SEPARATE ACCOUNT I OF EQUITABLE VARIABLE LIFE INSURANCE CO
497, 1997-05-06
Previous: FIRST SECURITY CORP /UT/, 8-K, 1997-05-06
Next: EMPIRE OF CAROLINA INC, 8-K, 1997-05-06





                      THE EQUITABLE LIFE ASSURANCE SOCIETY
                              OF THE UNITED STATES

                        VARIABLE LIFE INSURANCE POLICIES
                        FUNDED THROUGH SEPARATE ACCOUNT I

                                  THE CHAMPION
                                      SP-1
                                  BASIC POLICY
                                 EXPANDED POLICY

                     PROSPECTUS SUPPLEMENT DATED MAY 1, 1997

This prospectus  supplement  updates  certain  information in the prospectus you
received for your Equitable  variable life insurance  policy.* We also mailed to
you  other  prospectus  supplements  dated  May 1,  1996 and  January  1,  1997.
Capitalized  terms  used in this  supplement  have the same  meanings  as in the
prospectus. You should keep this supplement with your prospectus and your May 1,
1996 and  January  1, 1997  supplements.  We will send you  another  copy of any
prospectus or supplement, without charge, upon written request.

EQUITABLE.  The information under the heading  "EQUITABLE" in your prospectus is
updated as follows:

EQUITABLE.  Equitable,  a New York stock  life  insurance  company,  has been in
business since 1859. We are a wholly owned subsidiary of The Equitable Companies
Incorporated  (the  Holding  Company).  The largest  shareholder  of the Holding
Company is AXA-UAP (AXA), a French insurance holding company. As of December 31,
1996, AXA beneficially  owned 63.8% of the outstanding shares of common stock of
the Holding Company (assuming conversion of the convertible preferred stock held
by AXA).  Under its  investment  arrangements  with  Equitable  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.  AXA is the holding company for an  international  group of insurance
and related financial  services  companies.  Equitable,  the Holding Company and
their subsidiaries managed approximately $239.8 billion of assets as of December
31,  1996,  including  third  party  assets  of  approximately  $184.8  billion.
Equitable's  home  office is 1290  Avenue of the  Americas,  New York,  New York
10104. We are licensed to do business in all 50 states,  Puerto Rico, the Virgin
Islands and the District of Columbia.  We maintain local offices  throughout the
United States.  At December 31, 1996, we had  approximately  $114.6 billion face
amount of variable  life  insurance in force,  as compared to $103.9  billion at
December 31, 1995.  Prior to January 1, 1997,  Separate  Account I policies were
issued by Equitable's wholly owned subsidiary, Equitable Variable Life Insurance
Company (Equitable Variable). Equitable Variable was merged into Equitable as of
January 1, 1997.  

INVESTMENT  PORTFOLIOS.  The names of The Hudson River Trust ("HRT")  investment
portfolios have been modified as follows, to include "Alliance" in their names:

    o  Alliance Money Market                    o  Alliance Common Stock

    o  Alliance Intermediate                    o  Alliance Aggressive Stock
       Government Securities
                                                o  Alliance Balanced
    o  Alliance High Yield

PERFORMANCE INFORMATION.  The performance information for The Hudson River Trust
rates of return in the prospectus and any  illustrations  of policy values based
on such information are deleted.


- -----------------------
*  This  supplement  updates  certain  information  contained  in  The  Champion
Prospectuses   dated  September  30,  1987  and  December  18,  1986;  the  SP-1
Prospectuses  dated September 30, 1987,  April 30, 1986 and January 1, 1984; and
the Basic and Expanded Prospectuses dated April 30, 1986 and March 26, 1985.

EVM-117
                                        1
<PAGE>

DEDUCTIONS AND CHARGES

FROM THE TRUST.

o  The  Separate  Account  Funds  purchase  Class  IA  shares  of  corresponding
   portfolios  of the HRT at net asset  value.  That price  reflects  investment
   management  fees,  indirect  expenses,  such as  brokerage  commissions,  and
   certain other operating expenses.

   The Hudson River Trust.  Effective  May 1, 1997,  a new  investment  advisory
   agreement relating to each of the HRT portfolios was entered into between HRT
   and  Alliance,  HRT's  Investment  Adviser.  The  table  below  shows (i) the
   investment  management  fees paid by the HRT in 1996 and (ii) other  expenses
   deducted from HRT assets in 1996, both restated to reflect the fees and other
   expenses  that  would  have  been  paid  by the  portfolios  if  the  present
   investment advisory agreement had been in effect as of January 1, 1996. These
   restated  fees and  expenses  are based on average  net assets for 1996.  For
   actual investment management fees and other expenses paid by HRT in 1996, see
   the HRT prospectus. Investment management fees may increase or decrease based
   on the level of  portfolio  net  assets.  These  fees are  subject to maximum
   rates,  as described in the attached HRT  prospectus.  Other HRT expenses are
   likely to fluctuate from year to year.  Both  investment  management fees and
   other  expenses  are  expressed  in the  table on the next  page as an annual
   percentage of each portfolio's daily average net assets:

<TABLE>
<CAPTION>
                                                           1996 FEES AND EXPENSES RESTATED AS IF SUBJECT TO 1997 ADVISORY AGREEMENT
                                                           -------------------------------------------------------------------------

                                                                RESTATED 1996            RESTATED 1996             RESTATED 1996
                  HRT PORTFOLIO                                MANAGEMENT FEE           OTHER EXPENSES            TOTAL EXPENSES*
                  ------------------------------------------------------------------------------------------------------------------
                  <S>                                                <C>                       <C>                      <C>  
                  Alliance Money Market                              0.35%                     0.04%                    0.39%
                  Alliance Intermediate Govt. 
                  Securities                                         0.50%                     0.09%                    0.59%
                  Alliance High Yield                                0.60%                     0.06%                    0.66%
                  Alliance Common Stock                              0.38%                     0.03%                    0.41%
                  Alliance Aggressive Stock                          0.55%                     0.03%                    0.58%
                  Alliance Balanced                                  0.42%                     0.05%                    0.47%
</TABLE>
                  ---------------------------------
                  *Equitable  credits the Separate Account Funds daily to offset
                  investment management fees and other expenses of the HRT which
                  exceed a 0.25% effective annual rate.

INVESTMENT  PERFORMANCE.   Footnote  7  to  the  Separate  Account  I  financial
statements  included herein contains  information  about the net return for each
Fund.  The  attached  prospectus  for The Hudson River Trust  contains  rates of
return  and  other  portfolio  performance  information  of the HRT for  various
periods ended December 31, 1996. Remember, the changes in the Account/Cash Value
of your policy depend not only on the performance of the portfolios, but also on
the deductions and charges under your policy. To obtain the current index values
of the Separate Account Funds for Champion policies, call (212) 314-3310.

The index values and the information  contained in footnote 7 are computed using
gross rates of return for the corresponding  portfolios of the HRT, reduced by a
daily  asset  charge for  investment  management  services  corresponding  to an
effective annual rate of 0.25% and by the mortality and expense risk charge.

DISTRIBUTION.   Certain  of  the   information   presented   under  the  caption
"DISTRIBUTION" in your prospectus is revised as follows:

EQ Financial Consultants, Inc. (EQF) is the principal underwriter of the HRT and
also a distributor of our variable life insurance  policies and variable annuity
contracts.  EQF's  principal  business  address is 1755  Broadway,  New York, NY
10019.  EQF is registered with the SEC as a  broker-dealer  under the Securities
Exchange Act of 1934 (1934 Act) and is a member of the National  Association  of
Securities Dealers,  Inc. In 1995 and 1996, Equitable Variable paid EQF a fee of
$325,380 annually for its services as distributor of its policies.

ILLUSTRATIONS  OF POLICY  BENEFITS.  The tables in your prospectus have not been
restated  to reflect a new  portfolio  expense  assumption.  For a  personalized
illustration  reflecting the fees and expenses  under your policy,  contact your
Equitable agent.

MANAGEMENT.  A list of our directors and, to the extent they are responsible for
variable life insurance operations, our principal officers and a brief statement
of their business  experience for the past five years is contained in Appendix A
to this supplement.

LONG-TERM  MARKET  TRENDS.  Appendix B to this  supplement  presents  historical
return  trends  for  various  types  of  securities  which  may  be  useful  for
understanding how different investment strategies may affect long-term results.

FINANCIAL  STATEMENTS.  The  financial  statements  of  Separate  Account  I and
Equitable included in this prospectus supplement have been audited for the years
ended  December  31,  1996,  1995  and  1994 by the  accounting  firm  of  Price
Waterhouse  LLP,  independent  accountants,  as  stated  in their  reports.  The
financial  statements  of Separate  Account I and  Equitable for the years ended
December 31, 1996,  1995 and 1994 included in this  prospectus  supplement  have
been so included in reliance on the reports of Price  Waterhouse  LLP,  given on
the authority of such firm as experts in accounting and auditing.

The financial  statements of Equitable  contained in this prospectus  supplement
should be  considered  only as bearing upon the ability of Equitable to meet its
obligations  under the  policies.  They should not be considered as bearing upon
the investment  experience of the funds in the Separate  Account.  The financial
statements  of  Separate  Account I include  periods  prior to the  merger  when
Separate  Account  I was  part of  Equitable  Variable  Life  Insurance  Company
("Equitable  Variable").  As mentioned in a previously  distributed  supplement,
Equitable Variable was merged with and into Equitable on January 1, 1997.

                                       2
<PAGE>
THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
SEPARATE ACCOUNT I+


INDEX TO FINANCIAL STATEMENTS
<TABLE>

<S>                                                                                                                         <C>
Report of Independent Accountants........................................................................................    FSA-2
Financial Statements:
        Statements of Assets and Liabilities, December 31, 1996..........................................................    FSA-3
        Statements of Operations for the Years Ended December 31, 1996, 1995 and 1994....................................    FSA-4
        Statements of Changes in Net Assets for the Years Ended December 31, 1996, 1995 and 1994.........................    FSA-7
        Notes to Financial Statements....................................................................................   FSA-10

<FN>
+ Formerly known as Equitable  Variable Life Insurance  Company Separate Account I.
</FN>
</TABLE>


                                      FSA-1

<PAGE>



                        REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors of
The Equitable Life  Assurance Society of the United States
and Policyowners of Separate Account I 
of The Equitable Life  Assurance Society of the United States

In our opinion, the accompanying statements of assets and liabilities and the
related statements of operations and of changes in net assets present fairly, in
all material respects, the financial position of the Money Market Fund,
Intermediate Government Securities Fund, High Yield Fund, Balanced Fund, Common
Stock Fund and Aggressive Stock Fund, separate investment funds of The Equitable
Life Assurance Society of the United States ("Equitable Life") Separate Account
I (formerly Equitable Variable Life Insurance Company Separate Account I)at
December 31, 1996 and the results of each of their operations and changes in
each of their net assets for the years indicated, in conformity with generally
accepted accounting principles. These financial statements are the
responsibility of Equitable Life's management; our responsibility is to express
an opinion on these financial statements based on our audits. We conducted our
audits of these financial statements in accordance with generally accepted
auditing standards which require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements, assessing the
accounting principles used and significant estimates made by management and
evaluating the overall financial statement presentation. We believe that our
audits, which included confirmation of shares in The Hudson River Trust at
December 31, 1996 with the transfer agent, provide a reasonable basis for the
opinion expressed above. The rates of return information presented in note 7 for
the year ended December 31, 1992, and for each of the periods indicated prior
thereto, were audited by other independent accountants whose report dated
February 16, 1993 expressed an unqualified opinion on the financial statements
containing such information.






PRICE WATERHOUSE  LLP
New York, New York
February 10, 1997


                                      FSA-2
<PAGE>


THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
SEPARATE ACCOUNT I+

STATEMENTS OF ASSETS AND LIABILITIES
DECEMBER 31, 1996

<TABLE>
<CAPTION>

                                                                                                  INTERMEDIATE                     
                                                                                  MONEY            GOVERNMENT              HIGH    
                                                                                  MARKET           SECURITIES             YIELD    
                                                                                   FUND               FUND                 FUND    
                                                                                ------------     ----------------       -----------
<S>                                                                             <C>                <C>                  <C>        
ASSETS                                                                                                                             
Investments in shares of The Hudson River Trust -- at market value 
  (Notes 2 and 6)                                                   
     Cost: $66,401,674.....................................................     $67,476,741                                        
             2,455,042.....................................................                        $2,446,690                      
             9,342,140.....................................................                                             $10,464,112
            34,079,909.....................................................                                                        
           317,825,084.....................................................                                                        
            20,811,659.....................................................                                                        
Receivable for The Hudson River Trust shares sold..........................              --                --                 4,677
Receivable for policy related transactions.................................              --                --                    --
                                                                                -----------        ----------           -----------
                                                                                                                                   
Total Assets...............................................................      67,476,741         2,446,690            10,468,789
                                                                                -----------        ----------           -----------
                                                                                                                                   
LIABILITIES                                                                                                                        
Payable for The Hudson River Trust shares purchased........................          42,198               762                    --
Payable for policy related transactions....................................         707,060            76,199               218,114
Amount retained by Equitable Life in Separate Account I (Note 4)...........         517,456            83,576               584,042
                                                                                -----------        ----------           -----------
                                                                                                                                   
Total Liabilities..........................................................       1,266,714           160,537               802,156
                                                                                -----------        ----------           -----------
                                                                                                                                   
NET ASSETS ATTRIBUTABLE TO POLICYOWNERS....................................     $66,210,027        $2,286,153           $ 9,666,633
                                                                                ===========        ==========           ===========
                                                                                                                                   
</TABLE>

<TABLE>
<CAPTION>

                                                                             
                                                                                                     COMMON         AGGRESSIVE
                                                                                   BALANCED           STOCK           STOCK
                                                                                     FUND             FUND             FUND
                                                                                  ------------    --------------    ------------
<S>                                                                               <C>             <C>               <C>
ASSETS
Investments in shares of The Hudson River Trust -- at market value 
  (Notes 2 and 6)
     Cost: $66,401,674.....................................................
             2,455,042.....................................................  
             9,342,140.....................................................  
            34,079,909.....................................................       $40,158,726
           317,825,084.....................................................                       $543,778,508
            20,811,659.....................................................                                         $30,076,602
Receivable for The Hudson River Trust shares sold..........................            10,307           73,012           28,965
Receivable for policy related transactions.................................                --               --               --
                                                                                   ----------     ------------      -----------

Total Assets...............................................................        40,169,033      543,851,520       30,105,567
                                                                                   ----------     ------------      -----------

LIABILITIES
Payable for The Hudson River Trust shares purchased........................                --               --               --
Payable for policy related transactions....................................           609,416        8,079,776          451,346
Amount retained by Equitable Life in Separate Account I (Note 4)...........           657,588        4,700,784          466,191
                                                                                   ----------     ------------      -----------

Total Liabilities..........................................................         1,267,004       12,780,560          917,537
                                                                                   ----------     ------------      -----------

NET ASSETS ATTRIBUTABLE TO POLICYOWNERS....................................       $38,902,029     $531,070,960      $29,188,030
                                                                                  ===========     ============      ===========

<FN>
See Notes to Financial  Statements.  

+ Formerly known as Equitable  Variable Life Insurance  Company Separate Account I.
</FN>
</TABLE>
                                     FSA-3
<PAGE>


THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
SEPARATE ACCOUNT I+

STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31,

<TABLE>
<CAPTION>

                                                                                                                                   
                                                                                                     MONEY MARKET FUND             
                                                                                           --------------------------------------  
                                                                                              1996          1995         1994      
                                                                                           ------------  -----------  -----------  
<S>                                                                                        <C>           <C>          <C>          
INCOME AND EXPENSES:
   Income (Note 2):
     Dividends from The Hudson River Trust................................................ $3,440,074    $3,738,980   $2,684,291   

   Expenses (Note 3):
     Mortality and expense risk charges...................................................    337,817       347,935      355,911   
                                                                                           ----------    ----------   ----------  

NET INVESTMENT INCOME.....................................................................  3,102,257     3,391,045    2,328,380   
                                                                                           ----------    ----------   ----------   

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS (Note 2):
   Realized gain (loss) on investments....................................................     82,253        31,732       52,117   
   Realized gain distribution from The Hudson River Trust.................................         --            --           --   
                                                                                           ----------    ----------   ----------   

NET REALIZED GAIN (LOSS)..................................................................     82,253        31,732       52,117   

   Unrealized appreciation / (depreciation) on investments:
     Beginning of period..................................................................  1,068,018       920,431      844,597   
     End of period........................................................................  1,075,067     1,068,018      920,431   
                                                                                           ----------    ----------   ----------   

   Change in unrealized appreciation / (depreciation) during the period...................      7,049       147,587       75,834   
                                                                                           ----------    ----------   ----------   

NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS....................................     89,302       179,319      127,951   
                                                                                           ----------    ----------   ----------   

NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS........................... $3,191,559    $3,570,364   $2,456,331   
                                                                                           ==========    ==========   ==========   

</TABLE>

<TABLE>
<CAPTION>

                                                                                                  INTERMEDIATE GOVERNMENT
                                                                                                      SECURITIES FUND
                                                                                             ----------------------------------
                                                                                               1996        1995        1994
                                                                                             ----------  ---------  -----------
<S>                                                                                          <C>         <C>        <C>      
INCOME AND EXPENSES:
   Income (Note 2):
     Dividends from The Hudson River Trust................................................   $136,334    $145,274   $ 199,648

   Expenses (Note 3):
     Mortality and expense risk charges...................................................     10,873      11,943      11,365
                                                                                             --------    --------   ---------

NET INVESTMENT INCOME.....................................................................    125,461     133,331     188,283
                                                                                             --------    --------   ---------

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS (Note 2):
   Realized gain (loss) on investments....................................................    (46,354)    (94,891)   (303,584)
   Realized gain distribution from The Hudson River Trust.................................         --          --     157,383
                                                                                             --------    --------   ---------

NET REALIZED GAIN (LOSS)..................................................................    (46,354)    (94,891)   (146,201)

   Unrealized appreciation / (depreciation) on investments:
     Beginning of period..................................................................     (7,887)   (267,346)   (100,844)
     End of period........................................................................     (8,352)     (7,887)   (267,346)
                                                                                             --------    --------   ---------

   Change in unrealized appreciation / (depreciation) during the period...................       (465)    259,459    (166,502)
                                                                                             --------    --------   ---------

NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS....................................    (46,819)    164,568    (312,703)
                                                                                             --------    --------   ---------

NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS...........................   $ 78,642    $297,899   $(124,420)
                                                                                             ========    ========   ========= 

<FN>
See Notes to Financial  Statements.  

+ Formerly known as Equitable  Variable Life Insurance  Company Separate Account I.
</FN>
</TABLE>

                                     FSA-4
<PAGE>


THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
SEPARATE ACCOUNT I+

STATEMENTS OF OPERATIONS (CONTINUED)
FOR THE YEARS ENDED DECEMBER 31,

<TABLE>
<CAPTION>

                                                                                                      HIGH YIELD FUND              
                                                                                           --------------------------------------  
                                                                                              1996        1995          1994       
                                                                                           ----------- ------------ -------------  
<S>                                                                                        <C>         <C>          <C>          
INCOME AND EXPENSES:
   Income (Note 2):
     Dividends from The Hudson River Trust..............................................   $  952,760  $  862,089   $   806,574    

   Expenses (Note 3):
     Mortality and expense risk charges.................................................       44,945      39,170        41,676    
                                                                                           ----------  ----------   -----------    

NET INVESTMENT INCOME...................................................................      907,815     822,919       764,898    
                                                                                           ----------  ----------   -----------    

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS (Note 2):
   Realized gain (loss) on investments..................................................       15,812     (10,426)      (94,683)   
   Realized gain distribution from The Hudson River Trust...............................      661,606          --            --    
                                                                                           ----------  ----------   -----------    

NET REALIZED GAIN (LOSS)................................................................      677,418     (10,426)      (94,683)   

   Unrealized appreciation / (depreciation) on investments:
     Beginning of period................................................................      767,393      98,061     1,064,280    
     End of period......................................................................    1,121,972     767,393        98,061    
                                                                                           ----------  ----------   -----------    

   Change in unrealized appreciation / (depreciation) during the period.................      354,579     669,332      (966,219)   
                                                                                           ----------  ----------   -----------    

NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS..................................    1,031,997     658,906    (1,060,902)   
                                                                                           ----------  ----------   -----------    

NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS.........................   $1,939,812  $1,481,825   $  (296,004)   
                                                                                           ==========  ==========   ===========    


</TABLE>

<TABLE>
<CAPTION>

                                                                                                     BALANCED FUND
                                                                                         --------------------------------------
                                                                                            1996         1995         1994
                                                                                         ------------ ------------ ------------
<S>                                                                                      <C>          <C>         <C>       
INCOME AND EXPENSES:
   Income (Note 2):
     Dividends from The Hudson River Trust.............................................. $1,225,630   $1,126,871  $ 1,006,200

   Expenses (Note 3):
     Mortality and expense risk charges.................................................    189,178      167,041      164,873
                                                                                         ----------   ----------   ----------

NET INVESTMENT INCOME...................................................................  1,036,452      959,830      841,327
                                                                                         ----------   ----------   ----------

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS (Note 2):
   Realized gain (loss) on investments..................................................    (82,952)    (113,948)    (379,076)
   Realized gain distribution from The Hudson River Trust...............................  3,222,070    1,008,186           --
                                                                                         ----------   ----------   ----------

NET REALIZED GAIN (LOSS)................................................................  3,139,118      894,238     (379,076)

   Unrealized appreciation / (depreciation) on investments:
     Beginning of period................................................................  6,183,884    2,080,968    5,526,191
     End of period......................................................................  6,078,817    6,183,884    2,080,968
                                                                                         ----------   ----------   ----------

   Change in unrealized appreciation / (depreciation) during the period.................   (105,067)   4,102,916   (3,445,223)
                                                                                         ----------   ----------   ----------

NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS..................................  3,034,051    4,997,154   (3,824,299)
                                                                                         ----------   ----------   ----------

NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS......................... $4,070,503   $5,956,984  $(2,982,972)
                                                                                         ==========   ==========  ===========


<FN>
See Notes to Financial  Statements.  

