EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES /NY/
10-K, 1996-03-29
INSURANCE AGENTS, BROKERS & SERVICE
Previous: IDS LIFE INSURANCE CO /MN, 10-K, 1996-03-29
Next: UNITED FOODS INC, SC 13D, 1996-03-29




================================================================================

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                                    FORM 10-K

(Mark One)        ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
  ------
    x         OF THE SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED]
  ------
                   For the fiscal year ended December 31, 1995

                                       OR

  ------      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE

  ------          SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

                        For the transition period from to

                         Commission File Number 0-25280
            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
             (Exact name of registrant as specified in its charter)

                New York                                       13-5570651
     (State or other jurisdiction of                        (I.R.S. Employer
     incorporation or organization)                       Identification No.)

 787 Seventh Avenue, New York, New York                          10019
(Address of principal executive offices)                       (Zip Code)

        Registrant's telephone number, including area code (212) 554-1234

           Securities registered pursuant to Section 12(b) of the Act:

                                                     Name of each exchange on
          Title of each class                            which registered
- -------------------------------------------   ----------------------------------
                 None                                          None

           Securities registered pursuant to Section 12(g) of the Act:
                    Common Stock (Par Value $1.25 Per Share)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.                             Yes X  No
                                                                  ---   ---

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. x
          ----

No voting stock of the registrant is held by non-affiliates of the registrant as
of March 20, 1996.

As of March 20, 1996,  2,000,000  shares of the  registrant's  Common Stock were
outstanding.

REGISTRANT MEETS THE CONDITIONS SET FORTH IN GENERAL INSTRUCTION J(1)(a) AND (b)
OF FORM 10-K AND IS  THEREFORE  FILING  THIS FORM  WITH THE  REDUCED  DISCLOSURE
FORMAT.

================================================================================


<PAGE>

                                TABLE OF CONTENTS

Part I

Item 1.             Business.............................................. 1-1
                    General............................................... 1-1
                    Segment Information................................... 1-1
                    Individual Insurance and Annuities.................... 1-1
                    Products.............................................. 1-2
                    Investment Services................................... 1-5
                    Group Pension......................................... 1-9
                    General Account Investment Portfolio.................. 1-10
                    Competition........................................... 1-16
                    Regulation............................................ 1-17
                    Principal Shareholder................................. 1-23

Item 2.             Properties............................................ 2-1
Item 3.             Legal Proceedings..................................... 3-1
Item 4.             Submission of Matters to a Vote of Security Holders... 4-1

Part II

Item 5              Market for Registrant's Common Equity and Related
                     Stockholder Matters.................................. 5-1
Item 6.             Selected Consolidated Financial Information........... 6-1
Item 7.             Management's Discussion and Analysis of Financial
                      Condition and Results of Operations................. 7-1
Item 8.             Financial Statements and Supplementary Data........... FS-1
Item 9.             Changes In and Disagreements With Accountants
                      On Accounting and Financial Disclosure.............. 9-1

Part III

Item 10.            Directors and Executive Officers of the Registrant.... 10-1
Item 11.            Executive Compensation................................ 11-1
Item 12.            Security Ownership of Certain Beneficial
                     Owners and Management................................ 12-1
Item 13.            Certain Relationships and Related Transactions........ 13-1

Part IV

Item 14.            Exhibits, Financial Statement Schedules, and Reports
                     on Form 8-K.......................................... 14-1

Signatures          ...................................................... S-1
Index to Exhibits   ...................................................... E-1
<PAGE>

Part I, Item 1.

                                    BUSINESS1

General.   Equitable   Life,   together  with  its   insurance  and   investment
subsidiaries,  constitutes a diversified financial services organization serving
a broad spectrum of insurance,  investment  management and, through its minority
interest  in DLJ,  investment  banking  customers.  Equitable  Life's  insurance
business,  which is comprised of an Individual  Insurance and Annuities  segment
and a Group  Pension  segment,  is conducted by the Insurance  Group.  Equitable
Life's investment  management and investment  banking business,  which comprises
the Investment Services segment, is conducted principally by Alliance, Equitable
Real Estate,  and DLJ, in which  Equitable Life owns a minority 36.1%  interest.
For  additional   information  on  Equitable  Life's  business   segments,   see
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations - Combined  Results of Continuing  Operations by Segment" and Note 18
of  Notes  to  Consolidated   Financial   Statements.   Since  Equitable  Life's
demutualization  in 1992,  it has been a wholly owned  subsidiary of the Holding
Company,  shares of which are  listed on the New York Stock  Exchange  ("NYSE").
AXA, a French  holding  company  for an  international  group of  insurance  and
related  financial  services  companies,  has been the Holding Company's largest
shareholder. For more information on Equitable Life's demutualization, including
the  establishment  of  the  Closed  Block,  see  Notes  2  and  6 of  Notes  to
Consolidated Financial Statements and "Principal Shareholder".

