  made
        estimated  postretirement  benefits  payments  of $18.9  million,  $31.1
        million and $29.8 million, respectively.

                                      F-29
<PAGE>

        The  following  table  sets  forth the  postretirement  benefits  plan's
        status,  reconciled to amounts recognized in the Company's  consolidated
        financial statements:

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

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

        At January 1, 1994,  medical benefits available to retirees under age 65
        are the same as those offered to active  employees and medical  benefits
        will be limited to 200% of 1993 costs for all participants.

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

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

12)     DERIVATIVES AND FAIR VALUE OF FINANCIAL INSTRUMENTS

        Derivatives
        -----------

        The Insurance Group primarily uses derivatives for asset/liability  risk
        management and for hedging individual securities. Derivatives mainly are
        utilized to reduce the  Insurance  Group's  exposure  to  interest  rate
        fluctuations.  Accounting for interest rate swap  transactions  is on an
        accrual   basis.   Gains  and  losses  related  to  interest  rate  swap
        transactions are amortized as yield  adjustments over the remaining life
        of the underlying  hedged  security.  Income and expense  resulting from
        interest rate swap  activities are reflected in net  investment  income.
        The  notional  amount of  matched  interest  rate swaps  outstanding  at
        December 31, 1996 was $649.9  million.  The average  unexpired  terms at
        December 31, 1996 range from 2.2 to 2.7 years. At December 31, 1996, the
        cost of  terminating  outstanding  matched  swaps in a loss position was
        $8.3 million and the unrealized  gain on outstanding  matched swaps in a
        gain  position  was $11.4  million.  The  Company  has no  intention  of
        terminating  these  contracts  prior to maturity.  During 1996, 1995 and
        1994, net gains (losses) of $.2 million, $1.4 million and $(.2) million,
        respectively, were recorded in connection with

                                      F-30
<PAGE>

        interest rate swap activity.  Equitable Life has implemented an interest
        rate cap program designed to hedge crediting rates on interest-sensitive
        individual  annuities  contracts.  The outstanding  notional  amounts at
        December 31, 1996 of contracts  purchased and sold were $5,050.0 million
        and $500.0 million, respectively. The net premium paid by Equitable Life
        on these contracts was $22.5 million and is being amortized ratably over
        the  contract  periods  ranging  from 3 to 5 years.  Income and  expense
        resulting  from this program are  reflected as an adjustment to interest
        credited to policyholders' account balances.

        Substantially  all of DLJ's  business  related to  derivatives is by its
        nature  trading  activities  which  are  primarily  for the  purpose  of
        customer  accommodations.  DLJ's derivative activities consist primarily
        of  option  writing  and  trading  in  forward  and  futures  contracts.
        Derivative  financial  instruments  have both  on-and-off  balance sheet
        implications depending on the nature of the contracts. DLJ's involvement
        in swap contracts is not significant.

        Fair Value of Financial Instruments
        -----------------------------------

        The Company  defines  fair value as the quoted  market  prices for those
        instruments  that are  actively  traded in financial  markets.  In cases
        where quoted market prices are not available,  fair values are estimated
        using  present  value  or other  valuation  techniques.  The fair  value
        estimates  are made at a  specific  point in  time,  based on  available
        market  information  and  judgments  about  the  financial   instrument,
        including estimates of timing,  amount of expected future cash flows and
        the credit standing of counterparties. Such estimates do not reflect any
        premium or discount that could result from offering for sale at one time
        the Company's entire holdings of a particular financial instrument,  nor
        do they consider the tax impact of the  realization of unrealized  gains
        or  losses.   In  many  cases,   the  fair  value  estimates  cannot  be
        substantiated  by  comparison  to  independent   markets,  nor  can  the
        disclosed value be realized in immediate settlement of the instrument.

        Certain  financial  instruments  are  excluded,  particularly  insurance
        liabilities  other than financial  guarantees and investment  contracts.
        Fair market  value of  off-balance-sheet  financial  instruments  of the
        Insurance Group was not material at December 31, 1996 and 1995.

        Fair  value  for  mortgage   loans  on  real  estate  are  estimated  by
        discounting  future contractual cash flows using interest rates at which
        loans with similar  characteristics  and credit  quality  would be made.
        Fair values for foreclosed mortgage loans and problem mortgage loans are
        limited to the  estimated  fair value of the  underlying  collateral  if
        lower.

        The estimated  fair values for the Company's  liabilities  under GIC and
        association  plan contracts are estimated using  contractual  cash flows
        discounted based on the T. Rowe Price GIC Index Rate for the appropriate
        duration.  For  durations  in excess of the  published  index rate,  the
        appropriate  Treasury  rate is used plus a spread  equal to the  longest
        duration GIC rate spread published.

        The estimated  fair values for those group annuity  contracts  which are
        classified  as  universal  life  type  contracts  are  measured  at  the
        estimated fair value of the underlying assets. The estimated fair values
        for single  premium  deferred  annuities  ("SPDA") are  estimated  using
        projected cash flows discounted at current offering rates. The estimated
        fair values for supplementary contracts not involving life contingencies
        ("SCNILC") and annuities certain are derived using discounted cash flows
        based upon the estimated current offering rate.

        Fair value for  long-term  debt is  determined  using  published  market
        values, where available,  or contractual cash flows discounted at market
        interest rates. The estimated fair values for non-recourse mortgage debt
        are  determined by  discounting  contractual  cash flows at a rate which
        takes  into  account  the level of  current  market  interest  rates and
        collateral  risk. The estimated  fair values for recourse  mortgage debt
        are  determined by  discounting  contractual  cash flows at a rate based
        upon  current  interest  rates of other  companies  with credit  ratings
        similar  to  the  Company.   The  Company's  fair  value  of  short-term
        borrowings approximates their carrying value.

                                      F-31
<PAGE>

        The following  table  discloses  carrying value and estimated fair value
        for financial instruments not otherwise disclosed in Notes 3, 6 and 7:

<TABLE>
<CAPTION>
                                                                          DECEMBER 31,
                                                --------------------------------------------------------------------
                                                              1996                               1995
                                                ---------------------------------  ---------------------------------
                                                   CARRYING         ESTIMATED         Carrying         Estimated
                                                    VALUE          FAIR VALUE          Value           Fair Value
                                                ---------------  ----------------  ---------------   ---------------
                                                                        (IN MILLIONS)
        <S>                                      <C>              <C>               <C>               <C>         
        Consolidated Financial Instruments:
        -----------------------------------
        Mortgage loans on real estate..........  $    3,133.0     $     3,394.6     $     3,638.3     $    3,973.6
        Other joint ventures...................         467.0             467.0             492.7            492.7
        Policy loans...........................       2,196.1           2,221.6           1,976.4          2,057.5
        Policyholders' account balances:
          Association plans....................          78.1              77.3             101.0            100.0
          Group annuity contracts..............       2,141.0           1,954.0           2,335.0          2,395.0
          SPDA.................................       1,062.7           1,065.7           1,265.8          1,272.0
          Annuities certain and SCNILC.........         654.9             736.2             646.4            716.7
        Long-term debt.........................       1,592.8           1,557.7           1,899.3          1,962.9

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

        GIC Segment Financial Instruments:
        ----------------------------------
        Mortgage loans on real estate..........       1,111.1           1,220.3           1,485.8          1,666.1
        Fixed maturities.......................          42.5              42.5             107.4            107.4
        Other equity investments...............         300.5             300.5             455.9            455.9
        Guaranteed interest contracts..........         290.7             300.5             329.0            352.0
        Long-term debt.........................         102.1             102.2             135.1            136.0
</TABLE>

13)     COMMITMENTS AND CONTINGENT LIABILITIES

        The Company  has  provided,  from time to time,  certain  guarantees  or
        commitments  to  affiliates,  investors and others.  These  arrangements
        include commitments by the Company,  under certain  conditions:  to make
        capital  contributions of up to $244.9 million to affiliated real estate
        joint  ventures;   to  provide  equity   financing  to  certain  limited
        partnerships of $205.8 million at December 31, 1996, under existing loan
        or loan commitment agreements; and to provide short-term financing loans
        which at December 31, 1996 totaled $14.6  million.  Management  believes
        the  Company  will not  incur any  material  losses as a result of these
        commitments.

        Equitable  Life  is the  obligor  under  certain  structured  settlement
        agreements  which  it  had  entered  into  with  unaffiliated  insurance
        companies  and  beneficiaries.  To satisfy its  obligations  under these
        agreements,  Equitable  Life owns  single  premium  annuities  issued by
        previously wholly owned life insurance subsidiaries.  Equitable Life has
        directed  payment  under  these  annuities  to be made  directly  to the
        beneficiaries under the structured settlement  agreements.  A contingent
        liability exists with respect to these agreements  should the previously
        wholly  owned   subsidiaries  be  unable  to  meet  their   obligations.
        Management  believes the satisfaction of those  obligations by Equitable
        Life is remote.

        At December 31, 1996,  the Insurance  Group had $51.6 million of letters
        of credit outstanding.

                                      F-32
<PAGE>

14)     LITIGATION

        A number of lawsuits has been filed against life and health  insurers in
        the  jurisdictions  in  which  Equitable  Life and its  subsidiaries  do
        business involving insurers' sales practices,  alleged agent misconduct,
        failure to properly  supervise  agents,  and other matters.  Some of the
        lawsuits have  resulted in the award of  substantial  judgments  against
        other insurers,  including  material amounts of punitive damages,  or in
        substantial  settlements.   In  some  states,  juries  have  substantial
        discretion in awarding punitive damages.  Equitable Life, EVLICO and The
        Equitable  of  Colorado,  Inc.  ("EOC"),  like  other  life  and  health
        insurers, from time to time are involved in such litigation. To date, no
        such  lawsuit has  resulted in an award or  settlement  of any  material
        amount against the Company.  Among litigations pending against Equitable
        Life,  EVLICO and EOC of the type referred to in this  paragraph are the
        litigations described in the following eight paragraphs.

        An action entitled Golomb et al. v. The Equitable Life Assurance Society
        of the United  States was filed on January  20,  1995 in New York County
        Supreme Court. The action purports to be brought on behalf of a class of
        persons  insured after 1983 under Lifetime  Guaranteed  Renewable  Major
        Medical  Insurance  Policies issued by Equitable Life (the  "policies").
        The complaint  alleges that premium  increases for these  policies after
        1983,  all of which were filed with and  approved  by the New York State
        Insurance  Department  and certain  other state  insurance  departments,
        breached the terms of the policies,  and that statements in the policies
        and  elsewhere  concerning  premium  increases  constituted   fraudulent
        concealment,  misrepresentations  in violation of New York Insurance Law
        Section 4226 and deceptive practices under New York General Business Law
        Section 349. The  complaint  seeks a  declaratory  judgment,  injunctive
        relief  restricting  the  methods  by  which  Equitable  Life  increases
        premiums  on the  policies  in the  future,  a refund of  premiums,  and
        punitive  damages.  Plaintiffs  also have  indicated that they will seek
        damages in an  unspecified  amount.  Equitable Life moved to dismiss the
        complaint  in its entirety on the grounds that it fails to state a claim
        and that  uncontroverted  documentary  evidence  establishes  a complete
        defense to the claims.  On May 29,  1996,  the New York  County  Supreme
        Court  entered a  judgment  dismissing  the  complaint  with  prejudice.
        Plaintiffs have filed a notice of appeal of that judgment.

        In January 1996,  separate  actions were filed in Pennsylvania and Texas
        state courts  (entitled,  respectively,  Malvin et al. v. The  Equitable
        Life  Assurance  Society of the  United  States and Bowler et al. v. The
        Equitable Life Assurance  Society of the United  States),  making claims
        similar  to those in the New York  action  described  above.  The  Texas
        action  also  claims  that  Equitable  Life   misrepresented   to  Texas
        policyholders that the Texas Insurance Department had approved Equitable
        Life's rate increases.  These actions are asserted on behalf of proposed
        classes of Pennsylvania issued or renewed policyholders and Texas issued
        or renewed  policyholders,  insured under the policies. The Pennsylvania
        and Texas actions seek  compensatory and punitive damages and injunctive
        relief  restricting  the  methods  by  which  Equitable  Life  increases
        premiums  in the future  based on the common law and  statutes  of those
        states.  On February 9, 1996,  Equitable  Life removed the  Pennsylvania
        action,  Malvin,  to the  United  States  District  Court for the Middle
        District of  Pennsylvania.  Following  the decision  granting  Equitable
        Life's motion to dismiss the New York action (Golomb), on the consent of
        the  parties  the  District  Court  ordered  an  indefinite  stay of all
        proceedings in the Pennsylvania action,  pending either party's right to
        reinstate the proceeding,  and ordered that for administrative  purposes
        the  case be  deemed  administratively  closed.  On  February  2,  1996,
        Equitable  Life removed the Texas action,  Bowler,  to the United States
        District Court for the Northern  District of Texas. On May 20, 1996, the
        plaintiffs in Bowler  amended their  complaint by adding  allegations of
        misrepresentation   regarding   premium  increases  on  other  types  of
        guaranteed   renewable  major  medical  insurance   policies  issued  by
        Equitable Life up to and including 1983. On July 1, 1996, Equitable Life
        filed a  motion  for  summary  judgment  dismissing  the  first  amended
        complaint in its entirety. In August, 1996, the court granted plaintiffs
        leave to file a supplemental  complaint on behalf of a proposed class of
        Texas policyholders claiming unfair  discrimination,  breach of contract
        and other claims  arising out of alleged  differences  between  premiums
        charged  to  Texas  policyholders  and  premiums  charged  to  similarly
        situated policyholders in New York and certain other states.  Plaintiffs
        seek refunds of alleged  overcharges,  exemplary or  additional  damages
        citing

                                      F-33
<PAGE>

        Texas statutory  provisions  which among other things,  permit two times
        the  amount of  actual  damage  plus  additional  penalties  if the acts
        complained  of are  found  to be  knowingly  committed,  and  injunctive
        relief.  Equitable  Life has also  filed a motion for  summary  judgment
        dismissing the supplemental  complaint in its entirety.  Plaintiffs also
        obtained  permission  to add another  plaintiff to the first amended and
        supplemental  complaints.  Plaintiffs  have  opposed  both  motions  for
        summary  judgment and  requested  that certain  issues be found in their
        favor. Equitable Life is in the process of replying.

        On May 22, 1996, a separate  action  entitled  Bachman v. The  Equitable
        Life Assurance Society of the United States,  was filed in Florida state
        court making claims similar to those in the previously  reported  Golomb
        action.  The Florida action is asserted on behalf of a proposed class of
        Florida  issued  or  renewed  policyholders  insured  after  1983  under
        Lifetime Guaranteed Renewable Major Medical Insurance Policies issued by
        Equitable  Life.  The Florida  action  seeks  compensatory  and punitive
        damages and injunctive relief restricting the methods by which Equitable
        Life  increases  premiums  in the  future  based on  various  common law
        claims.  On June 20, 1996,  Equitable Life removed the Florida action to
        Federal court.  Equitable  Life has answered the complaint,  denying the
        material  allegations and asserting  certain  affirmative  defenses.  On
        December 6, 1996, Equitable Life filed a motion for summary judgment and
        plaintiff is expected to file its response to that motion shortly.

        On November 6, 1996, a proposed class action entitled  Fletcher,  et al.
        v. The Equitable Life Assurance Society of the United States,  was filed
        in California Superior Court for Fresno County, making substantially the
        same allegations  concerning premium rates and premium rate increases on
        guaranteed  renewable  policies made in the Bowler action. The complaint
        alleges,  among other things,  that differentials  between rates charged
        California policyholders and policyholders in New York and certain other
        states,  and the methods  used by Equitable  Life to  calculate  premium
        increases,  breached  the terms of its  policies,  that  Equitable  Life
        misrepresented  and concealed the facts pertaining to such differentials
        and methods in violation of California law, and that Equitable Life also
        misrepresented  that its rate  increases were approved by the California
        Insurance  Department.   Plaintiffs  seek  compensatory  damages  in  an
        unspecified amount,  rescission,  injunctive relief and attorneys' fees.
        Equitable Life removed the action to Federal court;  plaintiff has moved
        to  remand  the  case  to  state  court.  Although  the  outcome  of any
        litigation cannot be predicted with certainty, particularly in the early
        stages of an action, the Company's management believes that the ultimate
        resolution  of  the  Golomb,   Malvin,   Bowler,  Bachman  and  Fletcher
        litigations  should not have a material  adverse effect on the financial
        position of the Company. Due to the early stage of such litigations, the
        Company's management cannot make an estimate of loss, if any, or predict
        whether or not such  litigations  will have a material adverse effect on
        the Company's results of operations in any particular period.

        An action was instituted on April 6, 1995 against Equitable Life and its
        wholly owned subsidiary,  EOC, in New York state court,  entitled Sidney
        C. Cole et al. v. The  Equitable  Life  Assurance  Society of the United
        States  and The  Equitable  of  Colorado,  Inc.,  No.  95/108611  (N. Y.
        County).  The action is brought by the  holders of a joint  survivorship
        whole life policy issued by EOC. The action  purports to be on behalf of
        a class  consisting  of all persons who from  January 1, 1984  purchased
        life insurance  policies sold by Equitable Life and EOC based upon their
        allegedly  uniform sales  presentations  and policy  illustrations.  The
        complaint puts in issue various  alleged sales practices that plaintiffs
        assert,  among other things,  misrepresented  the stated number of years
        that the annual premium would need to be paid.  Plaintiffs  seek damages
        in an unspecified  amount,  imposition of a constructive trust, and seek
        to enjoin  Equitable Life and EOC from engaging in the challenged  sales
        practices.  On June 28,  1996,  the court  issued a  decision  and order
        dismissing  with  prejudice  plaintiff's  causes  of action  for  fraud,
        constructive  fraud,  breach of fiduciary duty,  negligence,  and unjust
        enrichment, and dismissing without prejudice plaintiff's cause of action
        under the New York State consumer protection statute. The only remaining
        causes   of  action   are  for   breach  of   contract   and   negligent
        misrepresentation.  Plaintiffs made a motion for reargument with respect
        to this order,  which was submitted to the court in October  1996.  This
        motion was denied by the court on December 16, 1996.

                                      F-34
<PAGE>

        On May 21,  1996,  an  action  entitled  Elton  F.  Duncan,  III v.  The
        Equitable  Life Assurance  Society of the United  States,  was commenced
        against  Equitable  Life in the Civil  District  Court for the Parish of
        Orleans, State of Louisiana.  The action is brought by an individual who
        purchased  a whole life  policy.  Plaintiff  alleges  misrepresentations
        concerning  the  extent to which  the  policy  was a proper  replacement
        policy and the number of years that the annual  premium would need to be
        paid.  Plaintiff purports to represent a class consisting of all persons
        who  purchased  whole life or universal  life  insurance  policies  from
        Equitable  Life from  January 1, 1982 to the  present.  Plaintiff  seeks
        damages,  including punitive damages,  in an unspecified amount. On July
        26, 1996, an action entitled Michael Bradley v. Equitable  Variable Life
        Insurance Company,  was commenced in New York state court. The action is
        brought by the  holder of a variable  life  insurance  policy  issued by
        EVLICO.  The plaintiff  purports to represent a class  consisting of all
        persons or entities who  purchased one or more life  insurance  policies
        issued by EVLICO  from  January 1,  1980.  The  complaint  puts at issue
        various   alleged  sales   practices   and  alleges   misrepresentations
        concerning  the  extent to which  the  policy  was a proper  replacement
        policy and the number of years that the annual  premium would need to be
        paid.  Plaintiff  seeks  damages,  including  punitive  damages,  in  an
        unspecified  amount and also seeks injunctive relief  prohibiting EVLICO
        from canceling  policies for failure to make premium payments beyond the
        alleged  stated number of years that the annual premium would need to be
        paid. On September 21, 1996 Equitable Life, EVLICO and EOC made a motion
        to have this  proceeding  moved from Kings County  Supreme  Court to New
        York County for joint trial or consolidation  with the Cole action.  The
        motion was denied by the court on January 9, 1997.  On January 10, 1997,
        plaintiffs  moved for  certification of a nationwide class consisting of
        all  persons  or  entities  who  were  sold one or more  life  insurance
        products on a "vanishing premium" basis and/or were allegedly induced to
        purchase  additional   policies  from  EVLICO,   using  the  cash  value
        accumulated  in  existing  policies,  from  January 1, 1980  through and
        including  December 31, 1996.  Plaintiffs  further moved to have Michael
        Bradley  designated  as the class  representative.  Discovery  regarding
        class certification is underway.

        On  December  12,  1996,  an action  entitled  Robert  E.  Dillon v. The
        Equitable Life Assurance  Society of the United States and The Equitable
        of Colorado,  was commenced in the United States  District Court for the
        Southern District of Florida. The action is brought by an individual who
        purchased  a joint whole life policy  from EOC.  The  complaint  puts at
        issue  various  alleged sales  practices and alleges  misrepresentations
        concerning the alleged  impropriety of  replacement  policies  issued by
        Equitable  Life and EOC and  alleged  misrepresentations  regarding  the
        number  of  years  premiums  would  have to be  paid on the  defendants'
        policies.  Plaintiff  brings  claims  for  breach  of  contract,  fraud,
        negligent  misrepresentation,  money had and received, unjust enrichment
        and imposition of a constructive trust.  Plaintiff purports to represent
        two classes of persons.  The first is a "contract class,"  consisting of
        all persons who purchased  whole or universal  life  insurance  policies
        from  Equitable  Life and EOC and from whom  Equitable Life and EOC have
        sought additional payments beyond the number of years allegedly promised
        by Equitable Life and EOC. The second is a "fraud class,"  consisting of
        all persons with an interest in policies  issued by  Equitable  Life and
        EOC at any time since  October 1, 1986.  Plaintiff  seeks  damages in an
        unspecified amount, and also seeks injunctive relief attaching Equitable
        Life's and EOC's profits from their alleged sales  practices.  Equitable
        Life's  and EOC's time to answer or move with  respect to the  complaint
        has been  extended  until  February  24,  1997.  Although the outcome of
        litigation cannot be predicted with certainty, particularly in the early
        stages of an action, the Company's management believes that the ultimate
        resolution of the Cole,  Duncan,  Bradley and Dillon  litigations should
        not have a material  adverse  effect on the  financial  position  of the
        Company.  Due to the early  stages of such  litigations,  the  Company's
        management  cannot make an estimate of loss, if any, or predict  whether
        or not any such  litigation  will have a material  adverse effect on the
        Company's results of operations in any particular period.

        On January 3, 1996, an amended complaint was filed in an action entitled
        Frank Franze Jr. and George  Busher,  individually  and on behalf of all
        others similarly situated v. The Equitable Life Assurance Society of the
        United  States,  and Equitable  Variable  Life  Insurance  Company,  No.
        94-2036 in the United States District Court for the Southern District of
        Florida.  The  action  was  brought  by two  individuals  who  purchased
        variable life insurance policies.  The plaintiffs purport to represent a
        nationwide class  consisting of all persons who purchased  variable life
        insurance  policies from Equitable  Life and EVLICO since  September 30,
        1991.  The basic  allegation of the amended  complaint is that Equitable
        Life's and EVLICO's agents were trained not to

                                      F-35
<PAGE>

        disclose  fully  that  the  product  being  sold  was  life   insurance.
        Plaintiffs  allege  violations of the Federal  securities  laws and seek
        rescission of the contracts or compensatory  damages and attorneys' fees
        and expenses.  The court denied  Equitable  Life and EVLICO's  motion to
        dismiss the amended complaint on September 24, 1996.  Equitable Life and
        EVLICO  have  answered  the  amended  complaint,  denying  the  material
        allegations and asserting certain affirmative defenses.  Currently,  the
        parties are conducting  discovery in connection with plaintiffs' attempt
        to certify a class.  On January 9, 1997,  an action  entitled  Rosemarie
        Chaviano, individually and on behalf of all others similarly situated v.
        The Equitable Life Assurance Society of the United States, and Equitable
        Variable Life Insurance Company,  was filed in Massachusetts state court
        making  claims  similar  to  those in the  Franze  action  and  alleging
        violations of the Massachusetts  securities laws. The plaintiff purports
        to represent all persons in  Massachusetts  who purchased  variable life
        insurance  contracts from Equitable Life and EVLICO from January 9, 1993
        to  the  present.  The  Massachusetts  action  seeks  rescission  of the
        contracts  or  compensatory  damages,   attorneys'  fees,  expenses  and
        injunctive  relief.  Although  the outcome of any  litigation  cannot be
        predicted with certainty, particularly in the early stages of an action,
        the Company's  management  believes that the ultimate  resolution of the
        litigations  discussed  in this  paragraph  should  not have a  material
        adverse  effect on the  financial  position of the  Company.  Due to the
        early stages of such litigation, the Company's management cannot make an
        estimate of loss, if any, or predict  whether or not any such litigation
        will  have a  material  adverse  effect  on  the  Company's  results  of
        operations in any particular period.