+ Formerly known as Equitable  Variable Life Insurance  Company Separate Account I.
</FN>
</TABLE>


                                     FSA-5
<PAGE>


THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
SEPARATE ACCOUNT I+

STATEMENTS OF OPERATIONS (CONCLUDED)
FOR THE YEARS ENDED DECEMBER 31,

<TABLE>
<CAPTION>

                                                                                                COMMON STOCK FUND                  
                                                                                  -----------------------------------------------  
                                                                                      1996            1995             1994        
                                                                                  --------------  --------------  ---------------  
<S>                                                                               <C>             <C>              <C>             
INCOME AND EXPENSES:
   Income (Note 2):
     Dividends from The Hudson River Trust.....................................   $  4,143,111    $  5,978,397     $  5,727,748    

   Expenses (Note 3):
     Mortality and expense risk charges........................................      2,447,308       2,095,213        1,942,844    
                                                                                  ------------    ------------     ------------    

NET INVESTMENT INCOME..........................................................      1,695,803       3,883,184        3,784,904    
                                                                                  ------------    ------------     ------------    

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS (Note 2):
   Realized gain (loss) on investments.........................................      1,202,024       1,269,512         (328,604)   
   Realized gain distribution from The Hudson River Trust......................     54,893,874      25,928,481       20,219,440    
                                                                                  ------------    ------------     ------------    

NET REALIZED GAIN (LOSS).......................................................     56,095,898      27,197,993       19,890,836    

   Unrealized appreciation / (depreciation) on investments:
     Beginning of period.......................................................    177,639,703      92,693,149      126,545,990    
     End of period.............................................................    225,953,424     177,639,703       92,693,149    
                                                                                  ------------    ------------     ------------    

   Change in unrealized appreciation / (depreciation) during the period........     48,313,721      84,946,554      (33,852,841)   
                                                                                  ------------    ------------     ------------    

NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS.........................    104,409,619     112,144,547      (13,962,005)   
                                                                                  ------------    ------------     ------------    

NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS................   $106,105,422    $116,027,731     $(10,177,101)   
                                                                                  ============    ============     ============    


</TABLE>

<TABLE>
<CAPTION>

                                                                                           AGGRESSIVE STOCK FUND
                                                                                   ---------------------------------------
                                                                                      1996          1995         1994
                                                                                   ------------  -----------  ------------
<S>                                                                                <C>          <C>           <C>       
INCOME AND EXPENSES:
   Income (Note 2):
     Dividends from The Hudson River Trust.....................................    $   65,784   $   57,627    $   22,268

   Expenses (Note 3):
     Mortality and expense risk charges........................................       135,068      102,259        89,577
                                                                                   ----------   -----------   ----------

NET INVESTMENT INCOME..........................................................       (69,284)     (44,632)      (67,309)
                                                                                   ----------   -----------   ----------

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS (Note 2):
   Realized gain (loss) on investments.........................................      (104,890)      42,192      (226,938)
   Realized gain distribution from The Hudson River Trust......................     5,275,685    2,691,238            --
                                                                                   ----------   ----------    ----------

NET REALIZED GAIN (LOSS).......................................................     5,170,795    2,733,430      (226,938)

   Unrealized appreciation / (depreciation) on investments:
     Beginning of period.......................................................     9,098,725    6,102,433     6,618,938
     End of period.............................................................     9,264,943    9,098,725     6,102,433
                                                                                   ----------   ----------    ----------

   Change in unrealized appreciation / (depreciation) during the period.........      166,218    2,996,292      (516,505)
                                                                                   ----------   ----------    ----------

NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS.........................     5,337,013    5,729,722      (743,443)
                                                                                   ----------   ----------    ----------

NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS................    $5,267,729   $5,685,090    $ (810,752)
                                                                                   ==========   ==========    ==========


<FN>
See Notes to Financial  Statements.  

+ Formerly known as Equitable  Variable Life Insurance  Company Separate Account I.
</FN>
</TABLE>

                                     FSA-6

<PAGE>


THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
SEPARATE ACCOUNT I+

STATEMENTS OF CHANGES IN NET ASSETS
FOR THE YEARS ENDED DECEMBER 31,

<TABLE>
<CAPTION>

                                                                                                                                   
                                                                                                  MONEY MARKET FUND                
                                                                                       -----------------------------------------   
                                                                                          1996           1995          1994        
                                                                                       ------------  -------------  ------------   
<S>                                                                                    <C>            <C>            <C> 
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
   Net investment income.............................................................  $ 3,102,257    $ 3,391,045    $ 2,328,380   
   Net realized gain (loss)..........................................................       82,253         31,732         52,117   
   Change in unrealized appreciation / (depreciation) on investments.................        7,049        147,587         75,834   
                                                                                       -----------    -----------    -----------   

   Net increase (decrease) in net assets from operations.............................    3,191,559      3,570,364      2,456,331   
                                                                                       -----------    -----------    -----------   

FROM POLICY RELATED TRANSACTIONS:
   Net premiums (Note 3).............................................................    4,963,890      5,540,000      6,128,438   
   Benefits and other policy related transactions (Note 3)...........................   (8,085,524)    (8,585,006)    (8,940,995)  
   Net transfers among funds.........................................................   (2,603,630)      (340,867)    (1,904,223)  
                                                                                       -----------    -----------    -----------   

   Net increase (decrease) in net assets from policy related transactions............   (5,725,264)    (3,385,873)    (4,716,780)  
                                                                                       -----------    -----------    -----------   

NET (INCREASE) DECREASE IN AMOUNT RETAINED BY EQUITABLE LIFE
   IN SEPARATE ACCOUNT I (Note 4)....................................................     (160,954)       (33,731)       (22,105)  
                                                                                       -----------    -----------    -----------   

INCREASE (DECREASE) IN NET ASSETS ATTRIBUTABLE TO POLICYOWNERS.......................   (2,694,659)       150,760     (2,282,554)  

NET ASSETS ATTRIBUTABLE TO POLICYOWNERS, BEGINNING OF PERIOD.........................   68,904,686     68,753,926     71,036,480   
                                                                                       -----------    -----------    -----------   

NET ASSETS ATTRIBUTABLE TO POLICYOWNERS, END OF PERIOD...............................  $66,210,027    $68,904,686    $68,753,926   
                                                                                       ===========    ===========    ===========   


</TABLE>

<TABLE>
<CAPTION>

                                                                                              INTERMEDIATE GOVERNMENT
                                                                                                  SECURITIES FUND
                                                                                       --------------------------------------
                                                                                          1996         1995         1994
                                                                                       -----------  -----------  ------------
<S>                                                                                    <C>          <C>          <C>     
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
   Net investment income.............................................................  $  125,461   $  133,331   $  188,283
   Net realized gain (loss)..........................................................     (46,354)     (94,891)    (146,201)
   Change in unrealized appreciation / (depreciation) on investments.................        (465)     259,459     (166,502)
                                                                                       ----------   ----------   ----------

   Net increase (decrease) in net assets from operations.............................      78,642      297,899     (124,420)
                                                                                       ----------   ----------   ----------

FROM POLICY RELATED TRANSACTIONS:
   Net premiums (Note 3).............................................................     115,593      120,110      130,572
   Benefits and other policy related transactions (Note 3)...........................    (238,156)    (292,199)    (402,355)
   Net transfers among funds.........................................................     177,990      (65,399)     606,857
                                                                                       ----------   ----------   ----------

   Net increase (decrease) in net assets from  policy related transactions...........      55,427     (237,488)     335,074
                                                                                       ----------   ----------   ----------

NET (INCREASE) DECREASE IN AMOUNT RETAINED BY EQUITABLE LIFE
   IN SEPARATE ACCOUNT I (Note 4)....................................................      (9,981)     (12,591)       4,561
                                                                                       ----------   ----------   ----------

INCREASE (DECREASE) IN NET ASSETS ATTRIBUTABLE TO POLICYOWNERS.......................     124,088       47,820      215,215

NET ASSETS ATTRIBUTABLE TO POLICYOWNERS, BEGINNING OF PERIOD.........................   2,162,065    2,114,245    1,899,030
                                                                                       ----------   ----------   ----------

NET ASSETS ATTRIBUTABLE TO POLICYOWNERS, END OF PERIOD...............................  $2,286,153   $2,162,065   $2,114,245
                                                                                       ==========   ==========   ==========


<FN>
See Notes to Financial  Statements.  

+ Formerly known as Equitable Variable Life Insurance Company Separate Account I.
</FN>
</TABLE>

                                     FSA-7

<PAGE>


THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
SEPARATE ACCOUNT I+

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)
FOR THE YEAR ENDED DECEMBER 31,

<TABLE>
<CAPTION>

                                                                                                  HIGH YIELD FUND             
                                                                                        ------------------------------------  
                                                                                           1996        1995        1994       
                                                                                        ----------- ----------- ------------  
<S>                                                                                     <C>         <C>          <C>           
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
   Net investment income.............................................................   $  907,815  $  822,919   $  764,898    
   Net realized gain (loss)..........................................................      677,418     (10,426)     (94,683)  
   Change in unrealized appreciation / (depreciation) on investments.................      354,579     669,332     (966,219)  
                                                                                        ----------  ----------   ----------  

   Net increase (decrease) in net assets from operations.............................    1,939,812   1,481,825     (296,004)  
                                                                                        ----------  ----------   ----------  

FROM POLICY RELATED TRANSACTIONS:
   Net premiums (Note 3).............................................................      846,420     821,557      852,874    
   Benefits and other policy related transactions (Note 3)...........................   (1,604,859) (1,690,910)  (1,525,854)   
   Net transfers among funds.........................................................      491,074     154,049      (38,627)   
                                                                                        ----------  ----------   ----------  

   Net increase (decrease) in net assets from policy related transactions............     (267,365)   (715,304)    (711,607)   
                                                                                        ----------  ----------   ----------  

NET (INCREASE) DECREASE IN AMOUNT RETAINED BY EQUITABLE LIFE
   IN SEPARATE ACCOUNT I (Note 4)....................................................     (239,649)    (96,346)      14,805    
                                                                                        ----------  ----------   ----------  

INCREASE (DECREASE) IN NET ASSETS ATTRIBUTABLE TO POLICYOWNERS.......................    1,432,798     670,175     (992,806)  

NET ASSETS ATTRIBUTABLE TO POLICYOWNERS, BEGINNING OF PERIOD.........................    8,233,835   7,563,660    8,556,466    
                                                                                        ----------  ----------   ----------  

NET ASSETS ATTRIBUTABLE TO POLICYOWNERS, END OF PERIOD...............................   $9,666,633  $8,233,835   $7,563,660    
                                                                                        ==========  ==========   ==========  


</TABLE>

<TABLE>
<CAPTION>

                                                                                                       BALANCED FUND
                                                                                          ----------------------------------------
                                                                                              1996         1995          1994
                                                                                          ------------- ------------ -------------
<S>                                                                                       <C>           <C>            <C>        
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
   Net investment income.............................................................     $ 1,036,452   $   959,830    $   841,327
   Net realized gain (loss)..........................................................       3,139,118       894,238       (379,076)
   Change in unrealized appreciation / (depreciation) on investments.................        (105,067)    4,102,916     (3,445,223)
                                                                                          -----------   -----------    -----------

   Net increase (decrease) in net assets from operations.............................       4,070,503     5,956,984     (2,982,972)
                                                                                          -----------   -----------    -----------

FROM POLICY RELATED TRANSACTIONS:
   Net premiums (Note 3).............................................................       3,152,716     3,295,027      3,487,888
   Benefits and other policy related transactions (Note 3)...........................      (3,355,785)   (3,348,951)    (3,823,829)
   Net transfers among funds.........................................................        (512,979)     (376,087)        (3,406)
                                                                                          -----------   -----------    -----------

   Net increase (decrease) in net assets from policy related transactions............        (716,048)     (430,011)      (339,347)
                                                                                          -----------   -----------    -----------

NET (INCREASE) DECREASE IN AMOUNT RETAINED BY EQUITABLE LIFE
   IN SEPARATE ACCOUNT I (Note 4)....................................................        (294,944)      (89,517)        42,214
                                                                                          -----------   -----------    -----------

INCREASE (DECREASE) IN NET ASSETS ATTRIBUTABLE TO POLICYOWNERS.......................       3,059,511     5,437,456     (3,280,105)

NET ASSETS ATTRIBUTABLE TO POLICYOWNERS, BEGINNING OF PERIOD.........................      35,842,518    30,405,062     33,685,167
                                                                                          -----------   -----------    -----------

NET ASSETS ATTRIBUTABLE TO POLICYOWNERS, END OF PERIOD...............................     $38,902,029   $35,842,518    $30,405,062
                                                                                          ===========   ===========    ============


<FN>
See Notes to Financial  Statements.  

+ Formerly known as Equitable  Variable Life Insurance  Company Separate Account I.
</FN>
</TABLE>

                                     FSA-8

<PAGE>


THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
SEPARATE ACCOUNT I+

STATEMENTS OF CHANGES IN NET ASSETS (CONCLUDED)
FOR THE YEARS ENDED DECEMBER 31,

<TABLE>
<CAPTION>

                                                                                                COMMON STOCK FUND                
                                                                                   -------------------------------------------- 
                                                                                       1996           1995           1994        
                                                                                   -------------- -------------- --------------  
<S>                                                                                <C>            <C>            <C>             
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
   Net investment income........................................................   $  1,695,803   $  3,883,184   $  3,784,904    
   Net realized gain (loss).....................................................     56,095,898     27,197,993     19,890,836    
   Change in unrealized appreciation / (depreciation) on investments............     48,313,721     84,946,554    (33,852,841)   
                                                                                   ------------   ------------   ------------    

   Net increase (decrease) in net assets from operations........................    106,105,422    116,027,731    (10,177,101)   
                                                                                   ------------   ------------   ------------    

FROM POLICY RELATED TRANSACTIONS:
   Net premiums (Note 3)........................................................     21,081,997     22,520,480     24,056,215    
   Benefits and other policy related transactions (Note 3)......................    (53,186,448)   (43,155,008)   (44,688,333)   
   Net transfers among funds....................................................        201,379        (27,413)       459,966    
                                                                                   ------------   ------------   ------------    

   Net increase (decrease) in net assets from  policy related transactions......    (31,903,072)   (20,661,941)   (20,172,152)   
                                                                                   ------------   ------------   ------------    

NET (INCREASE) DECREASE IN AMOUNT RETAINED BY EQUITABLE LIFE
   IN SEPARATE ACCOUNT I (Note 4)...............................................        775,149     (1,859,326)       149,257    
                                                                                   ------------   ------------   ------------    

INCREASE (DECREASE) IN NET ASSETS ATTRIBUTABLE TO POLICYOWNERS..................     74,977,499     93,506,464    (30,199,996)   

NET ASSETS ATTRIBUTABLE TO POLICYOWNERS, BEGINNING OF PERIOD....................    456,093,461    362,586,997    392,786,993    
                                                                                   ------------   ------------   ------------    

NET ASSETS ATTRIBUTABLE TO POLICYOWNERS, END OF PERIOD..........................   $531,070,960   $456,093,461   $362,586,997    
                                                                                   ============   ============   ============    


</TABLE>

<TABLE>
<CAPTION>

                                                                                            AGGRESSIVE STOCK FUND
                                                                                   -----------------------------------------
                                                                                       1996          1995          1994
                                                                                   ------------- ------------- -------------
<S>                                                                                <C>           <C>           <C>       
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
   Net investment income........................................................   $   (69,284)  $   (44,632)  $   (67,309)
   Net realized gain (loss).....................................................     5,170,795     2,733,430      (226,938)
   Change in unrealized appreciation / (depreciation) on investments............       166,218     2,996,292      (516,505)
                                                                                   -----------   -----------   -----------

   Net increase (decrease) in net assets from operations........................     5,267,729     5,685,090      (810,752)
                                                                                   -----------   -----------   -----------

FROM POLICY RELATED TRANSACTIONS:
   Net premiums (Note 3)........................................................     1,523,680     1,509,349     1,480,535
   Benefits and other policy related transactions (Note 3)......................    (2,984,701)   (2,642,068)   (1,982,576)
   Net transfers among funds....................................................     2,246,166       655,717     1,279,484
                                                                                   -----------   -----------   -----------

   Net increase (decrease) in net assets from  policy related transactions......       785,145      (477,002)      777,443
                                                                                   -----------   -----------   -----------

NET (INCREASE) DECREASE IN AMOUNT RETAINED BY EQUITABLE LIFE
   IN SEPARATE ACCOUNT I (Note 4)...............................................       (83,646)     (150,764)       20,425
                                                                                   -----------   -----------   -----------

INCREASE (DECREASE) IN NET ASSETS ATTRIBUTABLE TO POLICYOWNERS..................     5,969,228     5,057,324       (12,884)

NET ASSETS ATTRIBUTABLE TO POLICYOWNERS, BEGINNING OF PERIOD....................    23,218,802    18,161,478    18,174,362
                                                                                   -----------   -----------   -----------

NET ASSETS ATTRIBUTABLE TO POLICYOWNERS, END OF PERIOD..........................   $29,188,030   $23,218,802   $18,161,478
                                                                                   ===========   ===========   ===========


<FN>
See Notes to Financial Statements.

+ Formerly known as Equitable  Variable Life Insurance  Company Separate Account I.
</FN>
</TABLE>


                                     FSA-9
<PAGE>
THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
SEPARATE ACCOUNT I+

NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 1996

1.  General

    On September 19, 1996 the Board of Directors of The Equitable Life Assurance
    Society of the United States  ("Equitable  Life")  approved an Agreement and
    Plan of Merger by and between  Equitable  Life and  Equitable  Variable Life
    Insurance  Company (the  "Merger  Agreement").  The merger was  completed on
    January 1, 1997. On that date, and in accordance  with the provisions of the
    Merger  Agreement,   the  separate  existence  of  Equitable  Variable  Life
    Insurance  Company  ("Equitable  Variable  Life") ceased and Equitable  Life
    survived the merger. From January 1, 1997, Equitable Life is liable in place
    of Equitable  Variable Life for the liabilities and obligations of Equitable
    Variable Life, including  liabilities under policies and contracts issued by
    Equitable  Variable Life, and all of Equitable Variable Life's assets became
    assets of Equitable Life.

    Equitable  Variable  Life, a  wholly-owned  subsidiary  of  Equitable  Life,
    established Separate Account I (the Account) under New York insurance law to
    support the  operations of Equitable  Variable  Life's  scheduled and single
    premium variable life insurance policies  (Policies).  The Account is a unit
    investment  trust  registered  with the Securities  and Exchange  Commission
    under the  Investment  Company  Act of 1940.  The  Account  consists  of six
    investment  funds:  the  Money  Market  Fund,  the  Intermediate  Government
    Securities  Fund,  the High Yield Fund,  the Balanced Fund, the Common Stock
    Fund and the Aggressive  Stock Fund. The assets in each Fund are invested in
    Class IA shares of a designated portfolio  (Portfolio) of a mutual fund, The
    Hudson  River Trust (the Trust).  Each  Portfolio  has  separate  investment
    objectives.

    The assets of the Account are the property of Equitable Life.  However,  the
    portion of the  Account's  assets  equal to the  reserves  and other  policy
    liabilities  with  respect  to  the  Account  will  not be  chargeable  with
    liabilities  arising out of any other  business  Equitable Life may conduct.
    The net  assets  may not be less  than the  amount  required  under New York
    insurance law to provide for death benefits  (without  regard to the minimum
    death benefit  guarantee) and other policy benefits.  Additional  assets are
    held in Equitable  Life's General Account to cover the contingency  that the
    guaranteed  minimum death benefit might exceed the death benefit which would
    have been payable in the absence of such guarantee.

2.  Significant Accounting Policies

    The  accompanying  financial  statements  are  prepared in  conformity  with
    generally  accepted   accounting   principles  (GAAP).  The  preparation  of
    financial  statements  in conformity  with GAAP requires  management to make
    estimates  and  assumptions  that affect the reported  amounts of assets and
    liabilities and disclosure of contingent  assets and liabilities at the date
    of the  financial  statements  and the  reported  amounts  of  revenues  and
    expenses during the reporting period. Actual results could differ from those
    estimates.

    Investments  made in shares of the Trust are  valued at the net asset  value
    per share of the respective Portfolios. The net asset value is determined by
    the Trust  using the  market or fair value of the  underlying  assets of the
    Portfolios.

    Investment  transactions are recorded on the trade date.  Realized gains and
    losses  include  gains  and  losses on  redemptions  of the  Trust's  shares
    (determined   on  the  identified   cost  basis)  and  Trust   distributions
    representing the net realized gains on Trust investment transactions.

    Dividends  are  recorded  as  income  at the  end  of  each  quarter  on the
    ex-dividend  date.  Capital gains are distributed by the Trust at the end of
    each year.

    The  operations  of the Account are  included  in the  consolidated  Federal
    income tax return of Equitable  Life.  Under the provisions of the Policies,
    Equitable  Life has the right to charge the Account  for Federal  income tax
    attributable  to the Account.  No charge is currently being made against the
    Account for such tax since,  under current tax law,  Equitable  Life pays no
    tax on  investment  income and capital  gains  reflected  in  variable  life
    insurance  policy  reserves.  However,  Equitable  Life retains the right to
    charge for any Federal  income tax  incurred  which is  attributable  to the
    Account if the law is changed.  Charges for state and local  taxes,  if any,
    attributable to the Account may also be made.

3.  Asset Charges

    Under the policies,  Equitable Life assumes mortality and expense risks and,
    to cover these risks,  deducts a charge from the assets of the Account at an
    annual rate of 0.50% of net assets attributable to policyowners.

    Equitable Life makes certain deductions from net premiums before amounts are
    allocated to the Account.  The  deductions are for (1) premiums for optional
    benefits,   (2)  additional   premiums  for  extra  mortality   risks,   (3)
    administrative  expenses,  (4) state  premium  taxes,  and (5)  except as to
    single  premium  policies,  a risk charge for the  guaranteed  minimum death
    benefit.

+ Formerly known as Equitable  Variable Life Insurance  Company Separate
  Account I.