Segment Information

Individual Insurance and Annuities

General.   The  Individual   Insurance  and  Annuities   segment  accounted  for
approximately $3.25 billion or 72.0% of consolidated  revenue for the year ended
December 31, 1995. It offers a variety of life insurance, annuity and disability
income products, and mutual funds and other investment products.  These products
are marketed in all 50 states by a career agency force of over 7,200 agents. The
Insurance  Group's  Income  Manager  series  of  annuity  products,   which  was
introduced in May, 1995, is also distributed through securities firms, financial
planners and banks.  As of December 31, 1995,  the Insurance  Group had over two
million policy or contractholders.  Equitable Life, which was established in the
State of New York in 1859, has been among the largest life  insurance  companies
in  the  United  States  for  more  than  100  years.   Since  Equitable  Life's
demutualization  in 1992,  its  ratio of  capital  (capital,  surplus  and asset
valuation reserve ("AVR")) to general account liabilities  (excluding AVR) under
statutory accounting  principles has more than doubled from 4.9% at December 31,
1991 to 11.9% at December  31,  1995,  one of the highest  such ratios among its
principal  competitors.  At December 31, 1995, Equitable Life's statutory assets
(excluding  Separate  Accounts)  were  $32.05  billion,   statutory  liabilities
(excluding AVR) were $28.67 billion, and capital (capital,  surplus and AVR) was
$3.40  billion.  For  additional  information  on the  Individual  Insurance and
Annuities  segment,  see  "Management's  Discussion  and  Analysis of  Financial
Condition and Results of Operations - Combined Results of Continuing  Operations
by Segment," Note 18 of Notes to Consolidated  Financial Statements,  as well as
"Employees and Agents," "Competition" and "Regulation".

  --------
1 As used in this Form  10-K,  "Equitable  Life"  refers to The  Equitable  Life
  Assurance  Society of the  United  States,  a New York  stock  life  insurance
  company,  "Holding Company" refers to The Equitable Companies Incorporated,  a
  Delaware corporation, and the "Company" or "The Equitable" refers to Equitable
  Life and its  consolidated  subsidiaries.  See Note 2 of Notes to Consolidated
  Financial  Statements (Item 8 of this report for information on the principles
  of consolidation.  The term "Insurance Group" refers collectively to Equitable
  Life and its wholly owned  subsidiaries,  Equitable  Variable  Life  Insurance
  Company  ("EVLICO")  and  Equitable  of  Colorado,   Inc.  ("EOC").  The  term
  "Investment Subsidiaries" refers collectively to Equitable Life's wholly owned
  subsidiary,  Equitable Real Estate Investment Management,  Inc., together with
  its  affiliates  Equitable   Agri-Business,   Inc.,  and  EQ  Services,   Inc.
  (collectively  referred to herein as "Equitable  Real  Estate"),  to Equitable
  Life's  publicly  traded   affiliates,   Alliance   Capital   Management  L.P.
  ("Alliance") and Donaldson,  Lufkin & Jenrette,  Inc. ("DLJ") and in each case
  their respective subsidiaries. The term "General Account" refers to the assets
  held in the respective  general accounts of Equitable Life, EVLICO and EOC and
  all of the  investment  assets held in certain of  Equitable  Life's  separate
  accounts on which the  Insurance  Group bears the  investment  risk.  The term
  "Separate  Accounts"  refers  to the  Separate  Account  investment  assets of
  Equitable  Life and EVLICO,  excluding  those  separate  accounts on which the
  Insurance  Group  bears  the  investment   risk.  The  term  "General  Account
  Investment  Assets"  refers to assets held in the General  Account  associated
  with the Insurance Group's  continuing  operations and does not include assets
  held in the General Account associated with the Insurance Group's discontinued
  guaranteed  interest  contract ("GIC") Segment which are referred to herein as
  "GIC Segment Investment Assets".

                                      1-1
<PAGE>

Products.  The Insurance Group  emphasizes the sale of individual  variable life
insurance products and individual  variable annuity products (both tax-qualified
and  non-qualified).  These  products are  designed to meet the life  insurance,
asset  accumulation  and  retirement  funding  needs  of the  Insurance  Group's
targeted  markets.  They offer multiple  Separate  Account  investment  options,
including  bond funds,  domestic and global equity funds, a balanced fund, and a
series of asset allocation funds, as well as General Account guaranteed interest
options.  The  range  of  investment   options  creates flexibility  in  meeting
individual  customer needs. The Insurance  Group's Separate Accounts are managed
principally by Alliance.