        Equitable Life recently responded to a subpoena from the U.S. Department
        of Labor  ("DOL")  requesting  copies of any  third-party  appraisals in
        Equitable Life's possession  relating to the ten largest  properties (by
        value)  in  the  Prime  Property  Fund  ("PPF").  PPF  is  an  open-end,
        commingled  real estate  separate  account of Equitable Life for pension
        clients.  Equitable  Life  serves as  investment  manager in PPF and has
        retained  EREIM as advisor.  In early 1995, the DOL commenced a national
        investigation  of commingled  real estate funds with pension  investors,
        including PPF. The investigation  now appears to be focused  principally
        on appraisal and valuation procedures in respect of fund properties. The
        most recent request from the DOL seems to reflect,  at least in part, an
        interest in the relationship between the valuations for those properties
        reflected in appraisals  prepared for local property tax proceedings and
        the valuations  used by PPF for other  purposes.  At no time has the DOL
        made any  specific  allegation  that  Equitable  Life or EREIM has acted
        improperly and Equitable Life and EREIM believe that any such allegation
        would be without  foundation.  While the  outcome of this  investigation
        cannot be predicted with  certainty,  in the opinion of management,  the
        ultimate  resolution of this matter  should not have a material  adverse
        effect on the Company's  consolidated  financial  position or results of
        operations in any particular period.

        Equitable  Casualty Insurance Company  ("Casualty"),  an indirect wholly
        owned   subsidiary  of  Equitable  Life,  is  party  to  an  arbitration
        proceeding  that commenced in August 1995.  The proceeding  relates to a
        dispute among Casualty,  Houston  General  Insurance  Company  ("Houston
        General")  and  GEICO  General   Insurance   Company  ("GEICO  General")
        regarding the interpretation of a reinsurance agreement. The arbitration
        panel  issued a final  award in favor of Casualty  and GEICO  General on
        June 17, 1996.  Casualty and GEICO  General  moved in the pending  Texas
        state  court  action,  with  Houston  General's  consent,  for an  order
        confirming the arbitration  award and entering  judgment  dismissing the
        action.  The motion was granted on January 29,  1997.  The parties  have
        also  stipulated to the dismissal  without  prejudice of a related Texas
        Federal court action  brought by Houston  General  against GEICO General
        and Equitable Life. In connection  with  confirmation of the arbitration
        award,  Houston  General  paid to  Casualty  approximately  $839,600  in
        settlement of certain  reimbursement  claims by Casualty against Houston
        General.

        On July 25, 1995, a Consolidated and Supplemental Class Action Complaint
        ("Complaint")  was filed against the Alliance North American  Government
        Income Trust,  Inc. (the "Fund"),  Alliance and certain other defendants
        affiliated  with  Alliance,  including  the  Holding  Company,  alleging
        violations  of Federal  securities  laws,  fraud and breach of fiduciary
        duty in connection with the Fund's  investments in Mexican and Argentine
        securities.  The  Complaint,  which seeks  certification  of a plaintiff
        class of persons  who  purchased  or owned Class A, B or C shares of the
        Fund from March 27, 1992 through December 23, 1994, seeks an unspecified
        amount of damages,  costs,  attorneys'  fees and punitive  damages.  The
        principal  allegations of the Complaint are that the Fund purchased debt
        securities  issued by the Mexican and Argentine  governments  in amounts
        that

                                      F-36
<PAGE>

        were not permitted by the Fund's  investment  objective,  and that there
        was no  shareholder  vote to change the  investment  objective to permit
        purchases  in such  amounts.  The  Complaint  further  alleges  that the
        decline in the value of the Mexican and Argentine securities held by the
        Fund  caused the Fund's net asset value to decline to the  detriment  of
        the Fund's  shareholders.  On  September  26,  1996,  the United  States
        District  Court  for the  Southern  District  of New  York  granted  the
        defendants'  motion to dismiss all counts of the  complaint.  On October
        11, 1996,  plaintiffs filed a motion for  reconsideration of the court's
        decision  granting  defendants'  motion to  dismiss  the  Complaint.  On
        November   25,   1996,   the  court   denied   plaintiffs'   motion  for
        reconsideration.  On October  29,  1996,  plaintiffs  filed a motion for
        leave to file an amended  complaint.  The principal  allegations  of the
        proposed amended  complaint are that the Fund did not properly  disclose
        that it planned to invest in mortgage-backed  derivative  securities and
        that two  advertisements  used by the Fund  misrepresented  the risks of
        investing in the Fund.  Plaintiffs  also  reiterated  allegations in the
        Complaint  that the Fund failed to hedge  against the risks of investing
        in  foreign  securities  despite  representations  that it  would do so.
        Alliance  believes  that the  allegations  in the  Complaint are without
        merit and intends to vigorously  defend against these claims.  While the
        ultimate  outcome  of this  matter  cannot be  determined  at this time,
        management  of  Alliance  does not  expect  that it will have a material
        adverse  effect  on  Alliance's   results  of  operations  or  financial
        condition.

        On January 26, 1996, a purported purchaser of certain notes and warrants
        to  purchase  shares  of  common  stock of  Rickel  Home  Centers,  Inc.
        ("Rickel") filed a class action complaint  against  Donaldson,  Lufkin &
        Jenrette Securities  Corporation  ("DLJSC") and certain other defendants
        for unspecified  compensatory  and punitive damages in the United States
        District  Court for the  Southern  District  of New  York.  The suit was
        brought on behalf of the  purchasers  of  126,457  units  consisting  of
        $126,457,000 aggregate principal amount of 13 1/2% senior notes due 2001
        and 126,457 warrants to purchase shares of common stock of Rickel issued
        by Rickel in October 1994. The complaint  alleges  violations of Federal
        securities  laws and common law fraud against DLJSC,  as the underwriter
        of the units and as an owner of 7.3% of the common stock of Rickel,  Eos
        Partners, L.P., and General Electric Capital Corporation, each as owners
        of 44.2% of the  common  stock of  Rickel,  and  members of the Board of
        Directors of Rickel,  including a DLJSC Managing Director. The complaint
        seeks to hold  DLJSC  liable for  alleged  misstatements  and  omissions
        contained  in  the  prospectus  and  registration   statement  filed  in
        connection with the offering of the units,  alleging that the defendants
        knew of financial  losses and a decline in value of Rickel in the months
        prior  to the  offering  and  did not  disclose  such  information.  The
        complaint  also  alleges  that  Rickel  failed  to pay  its  semi-annual
        interest  payment due on the units on December  15, 1995 and that Rickel
        filed a voluntary petition for reorganization  pursuant to Chapter 11 of
        the United States  Bankruptcy Code on January 10, 1996. DLJSC intends to
        defend itself vigorously against all of the allegations contained in the
        complaint.  Although there can be no assurance, DLJ does not believe the
        outcome of this  litigation  will have a material  adverse effect on its
        financial condition. Due to the early stage of this litigation, based on
        the information  currently available to it, DLJ's management cannot make
        an estimate of loss, if any, or predict  whether or not such  litigation
        will have a material  adverse  effect on DLJ's  results of operations in
        any particular period.

        In October  1995,  DLJSC was named as a defendant  in a purported  class
        action  filed in a Texas  State Court on behalf of the holders of $550.0
        million principal amount of subordinated  redeemable discount debentures
        of National  Gypsum  Corporation  ("NGC")  canceled in connection with a
        Chapter 11 plan of reorganization  for NGC consummated in July 1993. The
        named  plaintiff  in the State  Court  action  also  filed an  adversary
        proceeding in the  Bankruptcy  Court for the Northern  District of Texas
        seeking  a   declaratory   judgment  that  the  confirmed  NGC  plan  of
        reorganization  does not bar the class action claims.  Subsequent to the
        consummation  of NGC's plan of  reorganization,  NGC's shares traded for
        values  substantially  in excess of, and in 1995 NGC was  acquired for a
        value  substantially  in excess of, the values  upon which NGC's plan of
        reorganization   was  based.  The  two  actions  arise  out  of  DLJSC's
        activities as financial advisor to NGC in the course of NGC's Chapter 11
        reorganization proceedings.  The class action complaint alleges that the
        plan of  reorganization  submitted by NGC was based upon  projections by
        NGC and DLJSC which intentionally  understated  forecasts,  and provided
        misleading  and incorrect  information in order to hide NGC's true value
        and that  defendants  breached  their  fiduciary  duties by, among other
        things,   providing  false,  misleading  or  incomplete  information  to
        deliberately  understate  the value of NGC. The class  action  complaint
        seeks  compensatory  and punitive damages  purportedly  sustained by the
        class. The Texas State Court action, which

                                      F-37
<PAGE>

        had been removed to the Bankruptcy  Court, has been remanded back to the
        state court,  which remand is being  opposed by DLJSC.  DLJSC intends to
        defend itself vigorously against all of the allegations contained in the
        complaint. Although there can be no assurance, DLJ does not believe that
        the ultimate  outcome of this  litigation  will have a material  adverse
        effect  on its  financial  condition.  Due to the  early  stage  of such
        litigation,  based upon the information currently available to it, DLJ's
        management  cannot make an estimate of loss, if any, or predict  whether
        or not such  litigation  will have a  material  adverse  effect on DLJ's
        results of operations in any particular period.

        In November and December 1995, DLJSC,  along with various other parties,
        was named as a defendant in a number of purported class actions filed in
        the U.S.  District  Court for the  Eastern  District of  Louisiana.  The
        complaints allege violations of the Federal  securities laws arising out
        of a public  offering in 1994 of $435.0  million of first mortgage notes
        of Harrah's Jazz Company and Harrah's Jazz Finance Corp.  The complaints
        seek  to  hold  DLJSC  liable  for  various  alleged  misstatements  and
        omissions  contained in the  prospectus  dated  November 9, 1994.  DLJSC
        intends  to defend  itself  vigorously  against  all of the  allegations
        contained in the  complaints.  Although  there can be no assurance,  DLJ
        does not believe that the ultimate  outcome of this litigation will have
        a material adverse effect on its financial  condition.  Due to the early
        stage of this litigation, based upon the information currently available
        to it,  DLJ's  management  cannot make an  estimate of loss,  if any, or
        predict  whether or not such  litigation  will have a  material  adverse
        effect on DLJ's results of operations in any particular period.

        In addition  to the  matters  described  above,  Equitable  Life and its
        subsidiaries  and DLJ and its subsidiaries are involved in various legal
        actions and proceedings in connection with their businesses. Some of the
        actions and  proceedings  have been brought on behalf of various alleged
        classes of  claimants  and certain of these  claimants  seek  damages of
        unspecified  amounts.  While the ultimate outcome of such matters cannot
        be predicted with certainty, in the opinion of management no such matter
        is  likely  to  have  a  material   adverse   effect  on  the  Company's
        consolidated financial position or results of operations.

15)     LEASES

        The Company  has  entered  into  operating  leases for office  space and
        certain other assets,  principally data processing  equipment and office
        furniture and  equipment.  Future minimum  payments under  noncancelable
        leases for 1997 and the succeeding four years are $113.7 million, $110.6
        million, $100.3 million, $72.3 million, $59.3 million and $427.3 million
        thereafter. Minimum future sublease rental income on these noncancelable
        leases for 1997 and the  succeeding  four years are $9.8  million,  $6.0
        million,  $4.5  million,  $2.4  million,  $.8  million  and $.1  million
        thereafter.

        At December 31, 1996, the minimum future rental income on  noncancelable
        operating  leases for wholly owned  investments  in real estate for 1997
        and the succeeding four years are $263.0 million, $242.1 million, $219.8
        million, $194.3 million, $174.6 million and $847.1 million thereafter.

                                      F-38
<PAGE>

16)     OTHER OPERATING COSTS AND EXPENSES

        Other operating costs and expenses consisted of the following:

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Compensation costs.................................  $       647.3       $      595.9       $      687.5
        Commissions........................................          329.5              314.3              313.0
        Short-term debt interest expense...................            8.0               11.4               19.0
        Long-term debt interest expense....................          137.3              108.1               98.3
        Amortization of policy acquisition costs...........          405.2              317.8              313.4
        Capitalization of policy acquisition costs.........         (391.9)            (391.0)            (410.9)
        Rent expense, net of sub-lease income..............          113.7              109.3              116.0
        Other..............................................          798.9              710.0              721.4
                                                            -----------------   ----------------   -----------------
        Total..............................................  $     2,048.0       $    1,775.8       $    1,857.7
                                                            =================   ================   =================
</TABLE>

        During 1996, 1995 and 1994, the Company  restructured certain operations
        in  connection  with  cost  reduction   programs  and  recorded  pre-tax
        provisions  of  $24.4   million,   $32.0  million  and  $20.4   million,
        respectively.  The  amounts  paid  during  1996,  associated  with  cost
        reduction  programs,  totaled $17.7  million.  At December 31, 1996, the
        liabilities  associated with cost reduction  programs  amounted to $44.5
        million.  The 1996 cost reduction program included  restructuring  costs
        related to the consolidation of insurance  operations'  service centers.
        The 1995 cost reduction program included relocation expenses,  including
        the accelerated  amortization of building  improvements  associated with
        the  relocation  of the home  office.  The 1994 cost  reduction  program
        included costs  associated with the termination of operating  leases and
        employee  severance  benefits in connection with the consolidation of 16
        insurance agencies. Amortization of DAC included $145.0 million writeoff
        of DAC related to DI contracts in the fourth quarter of 1996.

17)     INSURANCE GROUP STATUTORY FINANCIAL INFORMATION

        Equitable  Life is  restricted as to the amounts it may pay as dividends
        to  the  Holding  Company.   Under  the  New  York  Insurance  Law,  the
        Superintendent  has broad discretion to determine  whether the financia1
        condition of a stock life insurance company would support the payment of
        dividends to its  shareholders.  For 1996, 1995 and 1994,  statutory net
        (loss) earnings  totaled  $(351.1)  million,  $(352.4) million and $67.5
        million,  respectively.  No amounts  are  expected to be  available  for
        dividends from Equitable Life to the Holding Company in 1997.

        At December 31, 1996, the Insurance  Group,  in accordance  with various
        government  and state  regulations,  had  $21.9  million  of  securities
        deposited with such government or state agencies.

                                      F-39
<PAGE>

        Accounting  practices used to prepare statutory financial statements for
        regulatory  filings of stock life insurance  companies differ in certain
        instances   from  GAAP.   The  New  York   Insurance   Department   (the
        "Department")   recognizes  only  statutory   accounting  practices  for
        determining  and  reporting  the  financial  condition  and  results  of
        operations of an insurance  company,  for determining its solvency under
        the New York  Insurance Law, and for  determining  whether its financial
        condition  warrants  the payment of a dividend to its  stockholders.  No
        consideration  is  given  by  the  Department  to  financial  statements
        prepared  in  accordance  with GAAP in making such  determinations.  The
        following  reconciles  the  Company's  statutory  change in surplus  and
        capital  stock and  statutory  surplus and capital  stock  determined in
        accordance with accounting  practices  prescribed by the Department with
        net earnings and equity on a GAAP basis.

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Net change in statutory surplus and capital stock..  $        56.0       $       78.1       $      292.4
        Change in asset valuation reserves.................          (48.4)             365.7             (285.2)
                                                            -----------------   ----------------   -----------------
        Net change in statutory surplus, capital stock
          and asset valuation reserves.....................            7.6              443.8                7.2
        Adjustments:
          Future policy benefits and policyholders'
            account balances...............................         (298.5)             (66.0)              (5.3)
          DAC..............................................          (13.3)              73.2               97.5
          Deferred Federal income taxes....................          108.0             (158.1)             (58.7)
          Valuation of investments.........................          289.8              189.1               45.2
          Valuation of investment subsidiary...............         (117.7)            (188.6)             396.6
          Limited risk reinsurance.........................           92.5              416.9               74.9
          Contribution from the Holding Company............            -                  -               (300.0)
          Issuance of surplus notes........................            -               (538.9)               -
          Postretirement benefits..........................           28.9              (26.7)              17.1
          Other, net.......................................           12.4              115.1              (44.0)
          GAAP adjustments of Closed Block.................           (9.8)              15.7               (9.5)
          GAAP adjustments of discontinued GIC
            Segment........................................          (89.6)              37.3               42.8
                                                            -----------------   ----------------   -----------------
        Net Earnings of the Insurance Group................  $        10.3       $      312.8       $      263.8
                                                            =================   ================   =================
</TABLE>

<TABLE>
<CAPTION>
                                                                                 DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Statutory surplus and capital stock................  $     2,258.9       $    2,202.9       $    2,124.8
        Asset valuation reserves...........................        1,297.5            1,345.9              980.2
                                                            -----------------   ----------------   -----------------
        Statutory surplus, capital stock and asset
          valuation reserves...............................        3,556.4            3,548.8            3,105.0
        Adjustments:
          Future policy benefits and policyholders'
            account balances...............................       (1,305.0)          (1,006.5)            (940.5)
          DAC..............................................        3,104.9            3,075.8            3,219.4
          Deferred Federal income taxes....................         (306.1)            (452.0)             (29.4)
          Valuation of investments.........................          286.8              417.7             (794.1)
          Valuation of investment subsidiary...............         (782.8)            (665.1)            (476.5)
          Limited risk reinsurance.........................         (336.5)            (429.0)            (845.9)
          Issuance of surplus notes........................         (539.0)            (538.9)               -
          Postretirement benefits..........................         (314.4)            (343.3)            (316.6)
          Other, net.......................................          126.3                4.4              (79.2)
          GAAP adjustments of Closed Block.................          783.7              830.8              740.4
          GAAP adjustments of discontinued GIC
            Segment........................................         (190.3)            (184.6)            (221.9)
                                                            -----------------   ----------------   -----------------
        Equity of the Insurance Group......................  $     4,084.0       $    4,258.1       $    3,360.7
                                                            =================   ================   =================
</TABLE>

                                      F-40
<PAGE>

18)     BUSINESS SEGMENT INFORMATION

        The Company has two major business  segments:  Insurance  Operations and
        Investment  Services.  Interest  expense related to debt not specific to
        either  business  segment is presented as  Corporate  interest  expense.
        Information for all periods is presented on a comparable basis.

        The  Insurance  Operations  segment  offers a  variety  of  traditional,
        variable and  interest-sensitive  life  insurance  products,  disability
        income,  annuity products,  mutual fund and other investment products to
        individuals and small groups and administers  traditional  participating
        group  annuity  contracts  with  conversion   features,   generally  for
        corporate  qualified  pension plans, and association plans which provide
        full  service  retirement  programs  for  individuals   affiliated  with
        professional  and trade  associations.  This segment  includes  Separate
        Accounts for individual insurance and annuity products.

        The Investment  Services  segment  provides  investment fund management,
        primarily to institutional  clients. This segment includes the Company's
        equity  interest in DLJ and  Separate  Accounts  which  provide  various
        investment  options for group  clients  through  pooled or single  group
        accounts.

        Intersegment  investment advisory and other fees of approximately $127.5
        million,  $124.1  million and $135.3  million  for 1996,  1995 and 1994,
        respectively,  are included in total revenues of the Investment Services
        segment.  These fees,  excluding amounts related to the discontinued GIC
        Segment of $15.7 million, $14.7 million and $27.4 million for 1996, 1995
        and 1994, respectively, are eliminated in consolidation.

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Revenues
        Insurance operations...............................  $     3,742.9       $    3,614.6       $    3,507.4
        Investment services................................        1,126.1              949.1              935.2
        Consolidation/elimination..........................          (24.5)             (34.9)             (27.2)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $     4,844.5       $    4,528.8       $    4,415.4
                                                            =================   ================   =================
        Earnings (loss) from continuing  operations
          before Federal income taxes, minority interest
          and cumulative effect of accounting change
        Insurance operations...............................  $       (36.6)      $      303.1       $      327.5
        Investment services................................          311.9              224.0              227.9
        Consolidation/elimination..........................             .2               (3.1)                .3
                                                            -----------------   ----------------   -----------------
              Subtotal.....................................          275.5              524.0              555.7
        Corporate interest expense.........................          (66.9)             (27.9)            (114.2)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       208.6       $      496.1       $      441.5
                                                            =================   ================   =================
</TABLE>

                                                   DECEMBER 31,
                                        ------------------------------------
                                             1996                1995
                                        ----------------   -----------------
                                                   (IN MILLIONS)

        Assets
        Insurance operations...........  $    60,464.9      $    56,720.5
        Investment services............       13,542.5           12,842.9
        Consolidation/elimination......         (399.6)            (354.4)
                                        ----------------   -----------------
        Total..........................  $    73,607.8      $    69,209.0
                                        ================   =================

                                      F-41
<PAGE>

19)     QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

        The quarterly  results of operations  for 1996 and 1995,  are summarized
        below:

<TABLE>
<CAPTION>
                                                                      THREE MONTHS ENDED
                                       ------------------------------------------------------------------------------
                                           MARCH 31           JUNE 30           SEPTEMBER 30          DECEMBER 31
                                       -----------------  -----------------   ------------------   ------------------
                                                                        (IN MILLIONS)
        <S>                            <C>                <C>                 <C>                  <C>         
        1996
        ----
        Total Revenues................  $     1,169.7      $     1,193.6       $    1,193.6         $    1,287.6
                                       =================  =================   ==================   ==================
        Earnings (Loss) from
          Continuing Operations
          before Cumulative Effect
          of Accounting Change........  $        94.8      $        87.1       $       93.2         $     (157.9)
                                       =================  =================   ==================   ==================
        Net Earnings (Loss)...........  $        71.7      $        87.1       $       93.2         $     (241.7)
                                       =================  =================   ==================   ==================
        1995
        ----
        Total Revenues................  $     1,079.1      $     1,164.0       $    1,138.8         $    1,146.9
                                       =================  =================   ==================   ==================
        Net Earnings..................  $        66.3      $       101.7       $      100.2         $       44.6
                                       =================  =================   ==================   ==================
</TABLE>

        The quarterly results of operations for 1996 and 1995 have been restated
        to reflect the Company's accounting change adopted in the fourth quarter
        of 1996 for  long-duration  participating  life  contracts in accordance
        with the  provisions  prescribed  by SFAS No. 120.  Net earnings for the
        three months ended December 31, 1996 includes a charge of $339.3 million
        related to writeoffs of DAC on DI  contracts of $94.3  million,  reserve
        strengthening  on DI  business of $113.7  million,  pension par of $47.5
        million and the discontinued GIC Segment of $83.8 million.

20)     INVESTMENT IN DLJ

        On December  15,  1993,  the Company  sold a 61%  interest in DLJ to the
        Holding Company for $800.0 million in cash and securities. The excess of
        the  proceeds  over the book  value in DLJ at the date of sale of $340.2
        million  has been  reflected  as a capital  contribution.  In 1995,  DLJ
        completed the initial public offering ("IPO") of 10.58 million shares of
        its common stock,  which included 7.28 million of the Holding  Company's
        shares in DLJ,  priced at $27 per share.  Concurrent  with the IPO,  the
        Company  contributed  equity  securities to DLJ having a market value of
        $21.2  million.  Upon  completion  of the IPO, the  Company's  ownership
        percentage was reduced to 36.1%. The Company's  ownership  interest will
        be further  reduced  upon the issuance of common stock after the vesting
        of forfeitable restricted stock units acquired by and/or the exercise of
        options  granted to certain DLJ employees.  DLJ  restricted  stock units
        represents  forfeitable  rights to  receive  approximately  5.2  million
        shares of DLJ common stock through February 2000.

        The results of  operations  of DLJ are accounted for on the equity basis
        and  are  included  in  commissions,   fees  and  other  income  in  the
        consolidated statements of earnings. The Company's carrying value of DLJ
        is included in investment in and loans to affiliates in the consolidated
        balance sheets.