                                     FSA-10
<PAGE>


THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
SEPARATE ACCOUNT I+

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
DECEMBER 31, 1996

4.  Amounts Retained by Equitable Life in Separate Account I

    The amount retained by Equitable Life in the Account arises principally from
    (1)  mortality  and other  gains and  losses  resulting  from the  Account's
    operations,  (2)  contributions  from Equitable  Life, and (3) that portion,
    determined ratably, of the Account's  investment results applicable to those
    assets in the Account in excess of the net assets for the Policies.  Amounts
    retained by  Equitable  Life are not subject to charges  for  mortality  and
    expense risks.

    Amounts  retained by Equitable Life in the Account may be transferred at any
    time by Equitable Life to its General Account.

    The  following  table shows the surplus  withdrawals  by  Equitable  Life by
    investment fund:

<TABLE>
<CAPTION>
                                                                            YEARS ENDED DECEMBER 31,
                                                                            ------------------------

                              INVESTMENT FUND                      1996              1995             1994
                              ---------------                      ----              ----             ----

            <S>                                                <C>               <C>               <C>      
            Money Market...................................... $   200,000       $        --       $      --
            Intermediate Government Securities................      35,000                --              --
            High Yield........................................     240,000                --              --
            Balanced..........................................     190,000                --              --
            Common Stock......................................     225,000         1,975,000              --
            Aggressive Stock..................................     150,000           100,000              --
            Short-Term World Income...........................          --                --         119,356
                                                               -----------       -----------       ---------
                                                               $ 1,040,000       $ 2,075,000       $ 119,356
                                                               ===========       ===========       =========  
</TABLE>


    Equitable  Life  credits  the values of the  Policies  participating  in the
    Account to compensate  policyowners for their share of the Trust expenses in
    excess of (1) fees for  advisory  services at an annual rate  equivalent  to
    0.25%  of the  average  daily  value  of the  aggregate  net  assets  of the
    Portfolios,  and (2) the Trust  income  taxes,  if any. For the Money Market
    Fund and the Common Stock Fund,  fees for advisory  services in excess of an
    annual rate  equivalent to 0.25% of the average daily value of the aggregate
    net assets of the related Trust Portfolios are refunded to the Funds. Excess
    fees for advisory services for the Intermediate  Government Securities Fund,
    the High Yield Fund,  the Balanced  Fund and the  Aggressive  Stock Fund are
    absorbed by Equitable Life's surplus account.


5.  Distribution and Servicing Agreement


    Equitable Life has entered into a Distribution and Servicing  Agreement with
    EQ Financial  Consultants,  Inc., whereby  registered  representatives of EQ
    Financial  Consultants,  Inc.,  authorized as variable life insurance agents
    under  applicable  state insurance  laws, sell the Policies.  The registered
    representatives are compensated on a commission basis by Equitable Life.


6.  Share Substitution


    On February 22, 1994,  Equitable  Variable  Life,  the Account and the Trust
    substituted  shares  of  the  Trust's  Intermediate   Government  Securities
    Portfolio for shares of the Trust's  Short-Term World Income Portfolio.  The
    amount  transferred  to  Intermediate  Government  Securities  Portfolio was
    $390,705.  The  statements  of operations  and  statements of changes in net
    assets for the Intermediate Government Securities Portfolio is combined with
    the  Short-Term  World Income  Portfolio  for periods prior to the merger on
    February 22, 1994.  The  Short-Term  World Income Fund is not  available for
    future investment.


7.  Investment Returns


    The tables on the following page show the gross and net  investment  returns
    with  respect to the Funds for the  periods  shown.  The net return for each
    Fund is  based  upon  net  assets  for a  policy  which  commences  with the
    beginning  date of such period and is not based on the average net assets in
    the Fund  during  such  period.  Gross  return is equal to the total  return
    earned by the underlying Trust investment.

+ Formerly known as Equitable  Variable Life Insurance  Company Separate
  Account I.

                                     FSA-11
<PAGE>


THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
SEPARATE ACCOUNT I+

NOTES TO FINANCIAL STATEMENTS -- (CONCLUDED)
DECEMBER 31, 1996
<TABLE>
<CAPTION>

RATES OF RETURN:

                                                                  YEARS ENDED DECEMBER 31,
MONEY MARKET               ----------------------------------------------------------------------------------------------
FUND(C)                     1996     1995     1994      1993     1992     1991     1990      1989     1988     1987      
- -------                     ----     ----     ----      ----     ----     ----     ----      ----     ----     ----      
<S>                          <C>      <C>      <C>       <C>      <C>      <C>      <C>       <C>      <C>      <C>      
Gross return..............   5.33%    5.74%    4.02%     3.16%    3.75%    6.38%    8.44%     9.44%    7.56%    6.85%    
Net return................   4.99%    5.41%    3.68%     2.62%    3.23%    5.85%    7.90%     8.85%    7.02%    6.32%    

<CAPTION>

                                                                              APRIL 1(A) TO
INTERMEDIATE                           YEARS ENDED DECEMBER 31,                DECEMBER 31,
GOVERNMENT                 -------------------------------------------------- ---------------
SECURITIES FUND             1996      1995     1994      1993      1992            1991
- ---------------             ----      ----     ----      ----      ----            ----
<S>                          <C>      <C>      <C>        <C>       <C>           <C>   
Gross return..............   3.78%    13.33%   (4.37)%    10.87%    5.88%         12.51%
Net return................   3.57%    13.12%   (4.54)%    10.29%    5.35%         12.09%

<CAPTION>

                                                                  YEARS ENDED DECEMBER 31,
                           -------------------------------------------------------------------------------------------------------
HIGH YIELD FUND             1996      1995       1994      1993      1992      1991       1990      1989      1988      1987
- ---------------             ----      ----       ----      ----      ----      ----       ----      ----      ----      ----
<S>                          <C>       <C>       <C>        <C>       <C>       <C>       <C>        <C>       <C>       <C>  
Gross return..............   22.89%    19.92%    (2.79)%    23.60%    12.69%    24.91%    (0.75)%    5.52%     10.55%    5.30%
Net return................   22.68%    19.74%    (2.94)%    22.99%    12.13%    24.29%    (1.25)%    4.99%      9.73%    4.77%

<CAPTION>

                                                                  YEARS ENDED DECEMBER 31,
                           -------------------------------------------------------------------------------------------------------
BALANCED FUND               1996      1995       1994      1993      1992      1991       1990      1989      1988      1987
- -------------               ----      ----       ----      ----      ----      ----       ----      ----      ----      ----
<S>                          <C>       <C>       <C>        <C>      <C>        <C>        <C>       <C>       <C>      <C>    
Gross return..............   11.68%    19.75%    (8.02)%    12.44%   (2.68)%    41.52%     0.43 %    26.08%    13.84%   (0.65)%
Net return................   11.29%    19.33%    (8.35)%    11.91%   (3.17)%    40.81%    (0.07)%    25.45%    12.99%   (1.15)%

<CAPTION>
                                                                  YEARS ENDED DECEMBER 31,
COMMON STOCK               ----------------------------------------------------------------------------------------------
FUND                        1996     1995     1994      1993     1992     1991     1990      1989     1988     1987      
- ----------                  ----     ----     ----      ----     ----     ----     ----      ----     ----     ----      
<S>                         <C>      <C>      <C>       <C>       <C>     <C>      <C>       <C>      <C>       <C>      
Gross return..............  24.28%   32.45%   (2.14)%   24.99%    3.36%   38.10%   (7.95)%   25.82%   22.69%    7.71%    
Net return................  23.81%   31.97%   (2.50)%   24.36%    2.84%   37.41%   (8.41)%   25.19%   22.08%    7.17%    

<CAPTION>
                                                                  YEARS ENDED DECEMBER 31,
AGGRESSIVE                 -------------------------------------------------------------------------------------------------------
STOCK FUND                  1996      1995       1994      1993      1992      1991       1990      1989      1988      1987
- ----------                  ----      ----       ----      ----      ----      ----       ----      ----      ----      ----
<S>                          <C>       <C>       <C>        <C>      <C>        <C>        <C>       <C>       <C>       <C>  
Gross return..............   22.20%    31.63%    (3.81)%    17.05%   (2.91)%    87.41%     8.49%     43.93%    1.78%     7.69%
Net return................   21.87%    31.29%    (4.07)%    16.45%   (3.40)%    86.47%     7.95%     43.21%    1.02%     7.15%

</TABLE>


(a) Date as of which net premiums under the Policies were first allocated to the
    Fund. The gross return and the net return for the periods  indicated are not
    annual rates of return.




+ Formerly known as Equitable  Variable Life Insurance  Company Separate
  Account I.

                                     FSA-12
<PAGE>





                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors and Shareholder of
The Equitable Life Assurance Society of the United States

In our opinion,  the  accompanying  consolidated  balance sheets and the related
consolidated  statements of earnings,  of shareholder's equity and of cash flows
present  fairly,  in  all  material  respects,  the  financial  position  of The
Equitable  Life  Assurance  Society  of the United  States and its  subsidiaries
("Equitable  Life") at  December  31,  1996 and 1995,  and the  results of their
operations  and their cash flows for each of the three years in the period ended
December 31, 1996, in conformity with generally accepted accounting  principles.
These  financial   statements  are  the   responsibility   of  Equitable  Life's
management;  our  responsibility  is to express  an  opinion on these  financial
statements  based on our audits.  We conducted our audits of these statements in
accordance with generally accepted auditing standards which require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements,  assessing the accounting  principles used and significant estimates
made by management and evaluating the overall financial statement  presentation.
We believe that our audits provide a reasonable basis for the opinion  expressed
above.

As discussed in Note 2 to the consolidated financial statements,  Equitable Life
changed its methods of accounting for long-duration participating life insurance
contracts and long-lived  assets in 1996,  for loan  impairments in 1995 and for
postemployment benefits in 1994.


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

<PAGE>

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

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

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

Commitments and contingencies (Notes 10, 12, 13, 14 and 15)

SHAREHOLDER'S EQUITY
Common stock, $1.25 par value 2.0 million shares 
  authorized, issued and outstanding............................             2.5                  2.5
Capital in excess of par value..................................         3,105.8              3,105.8
Retained earnings...............................................           798.7                788.4
Net unrealized investment gains.................................           189.9                396.5
Minimum pension liability.......................................           (12.9)               (35.1)
                                                                  -----------------    -----------------
      Total shareholder's equity................................         4,084.0              4,258.1
                                                                  -----------------    -----------------

TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY......................   $    73,607.8        $    69,209.0
                                                                  =================    =================
</TABLE>

                 See Notes to Consolidated Financial Statements.

                                      F-2
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                       CONSOLIDATED STATEMENTS OF EARNINGS
                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

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

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

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

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

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

Net Earnings............................................   $       10.3       $       312.8      $       263.8
                                                          =================  =================  =================
</TABLE>


                 See Notes to Consolidated Financial Statements.

                                      F-3
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY
                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

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

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

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

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

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

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

TOTAL SHAREHOLDER'S EQUITY, END OF YEAR.......................   $    4,084.0       $     4,258.1      $     3,360.7
                                                                =================  =================  =================
</TABLE>


                 See Notes to Consolidated Financial Statements.

                                      F-4
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

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

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

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

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

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

Cash flows from financing activities:
  Policyholders' account balances:
    Deposits..................................................        1,925.4             2,586.5            2,082.5
    Withdrawals...............................................       (2,385.2)           (2,657.1)          (2,864.4)
  Net decrease in short-term financings.......................            (.3)              (16.4)            (173.0)
  Additions to long-term debt.................................            -                 599.7               51.8
  Repayments of long-term debt................................         (124.8)              (40.7)            (199.8)
  Proceeds from issuance of Alliance units....................            -                   -                100.0
  Payment of obligation to fund accumulated deficit of
    discontinued GIC Segment..................................            -              (1,215.4)               -
  Capital contribution from the Holding Company...............            -                   -                300.0
  Other, net..................................................          (66.5)              (48.4)              26.5
                                                                -----------------  -----------------  -----------------

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

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

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

Supplemental cash flow information
  Interest Paid...............................................   $      109.9       $        89.6      $        34.9
                                                                =================  =================  =================
  Income Taxes (Refunded) Paid................................   $      (10.0)      $       (82.7)     $        49.2
                                                                =================  =================  =================
</TABLE>


                 See Notes to Consolidated Financial Statements.

                                      F-5
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


 1)     ORGANIZATION

        The Equitable  Life Assurance  Society of the United States  ("Equitable
        Life") converted to a stock life insurance  company on July 22, 1992 and
        became a wholly owned subsidiary of The Equitable Companies Incorporated
        (the  "Holding   Company").   Equitable  Life's  insurance  business  is
        conducted  principally  by  Equitable  Life and its  wholly  owned  life
        insurance   subsidiary,   Equitable   Variable  Life  Insurance  Company
        ("EVLICO").  Effective January 1, 1997, EVLICO was merged into Equitable
        Life, which will continue to conduct the Company's  insurance  business.
        Equitable Life's  investment  management  business,  which comprises the
        Investment  Services  segment,  is  conducted  principally  by  Alliance
        Capital Management L.P.  ("Alliance"),  Equitable Real Estate Investment
        Management,  Inc.  ("EREIM")  and  Donaldson,  Lufkin &  Jenrette,  Inc.
        ("DLJ"), an investment banking and brokerage affiliate. AXA-UAP ("AXA"),
        a French  holding  company for an  international  group of insurance and
        related financial services  companies,  is the Holding Company's largest
        shareholder,  owning  approximately  60.8% at  December  31, 1996 (63.6%
        assuming conversion of Series E Convertible  Preferred Stock held by AXA
        and 54.4% if all  securities  convertible  into,  and options on, common
        stock were to be converted or exercised).

 2)     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

        Basis of Presentation and Principles of Consolidation
        -----------------------------------------------------

        The  accompanying  consolidated  financial  statements  are  prepared in
        conformity with generally accepted accounting principles ("GAAP").

        The accompanying  consolidated financial statements include the accounts
        of  Equitable  Life and its  wholly  owned life  insurance  subsidiaries
        (collectively,   the  "Insurance  Group");  non-insurance  subsidiaries,
        principally  Alliance,  an investment advisory subsidiary,  and EREIM, a
        real estate investment management subsidiary; and those partnerships and
        joint ventures in which Equitable Life or its  subsidiaries  has control
        and  a  majority   economic   interest   (collectively,   including  its
        consolidated  subsidiaries,  the "Company"). The Company's investment in
        DLJ is reported on the equity basis of  accounting.  Closed Block assets
        and   liabilities  and  results  of  operations  are  presented  in  the
        consolidated  financial  statements  as single  line items (see Note 6).
        Unless specifically stated, all disclosures  contained herein supporting
        the consolidated  financial  statements exclude the Closed Block related
        amounts.

        The preparation of financial statements in conformity with GAAP requires
        management to make  estimates and  assumptions  that affect the reported
        amounts of assets and  liabilities  and disclosure of contingent  assets
        and liabilities at the date of the financial statements and the reported
        amounts of revenues and expenses  during the  reporting  period.  Actual
        results could differ from those estimates.

        All  significant  intercompany   transactions  and  balances  have  been
        eliminated in  consolidation  other than  intercompany  transactions and
        balances with the Closed Block and the discontinued  Guaranteed Interest
        Contract ("GIC") Segment (see Note 7).

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

        Certain  reclassifications  have been made in the amounts  presented for
        prior periods to conform these periods with the 1996 presentation.

                                      F-6
<PAGE>

        Closed Block
        ------------

        As of July 22, 1992, Equitable Life established the Closed Block for the
        benefit of certain  classes of  individual  participating  policies  for
        which Equitable Life had a dividend scale payable in 1991 and which were
        in force on that date.  Assets were  allocated to the Closed Block in an
        amount which,  together with anticipated revenues from policies included
        in the Closed Block, was reasonably expected to be sufficient to support
        such  business,  including  provision  for  payment of  claims,  certain
        expenses and taxes,  and for  continuation of dividend scales payable in
        1991, assuming the experience underlying such scales continues.

        Assets  allocated to the Closed Block inure solely to the benefit of the
        holders of policies  included in the Closed Block and will not revert to
        the  benefit  of  the  Holding  Company.  The  plan  of  demutualization
        prohibits  the  reallocation,  transfer,  borrowing or lending of assets
        between the Closed Block and other portions of Equitable  Life's General
        Account,  any of its Separate  Accounts or to any affiliate of Equitable
        Life  without the approval of the New York  Superintendent  of Insurance
        (the "Superintendent").  Closed Block assets and liabilities are carried
        on the same basis as similar assets and liabilities  held in the General
        Account. The excess of Closed Block liabilities over Closed Block assets
        represents the expected  future  post-tax  contribution  from the Closed
        Block which would be  recognized  in income over the period the policies
        and contracts in the Closed Block remain in force.

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

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

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

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

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

                                      F-7
<PAGE>

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

        In the  first  quarter  of 1995,  the  Company  adopted  SFAS  No.  114,
        "Accounting  by Creditors  for  Impairment  of a Loan".  This  statement
        applies to all loans,  including  loans  restructured in a troubled debt
        restructuring   involving  a  modification  of  terms.   This  statement
        addresses the  accounting  for  impairment  of a loan by specifying  how
        allowances for credit losses should be determined. Impaired loans within
        the scope of this  statement are measured  based on the present value of
        expected future cash flows discounted at the loan's  effective  interest
        rate,  at the loan's  observable  market  price or the fair value of the
        collateral if the loan is collateral dependent. The Company provides for
        impairment  of loans  through an  allowance  for  possible  losses.  The
        adoption of this  statement did not have a material  effect on the level
        of these  allowances  or on the  Company's  consolidated  statements  of
        earnings and shareholder's equity.

        Beginning  coincident  with  issuance of SFAS No. 115,  "Accounting  for
        Certain  Investments  in Debt  and  Equity  Securities,"  implementation
        guidance in November  1995,  the Financial  Accounting  Standards  Board
        ("FASB") permitted  companies a one-time  opportunity,  through December
        31, 1995, to reassess the  appropriateness  of the classification of all
        securities  held  at  that  time.  On  December  1,  1995,  the  Company
        transferred  $4,794.9  million  of  securities  classified  as  held  to
        maturity to the available for sale portfolio. As a result,  consolidated
        shareholder's equity increased by $149.4 million, net of deferred policy
        acquisition costs ("DAC"),  amounts  attributable to participating group
        annuity contracts and deferred Federal income taxes.

        In the fourth  quarter of 1994  (effective  as of January 1, 1994),  the
        Company adopted SFAS No. 112, "Employers'  Accounting for Postemployment
        Benefits,"  which  required  employers to recognize  the  obligation  to
        provide  postemployment  benefits.   Implementation  of  this  statement
        resulted in a charge for the cumulative  effect of accounting  change of
        $27.1 million, net of a Federal income tax benefit of $14.6 million.

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

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

                                      F-8
<PAGE>

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

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

        Fixed  maturities  identified  as  available  for sale are  reported  at
        estimated fair value. The amortized cost of fixed maturities is adjusted
        for impairments in value deemed to be other than temporary.

        Mortgage loans on real estate are stated at unpaid  principal  balances,
        net of unamortized  discounts and valuation  allowances.  Effective with
        the  adoption  of  SFAS  No.  114 on  January  1,  1995,  the  valuation
        allowances are based on the present value of expected  future cash flows
        discounted  at  the  loan's  original  effective  interest  rate  or the
        collateral  value  if the  loan is  collateral  dependent.  However,  if
        foreclosure  is or becomes  probable,  the  measurement  method  used is
        collateral  value.  Prior to the adoption of SFAS No. 114, the valuation
        allowances were based on losses expected by management to be realized on
        transfers  of  mortgage  loans  to  real  estate  (upon  foreclosure  or
        in-substance foreclosure),  on the disposition or settlement of mortgage
        loans and on mortgage loans  management  believed may not be collectible
        in full. In establishing  valuation  allowances,  management  previously
        considered,   among  other  things  the  estimated  fair  value  of  the
        underlying collateral.

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

        Policy loans are stated at unpaid principal balances.

        Partnerships  and joint venture  interests in which the Company does not
        have control and a majority economic interest are reported on the equity
        basis of accounting  and are included  either with equity real estate or
        other equity investments, as appropriate.

        Common  stocks are carried at  estimated  fair value and are included in
        other equity investments.

        Short-term  investments are stated at amortized cost which  approximates
        fair value and are included with other invested assets.

        Cash and cash equivalents  includes cash on hand, amounts due from banks
        and highly liquid debt instruments  purchased with an original  maturity
        of three months or less.

        All securities are recorded in the consolidated  financial statements on
        a trade date basis.

        Investment Results and Unrealized Investment Gains (Losses)
        -----------------------------------------------------------

        Net  investment   income  and  realized   investment  gains  and  losses
        (collectively,  "investment  results") related to certain  participating
        group annuity contracts which are passed through to the  contractholders
        are reflected as interest credited to policyholders' account balances.

                                      F-9
<PAGE>

        Realized   investment  gains  and  losses  are  determined  by  specific
        identification  and are  presented as a component of revenue.  Valuation
        allowances are netted  against the asset  categories to which they apply
        and changes in the valuation allowances are included in investment gains
        or losses.

        Unrealized investment gains and losses on fixed maturities available for
        sale and equity  securities  held by the Company are  accounted for as a
        separate  component of  shareholder's  equity,  net of related  deferred
        Federal  income taxes,  amounts  attributable  to the  discontinued  GIC
        Segment,  participating  group  annuity  contracts,  and DAC  related to
        universal   life  and   investment-type   products   and   participating
        traditional life contracts.

        Recognition of Insurance Income and Related Expenses
        ----------------------------------------------------

        Premiums from universal life and investment-type  contracts are reported
        as deposits to  policyholders'  account  balances.  Revenues  from these
        contracts   consist  of  amounts  assessed  during  the  period  against
        policyholders'   account   balances  for   mortality   charges,   policy
        administration charges and surrender charges. Policy benefits and claims
        that are  charged to expense  include  benefit  claims  incurred  in the
        period in excess of related policyholders' account balances.