In 1995, the Insurance Group  introduced its Income Manager series of retirement
products which are annuities  designed to provide for both the  accumulation and
distribution  of retirement  assets.  In addition to offering  Separate  Account
investment  options,  these  products  offer a market value  adjusted fixed rate
option which provides a guaranteed  interest rate to a fixed maturity date and a
market value adjustment for withdrawals or transfers prior to such date.

To fund the pension plans (both  defined  benefit and defined  contribution)  of
small to medium-sized  employers,  the Insurance  Group offers annuity  products
tailored to the small pension market. These products offer both Separate Account
and General Account investment options.

The  overall  growth of Separate  Account  assets is a  strategic  objective  of
Equitable Life. To the extent that the investment funds associated with variable
life insurance and variable annuity products are placed in the Separate Accounts
rather  than in the  General  Account,  the  investment  risk  (and  reward)  is
transferred  to  policyholders  while  Equitable  Life earns fee income from the
management  of assets held in the Separate  Accounts.  Management  believes that
this fee income produces a more predictable income stream than the spread income
from traditional products. In addition,  variable products, because they involve
less  risk to the  Insurance  Group  than  traditional  products,  require  less
capital.  Separate  Account  options  also permit  policy  owners to choose more
aggressive  or  conservative   investment   strategies   without  affecting  the
composition  of  General  Account  assets.  Over the past five  years,  Separate
Account  balances  for  individual  variable  life and variable  annuities  have
increased by $9.77 billion to $13.16 billion at December 31, 1995.

The  Insurance  Group  also sells  traditional  whole  life  insurance  and term
insurance  products,  disability income products,  and, through its wholly owned
broker-dealer  subsidiary  Equico  Securities,  Inc.  ("Equico"),  mutual funds.
During 1995, the Insurance Group's career agency force sold approximately $867.0
million in mutual funds through Equico.  In cases where the Insurance Group does
not offer an insurance product suitable for the needs of a particular  customer,
the  Insurance  Group  provides its agents with access to a number of additional
insurance products through EquiSource,  Inc., a wholly owned insurance brokerage
subsidiary.

In addition to the sale of insurance  products,  the  Insurance  Group acts as a
professional  retrocessionaire  by assuming  life and annuity  reinsurance  from
professional  reinsurers.  The Insurance  Group also assumes  accident,  health,
aviation and space risks by participating various reinsurance pools.

In early  1990,  the  Insurance  Group  discontinued  its group  life and health
insurance  operations by selling its joint venture interest in EQUICOR,  a joint
venture between  Equitable Life and Hospital  Corporation of America.  Effective
September 15, 1992,  the  Insurance  Group ceased to sell new  individual  major
medical  policies.  Since July 1, 1993, new disability income policies have been
80% reinsured through an arrangement with Paul Revere Life Insurance Company.

                                      1-2
<PAGE>

The  following  table  summarizes  premiums  and  deposits  for  the  Individual
Insurance  and Annuities  segment's  products  combining  amounts for the Closed
Block and amounts for operations outside the Closed Block.
<TABLE>
<CAPTION>
                    Individual Insurance and Annuity Products
                                Premiums/Deposits
                                  (In Millions)

                                                         Years Ended December 31,
                                                  ----------------------------------
                                                     1995        1994       1993
                                                  ----------- ---------- -----------
<S>                                                <C>        <C>        <C>
Individual annuities ...........................   $  2,847.4 $  2,766.9 $  2,302.0
Variable and interest-sensitive life insurance.       1,358.4    1,264.9    1,104.0
                                                   ----------   -------- ----------
Total ..........................................      4,205.8    4,031.8    3,406.0
                                                   ----------   -------- ----------

Traditional life insurance .....................        887.4      925.9      979.3
Other ..........................................        463.6      433.7      413.9
                                                   ----------   -------- ----------
Total ..........................................   $  5,556.8 $  5,391.4 $  4,799.2
                                                   ========== ========== ==========
</TABLE>

Markets.  The Insurance  Group's  targeted  customers  include  middle and upper
income individuals such as professionals,  owners of small businesses, employees
of tax-exempt  organizations  and existing  customers.  For variable  life,  the
Insurance Group has targeted  certain markets  including the retirement  savings
market,  particularly  non-qualified  retirement  planning,  the estate planning
market,  the market for business  continuation  needs (e.g.  the use of variable
life insurance to fund buy/sell agreements and similar arrangements), as well as
the middle-to-upper  income savings and life protection  markets.  The Insurance
Group's  target  markets for variable  annuities  include the tax exempt markets
(particularly  retirement  plans for educational and non-profit  organizations),
corporate pension plans (particularly 401-K defined  contribution plans covering
25 to 250  employees)  and the IRA  retirement  planning  market.  The Insurance
Group's  Income  Manager  series of annuity  products is designed to address the
market  of those at or near  retirement  who have a need to  convert  retirement
savings into retirement income.