                                      F-42
<PAGE>

        Summarized  balance  sheets  information  for  DLJ,  reconciled  to  the
        Company's carrying value of DLJ, are as follows:

<TABLE>
<CAPTION>
                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1996                1995
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                     <C>                <C>         
        Assets:
        Trading account securities, at market value............................  $   15,728.1       $   10,821.3
        Securities purchased under resale agreements...........................      20,598.7           18,748.2
        Broker-dealer related receivables......................................      16,525.9           13,023.7
        Other assets...........................................................       2,651.0            1,983.3
                                                                                ----------------   -----------------
        Total Assets...........................................................  $   55,503.7       $   44,576.5
                                                                                ================   =================
        Liabilities:
        Securities sold under repurchase agreements............................  $   29,378.3       $   26,744.8
        Broker-dealer related payables.........................................      19,409.7           12,915.5
        Short-term and long-term debt..........................................       2,704.5            1,742.0
        Other liabilities......................................................       2,164.0            1,750.5
                                                                                ----------------   -----------------
        Total liabilities......................................................      53,656.5           43,152.8
        Cumulative exchangeable preferred stock................................           -                225.0
        DLJ's company-obligated mandatorily redeemed preferred
          securities of subsidiary trust holding solely debentures of DLJ......         200.0                -
        Total shareholders' equity.............................................       1,647.2            1,198.7
                                                                                ----------------   -----------------
        Total Liabilities, Cumulative Exchangeable Preferred Stock and
          Shareholders' Equity.................................................  $   55,503.7       $   44,576.5
                                                                                ================   =================
        DLJ's equity as reported...............................................  $    1,647.2       $    1,198.7
        Unamortized cost in excess of net assets acquired in 1985
          and other adjustments................................................          23.9               40.5
        The Holding Company's equity ownership in DLJ..........................        (590.2)            (499.0)
        Minority interest in DLJ...............................................        (588.6)            (324.3)
                                                                                ----------------   -----------------
        The Company's Carrying Value of DLJ....................................  $      492.3       $      415.9
                                                                                ================   =================
</TABLE>

        Summarized  statements of earnings information for DLJ reconciled to the
        Company's equity in earnings of DLJ is as follows:

<TABLE>
<CAPTION>
                                                                                     1996                1995
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                     <C>                <C>         
        Commission, fees and other income......................................  $    1,818.2       $    1,325.9
        Net investment income..................................................       1,074.2              904.1
        Dealer, trading and investment gains, net..............................         598.4              528.6
                                                                                ----------------   -----------------
        Total revenues.........................................................       3,490.8            2,758.6
        Total expenses including income taxes..................................       3,199.5            2,579.5
                                                                                ----------------   -----------------
        Net earnings...........................................................         291.3              179.1
        Dividends on preferred stock...........................................          18.7               19.9
                                                                                ----------------   -----------------
        Earnings Applicable to Common Shares...................................  $      272.6       $      159.2
                                                                                ================   =================
        DLJ's earnings applicable to common shares as reported.................  $      272.6       $      159.2
        Amortization of cost in excess of net assets acquired in 1985..........          (3.1)              (3.9)
        The Holding Company's equity in DLJ's earnings.........................        (107.8)             (90.4)
        Minority interest in DLJ...............................................         (73.4)              (6.5)
                                                                                ----------------   -----------------
        The Company's Equity in DLJ's Earnings.................................  $       88.3       $       58.4
                                                                                ================   =================
</TABLE>

                                      F-43
<PAGE>

21)     ACCOUNTING FOR STOCK-BASED COMPENSATION

        The  Holding  Company  sponsors a stock  option  plan for  employees  of
        Equitable  Life.  DLJ and Alliance  each sponsor  their own stock option
        plans for certain employees.  The Company elected to continue to account
        for stock-based compensation using the intrinsic value method prescribed
        in APB Opinion No. 25. Had  compensation  expense of the Company's stock
        option  incentive plans for options granted after December 31, 1994 been
        determined  based on the  estimated  fair  value at the grant  dates for
        awards under those plans,  the Company's pro forma net earnings for 1996
        and 1995 would have been as follows:

                                    1996              1995
                               ---------------   ---------------
                                        (IN MILLIONS)
        Net Earnings
          As Reported.........  $       10.3      $     312.8
          Pro Forma...........  $        3.2      $     311.3

        The fair value of options and units  granted  after  December  31, 1994,
        used as a basis for the above pro forma disclosures, was estimated as of
        the date of grants using Black-Scholes option pricing models. The option
        and unit pricing assumptions for 1996 and 1995 are as follows:

<TABLE>
<CAPTION>
                                      HOLDING COMPANY                    DLJ                        ALLIANCE
                                  -------------------------   --------------------------  -----------------------------
                                     1996          1995          1996          1995           1996            1995
                                  -----------   -----------   -----------   ------------  -------------   -------------
        <S>                        <C>           <C>           <C>            <C>          <C>             <C>       
        Dividend yield...........     0.80%         0.96%         1.54%         1.85%         8.0%            8.0%
        Expected volatility......    20.00%        20.00%        25.00%        25.00%        23.00%          23.00%
        Risk-free interest rate..     5.92%         6.83%         6.07%         5.86%         5.80%           6.00%

        Expected Life............  5 YEARS       5 years       5 YEARS        5 years      7.43 YEARS      7.43 years
        Weighted fair value
          per option granted.....    $6.94         $5.90         $9.35          -            $2.69           $2.24
</TABLE>

                                      F-44
<PAGE>

        A  summary  of the  Holding  Company  and DLJ  stock  option  plans  and
        Alliance's Unit option plans are as follows:

<TABLE>
<CAPTION>
                                          HOLDING COMPANY                       DLJ                           ALLIANCE
                                    -----------------------------   -----------------------------   -----------------------------
                                                      Options                         Options                         Options
                                                    Outstanding                     Outstanding                     Outstanding
                                                      Weighted                        Weighted                        Weighted
                                                      Average                         Average                         Average
                                      Shares         Exercise          Shares        Exercise           Units         Exercise
                                    (In Millions)      Price        (In Millions)     Price         (In Millions)      Price
                                    -------------   -------------   -------------   -------------   -------------   -------------
        <S>                         <C>             <C>             <C>             <C>             <C>             <C>
        Balance as of
          January 1, 1994........         6.1                             -                               3.2
          Granted................          .7                             -                               1.2
          Exercised..............         -                               -                               (.5)
          Forfeited..............         -                               -                               (.1)
                                    -------------                   -------------                   -------------
        Balance as of
          December 31, 1994......         6.8                             -                               3.8
          Granted................          .4                             9.2                             1.8
          Exercised..............         (.1)                            -                               (.5)
          Expired................         (.1)                            -                               -
          Forfeited..............         (.3)                            -                               (.3)
                                    -------------                   -------------                   -------------
        Balance as of
          December 31, 1995......         6.7           $20.27            9.2          $27.00             4.8           $17.72
          Granted................          .7           $24.94            2.1          $32.54              .7           $25.12
          Exercised..............         (.1)          $19.91            -              -                (.4)          $13.64
          Expired................         (.6)          $20.21            -              -                -               -
          Forfeited..............         -               -               (.2)         $27.00             (.1)          $19.32
                                    -------------                   -------------                   -------------
        Balance as of
          December 31, 1996......         6.7           $20.79           11.1          $28.06             5.0           $19.07
                                    =============   =============   =============   =============   =============   =============
</TABLE>

                                      F-45
<PAGE>

        Information  with  respect  to stock and unit  options  outstanding  and
        exercisable at December 31, 1996 is as follows:

<TABLE>
<CAPTION>
                                      Options Outstanding                                          Options Exercisable
        -------------------------------------------------------------------------------    --------------------------------------
                                                       Weighted
                                                        Average           Weighted                                 Weighted
              Range of               Number            Remaining           Average               Number             Average
              Exercise            Outstanding         Contractual         Exercise            Exercisable           Exercise
               Prices            (In Millions)        Life (Years)          Price            (In Millions)           Price
        ---------------------   -----------------   ---------------   -----------------    -------------------   ----------------
        <S>                     <C>                 <C>               <C>                  <C>                   <C>
               Holding
               Company
        ---------------------
        $18.125-$27.75                 6.7                 7.00             $20.79                3.4                $20.18
                                =================   ===============   =================    ===================   ================

                 DLJ
        ---------------------
        $27.00-$33.50                 11.1                 9.00             $28.06                -                    -
                                =================   ===============   =================    ===================   ================

              Alliance
        ---------------------
        $ 6.0625-$15.9375              1.3                 4.76             $12.97                1.2                $12.58
        $16.3125-$19.75                1.1                 8.19             $19.13                 .2                $18.69
        $19.875 -$19.875               1.0                 7.36             $19.88                 .4                $19.88
        $20.75  -$24.375                .9                 8.46             $22.05                 .3                $21.84
        $24.375 -$25.125                .7                 9.96             $25.13                -                    -
                                -----------------                                          -------------------  
        $ 6.0625-$25.125               5.0                 7.43             $19.07                2.1                $15.84
                                =================   ===============   =================    ===================   ================
</TABLE>

22)     SUBSEQUENT EVENTS (UNAUDITED)

        On June 10,  1997,  Equitable  Life sold EREIM  (other than EQ Services,
        Inc.  and  its  interest  in  Column  Financial,  Inc.)  to  Lend  Lease
        Corporation  Limited ("Lend Lease"),  a publicly  traded,  international
        property and financial services company based in Sydney,  Australia. The
        total  purchase price was $400.0 million and consisted of $300.0 million
        in cash and a $100.0  million  note  maturing in eight years and bearing
        interest  at the rate of  7.4%,  subject  to  certain  adjustments.  The
        Company recognized an investment gain of $162.4 million,  net of Federal
        income tax of $87.4 million as a result of this  transaction.  Equitable
        Life entered into long-term advisory  agreements pursuant to which EREIM
        will  continue  to provide  to  Equitable  Life's  General  Account  and
        Separate Accounts substantially the same services, for substantially the
        same fees, as provided prior to the sale.

        The  businesses  sold reported  combined  revenues of $226.1 million and
        combined net earnings of $30.7 million in 1996.  Total  combined  assets
        and liabilities as reported at December 31, 1996 were $171.8 million and
        $130.1 million, respectively.

        On June 30, 1997,  Alliance  reduced the recorded  value of goodwill and
        contracts  associated with Alliance's  acquisition of Cursitor by $120.9
        million.   This  charge   reflected   Alliance's  view  that  Cursitor's
        continuing   decline  in  assets  under   management   and  its  reduced
        profitability,  resulting from relative investment underperformance,  no
        longer supported the carrying value of its investment.  As a result, the
        Company's  earnings from continuing  operations before cumulative effect
        of  accounting  change for the six months ended June 30, 1997 included a
        charge of $59.5  million,  net of a Federal  income tax benefit of $10.0
        million and minority interest of $51.4 million.

                                      F-46

<PAGE>


                     EQUITABLE ACCUMULATOR(SM) (IRA AND NQ)
                       STATEMENT OF ADDITIONAL INFORMATION

                                DECEMBER 31, 1997

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

                            COMBINATION VARIABLE AND
                       FIXED DEFERRED ANNUITY CERTIFICATES

                               FUNDED THROUGH THE
                   INVESTMENT FUNDS OF SEPARATE ACCOUNT NO. 49
<TABLE>
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                       <C>                                       <C>
O  ALLIANCE MONEY MARKET                  O  BT INTERNATIONAL EQUITY INDEX          O  MERRILL LYNCH BASIC VALUE EQUITY
O  ALLIANCE HIGH YIELD                    O  JPM CORE BOND                          O  MERRILL LYNCH WORLD STRATEGY
O  ALLIANCE COMMON STOCK                  O  LAZARD LARGE CAP VALUE                 O  MORGAN STANLEY EMERGING MARKETS EQUITY
O  ALLIANCE AGGRESSIVE STOCK              O  LAZARD SMALL CAP VALUE                 O  EQ/PUTNAM GROWTH & INCOME VALUE
O  ALLIANCE SMALL CAP GROWTH              O  MFS RESEARCH                           O  EQ/PUTNAM INVESTORS GROWTH
O  BT EQUITY 500 INDEX                    O  MFS EMERGING GROWTH COMPANIES          O  EQ/PUTNAM INTERNATIONAL EQUITY
O  BT SMALL COMPANY INDEX
- -------------------------------------------------------------------------------------------------------------------------------
</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  for the
Equitable  Accumulator,  dated  December 31, 1997.  Definitions of special terms
used in the SAI are found in the prospectus.

A copy of the  prospectus is available  free of charge by writing the Processing
Office, by calling  1-800-789-7771,  toll-free, or by contacting your Registered
Representative.

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




- --------------------------------------------------------------------------------
This SAI dated  December  31, 1997 is a revision of  Equitable  Life's SAI dated
August 1,  1997 for the  Equitable  Accumulator  (IRA and NQ)  Certificates  and
reflects  limited  changes to the  information  provided in the August SAI.  The
Certificates were first offered on August 1, 1997. For convenience, in lieu of a
supplement to the August SAI, the SAI has been reprinted in its entirety.
- --------------------------------------------------------------------------------

    Copyright 1997 The Equitable Life Assurance Society of the United States,
                            New York, New York 10104.
              All rights reserved. Accumulator is a service mark of
           The Equitable Life Assurance Society of the United States.


(MLSAI)

<PAGE>

- --------------------------------------------------------------------------------
PART 1 -- MINIMUM DISTRIBUTION  WITHDRAWALS -- TRADITIONAL 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  Traditional 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/b) - c

where:

(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 and
     administration  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 each
Fund's  respective  effective date (as shown in the prospectus) 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 or period  certain).
If the 

                                       2

<PAGE>

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 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 of Equitable Life at December 31, 1996 and
1995 and for each of the three years ended  December  31, 1996  included in this
SAI have been so included in  reliance on the reports of Price  Waterhouse  LLP,
independent  accountants,  given on the  authority  of such firm as  experts  in
accounting and auditing.

- --------------------------------------------------------------------------------
PART 5 -- ALLIANCE MONEY MARKET FUND YIELD INFORMATION

The Alliance  Money  Market Fund  calculates  yield  information  for  seven-day
periods.  The seven-day  current yield  calculation  is based on a  hypothetical
Certificate  with one  Accumulation  Unit at the  beginning  of the  period.  To
determine the seven-day rate of return,  the net change in the Accumulation Unit
Value is computed by subtracting the Accumulation Unit Value at the beginning of
the period from an Accumulation Unit Value, exclusive of capital changes, at the
end of the period.

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

The  adjusted  net  change is  divided  by the  Accumulation  Unit  Value at the
beginning of the period to obtain the adjusted base period rate of return.  This
seven-day  adjusted base period return is then multiplied by 365/7 to produce an
annualized  seven-day current yield figure carried to the nearest  one-hundredth
of one percent.

The effective yield is obtained by modifying the current yield to give effect to
the  compounding  nature of the Alliance  Money Market  Fund's  investments,  as
follows:  the  unannualized  adjusted base period return is compounded by adding
one to the adjusted base period return,  raising the sum to a power equal to 365
divided by 7, and subtracting one from the result, i.e., effective yield = (base
period  return + 1 )365/7  - 1. The  Alliance  Money  Market  Fund  yields  will
fluctuate  daily.  Accordingly,  yields for any given period are not necessarily
representative of future results.  In addition,  the value of Accumulation Units
of the Alliance Money Market Fund will fluctuate and not remain constant.

The  Alliance  Money  Market Fund yields  reflect  charges that are not normally
reflected in the yields of other  investments  and  therefore  may be lower when
compared  with yields of other  investments.  Alliance  Money Market Fund yields
should not be compared to the return on fixed rate  investments  which guarantee
rates of interest for  specified  periods,  such as the Guarantee  Periods.  Nor
should the yield be compared to the yield of money market  funds made  available
to the general public.

Because the Equitable Accumulator  Certificates described in the prospectus were
offered for the first time in 1997, no yield information is presented.

                                       3

<PAGE>

- --------------------------------------------------------------------------------
PART 6  -- LONG-TERM MARKET TRENDS

As a tool for  understanding  how  different  investment  strategies  may affect
long-term  results,  it may be useful to  consider  the  historical  returns  on
different types of assets. The following charts present historical return trends
for various types of securities.  The information presented,  while not directly
related  to  the  performance  of the  Investment  Funds,  helps  to  provide  a
perspective on the potential  returns of different  asset classes over different
periods of time.  By  combining  this  information  with  knowledge  of your own
financial  needs  (e.g.,  the length of time until you  retire,  your  financial
requirements at retirement), you may be able to better determine how you wish to
allocate contributions among the Investment Funds.

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

                    Growth of $1 Invested on January 1, 1956
                      (Values are as of last business day)

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

              S&P 500      
              TOTAL       U.S.
              RETURN      INFLATION
              ------      ---------
              INDEX       VALUE
              ------      ---------
Dec 1956      1.07        1.03
Dec 1957      0.95        1.06
Dec 1958      1.36        1.08
Dec 1959      1.53        1.09
Dec 1960      1.53        1.11
Dec 1961      1.95        1.12
Dec 1962      1.78        1.13
Dec 1963      2.18        1.15
Dec 1964      2.54        1.16
Dec 1965      2.86        1.19
Dec 1966      2.57        1.23
Dec 1967      3.18        1.26
Dec 1968      3.34        1.32
Dec 1969      3.24        1.40
Dec 1970      3.37        1.48
Dec 1971      3.85        1.53
Dec 1972      4.58        1.58
Dec 1973      3.91        1.72
Dec 1974      2.87        1.83
Dec 1975      3.94        2.07
Dec 1976      4.88        2.17
Dec 1977      4.53        2.31
Dec 1978      4.83        2.52
Dec 1979      5.72        2.86
Dec 1980      7.57        3.21
Dec 1981      7.20        3.50
Dec 1982      8.74        3.64
Dec 1983     10.71        3.77
Dec 1984     11.38        3.92
Dec 1985     15.04        4.07
Dec 1986     17.81        4.12
Dec 1987     18.75        4.30
Dec 1988     21.90        4.49
Dec 1989     28.79        4.70
Dec 1990     27.88        4.99
Dec 1991     36.40        5.14
Dec 1992     39.19        5.29
Dec 1993     43.10        5.43
Dec 1994     43.67        5.58
Dec 1995     60.01        5.72
Dec 1996     73.86        5.92

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

                     [END OF GRAPHICALLY REPRESENTED DATA]

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

Black dots = Intermediate-Term Govt. Bonds
White dots = Common Stocks

                      [END OF GRAPHICALLY REPRESENTED DATA]

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

                                       4

<PAGE>

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
                                                        MARKET TRENDS:
                                             ILLUSTRATIVE ANNUAL RATES OF RETURN
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                     LONG-TERM    INTERMEDIATE-      U.S.
FOR THE FOLLOWING PERIODS               COMMON        LONG-TERM      CORPORATE        TERM         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,(TM) Ibbotson Associates, Inc., Chicago. All rights reserved.

COMMON  STOCKS (S&P 500) -- Standard and Poor's  Composite  Index,  an unmanaged
weighted  index of the  stock  performance  of 500  industrial,  transportation,
utility and financial companies.

LONG-TERM  GOVERNMENT BONDS -- Measured using a one-bond  portfolio  constructed
each year  containing a bond with  approximately  a  twenty-year  maturity and a
reasonably current coupon.

LONG-TERM  CORPORATE  BONDS  -- For the  period  1969-1996,  represented  by the
Salomon  Brothers  Long-Term,  High-Grade  Corporate Bond Index;  for the period
1946-1968,  the Salomon  Brothers  Index was backdated  using  Salomon  Brothers
monthly  yield data and a methodology  similar to that used by Salomon  Brothers
for  1969-1996;  for the period  1927-1945,  the  Standard  and  Poor's  monthly
High-Grade Corporate Composite yield data were used, assuming a 4 percent coupon
and a twenty-year maturity.

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

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

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

- --------------------------------------------------------------------------------
PART 7 -- KEY FACTORS IN RETIREMENT PLANNING

INTRODUCTION

The Equitable  Accumulator is available to help meet the  retirement  income and
investment needs of individuals.  In assessing these retirement  needs, some key
factors need to be  addressed:  (1) the impact of inflation on fixed  retirement
incomes;  (2) the importance of planning early for retirement;  (3) the benefits
of tax deferral;  (4) the selection of an appropriate  investment strategy;  and
(5) the benefit of annuitization. Each of these factors is addressed below.

Unless otherwise noted, all of the following presentations use an assumed annual
rate  of  return  of 7.5%  compounded  annually.  This  rate  of  return  is for
illustrative  purposes  only and is not  intended  to  represent  an expected or
guaranteed rate of return for any investment vehicle.

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

All  earnings in these  presentations  are assumed to  accumulate  tax  deferred
unless otherwise noted. Most programs designed for retirement  savings offer tax
deferral.  Monies are taxed upon  withdrawal  and a 10% penalty tax may apply to
premature  withdrawals.  Certain retirement programs prohibit early withdrawals.
See "Part 7: Tax Aspects of the Certificates" of the prospectus. Where taxes are
taken into consideration in these presentations, a 28% tax rate is assumed.

The source of the data used by us to compile  the  charts  which  appear in this
section  (other  than  charts  1, 2, 3, 4 and 7) is  Ibbotson  Associates,  Inc.
Chicago.  Stocks,  Bonds,  Bills  and  Inflation  1997  Yearbook.(TM) All rights
reserved.

                                       5

<PAGE>

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

                 [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.

                                     CHART 3

                  [THE FOLLOWING TABLE WAS REPRESENTED AS
                  A STACKED AREA GRAPH IN THE PROSPECTUS:]
 
                          30 .................  $414,551
                          40 .................  $182,691
                          50 .................  $ 70,193
             GRAY - Age 30    WHITE - Age 40     BLACK - Age 50

                      [END OF GRAPHICALLY REPRESENTED DATA]

In Table 1, the impact of starting early is demonstrated in another format.  For
example,  if an  individual  invests $300  monthly,  he or she would  accumulate
$387,193 in thirty years under our assumptions.  In contrast, if that individual
invested the same $300 per month for 15 years,  he or she would  accumulate only
$97,804 under our assumptions.

                         TABLE 1
- -------------------------------------------------------------
 MONTHLY
 CONTRI-     YEAR      YEAR      YEAR      YEAR      YEAR
  BUTION      10        15        20        25        30
- -------------------------------------------------------------
  $ 20     $ 3,532   $ 6,520  $ 10,811  $ 16,970  $ 25,813
    50       8,829    16,301    27,027    42,425    64,532
   100      17,659    32,601    54,053    84,851   129,064
   200      35,317    65,202   108,107   169,701   258,129
   300      52,976    97,804   162,160   254,552   387,193
- -------------------------------------------------------------

Chart 4 presents an additional  way to  demonstrate  the  significant  impact of
starting to make  contributions  to a  retirement  program  earlier  rather than
later. It assumes that an individual had a goal to accumulate $250,000 (pre tax)
by age 65. If he or she starts at age 30, under our  assumptions he or she could
reach the 

                                       6

<PAGE>

goal by making a monthly pretax  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  pretax  contribution  of $767
(equivalent to $552 after taxes) to attain the goal, illustrating the importance
of starting early.

                                     CHART 4

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

                                    START
                                    AT AGE      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 Savings and 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 pretax dollars or are tax deductible and earnings grow income tax deferred.
An  example of this type of program  is the  deductible  Traditional  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 nonqualified 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 pretax
contributions and tax deferral,  assume that a $2,000 annual pretax contribution
is made for  thirty  years.  In this  example,  the  retirement  funds  would be
$172,339 after thirty years (assuming a 7.5% rate of return,  no withdrawals and
assuming the deduction of the 1.35%  Separate  Account daily asset charge -- but
no withdrawal charge or other charges under the Certificate, or trust charges to
Portfolios), and such funds would be $222,309 without the effect of any charges.
Assuming a lump sum  withdrawal  was made in year thirty and a 28% tax  bracket,
these amounts would be $124,084 and $160,062, respectively.

For the type of program  that  offers  only tax  deferral,  assume an  after-tax
annual  contribution of $1,440 for thirty years and the same rate of return. The
after-tax contribution is derived by taxing the $2,000 pretax contribution again
assuming a 28% tax  bracket.  In this  example,  the  retirement  funds would be
$124,084   after  thirty  years   assuming  the  deduction  of  charges  and  no
withdrawals,  and  $160,062  without the effect of charges.  Assuming a lump sum
withdrawal  in year thirty,  the total  after-tax  amount would be $101,436 with
charges deducted and $127,341 without charges as described above.