        Premiums from participating and  non-participating  traditional life and
        annuity  policies with life  contingencies  generally are  recognized as
        income when due.  Benefits  and expenses are matched with such income so
        as to  result  in the  recognition  of  profits  over  the  life  of the
        contracts.  This match is  accomplished  by means of the  provision  for
        liabilities  for future policy  benefits and the deferral and subsequent
        amortization of policy acquisition costs.

        For  contracts  with a single  premium  or a limited  number of  premium
        payments due over a  significantly  shorter period than the total period
        over which  benefits are provided,  premiums are recorded as income when
        due with any  excess  profit  deferred  and  recognized  in  income in a
        constant  relationship  to  insurance  in force or, for  annuities,  the
        amount of expected future benefit payments.

        Premiums from individual  health contracts are recognized as income over
        the period to which the premiums  relate in  proportion to the amount of
        insurance protection provided.

        Deferred Policy Acquisition Costs
        ---------------------------------

        The  costs  of  acquiring   new   business,   principally   commissions,
        underwriting,  agency and policy issue expenses,  all of which vary with
        and  are  primarily  related  to the  production  of new  business,  are
        deferred. DAC is subject to recoverability testing at the time of policy
        issue and loss recognition testing at the end of each accounting period.

        For  universal  life  products  and  investment-type  products,  DAC  is
        amortized  over the expected  total life of the contract  group (periods
        ranging  from  15 to 35  years  and 5 to 17  years,  respectively)  as a
        constant  percentage of estimated gross profits arising principally from
        investment results,  mortality and expense margins and surrender charges
        based on historical and anticipated  future  experience,  updated at the
        end of each accounting  period. The effect on the amortization of DAC of
        revisions  to  estimated  gross  profits is reflected in earnings in the
        period such estimated  gross profits are revised.  The effect on the DAC
        asset that would result from realization of unrealized gains (losses) is
        recognized  with an offset to unrealized  gains (losses) in consolidated
        shareholder's equity as of the balance sheet date.

        For participating  traditional life policies (substantially all of which
        are in the Closed Block),  DAC is amortized over the expected total life
        of the contract group (40 years) as a constant  percentage  based on the
        present  value of the  estimated  gross  margin  amounts  expected to be
        realized  over the life of the contracts  using the expected  investment
        yield. At December 31, 1996, the expected  investment  yield ranged from
        7.30% grading to 7.68% over 13 years.  Estimated  gross margin  includes
        anticipated   premiums   and   investment   results   less   claims  and
        administrative  expenses,  changes in the net level premium  reserve and
        expected  annual  policyholder  dividends.  Deviations of actual results
        from  estimated  experience are reflected in earnings in the period such
        deviations  occur.  The effect on the DAC asset that would  result  from
        realization of unrealized gains (losses) is recognized with an offset to
        unrealized gains (losses) in consolidated shareholder's equity as of the
        balance sheet date.

                                      F-10
<PAGE>

        For  non-participating  traditional  life and annuity policies with life
        contingencies,  DAC is amortized in proportion to anticipated  premiums.
        Assumptions  as to  anticipated  premiums  are  estimated at the date of
        policy  issue  and  are  consistently  applied  during  the  life of the
        contracts.   Deviations  from  estimated  experience  are  reflected  in
        earnings in the period such deviations  occur. For these contracts,  the
        amortization periods generally are for the total life of the policy.

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

        Policyholders' Account Balances and Future Policy Benefits
        ----------------------------------------------------------

        Policyholders'  account balances for universal life and  investment-type
        contracts are equal to the policy  account  values.  The policy  account
        values represent an accumulation of gross premium payments plus credited
        interest less expense and mortality charges and withdrawals.

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

        For non-participating traditional life insurance policies, future policy
        benefit  liabilities  are estimated  using a net level premium method on
        the basis of actuarial  assumptions  as to  mortality,  persistency  and
        interest established at policy issue.  Assumptions established at policy
        issue as to mortality and persistency are based on the Insurance Group's
        experience  which,  together  with  interest  and  expense  assumptions,
        include a margin for adverse deviation.  When the liabilities for future
        policy benefits plus the present value of expected future gross premiums
        for a product are  insufficient  to provide for expected  future  policy
        benefits  and  expenses  for  that  product,  DAC  is  written  off  and
        thereafter,  if required, a premium deficiency reserve is established by
        a charge to earnings.  Benefit  liabilities  for  traditional  annuities
        during the accumulation period are equal to accumulated contractholders'
        fund balances and after  annuitization are equal to the present value of
        expected  future  payments.  Interest  rates used in  establishing  such
        liabilities range from 2.25% to 11.5% for life insurance liabilities and
        from 2.25% to 13.5% for annuity liabilities.

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

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

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

                                      F-11
<PAGE>

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

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

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

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

        The amount of  policyholders'  dividends to be paid (including  those on
        policies  included  in the  Closed  Block)  is  determined  annually  by
        Equitable   Life's  Board  of  Directors.   The   aggregate   amount  of
        policyholders'  dividends  is  related  to actual  interest,  mortality,
        morbidity  and expense  experience  for the year and  judgment as to the
        appropriate level of statutory surplus to be retained by Equitable Life.

        Equitable  Life is subject  to  limitations  on the amount of  statutory
        profits  which can be  retained  with  respect  to  certain  classes  of
        individual  participating  policies  that were in force on July 22, 1992
        which  are  not  included  in the  Closed  Block  and  with  respect  to
        participating  policies  issued  subsequent  to July  22,  1992.  Excess
        statutory  profits,  if  any,  will  be  distributed  over  time to such
        policyholders and will not be available to Equitable Life's shareholder.
        Earnings  in  excess  of  limitations,  if  any,  would  be  accrued  as
        policyholders' dividends.

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

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

        The  Company  files a  consolidated  Federal  income tax return with the
        Holding Company and its non-life insurance subsidiaries. Current Federal
        income taxes were charged or credited to  operations  based upon amounts
        estimated to be payable or recoverable as a result of taxable operations
        for the current year.  Deferred income tax assets and  liabilities  were
        recognized based on the difference between financial  statement carrying
        amounts  and income tax bases of assets and  liabilities  using  enacted
        income tax rates and laws.

        Separate Accounts
        -----------------

        Separate  Accounts are established in conformity with the New York State
        Insurance Law and generally are not  chargeable  with  liabilities  that
        arise from any other business of the Insurance Group.  Separate Accounts
        assets  are  subject to General  Account  claims  only to the extent the
        value of such assets exceeds the Separate Accounts liabilities.

                                      F-12
<PAGE>

        Assets  and  liabilities  of the  Separate  Accounts,  representing  net
        deposits  and  accumulated  net  investment  earnings  less  fees,  held
        primarily  for  the  benefit  of  contractholders,  and  for  which  the
        Insurance Group does not bear the investment risk, are shown as separate
        captions in the consolidated  balance sheets.  The Insurance Group bears
        the investment risk on assets held in one Separate  Account,  therefore,
        such assets are carried on the same basis as similar  assets held in the
        General Account  portfolio.  Assets held in the other Separate  Accounts
        are carried at quoted  market  values or,  where  quoted  values are not
        available,  at  estimated  fair values as  determined  by the  Insurance
        Group.

        The investment results of Separate Accounts on which the Insurance Group
        does not bear the  investment  risk are  reflected  directly in Separate
        Accounts  liabilities.  For 1996, 1995 and 1994,  investment  results of
        such  Separate  Accounts  were $2,970.6  million,  $1,963.2  million and
        $665.2 million, respectively.

        Deposits to Separate  Accounts  are  reported as  increases  in Separate
        Accounts liabilities and are not reported in revenues. Mortality, policy
        administration  and  surrender  charges  on all  Separate  Accounts  are
        included in revenues.

                                      F-13
<PAGE>

 3)     INVESTMENTS

        The following tables provide  additional  information  relating to fixed
maturities and equity securities:

<TABLE>
<CAPTION>
                                                                        GROSS               GROSS
                                                   AMORTIZED          UNREALIZED         UNREALIZED         ESTIMATED
                                                      COST              GAINS              LOSSES           FAIR VALUE
                                                -----------------  -----------------   ----------------   ---------------
                                                                             (IN MILLIONS)
        <S>                                     <C>                <C>                 <C>                <C>         
        DECEMBER 31, 1996
        -----------------
        Fixed Maturities:
          Available for Sale:
            Corporate..........................  $    13,645.2      $       451.5       $      121.0       $   13,975.7
            Mortgage-backed....................        2,015.9               11.2               20.3            2,006.8
            U.S. Treasury securities and
              U.S. government and
              agency securities................        1,539.4               39.2               19.3            1,559.3
            States and political subdivisions..           77.0                4.5                -                 81.5
            Foreign governments................          302.6               18.0                2.2              318.4
            Redeemable preferred stock.........          139.1                3.3                7.1              135.3
                                                -----------------  -----------------   ----------------   ---------------
        Total Available for Sale...............  $    17,719.2      $       527.7       $      169.9       $   18,077.0
                                                =================  =================   ================   ===============
        Equity Securities:
          Common stock.........................  $        98.7      $        49.3       $       17.7       $      130.3
                                                =================  =================   ================   ===============

        December 31, 1995
        -----------------
        Fixed Maturities:
          Available for Sale:
            Corporate..........................  $    10,910.7      $       617.6       $      118.1       $   11,410.2
            Mortgage-backed....................        1,838.0               31.2                1.2            1,868.0
            U.S. Treasury securities and
              U.S. government and
              agency securities................        2,257.0               77.8                4.1            2,330.7
            States and political subdivisions..           45.7                5.2                -                 50.9
            Foreign governments................          124.5               11.0                 .2              135.3
            Redeemable preferred stock.........          108.1                5.3                8.6              104.8
                                                -----------------  -----------------   ----------------   ---------------
        Total Available for Sale...............  $    15,284.0      $       748.1       $      132.2       $   15,899.9
                                                =================  =================   ================   ===============
        Equity Securities:
          Common stock.........................  $        97.3      $        49.1       $       18.0       $      128.4
                                                =================  =================   ================   ===============
</TABLE>

        For publicly traded fixed  maturities and equity  securities,  estimated
        fair  value  is  determined  using  quoted  market  prices.   For  fixed
        maturities without a readily ascertainable market value, the Company has
        determined  an  estimated  fair  value  using  a  discounted  cash  flow
        approach, including provisions for credit risk, generally based upon the
        assumption  such  securities  will be held to maturity.  Estimated  fair
        value for equity  securities,  substantially  all of which do not have a
        readily  ascertainable market value, has been determined by the Company.
        Such estimated fair values do not  necessarily  represent the values for
        which  these  securities  could  have  been  sold  at the  dates  of the
        consolidated  balance sheets. At December 31, 1996 and 1995,  securities
        without a readily ascertainable market value having an amortized cost of
        $3,915.7 million and $3,748.9 million,  respectively, had estimated fair
        values of $4,024.6 million and $3,981.8 million, respectively.

                                      F-14
<PAGE>

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

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

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

        Bonds not due at a single  maturity date have been included in the above
        table in the year of final maturity.  Actual maturities will differ from
        contractual  maturities  because borrowers may have the right to call or
        prepay obligations with or without call or prepayment penalties.

        The  Insurance  Group's fixed  maturity  investment  portfolio  includes
        corporate high yield  securities  consisting of public high yield bonds,
        redeemable  preferred  stocks and directly  negotiated debt in leveraged
        buyout  transactions.  The Insurance  Group seeks to minimize the higher
        than normal credit risks  associated  with such securities by monitoring
        the total  investments  in any single  issuer or total  investment  in a
        particular  industry  group.  Certain  of  these  corporate  high  yield
        securities are classified as other than investment  grade by the various
        rating  agencies,  i.e., a rating below Baa or National  Association  of
        Insurance Commissioners ("NAIC") designation of 3 (medium grade), 4 or 5
        (below  investment  grade) or 6 (in or near  default).  At December  31,
        1996,  approximately 14.20% of the $17,563.7 million aggregate amortized
        cost of bonds held by the  Insurance  Group were  considered to be other
        than investment grade.

        In addition to its  holdings of  corporate  high yield  securities,  the
        Insurance Group is an equity investor in limited  partnership  interests
        which  primarily  invest  in  securities  considered  to be  other  than
        investment grade.

        The Company has  restructured  or  modified  the terms of certain  fixed
        maturity  investments.  The fixed maturity  portfolio includes amortized
        costs of $5.5  million and $15.9  million at December 31, 1996 and 1995,
        respectively,  of such  restructured  securities.  These amounts include
        fixed  maturities  which are in default as to principal  and/or interest
        payments,  are to be restructured pursuant to commenced  negotiations or
        where the  borrowers  went into  bankruptcy  subsequent  to  acquisition
        (collectively,  "problem  fixed  maturities")  of $2.2  million and $1.6
        million as of December 31, 1996 and 1995,  respectively.  Gross interest
        income that would have been  recorded in  accordance  with the  original
        terms of restructured  fixed maturities  amounted to $1.4 million,  $3.0
        million and $7.5  million in 1996,  1995 and 1994,  respectively.  Gross
        interest  income on these fixed  maturities  included in net  investment
        income  aggregated $1.3 million,  $2.9 million and $6.8 million in 1996,
        1995 and 1994, respectively.

                                      F-15
<PAGE>

        Investment valuation allowances and changes thereto are shown below:

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

        At December 31, 1996, the carrying  values of  investments  held for the
        production  of income  which were  non-income  producing  for the twelve
        months preceding the consolidated  balance sheet date were $25.0 million
        of fixed maturities and $2.6 million of mortgage loans on real estate.

        At  December  31,  1996 and 1995,  mortgage  loans on real  estate  with
        scheduled payments 60 days (90 days for agricultural  mortgages) or more
        past due or in  foreclosure  (collectively,  "problem  mortgage loans on
        real  estate") had an  amortized  cost of $12.4  million  (0.4% of total
        mortgage loans on real estate) and $87.7 million (2.4% of total mortgage
        loans on real estate), respectively.

        The payment terms of mortgage loans on real estate may from time to time
        be  restructured or modified.  The investment in  restructured  mortgage
        loans on real  estate,  based on  amortized  cost,  amounted  to  $388.3
        million and $531.5 million at December 31, 1996 and 1995,  respectively.
        These amounts include $1.0 million and $3.8 million of problem  mortgage
        loans on real estate at December 31, 1996 and 1995, respectively.  Gross
        interest income on restructured mortgage loans on real estate that would
        have been recorded in accordance  with the original  terms of such loans
        amounted to $35.5 million, $52.1 million and $44.9 million in 1996, 1995
        and 1994, respectively. Gross interest income on these loans included in
        net investment income aggregated $28.2 million,  $37.4 million and $32.8
        million in 1996, 1995 and 1994, respectively.

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

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

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

        Impaired mortgage loans with no provision for losses are loans where the
        fair value of the  collateral  or the net present  value of the expected
        future cash flows  related to the loan  equals or exceeds  the  recorded
        investment.  Interest income earned on loans where the collateral  value
        is used to measure impairment is recorded on a

                                      F-16
<PAGE>

        cash basis.  Interest  income on loans where the present value method is
        used to measure  impairment is accrued on the net carrying  value amount
        of the loan at the  interest  rate  used to  discount  the  cash  flows.
        Changes in the present  value  attributable  to changes in the amount or
        timing of  expected  cash  flows are  reported  as  investment  gains or
        losses.

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

        The Insurance Group's investment in equity real estate is through direct
        ownership  and through  investments  in real estate joint  ventures.  At
        December  31, 1996 and 1995,  the  carrying  value of equity real estate
        available  for sale  amounted  to $345.6  million  and  $255.5  million,
        respectively.  For 1996,  1995 and 1994,  respectively,  real  estate of
        $58.7  million,  $35.3  million  and  $189.8  million  was  acquired  in
        satisfaction  of debt. At December 31, 1996 and 1995,  the Company owned
        $771.7 million and $862.7 million, respectively, of real estate acquired
        in satisfaction of debt.

        Depreciation of real estate is computed using the  straight-line  method
        over the estimated useful lives of the properties, which generally range
        from 40 to 50 years.  Accumulated depreciation on real estate was $587.5
        million and $662.4 million at December 31, 1996 and 1995,  respectively.
        Depreciation  expense  on real  estate  totaled  $91.8  million,  $121.7
        million and $117.0 million for 1996, 1995 and 1994,  respectively.  As a
        result  of  the   implementation   of  SFAS  No.  121,  during  1996  no
        depreciation  expense has been  recorded on real  estate  available  for
        sale.

                                      F-17
<PAGE>

 4)     JOINT VENTURES AND PARTNERSHIPS

        Summarized combined financial  information of real estate joint ventures
        (34 and 38  individual  ventures  as of  December  31,  1996  and  1995,
        respectively) and of limited  partnership  interests accounted for under
        the equity  method,  in which the  Company  has an  investment  of $10.0
        million  or  greater  and an equity  interest  of 10% or  greater  is as
        follows:

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

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

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

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

                                      F-18
<PAGE>

 5)     NET INVESTMENT INCOME AND INVESTMENT GAINS (LOSSES)

        The sources of net investment income are summarized as follows:

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

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

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

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

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

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

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

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

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

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

        During  each  of 1995  and  1994,  one  security  classified  as held to
        maturity was sold.  During the eleven months ended November 30, 1995 and
        the  year  ended  December  31,  1994,  respectively,   twelve  and  six
        securities  so  classified  were  transferred  to the available for sale
        portfolio.  All  actions  were  taken  as  a  result  of  a  significant
        deterioration in creditworthiness.  The aggregate amortized costs of the
        securities  sold were $1.0  million  and  $19.9  million  with a related
        investment  gain of $-0- million and $.8 million  recognized in 1995 and
        1994,  respectively;  the  aggregate  amortized  cost of the  securities
        transferred  was $116.0 million and $42.8 million with gross  unrealized
        investment   losses  of  $3.2  million  and  $3.1  million   charged  to
        consolidated  shareholder's  equity for the eleven months ended November
        30, 1995 and the year ended December 31,

                                      F-19
<PAGE>

        1994,  respectively.  On  December  1,  1995,  the  Company  transferred
        $4,794.9  million of  securities  classified  as held to maturity to the
        available for sale  portfolio.  As a result,  unrealized  gains on fixed
        maturities  increased  $395.6 million,  offset by DAC of $126.5 million,
        amounts  attributable to participating  group annuity contracts of $39.2
        million and deferred Federal income taxes of $80.5 million.

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

        In  1996,  Alliance  acquired  the  business  of  Cursitor-Eaton   Asset
        Management   Company  and  Cursitor   Holdings  Limited   (collectively,
        "Cursitor")  for  approximately   $159.0  million.  The  purchase  price
        consisted of $94.3 million in cash,  1.8 million of Alliance's  publicly
        traded units  ("Alliance  Units"),  6% notes  aggregating  $21.5 million
        payable   ratably   over  four   years,   and   substantial   additional
        consideration  which will be determined  at a later date.  The excess of
        the purchase price,  including  acquisition costs and minority interest,
        over the fair value of Cursitor's  net assets  acquired  resulted in the
        recognition  of  intangible  assets  consisting  of  costs  assigned  to
        contracts  acquired and  goodwill of  approximately  $122.8  million and
        $38.3  million,  respectively,   which  are  being  amortized  over  the
        estimated useful lives of 20 years. The Company recognized an investment
        gain of $20.6  million as a result of the issuance of Alliance  Units in
        this  transaction.  At December 31,  1996,  the  Company's  ownership of
        Alliance Units was approximately 57.3%.

        In 1994, Alliance sold 4.96 million newly issued Alliance Units to third
        parties at prevailing  market prices.  The Company continues to hold its
        1% general partnership  interest in Alliance.  The Company recognized an
        investment gain of $52.4 million as a result of these transactions.

        Net unrealized  investment gains (losses),  included in the consolidated
        balance  sheets  as a  component  of  equity  and  the  changes  for the
        corresponding years, are summarized as follows:

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

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

                                      F-20
<PAGE>

 6)     CLOSED BLOCK

        Summarized financial information of the Closed Block follows:

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

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

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

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

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

                                      F-21
<PAGE>

        During  the  eleven  months  ended   November  30,  1995,  one  security
        classified as held to maturity was sold and ten securities classified as
        held to maturity were  transferred to the available for sale  portfolio.
        All actions resulted from significant deterioration in creditworthiness.
        The amortized cost of the security sold was $4.2 million.  The aggregate
        amortized  cost of the  securities  transferred  was $81.3  million with
        gross unrealized investment losses of $.1 million transferred to equity.
        At December 1, 1995,  $1,750.7 million of securities  classified as held
        to maturity were  transferred to the available for sale portfolio.  As a
        result,  unrealized  gains of $88.5  million  on fixed  maturities  were
        recognized, offset by DAC amortization of $52.6 million.

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

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

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

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

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

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

        Many  expenses  related  to  Closed  Block  operations  are  charged  to
        operations  outside of the Closed Block;  accordingly,  the contribution
        from the Closed Block does not represent the actual profitability of the
        Closed Block  operations.  Operating  costs and expenses  outside of the
        Closed Block are, therefore, disproportionate to the business outside of
        the Closed Block.

                                      F-22
<PAGE>

 7)     DISCONTINUED OPERATIONS

        Summarized financial information of the GIC Segment follows:

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

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

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

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

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

                                      F-23
<PAGE>

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

        In January 1995, continuing  operations  transferred $1,215.4 million in
        cash to the GIC  Segment  in  settlement  of its  obligation  to provide
        assets to fund the accumulated deficit of the GIC Segment. Subsequently,
        the  GIC  Segment  remitted  $1,155.4  million  in  cash  to  continuing
        operations in partial  repayment of  borrowings  by the GIC Segment.  No
        gains or losses were  recognized on these  transactions.  Amounts due to
        continuing  operations  at  December  31,  1996,  consisted  of $1,080.0
        million borrowed by the discontinued GIC Segment offset by $83.8 million
        representing an obligation of continuing operations to provide assets to
        fund the accumulated deficit of the GIC Segment.

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

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

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

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

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

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

                                      F-24
<PAGE>

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

        At December  31, 1996 and 1995,  the GIC Segment had $263.0  million and
        $310.9 million, respectively, of real estate acquired in satisfaction of
        debt.