Demographic  studies  suggest  that,  as  the  post-World  War  II  "baby  boom"
generation  ages over the next  decade,  there  will be growth in the  number of
individuals  who  management  believes are most likely to purchase the Insurance
Group's savings-oriented products. Those studies also suggest that over the next
15 years  there  will be  significant  growth  in the  number  of new  retirees.
Management  believes  this  growth  in  the  retiree  population  represents  an
opportunity  for the Insurance  Group's  Income Manager  products.  In addition,
management  believes the trend among U.S.  employers  away from defined  benefit
plans  (under  which  the  employer  makes  the  investment   decisions)  toward
employee-directed,  defined  contribution  retirement  and savings  plans (which
allow  employees to choose from a variety of investment  options) will continue.
Management  believes the asset  accumulation  needs of customers in these target
markets for estate  planning,  the planning for and management of retirement and
education  funds  and  other  forms  of  long-term  savings,  as well  as  their
traditional  insurance  protection  needs,  can be  satisfied  by the  range  of
insurance and annuity products offered by the Insurance Group.

In 1995,  the  Insurance  Group  collected  premiums and deposits from policy or
contractholders  in all 50 states, the District of Columbia and Puerto Rico. For
the Individual  Insurance and Annuities segment, the states of New York (18.4%),
New Jersey (7.0%),  California (6.5%), Illinois (6.4%),  Pennsylvania (6.1%) and
Michigan (5.5%) contributed the greatest amounts of premiums (accounted for on a
statutory  basis),  and no other state represented more than 5% of the Insurance
Group's  statutory  premiums.  The Insurance  Group also  collected  premiums in
Canada and  certain  other  foreign  countries,  but  premiums  from all foreign
countries  represented  less than 1% of the  Insurance  Group's  1995  aggregate
statutory premiums.

Distribution.  Products are distributed  primarily through a career agency force
of over 7,200 professionals  organized into approximately 80 agencies across the
United  States  which are owned and  managed  by the  Insurance  Group and which
provide  agents with  training,  marketing and sales  support.  After an initial
training  period,  agents are compensated by commissions  based on product sales
levels and key profitability factors, including persistency. The Insurance Group
sponsors  pension and other benefit plans and sales  incentive  programs for its
agents which provide incentives to encourage agents to focus their sales efforts
on the Insurance Group's  products.  Most of the Insurance Group's career agents

                                      1-3
<PAGE>

are not prohibited from selling traditional  insurance products offered by other
companies.  Equitable Life's Law Department maintains a Compliance Group staffed
with compliance  professionals  who,  working together with attorneys in the Law
Department,  review and approve advertising and sales literature prior to use by
the Insurance Group's agency force and monitor customer complaints.

As of December 31, 1995,  approximately 85% of the Insurance Group's agents were
licensed to sell  variable  insurance  and  annuity  products as well as certain
investment  products,  including  mutual funds.  The  Insurance  Group leads the
insurance  industry  in the  number of agents  and  employees  who hold both the
Chartered  Life  Underwriter  (CLU) and Chartered  Financial  Consultant  (ChFC)
designations,  which  are  awarded  by  the  American  College,  a  professional
organization  for  insurance and financial  planning  professionals.  Management
believes  that  the  professionalism  of its  agency  force  provides  it with a
competitive  advantage in the marketing of the Insurance  Group's  sophisticated
insurance products, including variable insurance and annuities.

In a continuing  effort to enhance the quality of the Insurance  Group's  agency
force,  during 1995  management  focused its  recruiting  efforts on  attracting
professionals  from  related  fields  such  as  accounting,   banking  and  law.
Management  believes  that the knowledge  and  experience  of these  individuals
enables them to add significant value to client service and that recruiting more
experienced individuals has had a positive impact on the retention rate of first
year agents.  In 1995,  management also  implemented a new  needs-based  selling
strategy with the  introduction  of its  Financial  Fitness  Profile.  Financial
Fitness Profile is designed to make the client's  long-term  financial needs the
key  ingredient  of the  sales  process  and is used by the  Insurance  Group to
identify a client's  risk  exposure  and  financial  goals in order to develop a
comprehensive  financial  strategy  addressing  the client's  unique  situation.
Management  believes its Financial  Fitness  Profile adds  significant  value to
client  service and provides an  excellent  foundation  for  building  long-term
relationships with the Insurance Group's customers.