For the fully taxable investment, assume an after-tax contribution of $1,440 for
thirty years.  Earnings are taxed  annually.  After thirty years,  the amount of
this fully taxable investment is $108,046.

Keep in mind that taxable  investments  have fees and charges,  too  (investment
advisory  fees,  administrative  charges,  12b-1 fees,  sales  loads,  brokerage
commissions, etc.). We have not attempted to apply these fees and charges to the
fully  taxable  amounts  since  this is  intended  merely as an  example  of tax
deferral.

Again,  it must be emphasized that the assumed rate of return of 7.5% compounded
annually  used in these  examples is for  illustrative  purposes only and is not
intended to represent a guaranteed or expected rate of return on any  investment
vehicle.  Moreover,  early withdrawals of tax-deferred investments are generally
subject to a 10% penalty tax.

INVESTMENT OPTIONS

Selecting an appropriate  retirement  program is clearly an important part of an
effective  retirement  planning  strategy.  Carefully  choosing among Investment
Options is another essential component.

During the 1966-1997  period,  common stock average annual returns  outperformed
the average annual  returns of fixed  investments  such as long-term  government
bonds and Treasury Bills (T-Bills).  See "Notes" below.  Common stocks earned an
average annual return of 11.85% over this period,  in contrast to 7.75% 

                                       7

<PAGE>
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      37,089        34,592
      M      38,272        34,820
      J      38,673        35,012
      J      38,748        35,229
      A      38,744        35,423
      S      38,262        35,635
      O      39,208        35,867
      N      40,706        36,086
      D      41,803        36,320
1986  J      42,011        36,524
      F      43,792        36,717
      M      45,230        36,938
      A      45,021        37,130
      M      46,493        37,312
      J      47,036        37,506
      J      45,602        37,701
      A      47,609        37,874
      S      45,430        38,045
      O      46,935        38,220
      N      47,703        38,369
      D      47,070        38,557
1987  J      50,789        38,719
      F      52,147        38,885
      M      53,115        39,068
      A      52,912        39,240
      M      53,327        39,389
      J      55,086        39,578
      J      56,925        39,760
      A      58,441        39,947
      S      57,685        40,127
      O      49,695        40,367
      N      47,333        40,509
      D      49,428        40,667
1988  J      50,743        40,785
      F      52,280        40,972
      M      51,393        41,152
      A      51,824        41,342
      M      52,174        41,553
      J      53,765        41,756
      J      53,732        41,969
      A      52,733        42,217
      S      54,245        42,478
      O      55,302        42,738
      N      54,915        42,981
      D      55,673        43,252
1989  J      58,362        43,490
      F      57,529        43,755
      M      58,548        44,048
      A      60,672        44,343
      M      62,465        44,694
      J      62,377        45,011
      J      66,323        45,326
      A      67,365        45,662
      S      67,310        45,958
      O      66,344        46,271
      N      67,446        46,590
      D      68,687        46,874
1990  J      65,533        47,142
      F      66,234        47,410
      M      67,578        47,714
      A      66,541        48,043
      M      71,214        48,370
      J      70,982        48,674
      J      70,955        49,005
      A      66,481        49,329
      S      64,314        49,625
      O      64,286        49,962
      N      67,252        50,247
      D      68,667        50,548
1991  J      70,922        50,811
      F      74,664        51,055
      M      76,053        51,280
      A      76,316        51,552
      M      78,820        51,794
      J      76,216        52,011
      J      78,945        52,266
      A      80,422        52,507
      S      79,523        52,748
      O      80,405        52,970
      N      78,042        53,176
      D      84,752        53,378
1992  J      83,616        53,560
      F      84,486        53,710
      M      83,290        53,892
      A      85,196        54,065
      M      85,604        54,216
      J      84,717        54,390
      J      87,387        54,558
      A      86,078        54,700
      S      86,890        54,842
      O      87,176        54,969
      N      89,486        55,095
      D      90,453        55,249
1993  J      91,013        55,376
      F      92,016        55,498
      M      93,614        55,637
      A      91,858        55,770
      M      93,843        55,893
      J      94,136        56,033
      J      93,836        56,167
      A      96,699        56,308
      S      96,183        56,454
      O      97,774        56,578
      N      97,093        56,720
      D      98,087        56,850
1994  J     100,753        56,992
      F      98,615        57,112
      M      95,249        57,266
      A      96,281        57,421
      M      97,589        57,605
      J      95,734        57,783
      J      98,297        57,945
      A     101,558        58,159
      S      99,666        58,375
      O     101,566        58,596
      N      98,647        58,813
      D      99,883        59,072
1995  J     102,044        59,320
      F     105,307        59,557
      M     107,925        59,831
      A     110,571        60,095
      M     114,257        60,419
      J     116,566        60,703
      J     119,871        60,976
      A     120,235        61,263
      S     124,521        61,526
      O     124,249        61,816
      N     128,920        62,075
      D     131,003        62,379
1996  J     157,783        65,623

$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).

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

                                     CHART 6

$167,238 with Principal Transfer

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

          Market Value    Market Value
Month     of S&P 500      If 100% in
Ending    & Fixed Acct    3 Mo. T-Bil

1980  J      20,540          20,160
      F      20,702          20,339
      M      20,770          20,586
      A      21,068          20,845
      M      21,425          21,014
      J      21,659          21,142
      J      22,000          21,254
      A      22,149          21,390
      S      22,394          21,550
      O      22,623          21,755
      N      23,446          21,964
      D      23,372          22,252
1981  J      23,246          22,483
      F      23,569          22,724
      M      24,053          22,999
      A      24,031          23,247
      M      24,246          23,514
      J      24,324          23,832
      J      24,514          24,127
      A      24,051          24,436
      S      23,651          24,739
      O      24,397          25,039
      N      25,087          25,306
      D      24,857          25,527
1982  J      24,193          25,731
      F      23,594          25,968
      M      23,618          26,222
      A      24,248          26,518
      M      23,995          26,799
      J      23,892          27,057
      J      23,731          27,341
      A      25,407          27,549
      S      25,647          27,689
      O      27,281          27,852
      N      28,031          28,028
      D      28,386          28,216
1983  J      29,041          28,410
      F      29,568          28,587
      M      30,282          28,767
      A      31,737          28,971
      M      31,721          29,171
      J      32,549          29,366
      J      32,000          29,584
      A      32,424          29,808
      S      32,790          30,035
      O      32,616          30,263
      N      33,176          30,475
      D      33,142          30,698
1984  J      33,104          30,931
      F      32,544          31,150
      M      32,969          31,378
      A      33,202          31,632
      M      32,246          31,879
      J      32,767          32,118
      J      32,593          32,381
      A      34,841          32,650
      S      34,959          32,931
      O      35,133          33,260
      N      35,058          33,503
      D      35,692          33,717
1985  J      37,434          33,936
      F      37,844          34,133
      M      37,970          34,345
      A      37,984          34,592
      M      39,531          34,820
      J      40,023          35,012
      J      40,038          35,229
      A      39,976          35,423
      S      39,254          35,635
      O      40,428          35,867
      N      42,341          36,086
      D      43,701          36,320
1986  J      43,926          36,524
      F      46,184          36,717
      M      47,968          36,938
      A      47,659          37,130
      M      49,498          37,312
      J      50,136          37,506
      J      48,265          37,701
      A      50,769          37,874
      S      47,982          38,045
      O      49,830          38,220
      N      50,767          38,369
      D      49,918          38,557
1987  J      54,519          38,719
      F      56,165          38,885
      M      57,317          39,068
      A      57,035          39,240
      M      57,525          39,389
      J      59,630          39,578
      J      61,849          39,760
      A      63,662          39,947
      S      62,711          40,127
      O      52,932          40,367
      N      50,090          40,509
      D      52,585          40,667
1988  J      54,165          40,785
      F      55,951          40,972
      M      54,862          41,152
      A      55,344          41,342
      M      55,720          41,553
      J      57,582          41,756
      J      57,509          41,969
      A      56,280          42,217
      S      58,018          42,478
      O      59,225          42,738
      N      58,749          42,981
      D      59,588          43,252
1989  J      62,695          43,490
      F      61,691          43,755
      M      62,824          44,048
      A      65,234          44,343
      M      67,232          44,694
      J      67,118          45,011
      J      71,581          45,326
      A      72,728          45,662
      S      72,661          45,958
      O      71,544          46,271
      N      72,760          46,590
      D      74,150          46,874
1990  J      70,617          47,142
      F      71,385          47,410
      M      72,851          47,714
      A      71,676          48,043
      M      76,833          48,370
      J      76,576          48,674
      J      76,526          49,005
      A      71,611          49,329
      S      69,246          49,625
      O      69,192          49,962
      N      72,438          50,247
      D      73,964          50,548
1991  J      76,420          50,811
      F      80,470          51,055
      M      81,977          51,280
      A      82,241          51,552
      M      84,947          51,794
      J      82,165          52,011
      J      85,076          52,266
      A      86,666          52,507
      S      85,709          52,748
      O      86,662          52,970
      N      84,157          53,176
      D      91,300          53,378
1992  J      90,106          53,560
      F      91,047          53,710
      M      89,770          53,892
      A      91,798          54,065
      M      92,244          54,216
      J      91,302          54,390
      J      94,130          54,558
      A      92,765          54,700
      S      93,626          54,842
      O      93,940          54,969
      N      96,377          55,095
      D      97,388          55,249
1993  J      97,994          55,376
      F      99,055          55,498
      M     100,732          55,637
      A      98,899          55,770
      M     100,989          55,893
      J     101,297          56,033
      J     100,991          56,167
      A     103,992          56,308
      S     103,458          56,454
      O     105,136          56,578
      N     104,425          56,720
      D     105,474          56,850
1994  J     108,259          56,992
      F     106,046          57,112
      M     102,533          57,266
      A     103,617          57,421
      M     104,976          57,605
      J     103,062          57,783
      J     105,741          57,945
      A     109,118          58,159
      S     107,170          58,375
      O     109,151          58,596
      N     106,146          58,813
      D     107,426          59,072
1995  J     109,681          59,320
      F     113,071          59,557
      M     115,775          59,831
      A     118,526          60,095
      M     122,319          60,419
      J     124,733          60,703
      J     128,155          60,976
      A     128,547          61,263
      S     132,973          61,526
      O     132,710          61,816
      N     137,525          62,075
      D     139,695          62,379
96    J     167,238          65,623

$65,623 Without Principal Transfer

                     [END OF GRAPHICALLY REPRESENTED DATA]

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

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

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

                                       8

<PAGE>


THE BENEFIT OF ANNUITIZATION

An individual may shift the risk of outliving his or her principal by electing a
lifetime income annuity.  See "Annuity  Benefits and Payout Annuity  Options" in
Part 4 of the  prospectus.  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)
- ------------------------------------------------------------------------
                     PRINCIPAL                JOINT AND SURVIVOR*
                        AND              -------------------------------
           INTEREST  INTEREST               50%     66.67%      100%
             ONLY       FOR      SINGLE     TO        TO         TO
ANNUITANT  FOR LIFE  15 YEARS     LIFE   SURVIVOR  SURVIVOR   SURVIVOR
- ------------------------------------------------------------------------
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
- -------------------
The numbers are based on 5% interest compounded annually and the 1983 Individual
Annuity  Mortality  Table "a" projected with modified Scale G. Annuity  purchase
rates  available  at  annuitization  may  vary,   depending   primarily  on  the
annuitization interest rate, which may not be less than an annual rate of 2.5%.

* The Joint and Survivor  Annuity Forms are based on male and female  Annuitants
  of the same age.

- --------------------------------------------------------------------------------
PART 8 -- FINANCIAL STATEMENTS

The consolidated financial statements of The Equitable Life Assurance Society of
the United States  included herein should be considered only as bearing upon the
ability of Equitable Life to meet its obligations under the Certificates.

There are no financial  statements for the Separate  Account as the Certificates
were first offered on August 1, 1997.

                                       9


<PAGE>


                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors and Shareholder of
The Equitable Life Assurance Society of the United States

In our opinion,  the  accompanying  consolidated  balance sheets and the related
consolidated  statements of earnings,  of shareholder's equity and of cash flows
present  fairly,  in  all  material  respects,  the  financial  position  of The
Equitable  Life  Assurance  Society  of the United  States and its  subsidiaries
("Equitable  Life") at  December  31,  1996 and 1995,  and the  results of their
operations  and their cash flows for each of the three years in the period ended
December 31, 1996, in conformity with generally accepted accounting  principles.
These  financial   statements  are  the   responsibility   of  Equitable  Life's
management;  our  responsibility  is to express  an  opinion on these  financial
statements  based on our audits.  We conducted our audits of these statements in
accordance with generally accepted auditing standards which require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements,  assessing the accounting  principles used and significant estimates
made by management and evaluating the overall financial statement  presentation.
We believe that our audits provide a reasonable basis for the opinion  expressed
above.

As discussed in Note 2 to the consolidated financial statements,  Equitable Life
changed its methods of accounting for long-duration participating life insurance
contracts and long-lived  assets in 1996,  for loan  impairments in 1995 and for
postemployment benefits in 1994.


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

<PAGE>

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

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

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

Commitments and contingencies (Notes 10, 12, 13, 14 and 15)

SHAREHOLDER'S EQUITY
Common stock, $1.25 par value 2.0 million shares 
  authorized, issued and outstanding............................             2.5                  2.5
Capital in excess of par value..................................         3,105.8              3,105.8
Retained earnings...............................................           798.7                788.4
Net unrealized investment gains.................................           189.9                396.5
Minimum pension liability.......................................           (12.9)               (35.1)
                                                                  -----------------    -----------------
      Total shareholder's equity................................         4,084.0              4,258.1
                                                                  -----------------    -----------------

TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY......................   $    73,607.8        $    69,209.0
                                                                  =================    =================
</TABLE>

                 See Notes to Consolidated Financial Statements.

                                      F-2
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                       CONSOLIDATED STATEMENTS OF EARNINGS
                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

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

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

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

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

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

Net Earnings............................................   $       10.3       $       312.8      $       263.8
                                                          =================  =================  =================
</TABLE>


                 See Notes to Consolidated Financial Statements.

                                      F-3
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY
                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

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

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

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

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

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

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

TOTAL SHAREHOLDER'S EQUITY, END OF YEAR.......................   $    4,084.0       $     4,258.1      $     3,360.7
                                                                =================  =================  =================
</TABLE>


                 See Notes to Consolidated Financial Statements.

                                      F-4
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

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

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

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

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

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

Cash flows from financing activities:
  Policyholders' account balances:
    Deposits..................................................        1,925.4             2,586.5            2,082.5
    Withdrawals...............................................       (2,385.2)           (2,657.1)          (2,864.4)
  Net decrease in short-term financings.......................            (.3)              (16.4)            (173.0)
  Additions to long-term debt.................................            -                 599.7               51.8
  Repayments of long-term debt................................         (124.8)              (40.7)            (199.8)
  Proceeds from issuance of Alliance units....................            -                   -                100.0
  Payment of obligation to fund accumulated deficit of
    discontinued GIC Segment..................................            -              (1,215.4)               -
  Capital contribution from the Holding Company...............            -                   -                300.0
  Other, net..................................................          (66.5)              (48.4)              26.5
                                                                -----------------  -----------------  -----------------

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

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

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

Supplemental cash flow information
  Interest Paid...............................................   $      109.9       $        89.6      $        34.9
                                                                =================  =================  =================
  Income Taxes (Refunded) Paid................................   $      (10.0)      $       (82.7)     $        49.2
                                                                =================  =================  =================
</TABLE>


                 See Notes to Consolidated Financial Statements.

                                      F-5
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


 1)     ORGANIZATION

        The Equitable  Life Assurance  Society of the United States  ("Equitable
        Life") converted to a stock life insurance  company on July 22, 1992 and
        became a wholly owned subsidiary of The Equitable Companies Incorporated
        (the  "Holding   Company").   Equitable  Life's  insurance  business  is
        conducted  principally  by  Equitable  Life and its  wholly  owned  life
        insurance   subsidiary,   Equitable   Variable  Life  Insurance  Company
        ("EVLICO").  Effective January 1, 1997, EVLICO was merged into Equitable
        Life, which will continue to conduct the Company's  insurance  business.
        Equitable Life's  investment  management  business,  which comprises the
        Investment  Services  segment,  is  conducted  principally  by  Alliance
        Capital Management L.P.  ("Alliance"),  Equitable Real Estate Investment
        Management,  Inc.  ("EREIM")  and  Donaldson,  Lufkin &  Jenrette,  Inc.
        ("DLJ"), an investment banking and brokerage affiliate. AXA-UAP ("AXA"),
        a French  holding  company for an  international  group of insurance and
        related financial services  companies,  is the Holding Company's largest
        shareholder,  owning  approximately  60.8% at  December  31, 1996 (63.6%
        assuming conversion of Series E Convertible  Preferred Stock held by AXA
        and 54.4% if all  securities  convertible  into,  and options on, common
        stock were to be converted or exercised).

 2)     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

        Basis of Presentation and Principles of Consolidation
        -----------------------------------------------------

        The  accompanying  consolidated  financial  statements  are  prepared in
        conformity with generally accepted accounting principles ("GAAP").

        The accompanying  consolidated financial statements include the accounts
        of  Equitable  Life and its  wholly  owned life  insurance  subsidiaries
        (collectively,   the  "Insurance  Group");  non-insurance  subsidiaries,
        principally  Alliance,  an investment advisory subsidiary,  and EREIM, a
        real estate investment management subsidiary; and those partnerships and
        joint ventures in which Equitable Life or its  subsidiaries  has control
        and  a  majority   economic   interest   (collectively,   including  its
        consolidated  subsidiaries,  the "Company"). The Company's investment in
        DLJ is reported on the equity basis of  accounting.  Closed Block assets
        and   liabilities  and  results  of  operations  are  presented  in  the
        consolidated  financial  statements  as single  line items (see Note 6).
        Unless specifically stated, all disclosures  contained herein supporting
        the consolidated  financial  statements exclude the Closed Block related
        amounts.

        The preparation of financial statements in conformity with GAAP requires
        management to make  estimates and  assumptions  that affect the reported
        amounts of assets and  liabilities  and disclosure of contingent  assets
        and liabilities at the date of the financial statements and the reported
        amounts of revenues and expenses  during the  reporting  period.  Actual
        results could differ from those estimates.

        All  significant  intercompany   transactions  and  balances  have  been
        eliminated in  consolidation  other than  intercompany  transactions and
        balances with the Closed Block and the discontinued  Guaranteed Interest
        Contract ("GIC") Segment (see Note 7).

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

        Certain  reclassifications  have been made in the amounts  presented for
        prior periods to conform these periods with the 1996 presentation.

                                      F-6
<PAGE>

        Closed Block
        ------------

        As of July 22, 1992, Equitable Life established the Closed Block for the
        benefit of certain  classes of  individual  participating  policies  for
        which Equitable Life had a dividend scale payable in 1991 and which were
        in force on that date.  Assets were  allocated to the Closed Block in an
        amount which,  together with anticipated revenues from policies included
        in the Closed Block, was reasonably expected to be sufficient to support
        such  business,  including  provision  for  payment of  claims,  certain
        expenses and taxes,  and for  continuation of dividend scales payable in
        1991, assuming the experience underlying such scales continues.

        Assets  allocated to the Closed Block inure solely to the benefit of the
        holders of policies  included in the Closed Block and will not revert to
        the  benefit  of  the  Holding  Company.  The  plan  of  demutualization
        prohibits  the  reallocation,  transfer,  borrowing or lending of assets
        between the Closed Block and other portions of Equitable  Life's General
        Account,  any of its Separate  Accounts or to any affiliate of Equitable
        Life  without the approval of the New York  Superintendent  of Insurance
        (the "Superintendent").  Closed Block assets and liabilities are carried
        on the same basis as similar assets and liabilities  held in the General
        Account. The excess of Closed Block liabilities over Closed Block assets
        represents the expected  future  post-tax  contribution  from the Closed
        Block which would be  recognized  in income over the period the policies
        and contracts in the Closed Block remain in force.

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

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

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

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

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

                                      F-7
<PAGE>

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

        In the  first  quarter  of 1995,  the  Company  adopted  SFAS  No.  114,
        "Accounting  by Creditors  for  Impairment  of a Loan".  This  statement
        applies to all loans,  including  loans  restructured in a troubled debt
        restructuring   involving  a  modification  of  terms.   This  statement
        addresses the  accounting  for  impairment  of a loan by specifying  how
        allowances for credit losses should be determined. Impaired loans within
        the scope of this  statement are measured  based on the present value of
        expected future cash flows discounted at the loan's  effective  interest
        rate,  at the loan's  observable  market  price or the fair value of the
        collateral if the loan is collateral dependent. The Company provides for
        impairment  of loans  through an  allowance  for  possible  losses.  The
        adoption of this  statement did not have a material  effect on the level
        of these  allowances  or on the  Company's  consolidated  statements  of
        earnings and shareholder's equity.

        Beginning  coincident  with  issuance of SFAS No. 115,  "Accounting  for
        Certain  Investments  in Debt  and  Equity  Securities,"  implementation
        guidance in November  1995,  the Financial  Accounting  Standards  Board
        ("FASB") permitted  companies a one-time  opportunity,  through December
        31, 1995, to reassess the  appropriateness  of the classification of all
        securities  held  at  that  time.  On  December  1,  1995,  the  Company
        transferred  $4,794.9  million  of  securities  classified  as  held  to
        maturity to the available for sale portfolio. As a result,  consolidated
        shareholder's equity increased by $149.4 million, net of deferred policy
        acquisition costs ("DAC"),  amounts  attributable to participating group
        annuity contracts and deferred Federal income taxes.

        In the fourth  quarter of 1994  (effective  as of January 1, 1994),  the
        Company adopted SFAS No. 112, "Employers'  Accounting for Postemployment
        Benefits,"  which  required  employers to recognize  the  obligation  to
        provide  postemployment  benefits.   Implementation  of  this  statement
        resulted in a charge for the cumulative  effect of accounting  change of
        $27.1 million, net of a Federal income tax benefit of $14.6 million.

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

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

                                      F-8
<PAGE>

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

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

        Fixed  maturities  identified  as  available  for sale are  reported  at
        estimated fair value. The amortized cost of fixed maturities is adjusted
        for impairments in value deemed to be other than temporary.

        Mortgage loans on real estate are stated at unpaid  principal  balances,
        net of unamortized  discounts and valuation  allowances.  Effective with
        the  adoption  of  SFAS  No.  114 on  January  1,  1995,  the  valuation
        allowances are based on the present value of expected  future cash flows
        discounted  at  the  loan's  original  effective  interest  rate  or the
        collateral  value  if the  loan is  collateral  dependent.  However,  if
        foreclosure  is or becomes  probable,  the  measurement  method  used is
        collateral  value.  Prior to the adoption of SFAS No. 114, the valuation
        allowances were based on losses expected by management to be realized on
        transfers  of  mortgage  loans  to  real  estate  (upon  foreclosure  or
        in-substance foreclosure),  on the disposition or settlement of mortgage
        loans and on mortgage loans  management  believed may not be collectible
        in full. In establishing  valuation  allowances,  management  previously
        considered,   among  other  things  the  estimated  fair  value  of  the
        underlying collateral.

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

        Policy loans are stated at unpaid principal balances.

        Partnerships  and joint venture  interests in which the Company does not
        have control and a majority economic interest are reported on the equity
        basis of accounting  and are included  either with equity real estate or
        other equity investments, as appropriate.

        Common  stocks are carried at  estimated  fair value and are included in
        other equity investments.

        Short-term  investments are stated at amortized cost which  approximates
        fair value and are included with other invested assets.

        Cash and cash equivalents  includes cash on hand, amounts due from banks
        and highly liquid debt instruments  purchased with an original  maturity
        of three months or less.

        All securities are recorded in the consolidated  financial statements on
        a trade date basis.

        Investment Results and Unrealized Investment Gains (Losses)
        -----------------------------------------------------------

        Net  investment   income  and  realized   investment  gains  and  losses
        (collectively,  "investment  results") related to certain  participating
        group annuity contracts which are passed through to the  contractholders
        are reflected as interest credited to policyholders' account balances.