8)      SHORT-TERM AND LONG-TERM DEBT

        Short-term and long-term debt consists of the following:

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

        <S>                                                 <C>                  <C>       
        Short-term debt....................................  $      174.1         $        -
                                                            -----------------    -----------------
        Long-term debt:
        Equitable Life:
          6.95% surplus notes scheduled to mature 2005.....         399.4                399.3
          7.70% surplus notes scheduled to mature 2015.....         199.6                199.6
          Eurodollar notes, 10.5% due 1997.................           -                   76.2
          Zero coupon note, 11.25% due 1997................           -                  120.1
          Other............................................            .5                 16.3
                                                            -----------------    -----------------
              Total Equitable Life.........................         599.5                811.5
                                                            -----------------    -----------------
        Wholly Owned and Joint Venture Real Estate:
          Mortgage notes, 4.92% - 12.50% due through 2006..         968.6              1,084.4
                                                            -----------------    -----------------
        Alliance:
          Other............................................          24.7                  3.4
                                                            -----------------    -----------------
        Total long-term debt...............................       1,592.8              1,899.3
                                                            -----------------    -----------------
        Total Short-term and Long-term Debt................  $    1,766.9         $    1,899.3
                                                            =================    =================
</TABLE>

        Short-term Debt
        ---------------

        Equitable  Life has a $350.0 million bank credit  facility  available to
        fund  short-term  working capital needs and to facilitate the securities
        settlement  process.  The  credit  facility  consists  of two  types  of
        borrowing  options with varying  interest rates.  The interest rates are
        based on external  indices  dependent  on the type of  borrowing  and at
        December 31, 1996 range from 5.73% (the London  Interbank  Offering Rate
        ("LIBOR") plus 22.5 basis points) to 8.25% (the prime rate).  There were
        no borrowings  outstanding  under this bank credit  facility at December
        31, 1996.

                                      F-25
<PAGE>

        Equitable  Life has a  commercial  paper  program with an issue limit of
        $500.0 million. This program is available for general corporate purposes
        used to support  Equitable  Life's  liquidity  needs and is supported by
        Equitable Life's existing $350.0 million five-year bank credit facility.
        There were no borrowings  outstanding under this program at December 31,
        1996.

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

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

        Long-term Debt
        --------------

        Several of the long-term  debt  agreements  have  restrictive  covenants
        related  to the total  amount of debt,  net  tangible  assets  and other
        matters. The Company is in compliance with all debt covenants.

        On December 18, 1995,  Equitable Life issued, in accordance with Section
        1307 of the New York  Insurance  Law,  $400.0  million of surplus  notes
        having an interest rate of 6.95%  scheduled to mature in 2005 and $200.0
        million of surplus notes having an interest  rate of 7.70%  scheduled to
        mature  in 2015  (together,  the  "Surplus  Notes").  Proceeds  from the
        issuance  of the  Surplus  Notes  were  $596.6  million,  net of related
        issuance costs.  The unamortized  discount on the Surplus Notes was $1.0
        million at December  31,  1996.  Payments of interest on or principal of
        the Surplus Notes are subject to prior approval by the Superintendent.

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

        At December 31, 1996,  aggregate  maturities of the long-term debt based
        on required  principal  payments at maturity for 1997 and the succeeding
        four years are $494.9  million,  $316.7  million,  $19.7  million,  $5.4
        million, $0 million, respectively, and $946.7 million thereafter.

 9)     FEDERAL INCOME TAXES

        A  summary  of  the  Federal   income  tax  expense   (benefit)  in  the
        consolidated statements of earnings is shown below:

<TABLE>
<CAPTION>
                                                       1996               1995                1994
                                                 -----------------   ----------------   -----------------
                                                                      (IN MILLIONS)
        <S>                                      <C>                 <C>                <C>         
        Federal income tax expense (benefit):
          Current...............................  $        97.9       $      (11.7)      $        4.0
          Deferred..............................          (88.2)             132.2               96.2
                                                 -----------------   ----------------   -----------------
        Total...................................  $         9.7       $      120.5       $      100.2
                                                 =================   ================   =================
</TABLE>

                                      F-26
<PAGE>

        The Federal income taxes  attributable  to  consolidated  operations are
        different from the amounts determined by multiplying the earnings before
        Federal  income  taxes and  minority  interest by the  expected  Federal
        income  tax  rate of 35%.  The  sources  of the  difference  and the tax
        effects of each are as follows:

<TABLE>
<CAPTION>
                                                       1996               1995                1994
                                                 -----------------   ----------------   -----------------
                                                                      (IN MILLIONS)
        <S>                                      <C>                 <C>                <C>         
        Expected Federal income tax expense.....  $        73.0       $      173.7       $      154.5
        Non-taxable minority interest...........          (28.6)             (22.0)             (17.6)
        Differential earnings amount............            -                  -                (16.8)
        Adjustment of tax audit reserves........            6.9                4.1               (4.6)
        Equity in unconsolidated subsidiaries...          (32.3)             (19.4)             (12.5)
        Other...................................           (9.3)             (15.9)              (2.8)
                                                 -----------------   ----------------   -----------------
        Federal Income Tax Expense..............  $         9.7       $      120.5       $      100.2
                                                 =================   ================   =================
</TABLE>

        Prior  to the  date  of  demutualization,  Equitable  Life  reduced  its
        deduction  for  policyholder  dividends  by  the  differential  earnings
        amount.  This amount was  computed,  for each tax year,  by  multiplying
        Equitable Life's average equity base, as determined for tax purposes, by
        an  estimate  of the excess of an imputed  earnings  rate for stock life
        insurance  companies over the average  mutual life insurance  companies'
        earnings rate. The  differential  earnings  amount for each tax year was
        subsequently recomputed when actual earnings rates were published by the
        Internal Revenue Service.  As a stock life insurance company,  Equitable
        Life no longer is required to reduce its policyholder dividend deduction
        by the differential  earnings amount, but differential  earnings amounts
        for pre-demutualization years were still being recomputed in 1994.

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

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

        The deferred Federal income taxes impacting  operations  reflect the net
        tax effects of temporary  differences  between the  carrying  amounts of
        assets and liabilities for financial  reporting purposes and the amounts
        used for income tax purposes. The sources of these temporary differences
        and the tax effects of each are as follows:

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

                                      F-27
<PAGE>

        The Internal  Revenue Service is in the process of examining the Holding
        Company's  consolidated  Federal  income tax  returns for the years 1989
        through  1991.  Management  believes  these audits will have no material
        adverse effect on the Company's results of operations.

10)     REINSURANCE AGREEMENTS

        The Insurance Group assumes and cedes  reinsurance  with other insurance
        companies.  The Insurance Group evaluates the financial condition of its
        reinsurers to minimize its exposure to significant losses from reinsurer
        insolvencies.  The  effect  of  reinsurance  (excluding  group  life and
        health) is summarized as follows:

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Direct premiums....................................  $       461.4       $      474.2       $      476.7
        Reinsurance assumed................................          177.5              171.3              180.5
        Reinsurance ceded..................................          (41.3)             (38.7)             (31.6)
                                                            -----------------   ----------------   -----------------
        Premiums...........................................  $       597.6       $      606.8       $      625.6
                                                            =================   ================   =================
        Universal Life and Investment-type Product
          Policy Fee Income Ceded..........................  $        48.2       $       44.0       $       27.5
                                                            =================   ================   =================
        Policyholders' Benefits Ceded......................  $        54.1       $       48.9       $       20.7
                                                            =================   ================   =================
        Interest Credited to Policyholders' Account
          Balances Ceded...................................  $        32.3       $       28.5       $       25.4
                                                            =================   ================   =================
</TABLE>

        Effective  January 1, 1994, all in force business above $5.0 million was
        reinsured.   During  1996,  the  Company's   retention  limit  on  joint
        survivorship  policies was  increased to $15.0  million.  The  Insurance
        Group also reinsures the entire risk on certain substandard underwriting
        risks as well as in certain other cases.

        The Insurance  Group cedes 100% of its group life and health business to
        a third party  insurance  company.  Premiums ceded totaled $2.4 million,
        $260.6 million and $241.0 million for 1996, 1995 and 1994, respectively.
        Ceded  death and  disability  benefits  totaled  $21.2  million,  $188.1
        million  and  $235.5  million  for 1996,  1995 and  1994,  respectively.
        Insurance liabilities ceded totaled $652.4 million and $724.2 million at
        December 31, 1996 and 1995, respectively.

11)     EMPLOYEE BENEFIT PLANS

        The Company sponsors  qualified and non-qualified  defined benefit plans
        covering   substantially  all  employees  (including  certain  qualified
        part-time employees), managers and certain agents. The pension plans are
        non-contributory.  Equitable  Life's and EREIM's benefits are based on a
        cash balance formula or years of service and final average earnings,  if
        greater,  under certain  grandfathering  rules in the plans.  Alliance's
        benefits  are based on years of  credited  service,  average  final base
        salary and primary  social  security  benefits.  The  Company's  funding
        policy is to make the  minimum  contribution  required  by the  Employee
        Retirement Income Security Act of 1974.

        Components  of net periodic  pension cost (credit) for the qualified and
        non-qualified plans are as follows:

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

                                      F-28
<PAGE>

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

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

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

        The  Company  recorded,  as a  reduction  of  shareholder's  equity,  an
        additional minimum pension liability of $12.9 million and $35.1 million,
        net  of  Federal   income   taxes,   at  December  31,  1996  and  1995,
        respectively,   representing  the  excess  of  the  accumulated  benefit
        obligation  over  the fair  value of plan  assets  and  accrued  pension
        liability.

        The  pension  plan's  assets  include   corporate  and  government  debt
        securities,  equity  securities,  equity real estate and shares of Group
        Trusts managed by Alliance.

        Prior to 1987, the qualified plan funded participants'  benefits through
        the purchase of non-participating annuity contracts from Equitable Life.
        Benefit payments under these contracts were approximately $34.7 million,
        $36.4 million and $38.1 million for 1996, 1995 and 1994, respectively.

        The  Company  provides  certain  medical  and  life  insurance  benefits
        (collectively,  "postretirement  benefits")  for  qualifying  employees,
        managers and agents  retiring from the Company on or after attaining age
        55 who have at least 10 years of service.  The life  insurance  benefits
        are related to age and salary at retirement. The costs of postretirement
        benefits are  recognized in accordance  with the  provisions of SFAS No.
        106. The Company  continues to fund  postretirement  benefits costs on a
        pay-as-you-go  basis and,  for 1996,  1995 and 1994,  the  Company  made
        estimated  postretirement  benefits  payments  of $18.9  million,  $31.1
        million and $29.8 million, respectively.

                                      F-29
<PAGE>

        The  following  table  sets  forth the  postretirement  benefits  plan's
        status,  reconciled to amounts recognized in the Company's  consolidated
        financial statements:

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

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

        At January 1, 1994,  medical benefits available to retirees under age 65
        are the same as those offered to active  employees and medical  benefits
        will be limited to 200% of 1993 costs for all participants.

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

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

12)     DERIVATIVES AND FAIR VALUE OF FINANCIAL INSTRUMENTS

        Derivatives
        -----------

        The Insurance Group primarily uses derivatives for asset/liability  risk
        management and for hedging individual securities. Derivatives mainly are
        utilized to reduce the  Insurance  Group's  exposure  to  interest  rate
        fluctuations.  Accounting for interest rate swap  transactions  is on an
        accrual   basis.   Gains  and  losses  related  to  interest  rate  swap
        transactions are amortized as yield  adjustments over the remaining life
        of the underlying  hedged  security.  Income and expense  resulting from
        interest rate swap  activities are reflected in net  investment  income.
        The  notional  amount of  matched  interest  rate swaps  outstanding  at
        December 31, 1996 was $649.9  million.  The average  unexpired  terms at
        December 31, 1996 range from 2.2 to 2.7 years. At December 31, 1996, the
        cost of  terminating  outstanding  matched  swaps in a loss position was
        $8.3 million and the unrealized  gain on outstanding  matched swaps in a
        gain  position  was $11.4  million.  The  Company  has no  intention  of
        terminating  these  contracts  prior to maturity.  During 1996, 1995 and
        1994, net gains (losses) of $.2 million, $1.4 million and $(.2) million,
        respectively, were recorded in connection with

                                      F-30
<PAGE>

        interest rate swap activity.  Equitable Life has implemented an interest
        rate cap program designed to hedge crediting rates on interest-sensitive
        individual  annuities  contracts.  The outstanding  notional  amounts at
        December 31, 1996 of contracts  purchased and sold were $5,050.0 million
        and $500.0 million, respectively. The net premium paid by Equitable Life
        on these contracts was $22.5 million and is being amortized ratably over
        the  contract  periods  ranging  from 3 to 5 years.  Income and  expense
        resulting  from this program are  reflected as an adjustment to interest
        credited to policyholders' account balances.

        Substantially  all of DLJ's  business  related to  derivatives is by its
        nature  trading  activities  which  are  primarily  for the  purpose  of
        customer  accommodations.  DLJ's derivative activities consist primarily
        of  option  writing  and  trading  in  forward  and  futures  contracts.
        Derivative  financial  instruments  have both  on-and-off  balance sheet
        implications depending on the nature of the contracts. DLJ's involvement
        in swap contracts is not significant.

        Fair Value of Financial Instruments
        -----------------------------------

        The Company  defines  fair value as the quoted  market  prices for those
        instruments  that are  actively  traded in financial  markets.  In cases
        where quoted market prices are not available,  fair values are estimated
        using  present  value  or other  valuation  techniques.  The fair  value
        estimates  are made at a  specific  point in  time,  based on  available
        market  information  and  judgments  about  the  financial   instrument,
        including estimates of timing,  amount of expected future cash flows and
        the credit standing of counterparties. Such estimates do not reflect any
        premium or discount that could result from offering for sale at one time
        the Company's entire holdings of a particular financial instrument,  nor
        do they consider the tax impact of the  realization of unrealized  gains
        or  losses.   In  many  cases,   the  fair  value  estimates  cannot  be
        substantiated  by  comparison  to  independent   markets,  nor  can  the
        disclosed value be realized in immediate settlement of the instrument.

        Certain  financial  instruments  are  excluded,  particularly  insurance
        liabilities  other than financial  guarantees and investment  contracts.
        Fair market  value of  off-balance-sheet  financial  instruments  of the
        Insurance Group was not material at December 31, 1996 and 1995.

        Fair  value  for  mortgage   loans  on  real  estate  are  estimated  by
        discounting  future contractual cash flows using interest rates at which
        loans with similar  characteristics  and credit  quality  would be made.
        Fair values for foreclosed mortgage loans and problem mortgage loans are
        limited to the  estimated  fair value of the  underlying  collateral  if
        lower.

        The estimated  fair values for the Company's  liabilities  under GIC and
        association  plan contracts are estimated using  contractual  cash flows
        discounted based on the T. Rowe Price GIC Index Rate for the appropriate
        duration.  For  durations  in excess of the  published  index rate,  the
        appropriate  Treasury  rate is used plus a spread  equal to the  longest
        duration GIC rate spread published.

        The estimated  fair values for those group annuity  contracts  which are
        classified  as  universal  life  type  contracts  are  measured  at  the
        estimated fair value of the underlying assets. The estimated fair values
        for single  premium  deferred  annuities  ("SPDA") are  estimated  using
        projected cash flows discounted at current offering rates. The estimated
        fair values for supplementary contracts not involving life contingencies
        ("SCNILC") and annuities certain are derived using discounted cash flows
        based upon the estimated current offering rate.

        Fair value for  long-term  debt is  determined  using  published  market
        values, where available,  or contractual cash flows discounted at market
        interest rates. The estimated fair values for non-recourse mortgage debt
        are  determined by  discounting  contractual  cash flows at a rate which
        takes  into  account  the level of  current  market  interest  rates and
        collateral  risk. The estimated  fair values for recourse  mortgage debt
        are  determined by  discounting  contractual  cash flows at a rate based
        upon  current  interest  rates of other  companies  with credit  ratings
        similar  to  the  Company.   The  Company's  fair  value  of  short-term
        borrowings approximates their carrying value.

                                      F-31
<PAGE>

        The following  table  discloses  carrying value and estimated fair value
        for financial instruments not otherwise disclosed in Notes 3, 6 and 7:

<TABLE>
<CAPTION>
                                                                          DECEMBER 31,
                                                --------------------------------------------------------------------
                                                              1996                               1995
                                                ---------------------------------  ---------------------------------
                                                   CARRYING         ESTIMATED         Carrying         Estimated
                                                    VALUE          FAIR VALUE          Value           Fair Value
                                                ---------------  ----------------  ---------------   ---------------
                                                                        (IN MILLIONS)
        <S>                                      <C>              <C>               <C>               <C>         
        Consolidated Financial Instruments:
        -----------------------------------
        Mortgage loans on real estate..........  $    3,133.0     $     3,394.6     $     3,638.3     $    3,973.6
        Other joint ventures...................         467.0             467.0             492.7            492.7
        Policy loans...........................       2,196.1           2,221.6           1,976.4          2,057.5
        Policyholders' account balances:
          Association plans....................          78.1              77.3             101.0            100.0
          Group annuity contracts..............       2,141.0           1,954.0           2,335.0          2,395.0
          SPDA.................................       1,062.7           1,065.7           1,265.8          1,272.0
          Annuities certain and SCNILC.........         654.9             736.2             646.4            716.7
        Long-term debt.........................       1,592.8           1,557.7           1,899.3          1,962.9

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

        GIC Segment Financial Instruments:
        ----------------------------------
        Mortgage loans on real estate..........       1,111.1           1,220.3           1,485.8          1,666.1
        Fixed maturities.......................          42.5              42.5             107.4            107.4
        Other equity investments...............         300.5             300.5             455.9            455.9
        Guaranteed interest contracts..........         290.7             300.5             329.0            352.0
        Long-term debt.........................         102.1             102.2             135.1            136.0
</TABLE>

13)     COMMITMENTS AND CONTINGENT LIABILITIES

        The Company  has  provided,  from time to time,  certain  guarantees  or
        commitments  to  affiliates,  investors and others.  These  arrangements
        include commitments by the Company,  under certain  conditions:  to make
        capital  contributions of up to $244.9 million to affiliated real estate
        joint  ventures;   to  provide  equity   financing  to  certain  limited
        partnerships of $205.8 million at December 31, 1996, under existing loan
        or loan commitment agreements; and to provide short-term financing loans
        which at December 31, 1996 totaled $14.6  million.  Management  believes
        the  Company  will not  incur any  material  losses as a result of these
        commitments.

        Equitable  Life  is the  obligor  under  certain  structured  settlement
        agreements  which  it  had  entered  into  with  unaffiliated  insurance
        companies  and  beneficiaries.  To satisfy its  obligations  under these
        agreements,  Equitable  Life owns  single  premium  annuities  issued by
        previously wholly owned life insurance subsidiaries.  Equitable Life has
        directed  payment  under  these  annuities  to be made  directly  to the
        beneficiaries under the structured settlement  agreements.  A contingent
        liability exists with respect to these agreements  should the previously
        wholly  owned   subsidiaries  be  unable  to  meet  their   obligations.
        Management  believes the satisfaction of those  obligations by Equitable
        Life is remote.

        At December 31, 1996,  the Insurance  Group had $51.6 million of letters
        of credit outstanding.

                                      F-32
<PAGE>

14)     LITIGATION

        A number of lawsuits has been filed against life and health  insurers in
        the  jurisdictions  in  which  Equitable  Life and its  subsidiaries  do
        business involving insurers' sales practices,  alleged agent misconduct,
        failure to properly  supervise  agents,  and other matters.  Some of the
        lawsuits have  resulted in the award of  substantial  judgments  against
        other insurers,  including  material amounts of punitive damages,  or in
        substantial  settlements.   In  some  states,  juries  have  substantial
        discretion in awarding punitive damages.  Equitable Life, EVLICO and The
        Equitable  of  Colorado,  Inc.  ("EOC"),  like  other  life  and  health
        insurers, from time to time are involved in such litigation. To date, no
        such  lawsuit has  resulted in an award or  settlement  of any  material
        amount against the Company.  Among litigations pending against Equitable
        Life,  EVLICO and EOC of the type referred to in this  paragraph are the
        litigations described in the following eight paragraphs.

        An action entitled Golomb et al. v. The Equitable Life Assurance Society
        of the United  States was filed on January  20,  1995 in New York County
        Supreme Court. The action purports to be brought on behalf of a class of
        persons  insured after 1983 under Lifetime  Guaranteed  Renewable  Major
        Medical  Insurance  Policies issued by Equitable Life (the  "policies").
        The complaint  alleges that premium  increases for these  policies after
        1983,  all of which were filed with and  approved  by the New York State
        Insurance  Department  and certain  other state  insurance  departments,
        breached the terms of the policies,  and that statements in the policies
        and  elsewhere  concerning  premium  increases  constituted   fraudulent
        concealment,  misrepresentations  in violation of New York Insurance Law
        Section 4226 and deceptive practices under New York General Business Law
        Section 349. The  complaint  seeks a  declaratory  judgment,  injunctive
        relief  restricting  the  methods  by  which  Equitable  Life  increases
        premiums  on the  policies  in the  future,  a refund of  premiums,  and
        punitive  damages.  Plaintiffs  also have  indicated that they will seek
        damages in an  unspecified  amount.  Equitable Life moved to dismiss the
        complaint  in its entirety on the grounds that it fails to state a claim
        and that  uncontroverted  documentary  evidence  establishes  a complete
        defense to the claims.  On May 29,  1996,  the New York  County  Supreme
        Court  entered a  judgment  dismissing  the  complaint  with  prejudice.
        Plaintiffs have filed a notice of appeal of that judgment.