During 1995,  management  also undertook a number of initiatives to increase the
efficiency  and lower the costs of the Insurance  Group's  distribution  system.
These  initiatives  included the consolidation of new business  processing,  the
implementation of a new underwriting  system,  and the introduction of Equitable
Life  Workstation  which gives each agent on-line  access to  information  about
clients, policy transactions and home office announcements.

In connection  with the  introduction  of the Insurance  Group's  Income Manager
series of products  in 1995,  management  began  implementing  new  distribution
channels to complement the  capabilities  of its career agency force.  These new
channels for  distribution  of the Income  Manager  products  include  brokerage
houses,  banks and financial  planners.  During 1995, because state approvals in
major markets for the new Income  Manager  products were not received until late
in the year,  management  focused on  regional  securities  firms and  financial
planners.  During  1996,  management  intends to expand  these new  distribution
channels to national securities firms.

Insurance  Underwriting and Reinsurance.  The risk selection  process is carried
out in the Insurance Group by underwriters  who evaluate policy  applications on
the basis of information  provided by the applicant and other sources.  Specific
tests, such as blood analysis, are used to evaluate policy applications based on
the size of the policy, the age of the applicant and other factors. Underwriting
rules and procedures are established by the Insurance Group's  underwriting area
and are designed to produce mortality  results  consistent with assumptions used
in product pricing while providing for competitive risk selection.

The Insurance  Group limits risk  retention on new policies to a maximum of $5.0
million  and all in force  business  above $5.0  million has been  reinsured.  A
contingent  liability  exists  with  respect  to  reinsurance  ceded  should the
reinsurers be unable to meet their  obligations.  The Insurance  Group evaluates
the  financial   condition  of  its  reinsurers  to  minimize  its  exposure  to
significant losses from reinsurer insolvencies. The Insurance Group is not party
to any risk  reinsurance  arrangement  with any reinsurer  pursuant to which the
amount of reserves on reinsurance ceded to such reinsurer equals more than 1% of
the total policy reserves of the Insurance Group (including Separate Accounts).

The Insurance Group also assumes  mortality risk as a reinsurer.  Mortality risk
on any single life (through  reinsurance  assumed and directly written coverage)
is limited to $5.0 million. For additional  information on the Insurance Group's
reinsurance  agreements,   see  Note  12  of  Notes  to  Consolidated  Financial
Statements.

                                      1-4
<PAGE>

Insurance  Liabilities.  The Insurance  Group has  established  liabilities  for
policyholders'  account  balances and future policy benefits to meet obligations
on various policies and contracts. Policyholders' account balances for universal
life  and  variable  life  and  other  investment-type  policies  are  equal  to
cumulative account balances, which are the sum of net premiums or considerations
plus credited interest or net investment  results,  less expense,  mortality and
risk charges and  withdrawals.  Future policy benefits for traditional  products
are computed on the basis of assumed investment yields, mortality,  persistency,
morbidity  and expenses  (including a margin for adverse  deviation),  which are
established  at the time of issuance of a policy and generally  vary by product,
year of issue and policy duration.

The insurance  liabilities reflected in the consolidated balance sheets included
herein  are  prepared  in  accordance  with GAAP and  differ  from the  reserves
prescribed  by  statutory  accounting  practices  and  carried on the  Insurance
Group's statutory financial statements.  The variances arise from differences in
the  reserve  calculation  methods  and  from  the use of  different  mortality,
morbidity, interest rate and persistency assumptions.

Investment Services

General.   The  Investment  Services  segment,   which  in  1995  accounted  for
approximately  $949.1  million  or  21.0%  of  consolidated  revenues,  provides
investment management,  investment banking, securities transaction and brokerage
services to both corporate and  institutional  clients,  including the Insurance
Group, and to high net worth individuals. In recent years, rapid growth in sales
of mutual funds to individuals  and retail clients has augmented the traditional
focus on  institutional  markets.  This segment also includes the  institutional
Separate  Accounts,  which provide various  investment options for group clients
through  pooled or single group  accounts.  The results of DLJ were  included in
Equitable  Life's  consolidated  statements of earnings until December 15, 1993,
the date on which  Equitable  Life  sold a 61%  interest  in DLJ to the  Holding
Company.  Subsequent to that date, DLJ is accounted for on the equity basis. See
Note  20  of  Notes  to  Consolidated   Financial  Statements.   For  additional
information on the Investment  Subsidiaries,  including their respective results
of operations,  see "Management's Discussion and Analysis of Financial Condition
and Results of Operations - Combined Results of Continuing Operations by Segment
- - Investment Services".