                                      F-9
<PAGE>

        Realized   investment  gains  and  losses  are  determined  by  specific
        identification  and are  presented as a component of revenue.  Valuation
        allowances are netted  against the asset  categories to which they apply
        and changes in the valuation allowances are included in investment gains
        or losses.

        Unrealized investment gains and losses on fixed maturities available for
        sale and equity  securities  held by the Company are  accounted for as a
        separate  component of  shareholder's  equity,  net of related  deferred
        Federal  income taxes,  amounts  attributable  to the  discontinued  GIC
        Segment,  participating  group  annuity  contracts,  and DAC  related to
        universal   life  and   investment-type   products   and   participating
        traditional life contracts.

        Recognition of Insurance Income and Related Expenses
        ----------------------------------------------------

        Premiums from universal life and investment-type  contracts are reported
        as deposits to  policyholders'  account  balances.  Revenues  from these
        contracts   consist  of  amounts  assessed  during  the  period  against
        policyholders'   account   balances  for   mortality   charges,   policy
        administration charges and surrender charges. Policy benefits and claims
        that are  charged to expense  include  benefit  claims  incurred  in the
        period in excess of related policyholders' account balances.

        Premiums from participating and  non-participating  traditional life and
        annuity  policies with life  contingencies  generally are  recognized as
        income when due.  Benefits  and expenses are matched with such income so
        as to  result  in the  recognition  of  profits  over  the  life  of the
        contracts.  This match is  accomplished  by means of the  provision  for
        liabilities  for future policy  benefits and the deferral and subsequent
        amortization of policy acquisition costs.

        For  contracts  with a single  premium  or a limited  number of  premium
        payments due over a  significantly  shorter period than the total period
        over which  benefits are provided,  premiums are recorded as income when
        due with any  excess  profit  deferred  and  recognized  in  income in a
        constant  relationship  to  insurance  in force or, for  annuities,  the
        amount of expected future benefit payments.

        Premiums from individual  health contracts are recognized as income over
        the period to which the premiums  relate in  proportion to the amount of
        insurance protection provided.

        Deferred Policy Acquisition Costs
        ---------------------------------

        The  costs  of  acquiring   new   business,   principally   commissions,
        underwriting,  agency and policy issue expenses,  all of which vary with
        and  are  primarily  related  to the  production  of new  business,  are
        deferred. DAC is subject to recoverability testing at the time of policy
        issue and loss recognition testing at the end of each accounting period.

        For  universal  life  products  and  investment-type  products,  DAC  is
        amortized  over the expected  total life of the contract  group (periods
        ranging  from  15 to 35  years  and 5 to 17  years,  respectively)  as a
        constant  percentage of estimated gross profits arising principally from
        investment results,  mortality and expense margins and surrender charges
        based on historical and anticipated  future  experience,  updated at the
        end of each accounting  period. The effect on the amortization of DAC of
        revisions  to  estimated  gross  profits is reflected in earnings in the
        period such estimated  gross profits are revised.  The effect on the DAC
        asset that would result from realization of unrealized gains (losses) is
        recognized  with an offset to unrealized  gains (losses) in consolidated
        shareholder's equity as of the balance sheet date.

        For participating  traditional life policies (substantially all of which
        are in the Closed Block),  DAC is amortized over the expected total life
        of the contract group (40 years) as a constant  percentage  based on the
        present  value of the  estimated  gross  margin  amounts  expected to be
        realized  over the life of the contracts  using the expected  investment
        yield. At December 31, 1996, the expected  investment  yield ranged from
        7.30% grading to 7.68% over 13 years.  Estimated  gross margin  includes
        anticipated   premiums   and   investment   results   less   claims  and
        administrative  expenses,  changes in the net level premium  reserve and
        expected  annual  policyholder  dividends.  Deviations of actual results
        from  estimated  experience are reflected in earnings in the period such
        deviations  occur.  The effect on the DAC asset that would  result  from
        realization of unrealized gains (losses) is recognized with an offset to
        unrealized gains (losses) in consolidated shareholder's equity as of the
        balance sheet date.

                                      F-10
<PAGE>

        For  non-participating  traditional  life and annuity policies with life
        contingencies,  DAC is amortized in proportion to anticipated  premiums.
        Assumptions  as to  anticipated  premiums  are  estimated at the date of
        policy  issue  and  are  consistently  applied  during  the  life of the
        contracts.   Deviations  from  estimated  experience  are  reflected  in
        earnings in the period such deviations  occur. For these contracts,  the
        amortization periods generally are for the total life of the policy.

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

        Policyholders' Account Balances and Future Policy Benefits
        ----------------------------------------------------------

        Policyholders'  account balances for universal life and  investment-type
        contracts are equal to the policy  account  values.  The policy  account
        values represent an accumulation of gross premium payments plus credited
        interest less expense and mortality charges and withdrawals.

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

        For non-participating traditional life insurance policies, future policy
        benefit  liabilities  are estimated  using a net level premium method on
        the basis of actuarial  assumptions  as to  mortality,  persistency  and
        interest established at policy issue.  Assumptions established at policy
        issue as to mortality and persistency are based on the Insurance Group's
        experience  which,  together  with  interest  and  expense  assumptions,
        include a margin for adverse deviation.  When the liabilities for future
        policy benefits plus the present value of expected future gross premiums
        for a product are  insufficient  to provide for expected  future  policy
        benefits  and  expenses  for  that  product,  DAC  is  written  off  and
        thereafter,  if required, a premium deficiency reserve is established by
        a charge to earnings.  Benefit  liabilities  for  traditional  annuities
        during the accumulation period are equal to accumulated contractholders'
        fund balances and after  annuitization are equal to the present value of
        expected  future  payments.  Interest  rates used in  establishing  such
        liabilities range from 2.25% to 11.5% for life insurance liabilities and
        from 2.25% to 13.5% for annuity liabilities.

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

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

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

                                      F-11
<PAGE>

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

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

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

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

        The amount of  policyholders'  dividends to be paid (including  those on
        policies  included  in the  Closed  Block)  is  determined  annually  by
        Equitable   Life's  Board  of  Directors.   The   aggregate   amount  of
        policyholders'  dividends  is  related  to actual  interest,  mortality,
        morbidity  and expense  experience  for the year and  judgment as to the
        appropriate level of statutory surplus to be retained by Equitable Life.

        Equitable  Life is subject  to  limitations  on the amount of  statutory
        profits  which can be  retained  with  respect  to  certain  classes  of
        individual  participating  policies  that were in force on July 22, 1992
        which  are  not  included  in the  Closed  Block  and  with  respect  to
        participating  policies  issued  subsequent  to July  22,  1992.  Excess
        statutory  profits,  if  any,  will  be  distributed  over  time to such
        policyholders and will not be available to Equitable Life's shareholder.
        Earnings  in  excess  of  limitations,  if  any,  would  be  accrued  as
        policyholders' dividends.

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

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

        The  Company  files a  consolidated  Federal  income tax return with the
        Holding Company and its non-life insurance subsidiaries. Current Federal
        income taxes were charged or credited to  operations  based upon amounts
        estimated to be payable or recoverable as a result of taxable operations
        for the current year.  Deferred income tax assets and  liabilities  were
        recognized based on the difference between financial  statement carrying
        amounts  and income tax bases of assets and  liabilities  using  enacted
        income tax rates and laws.

        Separate Accounts
        -----------------

        Separate  Accounts are established in conformity with the New York State
        Insurance Law and generally are not  chargeable  with  liabilities  that
        arise from any other business of the Insurance Group.  Separate Accounts
        assets  are  subject to General  Account  claims  only to the extent the
        value of such assets exceeds the Separate Accounts liabilities.

                                      F-12
<PAGE>

        Assets  and  liabilities  of the  Separate  Accounts,  representing  net
        deposits  and  accumulated  net  investment  earnings  less  fees,  held
        primarily  for  the  benefit  of  contractholders,  and  for  which  the
        Insurance Group does not bear the investment risk, are shown as separate
        captions in the consolidated  balance sheets.  The Insurance Group bears
        the investment risk on assets held in one Separate  Account,  therefore,
        such assets are carried on the same basis as similar  assets held in the
        General Account  portfolio.  Assets held in the other Separate  Accounts
        are carried at quoted  market  values or,  where  quoted  values are not
        available,  at  estimated  fair values as  determined  by the  Insurance
        Group.

        The investment results of Separate Accounts on which the Insurance Group
        does not bear the  investment  risk are  reflected  directly in Separate
        Accounts  liabilities.  For 1996, 1995 and 1994,  investment  results of
        such  Separate  Accounts  were $2,970.6  million,  $1,963.2  million and
        $665.2 million, respectively.

        Deposits to Separate  Accounts  are  reported as  increases  in Separate
        Accounts liabilities and are not reported in revenues. Mortality, policy
        administration  and  surrender  charges  on all  Separate  Accounts  are
        included in revenues.

                                      F-13
<PAGE>

 3)     INVESTMENTS

        The following tables provide  additional  information  relating to fixed
maturities and equity securities:

<TABLE>
<CAPTION>
                                                                        GROSS               GROSS
                                                   AMORTIZED          UNREALIZED         UNREALIZED         ESTIMATED
                                                      COST              GAINS              LOSSES           FAIR VALUE
                                                -----------------  -----------------   ----------------   ---------------
                                                                             (IN MILLIONS)
        <S>                                     <C>                <C>                 <C>                <C>         
        DECEMBER 31, 1996
        -----------------
        Fixed Maturities:
          Available for Sale:
            Corporate..........................  $    13,645.2      $       451.5       $      121.0       $   13,975.7
            Mortgage-backed....................        2,015.9               11.2               20.3            2,006.8
            U.S. Treasury securities and
              U.S. government and
              agency securities................        1,539.4               39.2               19.3            1,559.3
            States and political subdivisions..           77.0                4.5                -                 81.5
            Foreign governments................          302.6               18.0                2.2              318.4
            Redeemable preferred stock.........          139.1                3.3                7.1              135.3
                                                -----------------  -----------------   ----------------   ---------------
        Total Available for Sale...............  $    17,719.2      $       527.7       $      169.9       $   18,077.0
                                                =================  =================   ================   ===============
        Equity Securities:
          Common stock.........................  $        98.7      $        49.3       $       17.7       $      130.3
                                                =================  =================   ================   ===============

        December 31, 1995
        -----------------
        Fixed Maturities:
          Available for Sale:
            Corporate..........................  $    10,910.7      $       617.6       $      118.1       $   11,410.2
            Mortgage-backed....................        1,838.0               31.2                1.2            1,868.0
            U.S. Treasury securities and
              U.S. government and
              agency securities................        2,257.0               77.8                4.1            2,330.7
            States and political subdivisions..           45.7                5.2                -                 50.9
            Foreign governments................          124.5               11.0                 .2              135.3
            Redeemable preferred stock.........          108.1                5.3                8.6              104.8
                                                -----------------  -----------------   ----------------   ---------------
        Total Available for Sale...............  $    15,284.0      $       748.1       $      132.2       $   15,899.9
                                                =================  =================   ================   ===============
        Equity Securities:
          Common stock.........................  $        97.3      $        49.1       $       18.0       $      128.4
                                                =================  =================   ================   ===============
</TABLE>

        For publicly traded fixed  maturities and equity  securities,  estimated
        fair  value  is  determined  using  quoted  market  prices.   For  fixed
        maturities without a readily ascertainable market value, the Company has
        determined  an  estimated  fair  value  using  a  discounted  cash  flow
        approach, including provisions for credit risk, generally based upon the
        assumption  such  securities  will be held to maturity.  Estimated  fair
        value for equity  securities,  substantially  all of which do not have a
        readily  ascertainable market value, has been determined by the Company.
        Such estimated fair values do not  necessarily  represent the values for
        which  these  securities  could  have  been  sold  at the  dates  of the
        consolidated  balance sheets. At December 31, 1996 and 1995,  securities
        without a readily ascertainable market value having an amortized cost of
        $3,915.7 million and $3,748.9 million,  respectively, had estimated fair
        values of $4,024.6 million and $3,981.8 million, respectively.

                                      F-14
<PAGE>

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

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

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

        Bonds not due at a single  maturity date have been included in the above
        table in the year of final maturity.  Actual maturities will differ from
        contractual  maturities  because borrowers may have the right to call or
        prepay obligations with or without call or prepayment penalties.

        The  Insurance  Group's fixed  maturity  investment  portfolio  includes
        corporate high yield  securities  consisting of public high yield bonds,
        redeemable  preferred  stocks and directly  negotiated debt in leveraged
        buyout  transactions.  The Insurance  Group seeks to minimize the higher
        than normal credit risks  associated  with such securities by monitoring
        the total  investments  in any single  issuer or total  investment  in a
        particular  industry  group.  Certain  of  these  corporate  high  yield
        securities are classified as other than investment  grade by the various
        rating  agencies,  i.e., a rating below Baa or National  Association  of
        Insurance Commissioners ("NAIC") designation of 3 (medium grade), 4 or 5
        (below  investment  grade) or 6 (in or near  default).  At December  31,
        1996,  approximately 14.20% of the $17,563.7 million aggregate amortized
        cost of bonds held by the  Insurance  Group were  considered to be other
        than investment grade.

        In addition to its  holdings of  corporate  high yield  securities,  the
        Insurance Group is an equity investor in limited  partnership  interests
        which  primarily  invest  in  securities  considered  to be  other  than
        investment grade.

        The Company has  restructured  or  modified  the terms of certain  fixed
        maturity  investments.  The fixed maturity  portfolio includes amortized
        costs of $5.5  million and $15.9  million at December 31, 1996 and 1995,
        respectively,  of such  restructured  securities.  These amounts include
        fixed  maturities  which are in default as to principal  and/or interest
        payments,  are to be restructured pursuant to commenced  negotiations or
        where the  borrowers  went into  bankruptcy  subsequent  to  acquisition
        (collectively,  "problem  fixed  maturities")  of $2.2  million and $1.6
        million as of December 31, 1996 and 1995,  respectively.  Gross interest
        income that would have been  recorded in  accordance  with the  original
        terms of restructured  fixed maturities  amounted to $1.4 million,  $3.0
        million and $7.5  million in 1996,  1995 and 1994,  respectively.  Gross
        interest  income on these fixed  maturities  included in net  investment
        income  aggregated $1.3 million,  $2.9 million and $6.8 million in 1996,
        1995 and 1994, respectively.

                                      F-15
<PAGE>

        Investment valuation allowances and changes thereto are shown below:

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

        At December 31, 1996, the carrying  values of  investments  held for the
        production  of income  which were  non-income  producing  for the twelve
        months preceding the consolidated  balance sheet date were $25.0 million
        of fixed maturities and $2.6 million of mortgage loans on real estate.

        At  December  31,  1996 and 1995,  mortgage  loans on real  estate  with
        scheduled payments 60 days (90 days for agricultural  mortgages) or more
        past due or in  foreclosure  (collectively,  "problem  mortgage loans on
        real  estate") had an  amortized  cost of $12.4  million  (0.4% of total
        mortgage loans on real estate) and $87.7 million (2.4% of total mortgage
        loans on real estate), respectively.

        The payment terms of mortgage loans on real estate may from time to time
        be  restructured or modified.  The investment in  restructured  mortgage
        loans on real  estate,  based on  amortized  cost,  amounted  to  $388.3
        million and $531.5 million at December 31, 1996 and 1995,  respectively.
        These amounts include $1.0 million and $3.8 million of problem  mortgage
        loans on real estate at December 31, 1996 and 1995, respectively.  Gross
        interest income on restructured mortgage loans on real estate that would
        have been recorded in accordance  with the original  terms of such loans
        amounted to $35.5 million, $52.1 million and $44.9 million in 1996, 1995
        and 1994, respectively. Gross interest income on these loans included in
        net investment income aggregated $28.2 million,  $37.4 million and $32.8
        million in 1996, 1995 and 1994, respectively.

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

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

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

        Impaired mortgage loans with no provision for losses are loans where the
        fair value of the  collateral  or the net present  value of the expected
        future cash flows  related to the loan  equals or exceeds  the  recorded
        investment.  Interest income earned on loans where the collateral  value
        is used to measure impairment is recorded on a

                                      F-16
<PAGE>

        cash basis.  Interest  income on loans where the present value method is
        used to measure  impairment is accrued on the net carrying  value amount
        of the loan at the  interest  rate  used to  discount  the  cash  flows.
        Changes in the present  value  attributable  to changes in the amount or
        timing of  expected  cash  flows are  reported  as  investment  gains or
        losses.

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

        The Insurance Group's investment in equity real estate is through direct
        ownership  and through  investments  in real estate joint  ventures.  At
        December  31, 1996 and 1995,  the  carrying  value of equity real estate
        available  for sale  amounted  to $345.6  million  and  $255.5  million,
        respectively.  For 1996,  1995 and 1994,  respectively,  real  estate of
        $58.7  million,  $35.3  million  and  $189.8  million  was  acquired  in
        satisfaction  of debt. At December 31, 1996 and 1995,  the Company owned
        $771.7 million and $862.7 million, respectively, of real estate acquired
        in satisfaction of debt.

        Depreciation of real estate is computed using the  straight-line  method
        over the estimated useful lives of the properties, which generally range
        from 40 to 50 years.  Accumulated depreciation on real estate was $587.5
        million and $662.4 million at December 31, 1996 and 1995,  respectively.
        Depreciation  expense  on real  estate  totaled  $91.8  million,  $121.7
        million and $117.0 million for 1996, 1995 and 1994,  respectively.  As a
        result  of  the   implementation   of  SFAS  No.  121,  during  1996  no
        depreciation  expense has been  recorded on real  estate  available  for
        sale.

                                      F-17
<PAGE>

 4)     JOINT VENTURES AND PARTNERSHIPS

        Summarized combined financial  information of real estate joint ventures
        (34 and 38  individual  ventures  as of  December  31,  1996  and  1995,
        respectively) and of limited  partnership  interests accounted for under
        the equity  method,  in which the  Company  has an  investment  of $10.0
        million  or  greater  and an equity  interest  of 10% or  greater  is as
        follows:

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

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

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

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

                                      F-18
<PAGE>

 5)     NET INVESTMENT INCOME AND INVESTMENT GAINS (LOSSES)

        The sources of net investment income are summarized as follows:

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

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

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

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

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

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

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

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

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

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

        During  each  of 1995  and  1994,  one  security  classified  as held to
        maturity was sold.  During the eleven months ended November 30, 1995 and
        the  year  ended  December  31,  1994,  respectively,   twelve  and  six
        securities  so  classified  were  transferred  to the available for sale
        portfolio.  All  actions  were  taken  as  a  result  of  a  significant
        deterioration in creditworthiness.  The aggregate amortized costs of the
        securities  sold were $1.0  million  and  $19.9  million  with a related
        investment  gain of $-0- million and $.8 million  recognized in 1995 and
        1994,  respectively;  the  aggregate  amortized  cost of the  securities
        transferred  was $116.0 million and $42.8 million with gross  unrealized
        investment   losses  of  $3.2  million  and  $3.1  million   charged  to
        consolidated  shareholder's  equity for the eleven months ended November
        30, 1995 and the year ended December 31,

                                      F-19
<PAGE>

        1994,  respectively.  On  December  1,  1995,  the  Company  transferred
        $4,794.9  million of  securities  classified  as held to maturity to the
        available for sale  portfolio.  As a result,  unrealized  gains on fixed
        maturities  increased  $395.6 million,  offset by DAC of $126.5 million,
        amounts  attributable to participating  group annuity contracts of $39.2
        million and deferred Federal income taxes of $80.5 million.

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

        In  1996,  Alliance  acquired  the  business  of  Cursitor-Eaton   Asset
        Management   Company  and  Cursitor   Holdings  Limited   (collectively,
        "Cursitor")  for  approximately   $159.0  million.  The  purchase  price
        consisted of $94.3 million in cash,  1.8 million of Alliance's  publicly
        traded units  ("Alliance  Units"),  6% notes  aggregating  $21.5 million
        payable   ratably   over  four   years,   and   substantial   additional
        consideration  which will be determined  at a later date.  The excess of
        the purchase price,  including  acquisition costs and minority interest,
        over the fair value of Cursitor's  net assets  acquired  resulted in the
        recognition  of  intangible  assets  consisting  of  costs  assigned  to
        contracts  acquired and  goodwill of  approximately  $122.8  million and
        $38.3  million,  respectively,   which  are  being  amortized  over  the
        estimated useful lives of 20 years. The Company recognized an investment
        gain of $20.6  million as a result of the issuance of Alliance  Units in
        this  transaction.  At December 31,  1996,  the  Company's  ownership of
        Alliance Units was approximately 57.3%.

        In 1994, Alliance sold 4.96 million newly issued Alliance Units to third
        parties at prevailing  market prices.  The Company continues to hold its
        1% general partnership  interest in Alliance.  The Company recognized an
        investment gain of $52.4 million as a result of these transactions.

        Net unrealized  investment gains (losses),  included in the consolidated
        balance  sheets  as a  component  of  equity  and  the  changes  for the
        corresponding years, are summarized as follows:

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

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

                                      F-20
<PAGE>

 6)     CLOSED BLOCK

        Summarized financial information of the Closed Block follows:

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

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

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

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

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

                                      F-21
<PAGE>

        During  the  eleven  months  ended   November  30,  1995,  one  security
        classified as held to maturity was sold and ten securities classified as
        held to maturity were  transferred to the available for sale  portfolio.
        All actions resulted from significant deterioration in creditworthiness.
        The amortized cost of the security sold was $4.2 million.  The aggregate
        amortized  cost of the  securities  transferred  was $81.3  million with
        gross unrealized investment losses of $.1 million transferred to equity.
        At December 1, 1995,  $1,750.7 million of securities  classified as held
        to maturity were  transferred to the available for sale portfolio.  As a
        result,  unrealized  gains of $88.5  million  on fixed  maturities  were
        recognized, offset by DAC amortization of $52.6 million.

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

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

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

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

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

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

        Many  expenses  related  to  Closed  Block  operations  are  charged  to
        operations  outside of the Closed Block;  accordingly,  the contribution
        from the Closed Block does not represent the actual profitability of the
        Closed Block  operations.  Operating  costs and expenses  outside of the
        Closed Block are, therefore, disproportionate to the business outside of
        the Closed Block.

                                      F-22
<PAGE>

 7)     DISCONTINUED OPERATIONS

        Summarized financial information of the GIC Segment follows:

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

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

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

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

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

                                      F-23
<PAGE>

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

        In January 1995, continuing  operations  transferred $1,215.4 million in
        cash to the GIC  Segment  in  settlement  of its  obligation  to provide
        assets to fund the accumulated deficit of the GIC Segment. Subsequently,
        the  GIC  Segment  remitted  $1,155.4  million  in  cash  to  continuing
        operations in partial  repayment of  borrowings  by the GIC Segment.  No
        gains or losses were  recognized on these  transactions.  Amounts due to
        continuing  operations  at  December  31,  1996,  consisted  of $1,080.0
        million borrowed by the discontinued GIC Segment offset by $83.8 million
        representing an obligation of continuing operations to provide assets to
        fund the accumulated deficit of the GIC Segment.

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

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

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

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

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

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

                                      F-24
<PAGE>

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

        At December  31, 1996 and 1995,  the GIC Segment had $263.0  million and
        $310.9 million, respectively, of real estate acquired in satisfaction of
        debt.

8)      SHORT-TERM AND LONG-TERM DEBT

        Short-term and long-term debt consists of the following:

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

        <S>                                                 <C>                  <C>       
        Short-term debt....................................  $      174.1         $        -
                                                            -----------------    -----------------
        Long-term debt:
        Equitable Life:
          6.95% surplus notes scheduled to mature 2005.....         399.4                399.3
          7.70% surplus notes scheduled to mature 2015.....         199.6                199.6
          Eurodollar notes, 10.5% due 1997.................           -                   76.2
          Zero coupon note, 11.25% due 1997................           -                  120.1
          Other............................................            .5                 16.3
                                                            -----------------    -----------------
              Total Equitable Life.........................         599.5                811.5
                                                            -----------------    -----------------
        Wholly Owned and Joint Venture Real Estate:
          Mortgage notes, 4.92% - 12.50% due through 2006..         968.6              1,084.4
                                                            -----------------    -----------------
        Alliance:
          Other............................................          24.7                  3.4
                                                            -----------------    -----------------
        Total long-term debt...............................       1,592.8              1,899.3
                                                            -----------------    -----------------
        Total Short-term and Long-term Debt................  $    1,766.9         $    1,899.3
                                                            =================    =================
</TABLE>

        Short-term Debt
        ---------------

        Equitable  Life has a $350.0 million bank credit  facility  available to
        fund  short-term  working capital needs and to facilitate the securities
        settlement  process.  The  credit  facility  consists  of two  types  of
        borrowing  options with varying  interest rates.  The interest rates are
        based on external  indices  dependent  on the type of  borrowing  and at
        December 31, 1996 range from 5.73% (the London  Interbank  Offering Rate
        ("LIBOR") plus 22.5 basis points) to 8.25% (the prime rate).  There were
        no borrowings  outstanding  under this bank credit  facility at December
        31, 1996.