        In January 1996,  separate  actions were filed in Pennsylvania and Texas
        state courts  (entitled,  respectively,  Malvin et al. v. The  Equitable
        Life  Assurance  Society of the  United  States and Bowler et al. v. The
        Equitable Life Assurance  Society of the United  States),  making claims
        similar  to those in the New York  action  described  above.  The  Texas
        action  also  claims  that  Equitable  Life   misrepresented   to  Texas
        policyholders that the Texas Insurance Department had approved Equitable
        Life's rate increases.  These actions are asserted on behalf of proposed
        classes of Pennsylvania issued or renewed policyholders and Texas issued
        or renewed  policyholders,  insured under the policies. The Pennsylvania
        and Texas actions seek  compensatory and punitive damages and injunctive
        relief  restricting  the  methods  by  which  Equitable  Life  increases
        premiums  in the future  based on the common law and  statutes  of those
        states.  On February 9, 1996,  Equitable  Life removed the  Pennsylvania
        action,  Malvin,  to the  United  States  District  Court for the Middle
        District of  Pennsylvania.  Following  the decision  granting  Equitable
        Life's motion to dismiss the New York action (Golomb), on the consent of
        the  parties  the  District  Court  ordered  an  indefinite  stay of all
        proceedings in the Pennsylvania action,  pending either party's right to
        reinstate the proceeding,  and ordered that for administrative  purposes
        the  case be  deemed  administratively  closed.  On  February  2,  1996,
        Equitable  Life removed the Texas action,  Bowler,  to the United States
        District Court for the Northern  District of Texas. On May 20, 1996, the
        plaintiffs in Bowler  amended their  complaint by adding  allegations of
        misrepresentation   regarding   premium  increases  on  other  types  of
        guaranteed   renewable  major  medical  insurance   policies  issued  by
        Equitable Life up to and including 1983. On July 1, 1996, Equitable Life
        filed a  motion  for  summary  judgment  dismissing  the  first  amended
        complaint in its entirety. In August, 1996, the court granted plaintiffs
        leave to file a supplemental  complaint on behalf of a proposed class of
        Texas policyholders claiming unfair  discrimination,  breach of contract
        and other claims  arising out of alleged  differences  between  premiums
        charged  to  Texas  policyholders  and  premiums  charged  to  similarly
        situated policyholders in New York and certain other states.  Plaintiffs
        seek refunds of alleged  overcharges,  exemplary or  additional  damages
        citing

                                      F-33
<PAGE>

        Texas statutory  provisions  which among other things,  permit two times
        the  amount of  actual  damage  plus  additional  penalties  if the acts
        complained  of are  found  to be  knowingly  committed,  and  injunctive
        relief.  Equitable  Life has also  filed a motion for  summary  judgment
        dismissing the supplemental  complaint in its entirety.  Plaintiffs also
        obtained  permission  to add another  plaintiff to the first amended and
        supplemental  complaints.  Plaintiffs  have  opposed  both  motions  for
        summary  judgment and  requested  that certain  issues be found in their
        favor. Equitable Life is in the process of replying.

        On May 22, 1996, a separate  action  entitled  Bachman v. The  Equitable
        Life Assurance Society of the United States,  was filed in Florida state
        court making claims similar to those in the previously  reported  Golomb
        action.  The Florida action is asserted on behalf of a proposed class of
        Florida  issued  or  renewed  policyholders  insured  after  1983  under
        Lifetime Guaranteed Renewable Major Medical Insurance Policies issued by
        Equitable  Life.  The Florida  action  seeks  compensatory  and punitive
        damages and injunctive relief restricting the methods by which Equitable
        Life  increases  premiums  in the  future  based on  various  common law
        claims.  On June 20, 1996,  Equitable Life removed the Florida action to
        Federal court.  Equitable  Life has answered the complaint,  denying the
        material  allegations and asserting  certain  affirmative  defenses.  On
        December 6, 1996, Equitable Life filed a motion for summary judgment and
        plaintiff is expected to file its response to that motion shortly.

        On November 6, 1996, a proposed class action entitled  Fletcher,  et al.
        v. The Equitable Life Assurance Society of the United States,  was filed
        in California Superior Court for Fresno County, making substantially the
        same allegations  concerning premium rates and premium rate increases on
        guaranteed  renewable  policies made in the Bowler action. The complaint
        alleges,  among other things,  that differentials  between rates charged
        California policyholders and policyholders in New York and certain other
        states,  and the methods  used by Equitable  Life to  calculate  premium
        increases,  breached  the terms of its  policies,  that  Equitable  Life
        misrepresented  and concealed the facts pertaining to such differentials
        and methods in violation of California law, and that Equitable Life also
        misrepresented  that its rate  increases were approved by the California
        Insurance  Department.   Plaintiffs  seek  compensatory  damages  in  an
        unspecified amount,  rescission,  injunctive relief and attorneys' fees.
        Equitable Life removed the action to Federal court;  plaintiff has moved
        to  remand  the  case  to  state  court.  Although  the  outcome  of any
        litigation cannot be predicted with certainty, particularly in the early
        stages of an action, the Company's management believes that the ultimate
        resolution  of  the  Golomb,   Malvin,   Bowler,  Bachman  and  Fletcher
        litigations  should not have a material  adverse effect on the financial
        position of the Company. Due to the early stage of such litigations, the
        Company's management cannot make an estimate of loss, if any, or predict
        whether or not such  litigations  will have a material adverse effect on
        the Company's results of operations in any particular period.

        An action was instituted on April 6, 1995 against Equitable Life and its
        wholly owned subsidiary,  EOC, in New York state court,  entitled Sidney
        C. Cole et al. v. The  Equitable  Life  Assurance  Society of the United
        States  and The  Equitable  of  Colorado,  Inc.,  No.  95/108611  (N. Y.
        County).  The action is brought by the  holders of a joint  survivorship
        whole life policy issued by EOC. The action  purports to be on behalf of
        a class  consisting  of all persons who from  January 1, 1984  purchased
        life insurance  policies sold by Equitable Life and EOC based upon their
        allegedly  uniform sales  presentations  and policy  illustrations.  The
        complaint puts in issue various  alleged sales practices that plaintiffs
        assert,  among other things,  misrepresented  the stated number of years
        that the annual premium would need to be paid.  Plaintiffs  seek damages
        in an unspecified  amount,  imposition of a constructive trust, and seek
        to enjoin  Equitable Life and EOC from engaging in the challenged  sales
        practices.  On June 28,  1996,  the court  issued a  decision  and order
        dismissing  with  prejudice  plaintiff's  causes  of action  for  fraud,
        constructive  fraud,  breach of fiduciary duty,  negligence,  and unjust
        enrichment, and dismissing without prejudice plaintiff's cause of action
        under the New York State consumer protection statute. The only remaining
        causes   of  action   are  for   breach  of   contract   and   negligent
        misrepresentation.  Plaintiffs made a motion for reargument with respect
        to this order,  which was submitted to the court in October  1996.  This
        motion was denied by the court on December 16, 1996.

                                      F-34
<PAGE>

        On May 21,  1996,  an  action  entitled  Elton  F.  Duncan,  III v.  The
        Equitable  Life Assurance  Society of the United  States,  was commenced
        against  Equitable  Life in the Civil  District  Court for the Parish of
        Orleans, State of Louisiana.  The action is brought by an individual who
        purchased  a whole life  policy.  Plaintiff  alleges  misrepresentations
        concerning  the  extent to which  the  policy  was a proper  replacement
        policy and the number of years that the annual  premium would need to be
        paid.  Plaintiff purports to represent a class consisting of all persons
        who  purchased  whole life or universal  life  insurance  policies  from
        Equitable  Life from  January 1, 1982 to the  present.  Plaintiff  seeks
        damages,  including punitive damages,  in an unspecified amount. On July
        26, 1996, an action entitled Michael Bradley v. Equitable  Variable Life
        Insurance Company,  was commenced in New York state court. The action is
        brought by the  holder of a variable  life  insurance  policy  issued by
        EVLICO.  The plaintiff  purports to represent a class  consisting of all
        persons or entities who  purchased one or more life  insurance  policies
        issued by EVLICO  from  January 1,  1980.  The  complaint  puts at issue
        various   alleged  sales   practices   and  alleges   misrepresentations
        concerning  the  extent to which  the  policy  was a proper  replacement
        policy and the number of years that the annual  premium would need to be
        paid.  Plaintiff  seeks  damages,  including  punitive  damages,  in  an
        unspecified  amount and also seeks injunctive relief  prohibiting EVLICO
        from canceling  policies for failure to make premium payments beyond the
        alleged  stated number of years that the annual premium would need to be
        paid. On September 21, 1996 Equitable Life, EVLICO and EOC made a motion
        to have this  proceeding  moved from Kings County  Supreme  Court to New
        York County for joint trial or consolidation  with the Cole action.  The
        motion was denied by the court on January 9, 1997.  On January 10, 1997,
        plaintiffs  moved for  certification of a nationwide class consisting of
        all  persons  or  entities  who  were  sold one or more  life  insurance
        products on a "vanishing premium" basis and/or were allegedly induced to
        purchase  additional   policies  from  EVLICO,   using  the  cash  value
        accumulated  in  existing  policies,  from  January 1, 1980  through and
        including  December 31, 1996.  Plaintiffs  further moved to have Michael
        Bradley  designated  as the class  representative.  Discovery  regarding
        class certification is underway.

        On  December  12,  1996,  an action  entitled  Robert  E.  Dillon v. The
        Equitable Life Assurance  Society of the United States and The Equitable
        of Colorado,  was commenced in the United States  District Court for the
        Southern District of Florida. The action is brought by an individual who
        purchased  a joint whole life policy  from EOC.  The  complaint  puts at
        issue  various  alleged sales  practices and alleges  misrepresentations
        concerning the alleged  impropriety of  replacement  policies  issued by
        Equitable  Life and EOC and  alleged  misrepresentations  regarding  the
        number  of  years  premiums  would  have to be  paid on the  defendants'
        policies.  Plaintiff  brings  claims  for  breach  of  contract,  fraud,
        negligent  misrepresentation,  money had and received, unjust enrichment
        and imposition of a constructive trust.  Plaintiff purports to represent
        two classes of persons.  The first is a "contract class,"  consisting of
        all persons who purchased  whole or universal  life  insurance  policies
        from  Equitable  Life and EOC and from whom  Equitable Life and EOC have
        sought additional payments beyond the number of years allegedly promised
        by Equitable Life and EOC. The second is a "fraud class,"  consisting of
        all persons with an interest in policies  issued by  Equitable  Life and
        EOC at any time since  October 1, 1986.  Plaintiff  seeks  damages in an
        unspecified amount, and also seeks injunctive relief attaching Equitable
        Life's and EOC's profits from their alleged sales  practices.  Equitable
        Life's  and EOC's time to answer or move with  respect to the  complaint
        has been  extended  until  February  24,  1997.  Although the outcome of
        litigation cannot be predicted with certainty, particularly in the early
        stages of an action, the Company's management believes that the ultimate
        resolution of the Cole,  Duncan,  Bradley and Dillon  litigations should
        not have a material  adverse  effect on the  financial  position  of the
        Company.  Due to the early  stages of such  litigations,  the  Company's
        management  cannot make an estimate of loss, if any, or predict  whether
        or not any such  litigation  will have a material  adverse effect on the
        Company's results of operations in any particular period.

        On January 3, 1996, an amended complaint was filed in an action entitled
        Frank Franze Jr. and George  Busher,  individually  and on behalf of all
        others similarly situated v. The Equitable Life Assurance Society of the
        United  States,  and Equitable  Variable  Life  Insurance  Company,  No.
        94-2036 in the United States District Court for the Southern District of
        Florida.  The  action  was  brought  by two  individuals  who  purchased
        variable life insurance policies.  The plaintiffs purport to represent a
        nationwide class  consisting of all persons who purchased  variable life
        insurance  policies from Equitable  Life and EVLICO since  September 30,
        1991.  The basic  allegation of the amended  complaint is that Equitable
        Life's and EVLICO's agents were trained not to

                                      F-35
<PAGE>

        disclose  fully  that  the  product  being  sold  was  life   insurance.
        Plaintiffs  allege  violations of the Federal  securities  laws and seek
        rescission of the contracts or compensatory  damages and attorneys' fees
        and expenses.  The court denied  Equitable  Life and EVLICO's  motion to
        dismiss the amended complaint on September 24, 1996.  Equitable Life and
        EVLICO  have  answered  the  amended  complaint,  denying  the  material
        allegations and asserting certain affirmative defenses.  Currently,  the
        parties are conducting  discovery in connection with plaintiffs' attempt
        to certify a class.  On January 9, 1997,  an action  entitled  Rosemarie
        Chaviano, individually and on behalf of all others similarly situated v.
        The Equitable Life Assurance Society of the United States, and Equitable
        Variable Life Insurance Company,  was filed in Massachusetts state court
        making  claims  similar  to  those in the  Franze  action  and  alleging
        violations of the Massachusetts  securities laws. The plaintiff purports
        to represent all persons in  Massachusetts  who purchased  variable life
        insurance  contracts from Equitable Life and EVLICO from January 9, 1993
        to  the  present.  The  Massachusetts  action  seeks  rescission  of the
        contracts  or  compensatory  damages,   attorneys'  fees,  expenses  and
        injunctive  relief.  Although  the outcome of any  litigation  cannot be
        predicted with certainty, particularly in the early stages of an action,
        the Company's  management  believes that the ultimate  resolution of the
        litigations  discussed  in this  paragraph  should  not have a  material
        adverse  effect on the  financial  position of the  Company.  Due to the
        early stages of such litigation, the Company's management cannot make an
        estimate of loss, if any, or predict  whether or not any such litigation
        will  have a  material  adverse  effect  on  the  Company's  results  of
        operations in any particular period.

        Equitable Life recently responded to a subpoena from the U.S. Department
        of Labor  ("DOL")  requesting  copies of any  third-party  appraisals in
        Equitable Life's possession  relating to the ten largest  properties (by
        value)  in  the  Prime  Property  Fund  ("PPF").  PPF  is  an  open-end,
        commingled  real estate  separate  account of Equitable Life for pension
        clients.  Equitable  Life  serves as  investment  manager in PPF and has
        retained  EREIM as advisor.  In early 1995, the DOL commenced a national
        investigation  of commingled  real estate funds with pension  investors,
        including PPF. The investigation  now appears to be focused  principally
        on appraisal and valuation procedures in respect of fund properties. The
        most recent request from the DOL seems to reflect,  at least in part, an
        interest in the relationship between the valuations for those properties
        reflected in appraisals  prepared for local property tax proceedings and
        the valuations  used by PPF for other  purposes.  At no time has the DOL
        made any  specific  allegation  that  Equitable  Life or EREIM has acted
        improperly and Equitable Life and EREIM believe that any such allegation
        would be without  foundation.  While the  outcome of this  investigation
        cannot be predicted with  certainty,  in the opinion of management,  the
        ultimate  resolution of this matter  should not have a material  adverse
        effect on the Company's  consolidated  financial  position or results of
        operations in any particular period.

        Equitable  Casualty Insurance Company  ("Casualty"),  an indirect wholly
        owned   subsidiary  of  Equitable  Life,  is  party  to  an  arbitration
        proceeding  that commenced in August 1995.  The proceeding  relates to a
        dispute among Casualty,  Houston  General  Insurance  Company  ("Houston
        General")  and  GEICO  General   Insurance   Company  ("GEICO  General")
        regarding the interpretation of a reinsurance agreement. The arbitration
        panel  issued a final  award in favor of Casualty  and GEICO  General on
        June 17, 1996.  Casualty and GEICO  General  moved in the pending  Texas
        state  court  action,  with  Houston  General's  consent,  for an  order
        confirming the arbitration  award and entering  judgment  dismissing the
        action.  The motion was granted on January 29,  1997.  The parties  have
        also  stipulated to the dismissal  without  prejudice of a related Texas
        Federal court action  brought by Houston  General  against GEICO General
        and Equitable Life. In connection  with  confirmation of the arbitration
        award,  Houston  General  paid to  Casualty  approximately  $839,600  in
        settlement of certain  reimbursement  claims by Casualty against Houston
        General.

        On July 25, 1995, a Consolidated and Supplemental Class Action Complaint
        ("Complaint")  was filed against the Alliance North American  Government
        Income Trust,  Inc. (the "Fund"),  Alliance and certain other defendants
        affiliated  with  Alliance,  including  the  Holding  Company,  alleging
        violations  of Federal  securities  laws,  fraud and breach of fiduciary
        duty in connection with the Fund's  investments in Mexican and Argentine
        securities.  The  Complaint,  which seeks  certification  of a plaintiff
        class of persons  who  purchased  or owned Class A, B or C shares of the
        Fund from March 27, 1992 through December 23, 1994, seeks an unspecified
        amount of damages,  costs,  attorneys'  fees and punitive  damages.  The
        principal  allegations of the Complaint are that the Fund purchased debt
        securities  issued by the Mexican and Argentine  governments  in amounts
        that

                                      F-36
<PAGE>

        were not permitted by the Fund's  investment  objective,  and that there
        was no  shareholder  vote to change the  investment  objective to permit
        purchases  in such  amounts.  The  Complaint  further  alleges  that the
        decline in the value of the Mexican and Argentine securities held by the
        Fund  caused the Fund's net asset value to decline to the  detriment  of
        the Fund's  shareholders.  On  September  26,  1996,  the United  States
        District  Court  for the  Southern  District  of New  York  granted  the
        defendants'  motion to dismiss all counts of the  complaint.  On October
        11, 1996,  plaintiffs filed a motion for  reconsideration of the court's
        decision  granting  defendants'  motion to  dismiss  the  Complaint.  On
        November   25,   1996,   the  court   denied   plaintiffs'   motion  for
        reconsideration.  On October  29,  1996,  plaintiffs  filed a motion for
        leave to file an amended  complaint.  The principal  allegations  of the
        proposed amended  complaint are that the Fund did not properly  disclose
        that it planned to invest in mortgage-backed  derivative  securities and
        that two  advertisements  used by the Fund  misrepresented  the risks of
        investing in the Fund.  Plaintiffs  also  reiterated  allegations in the
        Complaint  that the Fund failed to hedge  against the risks of investing
        in  foreign  securities  despite  representations  that it  would do so.
        Alliance  believes  that the  allegations  in the  Complaint are without
        merit and intends to vigorously  defend against these claims.  While the
        ultimate  outcome  of this  matter  cannot be  determined  at this time,
        management  of  Alliance  does not  expect  that it will have a material
        adverse  effect  on  Alliance's   results  of  operations  or  financial
        condition.

        On January 26, 1996, a purported purchaser of certain notes and warrants
        to  purchase  shares  of  common  stock of  Rickel  Home  Centers,  Inc.
        ("Rickel") filed a class action complaint  against  Donaldson,  Lufkin &
        Jenrette Securities  Corporation  ("DLJSC") and certain other defendants
        for unspecified  compensatory  and punitive damages in the United States
        District  Court for the  Southern  District  of New  York.  The suit was
        brought on behalf of the  purchasers  of  126,457  units  consisting  of
        $126,457,000 aggregate principal amount of 13 1/2% senior notes due 2001
        and 126,457 warrants to purchase shares of common stock of Rickel issued
        by Rickel in October 1994. The complaint  alleges  violations of Federal
        securities  laws and common law fraud against DLJSC,  as the underwriter
        of the units and as an owner of 7.3% of the common stock of Rickel,  Eos
        Partners, L.P., and General Electric Capital Corporation, each as owners
        of 44.2% of the  common  stock of  Rickel,  and  members of the Board of
        Directors of Rickel,  including a DLJSC Managing Director. The complaint
        seeks to hold  DLJSC  liable for  alleged  misstatements  and  omissions
        contained  in  the  prospectus  and  registration   statement  filed  in
        connection with the offering of the units,  alleging that the defendants
        knew of financial  losses and a decline in value of Rickel in the months
        prior  to the  offering  and  did not  disclose  such  information.  The
        complaint  also  alleges  that  Rickel  failed  to pay  its  semi-annual
        interest  payment due on the units on December  15, 1995 and that Rickel
        filed a voluntary petition for reorganization  pursuant to Chapter 11 of
        the United States  Bankruptcy Code on January 10, 1996. DLJSC intends to
        defend itself vigorously against all of the allegations contained in the
        complaint.  Although there can be no assurance, DLJ does not believe the
        outcome of this  litigation  will have a material  adverse effect on its
        financial condition. Due to the early stage of this litigation, based on
        the information  currently available to it, DLJ's management cannot make
        an estimate of loss, if any, or predict  whether or not such  litigation
        will have a material  adverse  effect on DLJ's  results of operations in
        any particular period.

        In October  1995,  DLJSC was named as a defendant  in a purported  class
        action  filed in a Texas  State Court on behalf of the holders of $550.0
        million principal amount of subordinated  redeemable discount debentures
        of National  Gypsum  Corporation  ("NGC")  canceled in connection with a
        Chapter 11 plan of reorganization  for NGC consummated in July 1993. The
        named  plaintiff  in the State  Court  action  also  filed an  adversary
        proceeding in the  Bankruptcy  Court for the Northern  District of Texas
        seeking  a   declaratory   judgment  that  the  confirmed  NGC  plan  of
        reorganization  does not bar the class action claims.  Subsequent to the
        consummation  of NGC's plan of  reorganization,  NGC's shares traded for
        values  substantially  in excess of, and in 1995 NGC was  acquired for a
        value  substantially  in excess of, the values  upon which NGC's plan of
        reorganization   was  based.  The  two  actions  arise  out  of  DLJSC's
        activities as financial advisor to NGC in the course of NGC's Chapter 11
        reorganization proceedings.  The class action complaint alleges that the
        plan of  reorganization  submitted by NGC was based upon  projections by
        NGC and DLJSC which intentionally  understated  forecasts,  and provided
        misleading  and incorrect  information in order to hide NGC's true value
        and that  defendants  breached  their  fiduciary  duties by, among other
        things,   providing  false,  misleading  or  incomplete  information  to
        deliberately  understate  the value of NGC. The class  action  complaint
        seeks  compensatory  and punitive damages  purportedly  sustained by the
        class. The Texas State Court action, which

                                      F-37
<PAGE>

        had been removed to the Bankruptcy  Court, has been remanded back to the
        state court,  which remand is being  opposed by DLJSC.  DLJSC intends to
        defend itself vigorously against all of the allegations contained in the
        complaint. Although there can be no assurance, DLJ does not believe that
        the ultimate  outcome of this  litigation  will have a material  adverse
        effect  on its  financial  condition.  Due to the  early  stage  of such
        litigation,  based upon the information currently available to it, DLJ's
        management  cannot make an estimate of loss, if any, or predict  whether
        or not such  litigation  will have a  material  adverse  effect on DLJ's
        results of operations in any particular period.