Equitable Life continues to pursue its strategy of increasing third party assets
under management. The Investment Subsidiaries have steadily added to third party
assets under  management,  while  continuing  to provide  investment  management
services to the Insurance  Group.  At December 31, 1995,  Equitable Life and its
subsidiaries  had $189.8  billion of assets  under  management  and DLJ had $4.5
billion of assets under management for a total of $195.3 billion. Of this total,
$144.4 billion (or 73.9%) were managed by the Investment  Subsidiaries for third
parties, including domestic and overseas investors, mutual funds, pension funds,
endowment funds and, through the Insurance Group's Separate Accounts,  insurance
and annuity  customers of the  Insurance  Group.  Approximately  $138.9  million
(14.6%) of the revenues of the  Investment  Services  segment for the year ended
December 31, 1995  consisted of fees earned by the Investment  Subsidiaries  for
investment  management and other services provided to the Insurance Group and to
unconsolidated  real estate joint ventures.  For additional  information on fees
and assets  under  management,  see  "Management's  Discussion  and  Analysis of
Financial  Condition and Results of Operations - Investment Services - Fees From
Assets Under Management".

Alliance

General - Alliance,  one of the nation's largest investment  advisors,  provides
diversified  investment  management  services  to  a  variety  of  institutional
clients, including pension funds, endowments and foreign financial institutions,
as well as to individual  investors  principally  through a broad line of mutual
funds.  As of December 31, 1995,  Alliance had  approximately  $146.5 billion in
assets under  management  (including  $125.0  billion for third party  clients).
Alliance's   assets  under   management  at  December  31,  1995   consisted  of
approximately  $97.7 billion from institutional  clients and approximately $48.8
billion from products for individual  investors.  Alliance's  greatest growth in
recent years has been in products for  individual  investors,  primarily  mutual
funds, which generate  relatively high management and servicing fees as compared
to fees  charged  to  institutional  accounts.  As of  December  31,  1995,  The
Equitable owned a 1% general partnership  interest in Alliance and approximately
58.7% of the units representing  assignments of beneficial  ownership of limited
partnership interests in Alliance ("Alliance Units").

                                      1-5
<PAGE>

Alliance  is not  currently  subject  to Federal  income tax on its  partnership
business; however, under the Revenue Act of 1987, Alliance, as a publicly traded
partnership,  will become subject to Federal income tax commencing on January 1,
1998 and may become subject to Federal income tax prior to January 1, 1998 under
certain  circumstances.  See "Management's  Discussion and Analysis of Financial
Conditions and Results of Operations Liquidity and Capital Resources - Insurance
Group - Sources of Insurance Group Liquidity".

During the fourth quarter of 1995, Alliance entered into an agreement to acquire
Cursitor-Eaton Asset Management Company and Cursitor Holdings Ltd. (collectively
"Cursitor") and, in January,  1996, Alliance agreed in principle to form a joint
venture with Albion Asset Advisors, a New York based investment specialist.  The
Cursitor  acquisition,  which was  completed  on February  29,  1996,  increased
Alliance's  assets  under  management  by  approximately   $10.5  billion.   For
additional information on these transactions,  see "Management's  Discussion and
Analysis of Financial  Condition and Results of Operations - Combined Results of
Continuing Operations by Segment - Investment Services".

Alliance's  business  can be divided  into two broad  categories:  Institutional
Account Management and Individual  Investor Services.  Alliance's  institutional
account  management  business  consists  primarily of the active  management  of
equity and fixed income accounts. Alliance's individual investor services, which
developed  as a  diversification  of  its  institutional  investment  management
business, consist of the management,  distribution and servicing of mutual funds
and cash management products, including money market funds and deposit accounts.

Institutional Account Management - At December 31, 1995,  institutional accounts
(other than investment companies and deposit accounts) represented approximately
67% of Alliance's  total assets under  management while the fees earned from the
management  of  those  accounts  represented  approximately  36%  of  Alliance's
revenues for the year ended December 31, 1995. Alliance's  institutional account
management  business  consists  primarily  of the  active  management  of equity
accounts, balanced (equity and fixed income) accounts and fixed income accounts.
Alliance also provides active management for international (non U.S.) and global
(including U.S.) equity,  balanced and fixed income portfolios,  venture capital
portfolios, and hedge fund portfolios. In addition,  Alliance provides "passive"
management services for equity, fixed income and international accounts.