                                      F-25
<PAGE>

        Equitable  Life has a  commercial  paper  program with an issue limit of
        $500.0 million. This program is available for general corporate purposes
        used to support  Equitable  Life's  liquidity  needs and is supported by
        Equitable Life's existing $350.0 million five-year bank credit facility.
        There were no borrowings  outstanding under this program at December 31,
        1996.

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

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

        Long-term Debt
        --------------

        Several of the long-term  debt  agreements  have  restrictive  covenants
        related  to the total  amount of debt,  net  tangible  assets  and other
        matters. The Company is in compliance with all debt covenants.

        On December 18, 1995,  Equitable Life issued, in accordance with Section
        1307 of the New York  Insurance  Law,  $400.0  million of surplus  notes
        having an interest rate of 6.95%  scheduled to mature in 2005 and $200.0
        million of surplus notes having an interest  rate of 7.70%  scheduled to
        mature  in 2015  (together,  the  "Surplus  Notes").  Proceeds  from the
        issuance  of the  Surplus  Notes  were  $596.6  million,  net of related
        issuance costs.  The unamortized  discount on the Surplus Notes was $1.0
        million at December  31,  1996.  Payments of interest on or principal of
        the Surplus Notes are subject to prior approval by the Superintendent.

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

        At December 31, 1996,  aggregate  maturities of the long-term debt based
        on required  principal  payments at maturity for 1997 and the succeeding
        four years are $494.9  million,  $316.7  million,  $19.7  million,  $5.4
        million, $0 million, respectively, and $946.7 million thereafter.

 9)     FEDERAL INCOME TAXES

        A  summary  of  the  Federal   income  tax  expense   (benefit)  in  the
        consolidated statements of earnings is shown below:

<TABLE>
<CAPTION>
                                                       1996               1995                1994
                                                 -----------------   ----------------   -----------------
                                                                      (IN MILLIONS)
        <S>                                      <C>                 <C>                <C>         
        Federal income tax expense (benefit):
          Current...............................  $        97.9       $      (11.7)      $        4.0
          Deferred..............................          (88.2)             132.2               96.2
                                                 -----------------   ----------------   -----------------
        Total...................................  $         9.7       $      120.5       $      100.2
                                                 =================   ================   =================
</TABLE>

                                      F-26
<PAGE>

        The Federal income taxes  attributable  to  consolidated  operations are
        different from the amounts determined by multiplying the earnings before
        Federal  income  taxes and  minority  interest by the  expected  Federal
        income  tax  rate of 35%.  The  sources  of the  difference  and the tax
        effects of each are as follows:

<TABLE>
<CAPTION>
                                                       1996               1995                1994
                                                 -----------------   ----------------   -----------------
                                                                      (IN MILLIONS)
        <S>                                      <C>                 <C>                <C>         
        Expected Federal income tax expense.....  $        73.0       $      173.7       $      154.5
        Non-taxable minority interest...........          (28.6)             (22.0)             (17.6)
        Differential earnings amount............            -                  -                (16.8)
        Adjustment of tax audit reserves........            6.9                4.1               (4.6)
        Equity in unconsolidated subsidiaries...          (32.3)             (19.4)             (12.5)
        Other...................................           (9.3)             (15.9)              (2.8)
                                                 -----------------   ----------------   -----------------
        Federal Income Tax Expense..............  $         9.7       $      120.5       $      100.2
                                                 =================   ================   =================
</TABLE>

        Prior  to the  date  of  demutualization,  Equitable  Life  reduced  its
        deduction  for  policyholder  dividends  by  the  differential  earnings
        amount.  This amount was  computed,  for each tax year,  by  multiplying
        Equitable Life's average equity base, as determined for tax purposes, by
        an  estimate  of the excess of an imputed  earnings  rate for stock life
        insurance  companies over the average  mutual life insurance  companies'
        earnings rate. The  differential  earnings  amount for each tax year was
        subsequently recomputed when actual earnings rates were published by the
        Internal Revenue Service.  As a stock life insurance company,  Equitable
        Life no longer is required to reduce its policyholder dividend deduction
        by the differential  earnings amount, but differential  earnings amounts
        for pre-demutualization years were still being recomputed in 1994.

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

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

        The deferred Federal income taxes impacting  operations  reflect the net
        tax effects of temporary  differences  between the  carrying  amounts of
        assets and liabilities for financial  reporting purposes and the amounts
        used for income tax purposes. The sources of these temporary differences
        and the tax effects of each are as follows:

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

                                      F-27
<PAGE>

        The Internal  Revenue Service is in the process of examining the Holding
        Company's  consolidated  Federal  income tax  returns for the years 1989
        through  1991.  Management  believes  these audits will have no material
        adverse effect on the Company's results of operations.

10)     REINSURANCE AGREEMENTS

        The Insurance Group assumes and cedes  reinsurance  with other insurance
        companies.  The Insurance Group evaluates the financial condition of its
        reinsurers to minimize its exposure to significant losses from reinsurer
        insolvencies.  The  effect  of  reinsurance  (excluding  group  life and
        health) is summarized as follows:

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Direct premiums....................................  $       461.4       $      474.2       $      476.7
        Reinsurance assumed................................          177.5              171.3              180.5
        Reinsurance ceded..................................          (41.3)             (38.7)             (31.6)
                                                            -----------------   ----------------   -----------------
        Premiums...........................................  $       597.6       $      606.8       $      625.6
                                                            =================   ================   =================
        Universal Life and Investment-type Product
          Policy Fee Income Ceded..........................  $        48.2       $       44.0       $       27.5
                                                            =================   ================   =================
        Policyholders' Benefits Ceded......................  $        54.1       $       48.9       $       20.7
                                                            =================   ================   =================
        Interest Credited to Policyholders' Account
          Balances Ceded...................................  $        32.3       $       28.5       $       25.4
                                                            =================   ================   =================
</TABLE>

        Effective  January 1, 1994, all in force business above $5.0 million was
        reinsured.   During  1996,  the  Company's   retention  limit  on  joint
        survivorship  policies was  increased to $15.0  million.  The  Insurance
        Group also reinsures the entire risk on certain substandard underwriting
        risks as well as in certain other cases.

        The Insurance  Group cedes 100% of its group life and health business to
        a third party  insurance  company.  Premiums ceded totaled $2.4 million,
        $260.6 million and $241.0 million for 1996, 1995 and 1994, respectively.
        Ceded  death and  disability  benefits  totaled  $21.2  million,  $188.1
        million  and  $235.5  million  for 1996,  1995 and  1994,  respectively.
        Insurance liabilities ceded totaled $652.4 million and $724.2 million at
        December 31, 1996 and 1995, respectively.

11)     EMPLOYEE BENEFIT PLANS

        The Company sponsors  qualified and non-qualified  defined benefit plans
        covering   substantially  all  employees  (including  certain  qualified
        part-time employees), managers and certain agents. The pension plans are
        non-contributory.  Equitable  Life's and EREIM's benefits are based on a
        cash balance formula or years of service and final average earnings,  if
        greater,  under certain  grandfathering  rules in the plans.  Alliance's
        benefits  are based on years of  credited  service,  average  final base
        salary and primary  social  security  benefits.  The  Company's  funding
        policy is to make the  minimum  contribution  required  by the  Employee
        Retirement Income Security Act of 1974.

        Components  of net periodic  pension cost (credit) for the qualified and
        non-qualified plans are as follows:

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

                                      F-28
<PAGE>

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

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

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

        The  Company  recorded,  as a  reduction  of  shareholder's  equity,  an
        additional minimum pension liability of $12.9 million and $35.1 million,
        net  of  Federal   income   taxes,   at  December  31,  1996  and  1995,
        respectively,   representing  the  excess  of  the  accumulated  benefit
        obligation  over  the fair  value of plan  assets  and  accrued  pension
        liability.

        The  pension  plan's  assets  include   corporate  and  government  debt
        securities,  equity  securities,  equity real estate and shares of Group
        Trusts managed by Alliance.

        Prior to 1987, the qualified plan funded participants'  benefits through
        the purchase of non-participating annuity contracts from Equitable Life.
        Benefit payments under these contracts were approximately $34.7 million,
        $36.4 million and $38.1 million for 1996, 1995 and 1994, respectively.

        The  Company  provides  certain  medical  and  life  insurance  benefits
        (collectively,  "postretirement  benefits")  for  qualifying  employees,
        managers and agents  retiring from the Company on or after attaining age
        55 who have at least 10 years of service.  The life  insurance  benefits
        are related to age and salary at retirement. The costs of postretirement
        benefits are  recognized in accordance  with the  provisions of SFAS No.
        106. The Company  continues to fund  postretirement  benefits costs on a
        pay-as-you-go  basis and,  for 1996,  1995 and 1994,  the  Company  made
        estimated  postretirement  benefits  payments  of $18.9  million,  $31.1
        million and $29.8 million, respectively.

                                      F-29
<PAGE>

        The  following  table  sets  forth the  postretirement  benefits  plan's
        status,  reconciled to amounts recognized in the Company's  consolidated
        financial statements:

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

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

        At January 1, 1994,  medical benefits available to retirees under age 65
        are the same as those offered to active  employees and medical  benefits
        will be limited to 200% of 1993 costs for all participants.

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

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

12)     DERIVATIVES AND FAIR VALUE OF FINANCIAL INSTRUMENTS

        Derivatives
        -----------

        The Insurance Group primarily uses derivatives for asset/liability  risk
        management and for hedging individual securities. Derivatives mainly are
        utilized to reduce the  Insurance  Group's  exposure  to  interest  rate
        fluctuations.  Accounting for interest rate swap  transactions  is on an
        accrual   basis.   Gains  and  losses  related  to  interest  rate  swap
        transactions are amortized as yield  adjustments over the remaining life
        of the underlying  hedged  security.  Income and expense  resulting from
        interest rate swap  activities are reflected in net  investment  income.
        The  notional  amount of  matched  interest  rate swaps  outstanding  at
        December 31, 1996 was $649.9  million.  The average  unexpired  terms at
        December 31, 1996 range from 2.2 to 2.7 years. At December 31, 1996, the
        cost of  terminating  outstanding  matched  swaps in a loss position was
        $8.3 million and the unrealized  gain on outstanding  matched swaps in a
        gain  position  was $11.4  million.  The  Company  has no  intention  of
        terminating  these  contracts  prior to maturity.  During 1996, 1995 and
        1994, net gains (losses) of $.2 million, $1.4 million and $(.2) million,
        respectively, were recorded in connection with

                                      F-30
<PAGE>

        interest rate swap activity.  Equitable Life has implemented an interest
        rate cap program designed to hedge crediting rates on interest-sensitive
        individual  annuities  contracts.  The outstanding  notional  amounts at
        December 31, 1996 of contracts  purchased and sold were $5,050.0 million
        and $500.0 million, respectively. The net premium paid by Equitable Life
        on these contracts was $22.5 million and is being amortized ratably over
        the  contract  periods  ranging  from 3 to 5 years.  Income and  expense
        resulting  from this program are  reflected as an adjustment to interest
        credited to policyholders' account balances.

        Substantially  all of DLJ's  business  related to  derivatives is by its
        nature  trading  activities  which  are  primarily  for the  purpose  of
        customer  accommodations.  DLJ's derivative activities consist primarily
        of  option  writing  and  trading  in  forward  and  futures  contracts.
        Derivative  financial  instruments  have both  on-and-off  balance sheet
        implications depending on the nature of the contracts. DLJ's involvement
        in swap contracts is not significant.

        Fair Value of Financial Instruments
        -----------------------------------

        The Company  defines  fair value as the quoted  market  prices for those
        instruments  that are  actively  traded in financial  markets.  In cases
        where quoted market prices are not available,  fair values are estimated
        using  present  value  or other  valuation  techniques.  The fair  value
        estimates  are made at a  specific  point in  time,  based on  available
        market  information  and  judgments  about  the  financial   instrument,
        including estimates of timing,  amount of expected future cash flows and
        the credit standing of counterparties. Such estimates do not reflect any
        premium or discount that could result from offering for sale at one time
        the Company's entire holdings of a particular financial instrument,  nor
        do they consider the tax impact of the  realization of unrealized  gains
        or  losses.   In  many  cases,   the  fair  value  estimates  cannot  be
        substantiated  by  comparison  to  independent   markets,  nor  can  the
        disclosed value be realized in immediate settlement of the instrument.

        Certain  financial  instruments  are  excluded,  particularly  insurance
        liabilities  other than financial  guarantees and investment  contracts.
        Fair market  value of  off-balance-sheet  financial  instruments  of the
        Insurance Group was not material at December 31, 1996 and 1995.

        Fair  value  for  mortgage   loans  on  real  estate  are  estimated  by
        discounting  future contractual cash flows using interest rates at which
        loans with similar  characteristics  and credit  quality  would be made.
        Fair values for foreclosed mortgage loans and problem mortgage loans are
        limited to the  estimated  fair value of the  underlying  collateral  if
        lower.

        The estimated  fair values for the Company's  liabilities  under GIC and
        association  plan contracts are estimated using  contractual  cash flows
        discounted based on the T. Rowe Price GIC Index Rate for the appropriate
        duration.  For  durations  in excess of the  published  index rate,  the
        appropriate  Treasury  rate is used plus a spread  equal to the  longest
        duration GIC rate spread published.

        The estimated  fair values for those group annuity  contracts  which are
        classified  as  universal  life  type  contracts  are  measured  at  the
        estimated fair value of the underlying assets. The estimated fair values
        for single  premium  deferred  annuities  ("SPDA") are  estimated  using
        projected cash flows discounted at current offering rates. The estimated
        fair values for supplementary contracts not involving life contingencies
        ("SCNILC") and annuities certain are derived using discounted cash flows
        based upon the estimated current offering rate.

        Fair value for  long-term  debt is  determined  using  published  market
        values, where available,  or contractual cash flows discounted at market
        interest rates. The estimated fair values for non-recourse mortgage debt
        are  determined by  discounting  contractual  cash flows at a rate which
        takes  into  account  the level of  current  market  interest  rates and
        collateral  risk. The estimated  fair values for recourse  mortgage debt
        are  determined by  discounting  contractual  cash flows at a rate based
        upon  current  interest  rates of other  companies  with credit  ratings
        similar  to  the  Company.   The  Company's  fair  value  of  short-term
        borrowings approximates their carrying value.

                                      F-31
<PAGE>

        The following  table  discloses  carrying value and estimated fair value
        for financial instruments not otherwise disclosed in Notes 3, 6 and 7:

<TABLE>
<CAPTION>
                                                                          DECEMBER 31,
                                                --------------------------------------------------------------------
                                                              1996                               1995
                                                ---------------------------------  ---------------------------------
                                                   CARRYING         ESTIMATED         Carrying         Estimated
                                                    VALUE          FAIR VALUE          Value           Fair Value
                                                ---------------  ----------------  ---------------   ---------------
                                                                        (IN MILLIONS)
        <S>                                      <C>              <C>               <C>               <C>         
        Consolidated Financial Instruments:
        -----------------------------------
        Mortgage loans on real estate..........  $    3,133.0     $     3,394.6     $     3,638.3     $    3,973.6
        Other joint ventures...................         467.0             467.0             492.7            492.7
        Policy loans...........................       2,196.1           2,221.6           1,976.4          2,057.5
        Policyholders' account balances:
          Association plans....................          78.1              77.3             101.0            100.0
          Group annuity contracts..............       2,141.0           1,954.0           2,335.0          2,395.0
          SPDA.................................       1,062.7           1,065.7           1,265.8          1,272.0
          Annuities certain and SCNILC.........         654.9             736.2             646.4            716.7
        Long-term debt.........................       1,592.8           1,557.7           1,899.3          1,962.9

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

        GIC Segment Financial Instruments:
        ----------------------------------
        Mortgage loans on real estate..........       1,111.1           1,220.3           1,485.8          1,666.1
        Fixed maturities.......................          42.5              42.5             107.4            107.4
        Other equity investments...............         300.5             300.5             455.9            455.9
        Guaranteed interest contracts..........         290.7             300.5             329.0            352.0
        Long-term debt.........................         102.1             102.2             135.1            136.0
</TABLE>

13)     COMMITMENTS AND CONTINGENT LIABILITIES

        The Company  has  provided,  from time to time,  certain  guarantees  or
        commitments  to  affiliates,  investors and others.  These  arrangements
        include commitments by the Company,  under certain  conditions:  to make
        capital  contributions of up to $244.9 million to affiliated real estate
        joint  ventures;   to  provide  equity   financing  to  certain  limited
        partnerships of $205.8 million at December 31, 1996, under existing loan
        or loan commitment agreements; and to provide short-term financing loans
        which at December 31, 1996 totaled $14.6  million.  Management  believes
        the  Company  will not  incur any  material  losses as a result of these
        commitments.

        Equitable  Life  is the  obligor  under  certain  structured  settlement
        agreements  which  it  had  entered  into  with  unaffiliated  insurance
        companies  and  beneficiaries.  To satisfy its  obligations  under these
        agreements,  Equitable  Life owns  single  premium  annuities  issued by
        previously wholly owned life insurance subsidiaries.  Equitable Life has
        directed  payment  under  these  annuities  to be made  directly  to the
        beneficiaries under the structured settlement  agreements.  A contingent
        liability exists with respect to these agreements  should the previously
        wholly  owned   subsidiaries  be  unable  to  meet  their   obligations.
        Management  believes the satisfaction of those  obligations by Equitable
        Life is remote.

        At December 31, 1996,  the Insurance  Group had $51.6 million of letters
        of credit outstanding.

                                      F-32
<PAGE>

14)     LITIGATION

        A number of lawsuits has been filed against life and health  insurers in
        the  jurisdictions  in  which  Equitable  Life and its  subsidiaries  do
        business involving insurers' sales practices,  alleged agent misconduct,
        failure to properly  supervise  agents,  and other matters.  Some of the
        lawsuits have  resulted in the award of  substantial  judgments  against
        other insurers,  including  material amounts of punitive damages,  or in
        substantial  settlements.   In  some  states,  juries  have  substantial
        discretion in awarding punitive damages.  Equitable Life, EVLICO and The
        Equitable  of  Colorado,  Inc.  ("EOC"),  like  other  life  and  health
        insurers, from time to time are involved in such litigation. To date, no
        such  lawsuit has  resulted in an award or  settlement  of any  material
        amount against the Company.  Among litigations pending against Equitable
        Life,  EVLICO and EOC of the type referred to in this  paragraph are the
        litigations described in the following eight paragraphs.

        An action entitled Golomb et al. v. The Equitable Life Assurance Society
        of the United  States was filed on January  20,  1995 in New York County
        Supreme Court. The action purports to be brought on behalf of a class of
        persons  insured after 1983 under Lifetime  Guaranteed  Renewable  Major
        Medical  Insurance  Policies issued by Equitable Life (the  "policies").
        The complaint  alleges that premium  increases for these  policies after
        1983,  all of which were filed with and  approved  by the New York State
        Insurance  Department  and certain  other state  insurance  departments,
        breached the terms of the policies,  and that statements in the policies
        and  elsewhere  concerning  premium  increases  constituted   fraudulent
        concealment,  misrepresentations  in violation of New York Insurance Law
        Section 4226 and deceptive practices under New York General Business Law
        Section 349. The  complaint  seeks a  declaratory  judgment,  injunctive
        relief  restricting  the  methods  by  which  Equitable  Life  increases
        premiums  on the  policies  in the  future,  a refund of  premiums,  and
        punitive  damages.  Plaintiffs  also have  indicated that they will seek
        damages in an  unspecified  amount.  Equitable Life moved to dismiss the
        complaint  in its entirety on the grounds that it fails to state a claim
        and that  uncontroverted  documentary  evidence  establishes  a complete
        defense to the claims.  On May 29,  1996,  the New York  County  Supreme
        Court  entered a  judgment  dismissing  the  complaint  with  prejudice.
        Plaintiffs have filed a notice of appeal of that judgment.

        In January 1996,  separate  actions were filed in Pennsylvania and Texas
        state courts  (entitled,  respectively,  Malvin et al. v. The  Equitable
        Life  Assurance  Society of the  United  States and Bowler et al. v. The
        Equitable Life Assurance  Society of the United  States),  making claims
        similar  to those in the New York  action  described  above.  The  Texas
        action  also  claims  that  Equitable  Life   misrepresented   to  Texas
        policyholders that the Texas Insurance Department had approved Equitable
        Life's rate increases.  These actions are asserted on behalf of proposed
        classes of Pennsylvania issued or renewed policyholders and Texas issued
        or renewed  policyholders,  insured under the policies. The Pennsylvania
        and Texas actions seek  compensatory and punitive damages and injunctive
        relief  restricting  the  methods  by  which  Equitable  Life  increases
        premiums  in the future  based on the common law and  statutes  of those
        states.  On February 9, 1996,  Equitable  Life removed the  Pennsylvania
        action,  Malvin,  to the  United  States  District  Court for the Middle
        District of  Pennsylvania.  Following  the decision  granting  Equitable
        Life's motion to dismiss the New York action (Golomb), on the consent of
        the  parties  the  District  Court  ordered  an  indefinite  stay of all
        proceedings in the Pennsylvania action,  pending either party's right to
        reinstate the proceeding,  and ordered that for administrative  purposes
        the  case be  deemed  administratively  closed.  On  February  2,  1996,
        Equitable  Life removed the Texas action,  Bowler,  to the United States
        District Court for the Northern  District of Texas. On May 20, 1996, the
        plaintiffs in Bowler  amended their  complaint by adding  allegations of
        misrepresentation   regarding   premium  increases  on  other  types  of
        guaranteed   renewable  major  medical  insurance   policies  issued  by
        Equitable Life up to and including 1983. On July 1, 1996, Equitable Life
        filed a  motion  for  summary  judgment  dismissing  the  first  amended
        complaint in its entirety. In August, 1996, the court granted plaintiffs
        leave to file a supplemental  complaint on behalf of a proposed class of
        Texas policyholders claiming unfair  discrimination,  breach of contract
        and other claims  arising out of alleged  differences  between  premiums
        charged  to  Texas  policyholders  and  premiums  charged  to  similarly
        situated policyholders in New York and certain other states.  Plaintiffs
        seek refunds of alleged  overcharges,  exemplary or  additional  damages
        citing

                                      F-33
<PAGE>

        Texas statutory  provisions  which among other things,  permit two times
        the  amount of  actual  damage  plus  additional  penalties  if the acts
        complained  of are  found  to be  knowingly  committed,  and  injunctive
        relief.  Equitable  Life has also  filed a motion for  summary  judgment
        dismissing the supplemental  complaint in its entirety.  Plaintiffs also
        obtained  permission  to add another  plaintiff to the first amended and
        supplemental  complaints.  Plaintiffs  have  opposed  both  motions  for
        summary  judgment and  requested  that certain  issues be found in their
        favor. Equitable Life is in the process of replying.

        On May 22, 1996, a separate  action  entitled  Bachman v. The  Equitable
        Life Assurance Society of the United States,  was filed in Florida state
        court making claims similar to those in the previously  reported  Golomb
        action.  The Florida action is asserted on behalf of a proposed class of
        Florida  issued  or  renewed  policyholders  insured  after  1983  under
        Lifetime Guaranteed Renewable Major Medical Insurance Policies issued by
        Equitable  Life.  The Florida  action  seeks  compensatory  and punitive
        damages and injunctive relief restricting the methods by which Equitable
        Life  increases  premiums  in the  future  based on  various  common law
        claims.  On June 20, 1996,  Equitable Life removed the Florida action to
        Federal court.  Equitable  Life has answered the complaint,  denying the
        material  allegations and asserting  certain  affirmative  defenses.  On
        December 6, 1996, Equitable Life filed a motion for summary judgment and
        plaintiff is expected to file its response to that motion shortly.