        In November and December 1995, DLJSC,  along with various other parties,
        was named as a defendant in a number of purported class actions filed in
        the U.S.  District  Court for the  Eastern  District of  Louisiana.  The
        complaints allege violations of the Federal  securities laws arising out
        of a public  offering in 1994 of $435.0  million of first mortgage notes
        of Harrah's Jazz Company and Harrah's Jazz Finance Corp.  The complaints
        seek  to  hold  DLJSC  liable  for  various  alleged  misstatements  and
        omissions  contained in the  prospectus  dated  November 9, 1994.  DLJSC
        intends  to defend  itself  vigorously  against  all of the  allegations
        contained in the  complaints.  Although  there can be no assurance,  DLJ
        does not believe that the ultimate  outcome of this litigation will have
        a material adverse effect on its financial  condition.  Due to the early
        stage of this litigation, based upon the information currently available
        to it,  DLJ's  management  cannot make an  estimate of loss,  if any, or
        predict  whether or not such  litigation  will have a  material  adverse
        effect on DLJ's results of operations in any particular period.

        In addition  to the  matters  described  above,  Equitable  Life and its
        subsidiaries  and DLJ and its subsidiaries are involved in various legal
        actions and proceedings in connection with their businesses. Some of the
        actions and  proceedings  have been brought on behalf of various alleged
        classes of  claimants  and certain of these  claimants  seek  damages of
        unspecified  amounts.  While the ultimate outcome of such matters cannot
        be predicted with certainty, in the opinion of management no such matter
        is  likely  to  have  a  material   adverse   effect  on  the  Company's
        consolidated financial position or results of operations.

15)     LEASES

        The Company  has  entered  into  operating  leases for office  space and
        certain other assets,  principally data processing  equipment and office
        furniture and  equipment.  Future minimum  payments under  noncancelable
        leases for 1997 and the succeeding four years are $113.7 million, $110.6
        million, $100.3 million, $72.3 million, $59.3 million and $427.3 million
        thereafter. Minimum future sublease rental income on these noncancelable
        leases for 1997 and the  succeeding  four years are $9.8  million,  $6.0
        million,  $4.5  million,  $2.4  million,  $.8  million  and $.1  million
        thereafter.

        At December 31, 1996, the minimum future rental income on  noncancelable
        operating  leases for wholly owned  investments  in real estate for 1997
        and the succeeding four years are $263.0 million, $242.1 million, $219.8
        million, $194.3 million, $174.6 million and $847.1 million thereafter.

                                      F-38
<PAGE>

16)     OTHER OPERATING COSTS AND EXPENSES

        Other operating costs and expenses consisted of the following:

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Compensation costs.................................  $       647.3       $      595.9       $      687.5
        Commissions........................................          329.5              314.3              313.0
        Short-term debt interest expense...................            8.0               11.4               19.0
        Long-term debt interest expense....................          137.3              108.1               98.3
        Amortization of policy acquisition costs...........          405.2              317.8              313.4
        Capitalization of policy acquisition costs.........         (391.9)            (391.0)            (410.9)
        Rent expense, net of sub-lease income..............          113.7              109.3              116.0
        Other..............................................          798.9              710.0              721.4
                                                            -----------------   ----------------   -----------------
        Total..............................................  $     2,048.0       $    1,775.8       $    1,857.7
                                                            =================   ================   =================
</TABLE>

        During 1996, 1995 and 1994, the Company  restructured certain operations
        in  connection  with  cost  reduction   programs  and  recorded  pre-tax
        provisions  of  $24.4   million,   $32.0  million  and  $20.4   million,
        respectively.  The  amounts  paid  during  1996,  associated  with  cost
        reduction  programs,  totaled $17.7  million.  At December 31, 1996, the
        liabilities  associated with cost reduction  programs  amounted to $44.5
        million.  The 1996 cost reduction program included  restructuring  costs
        related to the consolidation of insurance  operations'  service centers.
        The 1995 cost reduction program included relocation expenses,  including
        the accelerated  amortization of building  improvements  associated with
        the  relocation  of the home  office.  The 1994 cost  reduction  program
        included costs  associated with the termination of operating  leases and
        employee  severance  benefits in connection with the consolidation of 16
        insurance agencies. Amortization of DAC included $145.0 million writeoff
        of DAC related to DI contracts in the fourth quarter of 1996.

17)     INSURANCE GROUP STATUTORY FINANCIAL INFORMATION

        Equitable  Life is  restricted as to the amounts it may pay as dividends
        to  the  Holding  Company.   Under  the  New  York  Insurance  Law,  the
        Superintendent  has broad discretion to determine  whether the financia1
        condition of a stock life insurance company would support the payment of
        dividends to its  shareholders.  For 1996, 1995 and 1994,  statutory net
        (loss) earnings  totaled  $(351.1)  million,  $(352.4) million and $67.5
        million,  respectively.  No amounts  are  expected to be  available  for
        dividends from Equitable Life to the Holding Company in 1997.

        At December 31, 1996, the Insurance  Group,  in accordance  with various
        government  and state  regulations,  had  $21.9  million  of  securities
        deposited with such government or state agencies.

                                      F-39
<PAGE>

        Accounting  practices used to prepare statutory financial statements for
        regulatory  filings of stock life insurance  companies differ in certain
        instances   from  GAAP.   The  New  York   Insurance   Department   (the
        "Department")   recognizes  only  statutory   accounting  practices  for
        determining  and  reporting  the  financial  condition  and  results  of
        operations of an insurance  company,  for determining its solvency under
        the New York  Insurance Law, and for  determining  whether its financial
        condition  warrants  the payment of a dividend to its  stockholders.  No
        consideration  is  given  by  the  Department  to  financial  statements
        prepared  in  accordance  with GAAP in making such  determinations.  The
        following  reconciles  the  Company's  statutory  change in surplus  and
        capital  stock and  statutory  surplus and capital  stock  determined in
        accordance with accounting  practices  prescribed by the Department with
        net earnings and equity on a GAAP basis.

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Net change in statutory surplus and capital stock..  $        56.0       $       78.1       $      292.4
        Change in asset valuation reserves.................          (48.4)             365.7             (285.2)
                                                            -----------------   ----------------   -----------------
        Net change in statutory surplus, capital stock
          and asset valuation reserves.....................            7.6              443.8                7.2
        Adjustments:
          Future policy benefits and policyholders'
            account balances...............................         (298.5)             (66.0)              (5.3)
          DAC..............................................          (13.3)              73.2               97.5
          Deferred Federal income taxes....................          108.0             (158.1)             (58.7)
          Valuation of investments.........................          289.8              189.1               45.2
          Valuation of investment subsidiary...............         (117.7)            (188.6)             396.6
          Limited risk reinsurance.........................           92.5              416.9               74.9
          Contribution from the Holding Company............            -                  -               (300.0)
          Issuance of surplus notes........................            -               (538.9)               -
          Postretirement benefits..........................           28.9              (26.7)              17.1
          Other, net.......................................           12.4              115.1              (44.0)
          GAAP adjustments of Closed Block.................           (9.8)              15.7               (9.5)
          GAAP adjustments of discontinued GIC
            Segment........................................          (89.6)              37.3               42.8
                                                            -----------------   ----------------   -----------------
        Net Earnings of the Insurance Group................  $        10.3       $      312.8       $      263.8
                                                            =================   ================   =================
</TABLE>

<TABLE>
<CAPTION>
                                                                                 DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Statutory surplus and capital stock................  $     2,258.9       $    2,202.9       $    2,124.8
        Asset valuation reserves...........................        1,297.5            1,345.9              980.2
                                                            -----------------   ----------------   -----------------
        Statutory surplus, capital stock and asset
          valuation reserves...............................        3,556.4            3,548.8            3,105.0
        Adjustments:
          Future policy benefits and policyholders'
            account balances...............................       (1,305.0)          (1,006.5)            (940.5)
          DAC..............................................        3,104.9            3,075.8            3,219.4
          Deferred Federal income taxes....................         (306.1)            (452.0)             (29.4)
          Valuation of investments.........................          286.8              417.7             (794.1)
          Valuation of investment subsidiary...............         (782.8)            (665.1)            (476.5)
          Limited risk reinsurance.........................         (336.5)            (429.0)            (845.9)
          Issuance of surplus notes........................         (539.0)            (538.9)               -
          Postretirement benefits..........................         (314.4)            (343.3)            (316.6)
          Other, net.......................................          126.3                4.4              (79.2)
          GAAP adjustments of Closed Block.................          783.7              830.8              740.4
          GAAP adjustments of discontinued GIC
            Segment........................................         (190.3)            (184.6)            (221.9)
                                                            -----------------   ----------------   -----------------
        Equity of the Insurance Group......................  $     4,084.0       $    4,258.1       $    3,360.7
                                                            =================   ================   =================
</TABLE>

                                      F-40
<PAGE>

18)     BUSINESS SEGMENT INFORMATION

        The Company has two major business  segments:  Insurance  Operations and
        Investment  Services.  Interest  expense related to debt not specific to
        either  business  segment is presented as  Corporate  interest  expense.
        Information for all periods is presented on a comparable basis.

        The  Insurance  Operations  segment  offers a  variety  of  traditional,
        variable and  interest-sensitive  life  insurance  products,  disability
        income,  annuity products,  mutual fund and other investment products to
        individuals and small groups and administers  traditional  participating
        group  annuity  contracts  with  conversion   features,   generally  for
        corporate  qualified  pension plans, and association plans which provide
        full  service  retirement  programs  for  individuals   affiliated  with
        professional  and trade  associations.  This segment  includes  Separate
        Accounts for individual insurance and annuity products.

        The Investment  Services  segment  provides  investment fund management,
        primarily to institutional  clients. This segment includes the Company's
        equity  interest in DLJ and  Separate  Accounts  which  provide  various
        investment  options for group  clients  through  pooled or single  group
        accounts.

        Intersegment  investment advisory and other fees of approximately $127.5
        million,  $124.1  million and $135.3  million  for 1996,  1995 and 1994,
        respectively,  are included in total revenues of the Investment Services
        segment.  These fees,  excluding amounts related to the discontinued GIC
        Segment of $15.7 million, $14.7 million and $27.4 million for 1996, 1995
        and 1994, respectively, are eliminated in consolidation.

<TABLE>
<CAPTION>
                                                                  1996               1995                1994
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Revenues
        Insurance operations...............................  $     3,742.9       $    3,614.6       $    3,507.4
        Investment services................................        1,126.1              949.1              935.2
        Consolidation/elimination..........................          (24.5)             (34.9)             (27.2)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $     4,844.5       $    4,528.8       $    4,415.4
                                                            =================   ================   =================
        Earnings (loss) from continuing  operations
          before Federal income taxes, minority interest
          and cumulative effect of accounting change
        Insurance operations...............................  $       (36.6)      $      303.1       $      327.5
        Investment services................................          311.9              224.0              227.9
        Consolidation/elimination..........................             .2               (3.1)                .3
                                                            -----------------   ----------------   -----------------
              Subtotal.....................................          275.5              524.0              555.7
        Corporate interest expense.........................          (66.9)             (27.9)            (114.2)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       208.6       $      496.1       $      441.5
                                                            =================   ================   =================
</TABLE>

                                                   DECEMBER 31,
                                        ------------------------------------
                                             1996                1995
                                        ----------------   -----------------
                                                   (IN MILLIONS)

        Assets
        Insurance operations...........  $    60,464.9      $    56,720.5
        Investment services............       13,542.5           12,842.9
        Consolidation/elimination......         (399.6)            (354.4)
                                        ----------------   -----------------
        Total..........................  $    73,607.8      $    69,209.0
                                        ================   =================

                                      F-41
<PAGE>

19)     QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

        The quarterly  results of operations  for 1996 and 1995,  are summarized
        below:

<TABLE>
<CAPTION>
                                                                      THREE MONTHS ENDED
                                       ------------------------------------------------------------------------------
                                           MARCH 31           JUNE 30           SEPTEMBER 30          DECEMBER 31
                                       -----------------  -----------------   ------------------   ------------------
                                                                        (IN MILLIONS)
        <S>                            <C>                <C>                 <C>                  <C>         
        1996
        ----
        Total Revenues................  $     1,169.7      $     1,193.6       $    1,193.6         $    1,287.6
                                       =================  =================   ==================   ==================
        Earnings (Loss) from
          Continuing Operations
          before Cumulative Effect
          of Accounting Change........  $        94.8      $        87.1       $       93.2         $     (157.9)
                                       =================  =================   ==================   ==================
        Net Earnings (Loss)...........  $        71.7      $        87.1       $       93.2         $     (241.7)
                                       =================  =================   ==================   ==================
        1995
        ----
        Total Revenues................  $     1,079.1      $     1,164.0       $    1,138.8         $    1,146.9
                                       =================  =================   ==================   ==================
        Net Earnings..................  $        66.3      $       101.7       $      100.2         $       44.6
                                       =================  =================   ==================   ==================
</TABLE>

        The quarterly results of operations for 1996 and 1995 have been restated
        to reflect the Company's accounting change adopted in the fourth quarter
        of 1996 for  long-duration  participating  life  contracts in accordance
        with the  provisions  prescribed  by SFAS No. 120.  Net earnings for the
        three months ended December 31, 1996 includes a charge of $339.3 million
        related to writeoffs of DAC on DI  contracts of $94.3  million,  reserve
        strengthening  on DI  business of $113.7  million,  pension par of $47.5
        million and the discontinued GIC Segment of $83.8 million.

20)     INVESTMENT IN DLJ

        On December  15,  1993,  the Company  sold a 61%  interest in DLJ to the
        Holding Company for $800.0 million in cash and securities. The excess of
        the  proceeds  over the book  value in DLJ at the date of sale of $340.2
        million  has been  reflected  as a capital  contribution.  In 1995,  DLJ
        completed the initial public offering ("IPO") of 10.58 million shares of
        its common stock,  which included 7.28 million of the Holding  Company's
        shares in DLJ,  priced at $27 per share.  Concurrent  with the IPO,  the
        Company  contributed  equity  securities to DLJ having a market value of
        $21.2  million.  Upon  completion  of the IPO, the  Company's  ownership
        percentage was reduced to 36.1%. The Company's  ownership  interest will
        be further  reduced  upon the issuance of common stock after the vesting
        of forfeitable restricted stock units acquired by and/or the exercise of
        options  granted to certain DLJ employees.  DLJ  restricted  stock units
        represents  forfeitable  rights to  receive  approximately  5.2  million
        shares of DLJ common stock through February 2000.

        The results of  operations  of DLJ are accounted for on the equity basis
        and  are  included  in  commissions,   fees  and  other  income  in  the
        consolidated statements of earnings. The Company's carrying value of DLJ
        is included in investment in and loans to affiliates in the consolidated
        balance sheets.

                                      F-42
<PAGE>

        Summarized  balance  sheets  information  for  DLJ,  reconciled  to  the
        Company's carrying value of DLJ, are as follows:

<TABLE>
<CAPTION>
                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1996                1995
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                     <C>                <C>         
        Assets:
        Trading account securities, at market value............................  $   15,728.1       $   10,821.3
        Securities purchased under resale agreements...........................      20,598.7           18,748.2
        Broker-dealer related receivables......................................      16,525.9           13,023.7
        Other assets...........................................................       2,651.0            1,983.3
                                                                                ----------------   -----------------
        Total Assets...........................................................  $   55,503.7       $   44,576.5
                                                                                ================   =================
        Liabilities:
        Securities sold under repurchase agreements............................  $   29,378.3       $   26,744.8
        Broker-dealer related payables.........................................      19,409.7           12,915.5
        Short-term and long-term debt..........................................       2,704.5            1,742.0
        Other liabilities......................................................       2,164.0            1,750.5
                                                                                ----------------   -----------------
        Total liabilities......................................................      53,656.5           43,152.8
        Cumulative exchangeable preferred stock................................           -                225.0
        DLJ's company-obligated mandatorily redeemed preferred
          securities of subsidiary trust holding solely debentures of DLJ......         200.0                -
        Total shareholders' equity.............................................       1,647.2            1,198.7
                                                                                ----------------   -----------------
        Total Liabilities, Cumulative Exchangeable Preferred Stock and
          Shareholders' Equity.................................................  $   55,503.7       $   44,576.5
                                                                                ================   =================
        DLJ's equity as reported...............................................  $    1,647.2       $    1,198.7
        Unamortized cost in excess of net assets acquired in 1985
          and other adjustments................................................          23.9               40.5
        The Holding Company's equity ownership in DLJ..........................        (590.2)            (499.0)
        Minority interest in DLJ...............................................        (588.6)            (324.3)
                                                                                ----------------   -----------------
        The Company's Carrying Value of DLJ....................................  $      492.3       $      415.9
                                                                                ================   =================
</TABLE>

        Summarized  statements of earnings information for DLJ reconciled to the
        Company's equity in earnings of DLJ is as follows:

<TABLE>
<CAPTION>
                                                                                     1996                1995
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                     <C>                <C>         
        Commission, fees and other income......................................  $    1,818.2       $    1,325.9
        Net investment income..................................................       1,074.2              904.1
        Dealer, trading and investment gains, net..............................         598.4              528.6
                                                                                ----------------   -----------------
        Total revenues.........................................................       3,490.8            2,758.6
        Total expenses including income taxes..................................       3,199.5            2,579.5
                                                                                ----------------   -----------------
        Net earnings...........................................................         291.3              179.1
        Dividends on preferred stock...........................................          18.7               19.9
                                                                                ----------------   -----------------
        Earnings Applicable to Common Shares...................................  $      272.6       $      159.2
                                                                                ================   =================
        DLJ's earnings applicable to common shares as reported.................  $      272.6       $      159.2
        Amortization of cost in excess of net assets acquired in 1985..........          (3.1)              (3.9)
        The Holding Company's equity in DLJ's earnings.........................        (107.8)             (90.4)
        Minority interest in DLJ...............................................         (73.4)              (6.5)
                                                                                ----------------   -----------------
        The Company's Equity in DLJ's Earnings.................................  $       88.3       $       58.4
                                                                                ================   =================
</TABLE>

                                      F-43
<PAGE>

21)     ACCOUNTING FOR STOCK-BASED COMPENSATION

        The  Holding  Company  sponsors a stock  option  plan for  employees  of
        Equitable  Life.  DLJ and Alliance  each sponsor  their own stock option
        plans for certain employees.  The Company elected to continue to account
        for stock-based compensation using the intrinsic value method prescribed
        in APB Opinion No. 25. Had  compensation  expense of the Company's stock
        option  incentive plans for options granted after December 31, 1994 been
        determined  based on the  estimated  fair  value at the grant  dates for
        awards under those plans,  the Company's pro forma net earnings for 1996
        and 1995 would have been as follows:

                                    1996              1995
                               ---------------   ---------------
                                        (IN MILLIONS)
        Net Earnings
          As Reported.........  $       10.3      $     312.8
          Pro Forma...........  $        3.2      $     311.3

        The fair value of options and units  granted  after  December  31, 1994,
        used as a basis for the above pro forma disclosures, was estimated as of
        the date of grants using Black-Scholes option pricing models. The option
        and unit pricing assumptions for 1996 and 1995 are as follows:

<TABLE>
<CAPTION>
                                      HOLDING COMPANY                    DLJ                        ALLIANCE
                                  -------------------------   --------------------------  -----------------------------
                                     1996          1995          1996          1995           1996            1995
                                  -----------   -----------   -----------   ------------  -------------   -------------
        <S>                        <C>           <C>           <C>            <C>          <C>             <C>       
        Dividend yield...........     0.80%         0.96%         1.54%         1.85%         8.0%            8.0%
        Expected volatility......    20.00%        20.00%        25.00%        25.00%        23.00%          23.00%
        Risk-free interest rate..     5.92%         6.83%         6.07%         5.86%         5.80%           6.00%

        Expected Life............  5 YEARS       5 years       5 YEARS        5 years      7.43 YEARS      7.43 years
        Weighted fair value
          per option granted.....    $6.94         $5.90         $9.35          -            $2.69           $2.24
</TABLE>

                                      F-44
<PAGE>

        A  summary  of the  Holding  Company  and DLJ  stock  option  plans  and
        Alliance's Unit option plans are as follows:

<TABLE>
<CAPTION>
                                          HOLDING COMPANY                       DLJ                           ALLIANCE
                                    -----------------------------   -----------------------------   -----------------------------
                                                      Options                         Options                         Options
                                                    Outstanding                     Outstanding                     Outstanding
                                                      Weighted                        Weighted                        Weighted
                                                      Average                         Average                         Average
                                      Shares         Exercise          Shares        Exercise           Units         Exercise
                                    (In Millions)      Price        (In Millions)     Price         (In Millions)      Price
                                    -------------   -------------   -------------   -------------   -------------   -------------
        <S>                         <C>             <C>             <C>             <C>             <C>             <C>
        Balance as of
          January 1, 1994........         6.1                             -                               3.2
          Granted................          .7                             -                               1.2
          Exercised..............         -                               -                               (.5)
          Forfeited..............         -                               -                               (.1)
                                    -------------                   -------------                   -------------
        Balance as of
          December 31, 1994......         6.8                             -                               3.8
          Granted................          .4                             9.2                             1.8
          Exercised..............         (.1)                            -                               (.5)
          Expired................         (.1)                            -                               -
          Forfeited..............         (.3)                            -                               (.3)
                                    -------------                   -------------                   -------------
        Balance as of
          December 31, 1995......         6.7           $20.27            9.2          $27.00             4.8           $17.72
          Granted................          .7           $24.94            2.1          $32.54              .7           $25.12
          Exercised..............         (.1)          $19.91            -              -                (.4)          $13.64
          Expired................         (.6)          $20.21            -              -                -               -
          Forfeited..............         -               -               (.2)         $27.00             (.1)          $19.32
                                    -------------                   -------------                   -------------
        Balance as of
          December 31, 1996......         6.7           $20.79           11.1          $28.06             5.0           $19.07
                                    =============   =============   =============   =============   =============   =============
</TABLE>

                                      F-45
<PAGE>

        Information  with  respect  to stock and unit  options  outstanding  and
        exercisable at December 31, 1996 is as follows:

<TABLE>
<CAPTION>
                                      Options Outstanding                                          Options Exercisable
        -------------------------------------------------------------------------------    --------------------------------------
                                                       Weighted
                                                        Average           Weighted                                 Weighted
              Range of               Number            Remaining           Average               Number             Average
              Exercise            Outstanding         Contractual         Exercise            Exercisable           Exercise
               Prices            (In Millions)        Life (Years)          Price            (In Millions)           Price
        ---------------------   -----------------   ---------------   -----------------    -------------------   ----------------
        <S>                     <C>                 <C>               <C>                  <C>                   <C>
               Holding
               Company
        ---------------------
        $18.125-$27.75                 6.7                 7.00             $20.79                3.4                $20.18
                                =================   ===============   =================    ===================   ================

                 DLJ
        ---------------------
        $27.00-$33.50                 11.1                 9.00             $28.06                -                    -
                                =================   ===============   =================    ===================   ================

              Alliance
        ---------------------
        $ 6.0625-$15.9375              1.3                 4.76             $12.97                1.2                $12.58
        $16.3125-$19.75                1.1                 8.19             $19.13                 .2                $18.69
        $19.875 -$19.875               1.0                 7.36             $19.88                 .4                $19.88
        $20.75  -$24.375                .9                 8.46             $22.05                 .3                $21.84
        $24.375 -$25.125                .7                 9.96             $25.13                -                    -
                                -----------------                                          -------------------  
        $ 6.0625-$25.125               5.0                 7.43             $19.07                2.1                $15.84
                                =================   ===============   =================    ===================   ================
</TABLE>

                                      F-46
<PAGE>

                                                                     APPENDIX A
MANAGEMENT
Here is a list of our  directors  and,  to the extent they are  responsible  for
variable life insurance operations, our principal officers and a brief statement
of their business  experience for the past five years.  Unless  otherwise noted,
their address is 1290 Avenue of the Americas, New York, New York 10104.
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
NAME AND PRINCIPAL                      BUSINESS EXPERIENCE
BUSINESS ADDRESS                        WITHIN PAST FIVE YEARS
- ------------------------------------------------------------------------------------------------------------------------------------
DIRECTORS
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                     <C>
Claude Bebear                           Director of  Equitable  since  July  1991.  Chairman  of the  Board of the  Holding  Company
AXA-UAP                                 (February 1996 - present) and a Director of other  affiliates of Equitable.  Chairman of the
23, Avenue Matignon                     Executive Board of AXA-UAP ("AXA-UAP")  since January 1997.  Prior thereto,  he was Chairman
75008 Paris, France                     and Chief  Executive  Officer of AXA S.A.  Chief  Executive  Officer  of the  AXA-UAP  Group
                                        (formerly  known  as the AXA  Group)  since  1974  and  Chairman  or  Director  of  numerous
                                        subsidiaries and affiliated companies of the AXA-UAP Group.