As of December 31, 1995,  Alliance acted as investment manager for approximately
1,000  institutional  accounts (other than investment  companies)  which include
corporate  employee  benefit plans,  public  employee  retirement  systems,  the
General  and  Separate  Accounts of  Equitable  Life and its  insurance  company
subsidiaries,  endowment funds,  foundations,  foreign governments and financial
and other institutions. The General and Separate Accounts of the Insurance Group
are Alliance's largest institutional clients.  Alliance's institutional accounts
are managed pursuant to written  investment  management  agreements  between the
clients  and  Alliance,  which  are  usually  terminable  at any  time  or  upon
relatively short notice by either party.

Individual  Investor Services - Alliance also (i) manages The Hudson River Trust
which is the funding  vehicle for the  individual  variable  life  insurance and
annuity  products  offered by the Insurance  Group;  (ii) manages and sponsors a
broad range of open and  closed-end  mutual  funds  other than The Hudson  River
Trust  ("Alliance  Mutual Funds");  and (iii) provides cash management  services
(money market funds and Federally insured deposit accounts) that are marketed to
individual investors through  broker-dealers,  banks,  insurance companies,  and
other financial intermediaries. The assets comprising all Alliance Mutual Funds,
The Hudson River Trust and deposit  accounts on December  31, 1995,  amounted to
approximately $48.8 billion.

For  additional  information on Alliance,  see Alliance's  Annual Report on Form
10-K for the year ended December 31, 1995.

Donaldson, Lufkin & Jenrette, Inc.

DLJ,  in which  Equitable  Life owns a  minority  36.1%  interest,  is a leading
integrated  investment and merchant bank that serves  institutional,  corporate,
governmental and individual clients both domestically and internationally. DLJ's
businesses include securities underwriting, sales and trading; merchant banking;
financial  advisory  services;  investment  research;   correspondent  brokerage
services;  and asset  management.  On October 30, 1995, DLJ completed an initial
public offering ("IPO") of 10.58 million shares of its common stock and the sale
of $500.0 million aggregate principal amount of its senior notes due November 1,
2005. See Note 20 of Notes to Consolidated  Financial  Statements for additional
information.  At December 31, 1995, Equitable Life owned approximately 36.1% and
the Holding  Company owned  approximately  44.1% of DLJ's issued and outstanding
common stock.  Assuming full vesting of the forfeitable  restricted  stock units
and the exercise of stock  options  granted to certain  employees in  connection

                                      1-6
<PAGE>

with DLJ's IPO (but  excluding  any shares issued under  employee  stock options
which may be granted after the IPO),  Equitable Life would own approximately 28%
and the Holding Company would own approximately 35% of DLJ's common stock. While
DLJ is now  accounted for on the equity basis in Equitable  Life's  consolidated
financial statements,  the financial data contained in the following description
reflects DLJ's business in total.

DLJ conducts its business  through three  principal  operating  groups,  each of
which is an important  contributor to revenues and earnings:  the Banking Group,
which includes DLJ's  Investment  Banking,  Merchant Banking and recently formed
Emerging  Markets groups;  the Capital Markets Group,  consisting of DLJ's Fixed
Income,  Institutional  Equities and Equity  Derivatives  Divisions,  as well as
Sprout,  its  venture  capital  affiliate;  and the  Financial  Services  Group,
comprised  of  Pershing,  the  Investment  Services  Group and Wood  Struthers &
Winthrop; and Autranet, a distributor of investment research products.

DLJ's  Banking  Group is a major  participant  in the raising of capital and the
providing  of  financial  advice  to  companies  throughout  the  U.S.  and  has
significantly  expanded its activities  abroad.  Through its Investment  Banking
group,  DLJ manages and  underwrites  public  offerings of securities,  arranges
private  placements and provides  advisory and other services in connection with
mergers,  acquisitions,  restructurings  and other financial  transactions.  Its
Merchant Banking group pursues direct  investments in a variety of areas through
a number of  investment  vehicles  funded with  capital  provided  primarily  by
institutional  investors,  DLJ and its employees.  The recently  formed Emerging
Markets Group specializes in client advisory services for mergers,  acquisitions
and financial restructurings,  as well as merchant banking and the underwriting,
placement and trading of equity, debt derivative securities in Latin America and
Asia.

The Capital  Markets Group  encompasses  a broad range of  activities  including
trading,  research,  origination  and  distribution  of equity and fixed  income
securities,  private equity  investments and venture  capital.  Its Fixed Income
Division  provides  institutional  clients  with  research,  trading  and  sales
services for a broad range of taxable fixed income products including high yield
corporate,  investment  grade  corporate,  U.S.  government and  mortgage-backed
securities.  The Institutional  Equities division provides institutional clients
with research,  trading and sales  services in U.S.  listed and over the counter
equity securities.  In addition,  DLJ's Equity  Derivatives  Division provides a
broad range of equity and index  options  products,  while  Sprout is one of the
oldest and largest groups in the private equity  investment and venture  capital
industry.