        On November 6, 1996, a proposed class action entitled  Fletcher,  et al.
        v. The Equitable Life Assurance Society of the United States,  was filed
        in California Superior Court for Fresno County, making substantially the
        same allegations  concerning premium rates and premium rate increases on
        guaranteed  renewable  policies made in the Bowler action. The complaint
        alleges,  among other things,  that differentials  between rates charged
        California policyholders and policyholders in New York and certain other
        states,  and the methods  used by Equitable  Life to  calculate  premium
        increases,  breached  the terms of its  policies,  that  Equitable  Life
        misrepresented  and concealed the facts pertaining to such differentials
        and methods in violation of California law, and that Equitable Life also
        misrepresented  that its rate  increases were approved by the California
        Insurance  Department.   Plaintiffs  seek  compensatory  damages  in  an
        unspecified amount,  rescission,  injunctive relief and attorneys' fees.
        Equitable Life removed the action to Federal court;  plaintiff has moved
        to  remand  the  case  to  state  court.  Although  the  outcome  of any
        litigation cannot be predicted with certainty, particularly in the early
        stages of an action, the Company's management believes that the ultimate
        resolution  of  the  Golomb,   Malvin,   Bowler,  Bachman  and  Fletcher
        litigations  should not have a material  adverse effect on the financial
        position of the Company. Due to the early stage of such litigations, the
        Company's management cannot make an estimate of loss, if any, or predict
        whether or not such  litigations  will have a material adverse effect on
        the Company's results of operations in any particular period.

        An action was instituted on April 6, 1995 against Equitable Life and its
        wholly owned subsidiary,  EOC, in New York state court,  entitled Sidney
        C. Cole et al. v. The  Equitable  Life  Assurance  Society of the United
        States  and The  Equitable  of  Colorado,  Inc.,  No.  95/108611  (N. Y.
        County).  The action is brought by the  holders of a joint  survivorship
        whole life policy issued by EOC. The action  purports to be on behalf of
        a class  consisting  of all persons who from  January 1, 1984  purchased
        life insurance  policies sold by Equitable Life and EOC based upon their
        allegedly  uniform sales  presentations  and policy  illustrations.  The
        complaint puts in issue various  alleged sales practices that plaintiffs
        assert,  among other things,  misrepresented  the stated number of years
        that the annual premium would need to be paid.  Plaintiffs  seek damages
        in an unspecified  amount,  imposition of a constructive trust, and seek
        to enjoin  Equitable Life and EOC from engaging in the challenged  sales
        practices.  On June 28,  1996,  the court  issued a  decision  and order
        dismissing  with  prejudice  plaintiff's  causes  of action  for  fraud,
        constructive  fraud,  breach of fiduciary duty,  negligence,  and unjust
        enrichment, and dismissing without prejudice plaintiff's cause of action
        under the New York State consumer protection statute. The only remaining
        causes   of  action   are  for   breach  of   contract   and   negligent
        misrepresentation.  Plaintiffs made a motion for reargument with respect
        to this order,  which was submitted to the court in October  1996.  This
        motion was denied by the court on December 16, 1996.

                                      F-34
<PAGE>

        On May 21,  1996,  an  action  entitled  Elton  F.  Duncan,  III v.  The
        Equitable  Life Assurance  Society of the United  States,  was commenced
        against  Equitable  Life in the Civil  District  Court for the Parish of
        Orleans, State of Louisiana.  The action is brought by an individual who
        purchased  a whole life  policy.  Plaintiff  alleges  misrepresentations
        concerning  the  extent to which  the  policy  was a proper  replacement
        policy and the number of years that the annual  premium would need to be
        paid.  Plaintiff purports to represent a class consisting of all persons
        who  purchased  whole life or universal  life  insurance  policies  from
        Equitable  Life from  January 1, 1982 to the  present.  Plaintiff  seeks
        damages,  including punitive damages,  in an unspecified amount. On July
        26, 1996, an action entitled Michael Bradley v. Equitable  Variable Life
        Insurance Company,  was commenced in New York state court. The action is
        brought by the  holder of a variable  life  insurance  policy  issued by
        EVLICO.  The plaintiff  purports to represent a class  consisting of all
        persons or entities who  purchased one or more life  insurance  policies
        issued by EVLICO  from  January 1,  1980.  The  complaint  puts at issue
        various   alleged  sales   practices   and  alleges   misrepresentations
        concerning  the  extent to which  the  policy  was a proper  replacement
        policy and the number of years that the annual  premium would need to be
        paid.  Plaintiff  seeks  damages,  including  punitive  damages,  in  an
        unspecified  amount and also seeks injunctive relief  prohibiting EVLICO
        from canceling  policies for failure to make premium payments beyond the
        alleged  stated number of years that the annual premium would need to be
        paid. On September 21, 1996 Equitable Life, EVLICO and EOC made a motion
        to have this  proceeding  moved from Kings County  Supreme  Court to New
        York County for joint trial or consolidation  with the Cole action.  The
        motion was denied by the court on January 9, 1997.  On January 10, 1997,
        plaintiffs  moved for  certification of a nationwide class consisting of
        all  persons  or  entities  who  were  sold one or more  life  insurance
        products on a "vanishing premium" basis and/or were allegedly induced to
        purchase  additional   policies  from  EVLICO,   using  the  cash  value
        accumulated  in  existing  policies,  from  January 1, 1980  through and
        including  December 31, 1996.  Plaintiffs  further moved to have Michael
        Bradley  designated  as the class  representative.  Discovery  regarding
        class certification is underway.

        On  December  12,  1996,  an action  entitled  Robert  E.  Dillon v. The
        Equitable Life Assurance  Society of the United States and The Equitable
        of Colorado,  was commenced in the United States  District Court for the
        Southern District of Florida. The action is brought by an individual who
        purchased  a joint whole life policy  from EOC.  The  complaint  puts at
        issue  various  alleged sales  practices and alleges  misrepresentations
        concerning the alleged  impropriety of  replacement  policies  issued by
        Equitable  Life and EOC and  alleged  misrepresentations  regarding  the
        number  of  years  premiums  would  have to be  paid on the  defendants'
        policies.  Plaintiff  brings  claims  for  breach  of  contract,  fraud,
        negligent  misrepresentation,  money had and received, unjust enrichment
        and imposition of a constructive trust.  Plaintiff purports to represent
        two classes of persons.  The first is a "contract class,"  consisting of
        all persons who purchased  whole or universal  life  insurance  policies
        from  Equitable  Life and EOC and from whom  Equitable Life and EOC have
        sought additional payments beyond the number of years allegedly promised
        by Equitable Life and EOC. The second is a "fraud class,"  consisting of
        all persons with an interest in policies  issued by  Equitable  Life and
        EOC at any time since  October 1, 1986.  Plaintiff  seeks  damages in an
        unspecified amount, and also seeks injunctive relief attaching Equitable
        Life's and EOC's profits from their alleged sales  practices.  Equitable
        Life's  and EOC's time to answer or move with  respect to the  complaint
        has been  extended  until  February  24,  1997.  Although the outcome of
        litigation cannot be predicted with certainty, particularly in the early
        stages of an action, the Company's management believes that the ultimate
        resolution of the Cole,  Duncan,  Bradley and Dillon  litigations should
        not have a material  adverse  effect on the  financial  position  of the
        Company.  Due to the early  stages of such  litigations,  the  Company's
        management  cannot make an estimate of loss, if any, or predict  whether
        or not any such  litigation  will have a material  adverse effect on the
        Company's results of operations in any particular period.

        On January 3, 1996, an amended complaint was filed in an action entitled
        Frank Franze Jr. and George  Busher,  individually  and on behalf of all
        others similarly situated v. The Equitable Life Assurance Society of the
        United  States,  and Equitable  Variable  Life  Insurance  Company,  No.
        94-2036 in the United States District Court for the Southern District of
        Florida.  The  action  was  brought  by two  individuals  who  purchased
        variable life insurance policies.  The plaintiffs purport to represent a
        nationwide class  consisting of all persons who purchased  variable life
        insurance  policies from Equitable  Life and EVLICO since  September 30,
        1991.  The basic  allegation of the amended  complaint is that Equitable
        Life's and EVLICO's agents were trained not to

                                      F-35
<PAGE>

        disclose  fully  that  the  product  being  sold  was  life   insurance.
        Plaintiffs  allege  violations of the Federal  securities  laws and seek
        rescission of the contracts or compensatory  damages and attorneys' fees
        and expenses.  The court denied  Equitable  Life and EVLICO's  motion to
        dismiss the amended complaint on September 24, 1996.  Equitable Life and
        EVLICO  have  answered  the  amended  complaint,  denying  the  material
        allegations and asserting certain affirmative defenses.  Currently,  the
        parties are conducting  discovery in connection with plaintiffs' attempt
        to certify a class.  On January 9, 1997,  an action  entitled  Rosemarie
        Chaviano, individually and on behalf of all others similarly situated v.
        The Equitable Life Assurance Society of the United States, and Equitable
        Variable Life Insurance Company,  was filed in Massachusetts state court
        making  claims  similar  to  those in the  Franze  action  and  alleging
        violations of the Massachusetts  securities laws. The plaintiff purports
        to represent all persons in  Massachusetts  who purchased  variable life
        insurance  contracts from Equitable Life and EVLICO from January 9, 1993
        to  the  present.  The  Massachusetts  action  seeks  rescission  of the
        contracts  or  compensatory  damages,   attorneys'  fees,  expenses  and
        injunctive  relief.  Although  the outcome of any  litigation  cannot be
        predicted with certainty, particularly in the early stages of an action,
        the Company's  management  believes that the ultimate  resolution of the
        litigations  discussed  in this  paragraph  should  not have a  material
        adverse  effect on the  financial  position of the  Company.  Due to the
        early stages of such litigation, the Company's management cannot make an
        estimate of loss, if any, or predict  whether or not any such litigation
        will  have a  material  adverse  effect  on  the  Company's  results  of
        operations in any particular period.

        Equitable Life recently responded to a subpoena from the U.S. Department
        of Labor  ("DOL")  requesting  copies of any  third-party  appraisals in
        Equitable Life's possession  relating to the ten largest  properties (by
        value)  in  the  Prime  Property  Fund  ("PPF").  PPF  is  an  open-end,
        commingled  real estate  separate  account of Equitable Life for pension
        clients.  Equitable  Life  serves as  investment  manager in PPF and has
        retained  EREIM as advisor.  In early 1995, the DOL commenced a national
        investigation  of commingled  real estate funds with pension  investors,
        including PPF. The investigation  now appears to be focused  principally
        on appraisal and valuation procedures in respect of fund properties. The
        most recent request from the DOL seems to reflect,  at least in part, an
        interest in the relationship between the valuations for those properties
        reflected in appraisals  prepared for local property tax proceedings and
        the valuations  used by PPF for other  purposes.  At no time has the DOL
        made any  specific  allegation  that  Equitable  Life or EREIM has acted
        improperly and Equitable Life and EREIM believe that any such allegation
        would be without  foundation.  While the  outcome of this  investigation
        cannot be predicted with  certainty,  in the opinion of management,  the
        ultimate  resolution of this matter  should not have a material  adverse
        effect on the Company's  consolidated  financial  position or results of
        operations in any particular period.

        Equitable  Casualty Insurance Company  ("Casualty"),  an indirect wholly
        owned   subsidiary  of  Equitable  Life,  is  party  to  an  arbitration
        proceeding  that commenced in August 1995.  The proceeding  relates to a
        dispute among Casualty,  Houston  General  Insurance  Company  ("Houston
        General")  and  GEICO  General   Insurance   Company  ("GEICO  General")
        regarding the interpretation of a reinsurance agreement. The arbitration
        panel  issued a final  award in favor of Casualty  and GEICO  General on
        June 17, 1996.  Casualty and GEICO  General  moved in the pending  Texas
        state  court  action,  with  Houston  General's  consent,  for an  order
        confirming the arbitration  award and entering  judgment  dismissing the
        action.  The motion was granted on January 29,  1997.  The parties  have
        also  stipulated to the dismissal  without  prejudice of a related Texas
        Federal court action  brought by Houston  General  against GEICO General
        and Equitable Life. In connection  with  confirmation of the arbitration
        award,  Houston  General  paid to  Casualty  approximately  $839,600  in
        settlement of certain  reimbursement  claims by Casualty against Houston
        General.

        On July 25, 1995, a Consolidated and Supplemental Class Action Complaint
        ("Complaint")  was filed against the Alliance North American  Government
        Income Trust,  Inc. (the "Fund"),  Alliance and certain other defendants
        affiliated  with  Alliance,  including  the  Holding  Company,  alleging
        violations  of Federal  securities  laws,  fraud and breach of fiduciary
        duty in connection with the Fund's  investments in Mexican and Argentine
        securities.  The  Complaint,  which seeks  certification  of a plaintiff
        class of persons  who  purchased  or owned Class A, B or C shares of the
        Fund from March 27, 1992 through December 23, 1994, seeks an unspecified
        amount of damages,  costs,  attorneys'  fees and punitive  damages.  The
        principal  allegations of the Complaint are that the Fund purchased debt
        securities  issued by the Mexican and Argentine  governments  in amounts
        that

                                      F-36
<PAGE>

        were not permitted by the Fund's  investment  objective,  and that there
        was no  shareholder  vote to change the  investment  objective to permit
        purchases  in such  amounts.  The  Complaint  further  alleges  that the
        decline in the value of the Mexican and Argentine securities held by the
        Fund  caused the Fund's net asset value to decline to the  detriment  of
        the Fund's  shareholders.  On  September  26,  1996,  the United  States
        District  Court  for the  Southern  District  of New  York  granted  the
        defendants'  motion to dismiss all counts of the  complaint.  On October
        11, 1996,  plaintiffs filed a motion for  reconsideration of the court's
        decision  granting  defendants'  motion to  dismiss  the  Complaint.  On
        November   25,   1996,   the  court   denied   plaintiffs'   motion  for
        reconsideration.  On October  29,  1996,  plaintiffs  filed a motion for
        leave to file an amended  complaint.  The principal  allegations  of the
        proposed amended  complaint are that the Fund did not properly  disclose
        that it planned to invest in mortgage-backed  derivative  securities and
        that two  advertisements  used by the Fund  misrepresented  the risks of
        investing in the Fund.  Plaintiffs  also  reiterated  allegations in the
        Complaint  that the Fund failed to hedge  against the risks of investing
        in  foreign  securities  despite  representations  that it  would do so.
        Alliance  believes  that the  allegations  in the  Complaint are without
        merit and intends to vigorously  defend against these claims.  While the
        ultimate  outcome  of this  matter  cannot be  determined  at this time,
        management  of  Alliance  does not  expect  that it will have a material
        adverse  effect  on  Alliance's   results  of  operations  or  financial
        condition.

        On January 26, 1996, a purported purchaser of certain notes and warrants
        to  purchase  shares  of  common  stock of  Rickel  Home  Centers,  Inc.
        ("Rickel") filed a class action complaint  against  Donaldson,  Lufkin &
        Jenrette Securities  Corporation  ("DLJSC") and certain other defendants
        for unspecified  compensatory  and punitive damages in the United States
        District  Court for the  Southern  District  of New  York.  The suit was
        brought on behalf of the  purchasers  of  126,457  units  consisting  of
        $126,457,000 aggregate principal amount of 13 1/2% senior notes due 2001
        and 126,457 warrants to purchase shares of common stock of Rickel issued
        by Rickel in October 1994. The complaint  alleges  violations of Federal
        securities  laws and common law fraud against DLJSC,  as the underwriter
        of the units and as an owner of 7.3% of the common stock of Rickel,  Eos
        Partners, L.P., and General Electric Capital Corporation, each as owners
        of 44.2% of the  common  stock of  Rickel,  and  members of the Board of
        Directors of Rickel,  including a DLJSC Managing Director. The complaint
        seeks to hold  DLJSC  liable for  alleged  misstatements  and  omissions
        contained  in  the  prospectus  and  registration   statement  filed  in
        connection with the offering of the units,  alleging that the defendants
        knew of financial  losses and a decline in value of Rickel in the months
        prior  to the  offering  and  did not  disclose  such  information.  The
        complaint  also  alleges  that  Rickel  failed  to pay  its  semi-annual
        interest  payment due on the units on December  15, 1995 and that Rickel
        filed a voluntary petition for reorganization  pursuant to Chapter 11 of
        the United States  Bankruptcy Code on January 10, 1996. DLJSC intends to
        defend itself vigorously against all of the allegations contained in the
        complaint.  Although there can be no assurance, DLJ does not believe the
        outcome of this  litigation  will have a material  adverse effect on its
        financial condition. Due to the early stage of this litigation, based on
        the information  currently available to it, DLJ's management cannot make
        an estimate of loss, if any, or predict  whether or not such  litigation
        will have a material  adverse  effect on DLJ's  results of operations in
        any particular period.

        In October  1995,  DLJSC was named as a defendant  in a purported  class
        action  filed in a Texas  State Court on behalf of the holders of $550.0
        million principal amount of subordinated  redeemable discount debentures
        of National  Gypsum  Corporation  ("NGC")  canceled in connection with a
        Chapter 11 plan of reorganization  for NGC consummated in July 1993. The
        named  plaintiff  in the State  Court  action  also  filed an  adversary
        proceeding in the  Bankruptcy  Court for the Northern  District of Texas
        seeking  a   declaratory   judgment  that  the  confirmed  NGC  plan  of
        reorganization  does not bar the class action claims.  Subsequent to the
        consummation  of NGC's plan of  reorganization,  NGC's shares traded for
        values  substantially  in excess of, and in 1995 NGC was  acquired for a
        value  substantially  in excess of, the values  upon which NGC's plan of
        reorganization   was  based.  The  two  actions  arise  out  of  DLJSC's
        activities as financial advisor to NGC in the course of NGC's Chapter 11
        reorganization proceedings.  The class action complaint alleges that the
        plan of  reorganization  submitted by NGC was based upon  projections by
        NGC and DLJSC which intentionally  understated  forecasts,  and provided
        misleading  and incorrect  information in order to hide NGC's true value
        and that  defendants  breached  their  fiduciary  duties by, among other
        things,   providing  false,  misleading  or  incomplete  information  to
        deliberately  understate  the value of NGC. The class  action  complaint
        seeks  compensatory  and punitive damages  purportedly  sustained by the
        class. The Texas State Court action, which

                                      F-37
<PAGE>

        had been removed to the Bankruptcy  Court, has been remanded back to the
        state court,  which remand is being  opposed by DLJSC.  DLJSC intends to
        defend itself vigorously against all of the allegations contained in the
        complaint. Although there can be no assurance, DLJ does not believe that
        the ultimate  outcome of this  litigation  will have a material  adverse
        effect  on its  financial  condition.  Due to the  early  stage  of such
        litigation,  based upon the information currently available to it, DLJ's
        management  cannot make an estimate of loss, if any, or predict  whether
        or not such  litigation  will have a  material  adverse  effect on DLJ's
        results of operations in any particular period.

        In November and December 1995, DLJSC,  along with various other parties,
        was named as a defendant in a number of purported class actions filed in
        the U.S.  District  Court for the  Eastern  District of  Louisiana.  The
        complaints allege violations of the Federal  securities laws arising out
        of a public  offering in 1994 of $435.0  million of first mortgage notes
        of Harrah's Jazz Company and Harrah's Jazz Finance Corp.  The complaints
        seek  to  hold  DLJSC  liable  for  various  alleged  misstatements  and
        omissions  contained in the  prospectus  dated  November 9, 1994.  DLJSC
        intends  to defend  itself  vigorously  against  all of the  allegations
        contained in the  complaints.  Although  there can be no assurance,  DLJ
        does not believe that the ultimate  outcome of this litigation will have
        a material adverse effect on its financial  condition.  Due to the early
        stage of this litigation, based upon the information currently available
        to it,  DLJ's  management  cannot make an  estimate of loss,  if any, or
        predict  whether or not such  litigation  will have a  material  adverse
        effect on DLJ's results of operations in any particular period.

        In addition  to the  matters  described  above,  Equitable  Life and its
        subsidiaries  and DLJ and its subsidiaries are involved in various legal
        actions and proceedings in connection with their businesses. Some of the
        actions and  proceedings  have been brought on behalf of various alleged
        classes of  claimants  and certain of these  claimants  seek  damages of
        unspecified  amounts.  While the ultimate outcome of such matters cannot
        be predicted with certainty, in the opinion of management no such matter
        is  likely  to  have  a  material   adverse   effect  on  the  Company's
        consolidated financial position or results of operations.

15)     LEASES

        The Company  has  entered  into  operating  leases for office  space and
        certain other assets,  principally data processing  equipment and office
        furniture and  equipment.  Future minimum  payments under  noncancelable
        leases for 1997 and the succeeding four years are $113.7 million, $110.6
        million, $100.3 million, $72.3 million, $59.3 million and $427.3 million
        thereafter. Minimum future sublease rental income on these noncancelable
        leases for 1997 and the  succeeding  four years are $9.8  million,  $6.0
        million,  $4.5  million,  $2.4  million,  $.8  million  and $.1  million
        thereafter.

        At December 31, 1996, the minimum future rental income on  noncancelable
        operating  leases for wholly owned  investments  in real estate for 1997
        and the succeeding four years are $263.0 million, $242.1 million, $219.8
        million, $194.3 million, $174.6 million and $847.1 million thereafter.

                                      F-38
<PAGE>

16)     OTHER OPERATING COSTS AND EXPENSES

        Other operating costs and expenses consisted of the following:

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Compensation costs.................................  $       647.3       $      595.9       $      687.5
        Commissions........................................          329.5              314.3              313.0
        Short-term debt interest expense...................            8.0               11.4               19.0
        Long-term debt interest expense....................          137.3              108.1               98.3
        Amortization of policy acquisition costs...........          405.2              317.8              313.4
        Capitalization of policy acquisition costs.........         (391.9)            (391.0)            (410.9)
        Rent expense, net of sub-lease income..............          113.7              109.3              116.0
        Other..............................................          798.9              710.0              721.4
                                                            -----------------   ----------------   -----------------
        Total..............................................  $     2,048.0       $    1,775.8       $    1,857.7
                                                            =================   ================   =================
</TABLE>

        During 1996, 1995 and 1994, the Company  restructured certain operations
        in  connection  with  cost  reduction   programs  and  recorded  pre-tax
        provisions  of  $24.4   million,   $32.0  million  and  $20.4   million,
        respectively.  The  amounts  paid  during  1996,  associated  with  cost
        reduction  programs,  totaled $17.7  million.  At December 31, 1996, the
        liabilities  associated with cost reduction  programs  amounted to $44.5
        million.  The 1996 cost reduction program included  restructuring  costs
        related to the consolidation of insurance  operations'  service centers.
        The 1995 cost reduction program included relocation expenses,  including
        the accelerated  amortization of building  improvements  associated with
        the  relocation  of the home  office.  The 1994 cost  reduction  program
        included costs  associated with the termination of operating  leases and
        employee  severance  benefits in connection with the consolidation of 16
        insurance agencies. Amortization of DAC included $145.0 million writeoff
        of DAC related to DI contracts in the fourth quarter of 1996.

17)     INSURANCE GROUP STATUTORY FINANCIAL INFORMATION

        Equitable  Life is  restricted as to the amounts it may pay as dividends
        to  the  Holding  Company.   Under  the  New  York  Insurance  Law,  the
        Superintendent  has broad discretion to determine  whether the financia1
        condition of a stock life insurance company would support the payment of
        dividends to its  shareholders.  For 1996, 1995 and 1994,  statutory net
        (loss) earnings  totaled  $(351.1)  million,  $(352.4) million and $67.5
        million,  respectively.  No amounts  are  expected to be  available  for
        dividends from Equitable Life to the Holding Company in 1997.

        At December 31, 1996, the Insurance  Group,  in accordance  with various
        government  and state  regulations,  had  $21.9  million  of  securities
        deposited with such government or state agencies.