- ------------------------------------------------------------------------------------------------------------------------------------
Christopher J. Brocksom                 Director  of  Equitable  since  July 1992. Chief  Executive  Officer,  AXA Equity & Law Life
AXA Equity & Law                        Assurance  Society PLC ("AXA Equity & Law") and various directorships  and officerships with
Elbury 9                                AXA Equity & Law affiliated companies.
Weedon Lane
Buckinghamshire HP 6505
England
- ------------------------------------------------------------------------------------------------------------------------------------
Francoise Colloc'h                      Director of Equitable  since July 1992. Senior  Executive Vice President Human Resources and
AXA-UAP                                 Communications of AXA-UAP, and various positions with AXA-UAP affiliated companies. Director
23, Avenue Matignon                     of the Holding Company.
75008 Paris, France
- ------------------------------------------------------------------------------------------------------------------------------------
Henri de Castries                       Director  of  Equitable  since  September  1993. Vice  Chairman  of the Board of the Holding
AXA-UAP                                 Company since February 1996.  Senior  Executive Vice President  Financial  Services and Life
23, Avenue Matignon                     Insurance Activities of AXA-UAP since 1996. Also Director or Officer of various subsidiaries
75008 Paris, France                     and affiliates of the AXA-UAP Group. Director of the Holding  Company and of other Equitable
                                        affiliates.  Previously held other officerships with the AXA Group.
- ------------------------------------------------------------------------------------------------------------------------------------
Joseph L. Dionne                        Director  of  Equitable  since May 1982. Chairman  (since  April  1988) and Chief  Executive
The McGraw-Hill Companies               Officer (since April 1983) of The McGraw-Hill Companies.  Director of the Holding Company.
1221 Avenue of the Americas
New York, NY 10020
- ------------------------------------------------------------------------------------------------------------------------------------
William T. Esrey                        Director of  Equitable  since July 1986.  Chairman  (since  April 1990) and Chief  Executive
Sprint Corporation                      Officer (since 1985) of Sprint Corporation.  Director of the Holding Company.
P.O. Box 11315
Kansas City, MO 64112
- ------------------------------------------------------------------------------------------------------------------------------------
Jean-Rene Fourtou                       Director of Equitable since July 1992.  Chairman and Chief Executive Officer,  Rhone-Poulenc
Rhone-Poulenc S.A.                      S.A.  since  1986.  Member of the  Supervisory  Board of  AXA-UAP. Director  of the  Holding
25, Quai Paul Doumer                    Company.
92408 Courbevoie Cedex
France
- -----------------------------------------------------------------------------------------------------------------------------------
Norman C. Francis                       Director of Equitable since March 1989. President, Xavier University of Louisiana.
Xavier University of Louisiana
7325 Palmetto Street
New Orleans, LA  70125
- ------------------------------------------------------------------------------------------------------------------------------------
Donald J. Greene                        Director of Equitable since July 1991.  Partner,  LeBoeuf, Lamb, Greene & MacRae since 1965.
LeBouef, Lamb, Greene & MacRae          Director of the Holding Company.
125 West 55th Street
New York, NY  10019-4513
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                      A-1
<PAGE>


<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
NAME AND PRINCIPAL                      BUSINESS EXPERIENCE
BUSINESS ADDRESS                        WITHIN PAST FIVE YEARS
- ------------------------------------------------------------------------------------------------------------------------------------
DIRECTORS (continued)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                     <C>
John T.Hartley                          Director of Equitable since August 1987.  Retired  Chairman and Chief  Executive  Officer of
Harris Corporation                      Harris Corporation (retired since July 1995); previously held other officerships with Harris
1025 NASA Boulevard                     Corporation. Director of the Holding Company.
Melbourne, FL  32919
- ------------------------------------------------------------------------------------------------------------------------------------
John H.F. Haskell, Jr.                  Director of Equitable since July 1992.  Managing  Director of Dillon, Read & Co., Inc. since
Dillon, Read & Co., Inc.                1975 and member of its Board of Directors. Director of the Holding Company.
535 Madison Avenue
New York, NY  10022
- ------------------------------------------------------------------------------------------------------------------------------------
Mary R. (Nina) Henderson                Director of Equitable  since December 1996. President of CPC Specialty  Markets Group of CPC
CPC Specialty Markets Group             International,  Inc. since 1993. Prior thereto, President of CPC Specialty Products and Best
700 Sylvan Avenue                       Foods Exports. Director of the Holding Company.
Englewood Cliffs, NJ 07632
- ------------------------------------------------------------------------------------------------------------------------------------
W. Edwin Jarmain                        Director of Equitable  since July 1992. President of Jarmain Group Inc. since 1979;  also an
Jarmain Group Inc.                      Officer  or  Director  of  several  affiliated companies.   Chairman  and  Director  of  FCA
121 King Street West                    International  Ltd.  Director  of various AXA affiliated  companies.  Previously  held other
Suite 2525, Box 36                      officerships with FCA International. Director of the Holding Company.
Toronto, Ontario M5H 3T9,
Canada
- ------------------------------------------------------------------------------------------------------------------------------------
G. Donald Johnston, Jr.                 Director of Equitable since January 1986. Retired Chairman and Chief Executive Officer,  JWT
184-400 Ocean Road                      Group, Inc. and J. Walter Thompson Company.
John's Island
Vero Beach, FL  32963
- ------------------------------------------------------------------------------------------------------------------------------------
Winthrop Knowlton                       Director of Equitable since October 1973. Chairman of the Board of Knowlton  Brothers,  Inc.
Knowlton Brothers, Inc.                 since May 1989; also President of Knowlton Associates,  Inc. since September 1987;  Director
530 Fifth Avenue                        of the Holding Company.
New York, NY  10036
- ------------------------------------------------------------------------------------------------------------------------------------
Arthur L. Liman                         Director of Equitable since March 1984. Partner,  Paul, Weiss,  Rifkind,  Wharton & Garrison
Paul, Weiss, Rifkind,                   since 1966. Director of the Holding Company.
Wharton and Garrison
1285 Avenue of the Americas
New York, NY  10019
- ------------------------------------------------------------------------------------------------------------------------------------
George T. Lowy                          Director of Equitable since July 1992.  Partner, Cravath, Swaine & Moore since 1965.
Cravath, Swaine & Moore
825 Eighth Avenue
New York, NY  10019
- ------------------------------------------------------------------------------------------------------------------------------------
Didier Pineau-Valencienne               Director  of  Equitable  since  February  1996.  Chairman  and  Chief  Executive  Officer of
Schneider S.A.                          Schneider  S.A. since 1981 and Chairman or Director of numerous  subsidiaries and affiliated
64-70, Avenue Jean-Baptiste Clement     companies of Schneider.  Director of AXA-UAP and the Holding Company.
92646 Boulogne-Billancourt Cedex
France
- ------------------------------------------------------------------------------------------------------------------------------------
George J. Sella, Jr.                    Director  of  Equitable  since May 1987.  Retired  Chairman  and Chief  Executive Officer of
P.O. Box 397                            American  Cyanamid  Company  (until  April 1993);  previously  held other officerships  with
Newton, NJ  07860                       American Cyanamid. Director of the Holding Company.
- ------------------------------------------------------------------------------------------------------------------------------------
Dave H. Williams                        Director of  Equitable  since March 1991.  Chairman and Chief  Executive Officer of Alliance
Alliance Capital Management             since 1977 and Chairman or Director of numerous  subsidiaries  and affiliated  companies  of
Corporation                             Alliance. Director of the Holding Company.
1345 Avenue of the Americas                                       
New York, NY  10105
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                      A-2
<PAGE>


<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
NAME AND PRINCIPAL                      BUSINESS EXPERIENCE
BUSINESS ADDRESS                        WITHIN PAST FIVE YEARS
- ------------------------------------------------------------------------------------------------------------------------------------
OFFICERS and DIRECTORS
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                     <C>
William T. McCaffrey                    Director,  Senior  Executive  Vice President and Chief  Operating  Officer of Equitable (all
                                        since  February  1996).  Executive Vice  President and Chief  Administrative  Officer (since
                                        February 1994) of the Holding Company.  Director of various Equitable affiliated  companies.
                                        Previously held other officerships with Equitable and its affiliates.
- ------------------------------------------------------------------------------------------------------------------------------------
Joseph J. Melone                        Chairman, Chief Executive Officer and President of Equitable. Chief Executive Officer of the
                                        Holding  Company since February 1996 and Director and President of the Holding Company since
                                        May 1992. Director of various Equitable and AXA-UAP affiliated companies.
- ------------------------------------------------------------------------------------------------------------------------------------
OTHER OFFICERS
- ------------------------------------------------------------------------------------------------------------------------------------
A. Frank Beaz                           Senior Vice President,  Equitable.  Executive Vice President, EQ Financial Consultants, Inc.
                                        ("EQF") (since May 1995). Director, Equitable Realty Assets Corporation since December 1996.
                                        Previously held other  officerships with Equitable.
- ------------------------------------------------------------------------------------------------------------------------------------
Leon B. Billis                          Senior Vice President, Equitable. Previously held other officerships with Equitable.
- ------------------------------------------------------------------------------------------------------------------------------------

Harvey Blitz                            Senior Vice President and Deputy Chief Financial Officer,  Equitable. Senior Vice President,
                                        the Holding  Company;  Vice President and Director,  EQ Advisors  Trust (EQAT);  Chairman of
                                        Frontier Trust Company and Director of various Equitable  affiliated  companies.  Previously
                                        held other officerships with Equitable and its affiliates.
- ------------------------------------------------------------------------------------------------------------------------------------
Kevin R. Byrne                          Vice President and Treasurer,  Equitable and the Holding Company;  Treasurer, EquiSource and
                                        Frontier Trust Company.  Vice President and Treasurer,  Equitable Casualty Insurance Company
                                        and EQAT. Previously held other officerships with Equitable and its affiliates.
- ------------------------------------------------------------------------------------------------------------------------------------
Jerry M. de St. Paer                    Executive Vice President,  Equitable.  Senior  Executive Vice President (since May 1996) and
                                        Chief Financial  Officer (since May 1992) of the Holding  Company.  Executive Vice President
                                        and Chief  Operating  Officer (since  September 1994) of Equitable  Investment  Corporation.
                                        Director of various Equitable  affiliated  companies.  Previously held various  officerships
                                        with Equitable and its affiliates.
- ------------------------------------------------------------------------------------------------------------------------------------
Gordon G. Dinsmore                      Senior Vice  President,  Equitable.  Executive Vice  President,  EQF. Vice  President, EQAT.
                                        Director of other Equitable  affiliated  companies.  Previously held other officerships with
                                        Equitable and its affiliates.
- ------------------------------------------------------------------------------------------------------------------------------------
Alvin H. Fenichel                       Senior Vice President and  Controller,  Equitable and the Holding  Company. Previously  held
                                        other officerships with Equitable and its affiliates.
- ------------------------------------------------------------------------------------------------------------------------------------
Paul J. Flora                           Senior Vice President and Auditor,  Equitable.  Vice President and Auditor, Holding  Company
                                        (since September 1994). Vice  President/Auditor, National Westminster Bank (November 1984 to
                                        June 1993).
- ------------------------------------------------------------------------------------------------------------------------------------
Robert E. Garber                        Executive Vice President and General Counsel, Equitable and the Holding Company.  Previously
                                        held other officerships with Equitable and its affiliates.
- ------------------------------------------------------------------------------------------------------------------------------------
Donald R. Kaplan                        Vice President and Chief Compliance  Officer, Equitable.  Previously held other officerships
                                        with Equitable.
- ------------------------------------------------------------------------------------------------------------------------------------
Michael S. Martin                       Senior Vice President, Equitable. Chairman and Chief Executive Officer, EQF. Vice President,
                                        EQAT and HRT. Director,  Equitable Underwriting and Sales Agency (Bahamas),  Ltd. (since May
                                        1996) and Colorado (since January 1995). Previously held other  officerships  with Equitable
                                        and its affiliates.
- ------------------------------------------------------------------------------------------------------------------------------------
Peter D. Noris                          Executive Vice President and Chief Investment  Officer, Equitable.  Executive Vice President
                                        (since May 1995) and Chief Investment  Officer (since July 1995), Holding Company.  Trustee,
                                        HRT and  President  and  Trustee,  EQAT.  Director of Alliance  and Equitable  Real  Estate.
                                        Executive Vice President EQF. Prior to May 1995, Vice President/Manager, Insurance Companies
                                        Investment  Strategies  Group,  Salomon  Brothers,  Inc. Prior to November 1992, with Morgan
                                        Stanley & Co., Inc., as Principal, Fixed Income Insurance Group.
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                      A-3
<PAGE>





<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
NAME AND PRINCIPAL                      BUSINESS EXPERIENCE
BUSINESS ADDRESS                        WITHIN PAST FIVE YEARS
- ------------------------------------------------------------------------------------------------------------------------------------
OTHER OFFICERS (continued)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                     <C>
Anthony C. Pasquale                     Senior Vice President,  Equitable. Director of Equitable Agri-Business, Inc. Previously held
                                        other officerships with Equitable and its affiliates.
- ------------------------------------------------------------------------------------------------------------------------------------
Michael J. Rich                         Senior Vice  President,  Equitable.  Prior to October 1994,  Vice President of Underwriting,
                                        John Hancock Mutual Life Insurance Co.
- ------------------------------------------------------------------------------------------------------------------------------------

Pauline Sherman                         Vice President,  Secretary and Associate General Counsel, Equitable and the Holding Company,
                                        both since September 1995. Previously held other officerships with Equitable.

- ------------------------------------------------------------------------------------------------------------------------------------
Samuel B. Shlesinger                    Senior  Vice  President  and  Actuary,  Equitable.  Director,  Chairman  and Chief Executive
                                        Officer,  The  Equitable  of  Colorado,  Inc.  since  1985.  Vice  President, HRT and  EQAT.
                                        Previously held other officerships with Equitable and its affiliates.
- ------------------------------------------------------------------------------------------------------------------------------------
Jose S. Suquet                          Executive  Vice  President  and Chief Agency  Officer,  Equitable,  since August 1994. Prior
                                        thereto, with Equitable as Sales/Agency Manager.
- ------------------------------------------------------------------------------------------------------------------------------------
Stanley B. Tulin                        Senior  Executive Vice President and Chief  Financial  Officer,  Equitable since April 1996.
                                        Executive Vice President,  Holding Company.  Vice President,  EQAT. Prior thereto, Chairman,
                                        Insurance Consulting and Actuarial Practice, Coopers & Lybrand.
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                      A-4


<PAGE>


                                                                      APPENDIX B
COMMUNICATING PERFORMANCE DATA

In reports or other  communications to policyowners or in advertising  material,
we may describe  general economic and market  conditions  affecting the Separate
Account and the Trust and may compare the performance or ranking of the Separate
Account  Funds  and the  Trust's  portfolios  with (1)  that of other  insurance
company separate  accounts or mutual funds included in the rankings  prepared by
Lipper  Analytical  Services,  Inc.,  Morningstar,  Inc.  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,  or (3) data developed by us derived from
such indices or averages.  Advertisements or other  communications  furnished to
present or prospective  policyowners may also include  evaluations of a Separate
Account Fund or Trust  portfolio by financial  publications  that are nationally
recognized such as Barron's,  Morningstar's  Variable Annuities / Life, Business
Week, Forbes,  Fortune,  Institutional  Investor,  Money,  Kiplinger's  Personal
Finance, Financial Planning,  Investment Adviser,  Investment Management Weekly,
Money  Management  Letter,  Investment  Dealers  Digest,  National  Underwriter,
Pension & Investments, USA Today, Investor's Daily, The New York Times, The Wall
Street Journal, the Los Angeles Times and the Chicago Tribune.

Performance data for peer universes of funds with similar investment  objectives
are compiled by Lipper Analytical Services, Inc. (Lipper) in its Lipper Variable
Insurance Products Performance Analysis Service (Lipper Survey) and Morningstar,
Inc. in the Morningstar Variable Annuity / Life Report (Morningstar Report). 

The Lipper Survey records  performance  data as reported to it by over 800 funds
underlying  variable  annuity and life  insurance  products.  The Lipper  Survey
divides these actively managed funds into 25 categories by portfolio objectives.
The Lipper Survey contains two different universes, which differ in terms of the
types of fees reflected in performance  data.  The "Separate  Account"  universe
reports  performance data net of investment  management  fees,  direct operating
expenses and asset-based charges applicable under variable insurance and annuity
contracts. The "Mutual Fund" universe reports performance net only of investment
management  fees  and  direct  operating   expenses,   and  therefore   reflects
asset-based charges that relate only to the underlying mutual fund.

The Morningstar Report consists of over 700 variable life and annuity funds, all
of which report their data net of investment  management fees,  direct operating
expenses and separate account level charges.

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 chart presents historical return trends
for various types of securities.  The information presented,  while not directly
related to the  performance of the Funds of the Separate  Account or the Trust's
portfolios,  may help to  provide a  perspective  on the  potential  returns  of
different  asset  classes over  different  periods of time.  By  combining  this
information  with your knowledge of your own financial needs, you may be able to
better determine how you wish to allocate your premiums.

Historically, the investment performance of common stocks over the long term has
generally been superior to that of long or short-term debt securities,  although
common  stocks have been  subject to more  dramatic  changes in value over short
periods of time.  The Alliance  Common  Stock Fund of the Separate  Account may,
therefore,  be a desirable  selection for policyowners who are willing to accept
such risks.  Policyowners  who have a need to limit short-term risk, may find it
preferable to allocate a smaller percentage of their net premiums to those funds
that invest  primarily in common stock.  Any investment in  securities,  whether
equity or debt,  involves  varying  degrees of  potential  risk,  in addition to
offering varying degrees of potential reward.

The chart on page B-2  illustrates  the average annual  compound rates of return
over selected time periods  between  December 31, 1926 and December 31, 1996 for
common  stocks,   long-term   government  bonds,   long-term   corporate  bonds,
intermediate-term  government bonds and Treasury Bills. The Consumer Price Index
is shown as a measure of inflation for comparison  purposes.  The average annual
returns assume the reinvestment of dividends, capital gains and interest.

The  information  presented  is an  historical  record  of  unmanaged  groups of
securities  and is neither an estimate  nor a guarantee  of future  results.  In
addition,  investment management fees and expenses and charges associated with a
variable life insurance policy, are not reflected.

The rates of return illustrated do not represent returns of the Separate Account
or the Trust and do not constitute a representation  that the performance of the
Separate  Account Funds or the Trust's  portfolios  will  correspond to rates of
return such as those illustrated in the chart. For a comparative illustration of
performance results of the portfolios of The Hudson River Trust, see page B-1 of
the HRT prospectus.

                                      B-1


<PAGE>


<TABLE>
<CAPTION>
                                                                AVERAGE ANNUAL RATES OF RETURN

FOR THE
FOLLOWING                                       LONG-TERM        LONG-TERM      INTERMEDIATE-        U.S.           CONSUMER
PERIODS ENDING                  COMMON         GOVERNMENT        CORPORATE       TERM GOV'T        TREASURY           PRICE
12/31/96:                       STOCKS            BONDS            BONDS            BONDS            BILLS            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 1926...............        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 for 1969 -
 1996; for the period 1926 - 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.


                                      B-2



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