                                      F-39
<PAGE>

        Accounting  practices used to prepare statutory financial statements for
        regulatory  filings of stock life insurance  companies differ in certain
        instances   from  GAAP.   The  New  York   Insurance   Department   (the
        "Department")   recognizes  only  statutory   accounting  practices  for
        determining  and  reporting  the  financial  condition  and  results  of
        operations of an insurance  company,  for determining its solvency under
        the New York  Insurance Law, and for  determining  whether its financial
        condition  warrants  the payment of a dividend to its  stockholders.  No
        consideration  is  given  by  the  Department  to  financial  statements
        prepared  in  accordance  with GAAP in making such  determinations.  The
        following  reconciles  the  Company's  statutory  change in surplus  and
        capital  stock and  statutory  surplus and capital  stock  determined in
        accordance with accounting  practices  prescribed by the Department with
        net earnings and equity on a GAAP basis.

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Net change in statutory surplus and capital stock..  $        56.0       $       78.1       $      292.4
        Change in asset valuation reserves.................          (48.4)             365.7             (285.2)
                                                            -----------------   ----------------   -----------------
        Net change in statutory surplus, capital stock
          and asset valuation reserves.....................            7.6              443.8                7.2
        Adjustments:
          Future policy benefits and policyholders'
            account balances...............................         (298.5)             (66.0)              (5.3)
          DAC..............................................          (13.3)              73.2               97.5
          Deferred Federal income taxes....................          108.0             (158.1)             (58.7)
          Valuation of investments.........................          289.8              189.1               45.2
          Valuation of investment subsidiary...............         (117.7)            (188.6)             396.6
          Limited risk reinsurance.........................           92.5              416.9               74.9
          Contribution from the Holding Company............            -                  -               (300.0)
          Issuance of surplus notes........................            -               (538.9)               -
          Postretirement benefits..........................           28.9              (26.7)              17.1
          Other, net.......................................           12.4              115.1              (44.0)
          GAAP adjustments of Closed Block.................           (9.8)              15.7               (9.5)
          GAAP adjustments of discontinued GIC
            Segment........................................          (89.6)              37.3               42.8
                                                            -----------------   ----------------   -----------------
        Net Earnings of the Insurance Group................  $        10.3       $      312.8       $      263.8
                                                            =================   ================   =================
</TABLE>

<TABLE>
<CAPTION>
                                                                                 DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Statutory surplus and capital stock................  $     2,258.9       $    2,202.9       $    2,124.8
        Asset valuation reserves...........................        1,297.5            1,345.9              980.2
                                                            -----------------   ----------------   -----------------
        Statutory surplus, capital stock and asset
          valuation reserves...............................        3,556.4            3,548.8            3,105.0
        Adjustments:
          Future policy benefits and policyholders'
            account balances...............................       (1,305.0)          (1,006.5)            (940.5)
          DAC..............................................        3,104.9            3,075.8            3,219.4
          Deferred Federal income taxes....................         (306.1)            (452.0)             (29.4)
          Valuation of investments.........................          286.8              417.7             (794.1)
          Valuation of investment subsidiary...............         (782.8)            (665.1)            (476.5)
          Limited risk reinsurance.........................         (336.5)            (429.0)            (845.9)
          Issuance of surplus notes........................         (539.0)            (538.9)               -
          Postretirement benefits..........................         (314.4)            (343.3)            (316.6)
          Other, net.......................................          126.3                4.4              (79.2)
          GAAP adjustments of Closed Block.................          783.7              830.8              740.4
          GAAP adjustments of discontinued GIC
            Segment........................................         (190.3)            (184.6)            (221.9)
                                                            -----------------   ----------------   -----------------
        Equity of the Insurance Group......................  $     4,084.0       $    4,258.1       $    3,360.7
                                                            =================   ================   =================
</TABLE>

                                      F-40
<PAGE>

18)     BUSINESS SEGMENT INFORMATION

        The Company has two major business  segments:  Insurance  Operations and
        Investment  Services.  Interest  expense related to debt not specific to
        either  business  segment is presented as  Corporate  interest  expense.
        Information for all periods is presented on a comparable basis.

        The  Insurance  Operations  segment  offers a  variety  of  traditional,
        variable and  interest-sensitive  life  insurance  products,  disability
        income,  annuity products,  mutual fund and other investment products to
        individuals and small groups and administers  traditional  participating
        group  annuity  contracts  with  conversion   features,   generally  for
        corporate  qualified  pension plans, and association plans which provide
        full  service  retirement  programs  for  individuals   affiliated  with
        professional  and trade  associations.  This segment  includes  Separate
        Accounts for individual insurance and annuity products.

        The Investment  Services  segment  provides  investment fund management,
        primarily to institutional  clients. This segment includes the Company's
        equity  interest in DLJ and  Separate  Accounts  which  provide  various
        investment  options for group  clients  through  pooled or single  group
        accounts.

        Intersegment  investment advisory and other fees of approximately $127.5
        million,  $124.1  million and $135.3  million  for 1996,  1995 and 1994,
        respectively,  are included in total revenues of the Investment Services
        segment.  These fees,  excluding amounts related to the discontinued GIC
        Segment of $15.7 million, $14.7 million and $27.4 million for 1996, 1995
        and 1994, respectively, are eliminated in consolidation.

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Revenues
        Insurance operations...............................  $     3,742.9       $    3,614.6       $    3,507.4
        Investment services................................        1,126.1              949.1              935.2
        Consolidation/elimination..........................          (24.5)             (34.9)             (27.2)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $     4,844.5       $    4,528.8       $    4,415.4
                                                            =================   ================   =================
        Earnings (loss) from continuing  operations
          before Federal income taxes, minority interest
          and cumulative effect of accounting change
        Insurance operations...............................  $       (36.6)      $      303.1       $      327.5
        Investment services................................          311.9              224.0              227.9
        Consolidation/elimination..........................             .2               (3.1)                .3
                                                            -----------------   ----------------   -----------------
              Subtotal.....................................          275.5              524.0              555.7
        Corporate interest expense.........................          (66.9)             (27.9)            (114.2)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       208.6       $      496.1       $      441.5
                                                            =================   ================   =================
</TABLE>

                                                   DECEMBER 31,
                                        ------------------------------------
                                             1996                1995
                                        ----------------   -----------------
                                                   (IN MILLIONS)

        Assets
        Insurance operations...........  $    60,464.9      $    56,720.5
        Investment services............       13,542.5           12,842.9
        Consolidation/elimination......         (399.6)            (354.4)
                                        ----------------   -----------------
        Total..........................  $    73,607.8      $    69,209.0
                                        ================   =================

                                      F-41
<PAGE>

19)     QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

        The quarterly  results of operations  for 1996 and 1995,  are summarized
        below:

<TABLE>
<CAPTION>
                                                                      THREE MONTHS ENDED
                                       ------------------------------------------------------------------------------
                                           MARCH 31           JUNE 30           SEPTEMBER 30          DECEMBER 31
                                       -----------------  -----------------   ------------------   ------------------
                                                                        (IN MILLIONS)
        <S>                            <C>                <C>                 <C>                  <C>         
        1996
        ----
        Total Revenues................  $     1,169.7      $     1,193.6       $    1,193.6         $    1,287.6
                                       =================  =================   ==================   ==================
        Earnings (Loss) from
          Continuing Operations
          before Cumulative Effect
          of Accounting Change........  $        94.8      $        87.1       $       93.2         $     (157.9)
                                       =================  =================   ==================   ==================
        Net Earnings (Loss)...........  $        71.7      $        87.1       $       93.2         $     (241.7)
                                       =================  =================   ==================   ==================
        1995
        ----
        Total Revenues................  $     1,079.1      $     1,164.0       $    1,138.8         $    1,146.9
                                       =================  =================   ==================   ==================
        Net Earnings..................  $        66.3      $       101.7       $      100.2         $       44.6
                                       =================  =================   ==================   ==================
</TABLE>

        The quarterly results of operations for 1996 and 1995 have been restated
        to reflect the Company's accounting change adopted in the fourth quarter
        of 1996 for  long-duration  participating  life  contracts in accordance
        with the  provisions  prescribed  by SFAS No. 120.  Net earnings for the
        three months ended December 31, 1996 includes a charge of $339.3 million
        related to writeoffs of DAC on DI  contracts of $94.3  million,  reserve
        strengthening  on DI  business of $113.7  million,  pension par of $47.5
        million and the discontinued GIC Segment of $83.8 million.

20)     INVESTMENT IN DLJ

        On December  15,  1993,  the Company  sold a 61%  interest in DLJ to the
        Holding Company for $800.0 million in cash and securities. The excess of
        the  proceeds  over the book  value in DLJ at the date of sale of $340.2
        million  has been  reflected  as a capital  contribution.  In 1995,  DLJ
        completed the initial public offering ("IPO") of 10.58 million shares of
        its common stock,  which included 7.28 million of the Holding  Company's
        shares in DLJ,  priced at $27 per share.  Concurrent  with the IPO,  the
        Company  contributed  equity  securities to DLJ having a market value of
        $21.2  million.  Upon  completion  of the IPO, the  Company's  ownership
        percentage was reduced to 36.1%. The Company's  ownership  interest will
        be further  reduced  upon the issuance of common stock after the vesting
        of forfeitable restricted stock units acquired by and/or the exercise of
        options  granted to certain DLJ employees.  DLJ  restricted  stock units
        represents  forfeitable  rights to  receive  approximately  5.2  million
        shares of DLJ common stock through February 2000.

        The results of  operations  of DLJ are accounted for on the equity basis
        and  are  included  in  commissions,   fees  and  other  income  in  the
        consolidated statements of earnings. The Company's carrying value of DLJ
        is included in investment in and loans to affiliates in the consolidated
        balance sheets.

                                      F-42
<PAGE>

        Summarized  balance  sheets  information  for  DLJ,  reconciled  to  the
        Company's carrying value of DLJ, are as follows:

<TABLE>
<CAPTION>
                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1996                1995
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                     <C>                <C>         
        Assets:
        Trading account securities, at market value............................  $   15,728.1       $   10,821.3
        Securities purchased under resale agreements...........................      20,598.7           18,748.2
        Broker-dealer related receivables......................................      16,525.9           13,023.7
        Other assets...........................................................       2,651.0            1,983.3
                                                                                ----------------   -----------------
        Total Assets...........................................................  $   55,503.7       $   44,576.5
                                                                                ================   =================
        Liabilities:
        Securities sold under repurchase agreements............................  $   29,378.3       $   26,744.8
        Broker-dealer related payables.........................................      19,409.7           12,915.5
        Short-term and long-term debt..........................................       2,704.5            1,742.0
        Other liabilities......................................................       2,164.0            1,750.5
                                                                                ----------------   -----------------
        Total liabilities......................................................      53,656.5           43,152.8
        Cumulative exchangeable preferred stock................................           -                225.0
        DLJ's company-obligated mandatorily redeemed preferred
          securities of subsidiary trust holding solely debentures of DLJ......         200.0                -
        Total shareholders' equity.............................................       1,647.2            1,198.7
                                                                                ----------------   -----------------
        Total Liabilities, Cumulative Exchangeable Preferred Stock and
          Shareholders' Equity.................................................  $   55,503.7       $   44,576.5
                                                                                ================   =================
        DLJ's equity as reported...............................................  $    1,647.2       $    1,198.7
        Unamortized cost in excess of net assets acquired in 1985
          and other adjustments................................................          23.9               40.5
        The Holding Company's equity ownership in DLJ..........................        (590.2)            (499.0)
        Minority interest in DLJ...............................................        (588.6)            (324.3)
                                                                                ----------------   -----------------
        The Company's Carrying Value of DLJ....................................  $      492.3       $      415.9
                                                                                ================   =================
</TABLE>

        Summarized  statements of earnings information for DLJ reconciled to the
        Company's equity in earnings of DLJ is as follows:

<TABLE>
<CAPTION>
                                                                                     1996                1995
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                     <C>                <C>         
        Commission, fees and other income......................................  $    1,818.2       $    1,325.9
        Net investment income..................................................       1,074.2              904.1
        Dealer, trading and investment gains, net..............................         598.4              528.6
                                                                                ----------------   -----------------
        Total revenues.........................................................       3,490.8            2,758.6
        Total expenses including income taxes..................................       3,199.5            2,579.5
                                                                                ----------------   -----------------
        Net earnings...........................................................         291.3              179.1
        Dividends on preferred stock...........................................          18.7               19.9
                                                                                ----------------   -----------------
        Earnings Applicable to Common Shares...................................  $      272.6       $      159.2
                                                                                ================   =================
        DLJ's earnings applicable to common shares as reported.................  $      272.6       $      159.2
        Amortization of cost in excess of net assets acquired in 1985..........          (3.1)              (3.9)
        The Holding Company's equity in DLJ's earnings.........................        (107.8)             (90.4)
        Minority interest in DLJ...............................................         (73.4)              (6.5)
                                                                                ----------------   -----------------
        The Company's Equity in DLJ's Earnings.................................  $       88.3       $       58.4
                                                                                ================   =================
</TABLE>

                                      F-43
<PAGE>

21)     ACCOUNTING FOR STOCK-BASED COMPENSATION

        The  Holding  Company  sponsors a stock  option  plan for  employees  of
        Equitable  Life.  DLJ and Alliance  each sponsor  their own stock option
        plans for certain employees.  The Company elected to continue to account
        for stock-based compensation using the intrinsic value method prescribed
        in APB Opinion No. 25. Had  compensation  expense of the Company's stock
        option  incentive plans for options granted after December 31, 1994 been
        determined  based on the  estimated  fair  value at the grant  dates for
        awards under those plans,  the Company's pro forma net earnings for 1996
        and 1995 would have been as follows:

                                    1996              1995
                               ---------------   ---------------
                                        (IN MILLIONS)
        Net Earnings
          As Reported.........  $       10.3      $     312.8
          Pro Forma...........  $        3.2      $     311.3

        The fair value of options and units  granted  after  December  31, 1994,
        used as a basis for the above pro forma disclosures, was estimated as of
        the date of grants using Black-Scholes option pricing models. The option
        and unit pricing assumptions for 1996 and 1995 are as follows:

<TABLE>
<CAPTION>
                                      HOLDING COMPANY                    DLJ                        ALLIANCE
                                  -------------------------   --------------------------  -----------------------------
                                     1996          1995          1996          1995           1996            1995
                                  -----------   -----------   -----------   ------------  -------------   -------------
        <S>                        <C>           <C>           <C>            <C>          <C>             <C>       
        Dividend yield...........     0.80%         0.96%         1.54%         1.85%         8.0%            8.0%
        Expected volatility......    20.00%        20.00%        25.00%        25.00%        23.00%          23.00%
        Risk-free interest rate..     5.92%         6.83%         6.07%         5.86%         5.80%           6.00%

        Expected Life............  5 YEARS       5 years       5 YEARS        5 years      7.43 YEARS      7.43 years
        Weighted fair value
          per option granted.....    $6.94         $5.90         $9.35          -            $2.69           $2.24
</TABLE>

                                      F-44
<PAGE>

        A  summary  of the  Holding  Company  and DLJ  stock  option  plans  and
        Alliance's Unit option plans are as follows:

<TABLE>
<CAPTION>
                                          HOLDING COMPANY                       DLJ                           ALLIANCE
                                    -----------------------------   -----------------------------   -----------------------------
                                                      Options                         Options                         Options
                                                    Outstanding                     Outstanding                     Outstanding
                                                      Weighted                        Weighted                        Weighted
                                                      Average                         Average                         Average
                                      Shares         Exercise          Shares        Exercise           Units         Exercise
                                    (In Millions)      Price        (In Millions)     Price         (In Millions)      Price
                                    -------------   -------------   -------------   -------------   -------------   -------------
        <S>                         <C>             <C>             <C>             <C>             <C>             <C>
        Balance as of
          January 1, 1994........         6.1                             -                               3.2
          Granted................          .7                             -                               1.2
          Exercised..............         -                               -                               (.5)
          Forfeited..............         -                               -                               (.1)
                                    -------------                   -------------                   -------------
        Balance as of
          December 31, 1994......         6.8                             -                               3.8
          Granted................          .4                             9.2                             1.8
          Exercised..............         (.1)                            -                               (.5)
          Expired................         (.1)                            -                               -
          Forfeited..............         (.3)                            -                               (.3)
                                    -------------                   -------------                   -------------
        Balance as of
          December 31, 1995......         6.7           $20.27            9.2          $27.00             4.8           $17.72
          Granted................          .7           $24.94            2.1          $32.54              .7           $25.12
          Exercised..............         (.1)          $19.91            -              -                (.4)          $13.64
          Expired................         (.6)          $20.21            -              -                -               -
          Forfeited..............         -               -               (.2)         $27.00             (.1)          $19.32
                                    -------------                   -------------                   -------------
        Balance as of
          December 31, 1996......         6.7           $20.79           11.1          $28.06             5.0           $19.07
                                    =============   =============   =============   =============   =============   =============
</TABLE>

                                      F-45
<PAGE>

        Information  with  respect  to stock and unit  options  outstanding  and
        exercisable at December 31, 1996 is as follows:

<TABLE>
<CAPTION>
                                      Options Outstanding                                          Options Exercisable
        -------------------------------------------------------------------------------    --------------------------------------
                                                       Weighted
                                                        Average           Weighted                                 Weighted
              Range of               Number            Remaining           Average               Number             Average
              Exercise            Outstanding         Contractual         Exercise            Exercisable           Exercise
               Prices            (In Millions)        Life (Years)          Price            (In Millions)           Price
        ---------------------   -----------------   ---------------   -----------------    -------------------   ----------------
        <S>                     <C>                 <C>               <C>                  <C>                   <C>
               Holding
               Company
        ---------------------
        $18.125-$27.75                 6.7                 7.00             $20.79                3.4                $20.18
                                =================   ===============   =================    ===================   ================

                 DLJ
        ---------------------
        $27.00-$33.50                 11.1                 9.00             $28.06                -                    -
                                =================   ===============   =================    ===================   ================

              Alliance
        ---------------------
        $ 6.0625-$15.9375              1.3                 4.76             $12.97                1.2                $12.58
        $16.3125-$19.75                1.1                 8.19             $19.13                 .2                $18.69
        $19.875 -$19.875               1.0                 7.36             $19.88                 .4                $19.88
        $20.75  -$24.375                .9                 8.46             $22.05                 .3                $21.84
        $24.375 -$25.125                .7                 9.96             $25.13                -                    -
                                -----------------                                          -------------------  
        $ 6.0625-$25.125               5.0                 7.43             $19.07                2.1                $15.84
                                =================   ===============   =================    ===================   ================
</TABLE>

22)     SUBSEQUENT EVENTS (UNAUDITED)

        On June 10,  1997,  Equitable  Life sold EREIM  (other than EQ Services,
        Inc.  and  its  interest  in  Column  Financial,  Inc.)  to  Lend  Lease
        Corporation  Limited ("Lend Lease"),  a publicly  traded,  international
        property and financial services company based in Sydney,  Australia. The
        total  purchase price was $400.0 million and consisted of $300.0 million
        in cash and a $100.0  million  note  maturing in eight years and bearing
        interest  at the rate of  7.4%,  subject  to  certain  adjustments.  The
        Company recognized an investment gain of $162.4 million,  net of Federal
        income tax of $87.4 million as a result of this  transaction.  Equitable
        Life entered into long-term advisory  agreements pursuant to which EREIM
        will  continue  to provide  to  Equitable  Life's  General  Account  and
        Separate Accounts substantially the same services, for substantially the
        same fees, as provided prior to the sale.

        The  businesses  sold reported  combined  revenues of $226.1 million and
        combined net earnings of $30.7 million in 1996.  Total  combined  assets
        and liabilities as reported at December 31, 1996 were $171.8 million and
        $130.1 million, respectively.

        On June 30, 1997,  Alliance  reduced the recorded  value of goodwill and
        contracts  associated with Alliance's  acquisition of Cursitor by $120.9
        million.   This  charge   reflected   Alliance's  view  that  Cursitor's
        continuing   decline  in  assets  under   management   and  its  reduced
        profitability,  resulting from relative investment underperformance,  no
        longer supported the carrying value of its investment.  As a result, the
        Company's  earnings from continuing  operations before cumulative effect
        of  accounting  change for the six months ended June 30, 1997 included a
        charge of $59.5  million,  net of a Federal  income tax benefit of $10.0
        million and minority interest of $51.4 million.

                                      F-46
<PAGE>

                      SUPPLEMENT DATED DECEMBER 31, 1997 TO
                       ROLLOVER IRA AND CHOICE INCOME PLAN
              STATEMENT OF ADDITIONAL INFORMATION DATED MAY 1, 1997


This supplement dated December 31, 1997, updates certain information in the
Rollover IRA and Choice Income Plan statement of additional information (SAI)
dated May 1, 1997, of The Equitable Life Assurance Society of the United States
(EQUITABLE LIFE). You should read this supplement in conjunction with the SAI.
You should keep the supplement and the SAI for future reference. If you have
previously received, but do not presently have, a copy of the SAI, you may
obtain an additional copy 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 mail in the SAI request form located at the end of the
prospectus supplement dated December 31, 1997 to the Rollover IRA and Choice
Income Plan prospectus.


ON PAGE 1, REPLACE THE INVESTMENT FUNDS CHART WITH THE FOLLOWING CHART:

                                INVESTMENT FUNDS
- --------------------------------------------------------------------------------
o Alliance Money Market                 o JPM Core Bond                         
o Alliance High Yield                   o Lazard Large Cap Value                
o Alliance Common Stock                 o Lazard Small Cap Value                
o Alliance Aggressive Stock             o MFS Research                          
o Alliance Small Cap Growth             o MFS Emerging Growth Companies         
o Alliance Growth Investors             o Morgan Stanley Emerging Markets Equity
o Alliance Global                       o EQ/Putnam Growth & Income Value       
o BT Equity 500 Index                   o EQ/Putnam Investors Growth            
o BT Small Company Index                o EQ/Putnam International Equity        
o BT International Equity Index

ON PAGE 2 THE "PART 1 - MINIMUM DISTRIBUTION WITHDRAWALS" SECTION IS APPLICABLE
ONLY FOR TRADITIONAL IRAS.

ON PAGE 2 UNDER "PART 3 - ANNUITY UNIT VALUES" REPLACE THE FIRST SENTENCE OF THE
FIRST PARAGRAPH WITH THE FOLLOWING SENTENCE:

The annuity unit value was fixed at $1.00 on each Fund's respective effective
date (as shown in the prospectus) for Certificates with assumed based rates of
net investment return of both 5% and 3 1/2% a year.


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


<PAGE>

              SUPPLEMENT DATED DECEMBER 31, 1997 TO ACCUMULATOR(SM)
              STATEMENT OF ADDITIONAL INFORMATION DATED MAY 1, 1997


This supplement dated December 31, 1997, updates certain information in the
Accumulator statement of additional information (SAI) dated May 1, 1997, of The
Equitable Life Assurance Society of the United States (EQUITABLE LIFE). You
should read this supplement in conjunction with the SAI. You should keep the
supplement and the SAI for future reference. If you have previously received,
but do not presently have, a copy of the SAI, you may obtain an additional copy
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
mail in the SAI request form located at the end of the prospectus supplement
dated December 31, 1997 to the Accumulator prospectus.


ON PAGE 1, REPLACE THE INVESTMENT FUNDS CHART WITH THE FOLLOWING CHART:

                                INVESTMENT FUNDS
- --------------------------------------------------------------------------------
o Alliance Money Market                 o JPM Core Bond                         
o Alliance High Yield                   o Lazard Large Cap Value                
o Alliance Common Stock                 o Lazard Small Cap Value                
o Alliance Aggressive Stock             o MFS Research                          
o Alliance Small Cap Growth             o MFS Emerging Growth Companies         
o Alliance Growth Investors             o Morgan Stanley Emerging Markets Equity
o Alliance Global                       o EQ/Putnam Growth & Income Value       
o BT Equity 500 Index                   o EQ/Putnam Investors Growth            
o BT Small Company Index                o EQ/Putnam International Equity        
o BT International Equity Index

ON PAGE 2 UNDER "PART 2 - ANNUITY UNIT VALUES" REPLACE THE FIRST
SENTENCE OF THE FIRST PARAGRAPH WITH THE FOLLOWING SENTENCE:

The annuity unit value was fixed at $1.00 on each Fund's respective effective
date (as shown in the prospectus) for Certificates with assumed based rates of
net investment return of both 5% and 3 1/2% a year.


- --------------------------------------------------------------------------------
 Copyright 1997 The Equitable Life Assurance Society of the United States, New
   York, New York 10104. All rights reserved. Accumulator is a service mark of
           The Equitable Life Assurance Society of the United States.



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