The Financial  Services  Group  provides a broad array of services to individual
investors and the financial  intermediaries  which represent them. Pershing is a
leading provider of correspondent brokerage services,  clearing transactions for
over 500 U.S.  brokerage  firms  which  collectively  maintain  over 1.3 million
client  accounts.  DLJ's  Investment  Services  Group  provides  high net  worth
individuals  and medium and  smaller  sized  institutions  with  access to DLJ's
equity and fixed income  research,  trading services and  underwriting.  Through
Wood,   Struthers  &  Winthrop  Management   Corporation  ("Wood,   Struthers  &
Winthrop"),  DLJ provides investment  management and trust services primarily to
high net worth individual  investors and institutions.  During the first quarter
of 1996, DLJ created a new unit, DLJ Asset Management Corp.,  which will provide
asset management services to institutions and corporations.

Autranet Inc., a registered broker-dealer and member firm of the NYSE, is active
in the distribution of investment research products purchased from approximately
450 sources  known as  "independent  originators."  Independent  orginators  are
research  specialists,  not primarily employed by securities firms, and range in
size and scope from large  economic  consulting  firms to  individual  freelance
analysts.  Autranet  generates  its  revenues  from a  client  base of over  400
domestic and international institutions.

                                      1-7
<PAGE>

The securities  industry  generally  experienced  favorable market conditions in
1995, as strong rallies in the stock and bond markets and strong trading volumes
on all major exchanges  helped fuel merger and  acquisition  activity as well as
underwriting activity. DLJ's principal business activities are, by their nature,
highly  competitive and subject to general market  conditions,  volatile trading
markets and fluctuations in the volume of market activity.  Consequently,  DLJ's
net income and revenues have been,  and are likely to continue to be, subject to
wide  fluctuations,  reflecting the impact of many factors beyond DLJ's control,
including  securities  market  conditions,  the level and volatility of interest
rates, competitive conditions, and the size and timing of transactions.

For additional  information on DLJ, see DLJ's Annual Report on Form 10-K for the
year ended December 31, 1995.

Equitable Real Estate

General - As of December 31, 1995,  Equitable  Real Estate had $25.7  billion of
assets under management  (including $13.9 billion for third party clients).  The
decline in assets under  management  from December 31, 1994 was primarily due to
Equitable  Real Estate's  sale,  on October 27, 1995, of 30 commercial  mortgage
servicing  contracts.  See  "Management's  Discussion  and Analysis of Financial
Condition and Results of Operations - Combined Results of Continuing  Operations
by  Segment  -  Investment  Services".  Equitable  Real  Estate is ranked as the
largest United States manager of tax-exempt  assets  invested in real estate and
provides  real  estate  investment  management  services,   property  management
services  (through its two COMPASS  subsidiaries),  mortgage  servicing and loan
asset  management,  mortgage  loan  origination  (through its  affiliate  Column
Financial,  Inc.) and agricultural  investment management (through its affiliate
Equitable Agri-Business, Inc.).

Equitable  Real  Estate  has  capabilities  in a variety  of major  real  estate
disciplines including acquisitions and financings,  portfolio management,  asset
management,  appraisals,  asset  disposition  and workouts and capital  markets.
Equitable  Real  Estate  offers a broad range of  products  and  services to its
third-party  client base,  which  includes more than 300  corporate,  public and
multi-employer  pension  funds,  insurance  companies,   foreign  investors  and
individual accounts.

As of December 31, 1995,  Equitable Real Estate managed equity and joint venture
interests in approximately  1,000  investments  covering over 238 million square
feet of real estate,  and managed over 11,000 mortgage loans  (approximately 874
of which were  commercial  loans) with a carrying  value of  approximately  $8.9
billion.  The equity real estate and  mortgage  portfolios  managed by Equitable
Real Estate  include  investments  in a range of  commercial,  agricultural  and
industrial  properties  including  regional and neighborhood  shopping  centers,
downtown and suburban office buildings,  apartments,  warehouse and distribution
facilities  and hotels.  As of December 31, 1995,  Equitable Real Estate managed
one of the largest  portfolios of regional  shopping  malls in the United States
and managed substantial holdings in major center city office properties.

Institutional  Account  Management  - As of December 31,  1995,  Equitable  Real
Estate  managed $11.2  billion in real estate assets on behalf of  approximately
246 pension  funds.  Equitable  Real  Estate's  largest  real estate  investment
account  is Prime  Property  Fund  which had net  assets of $2.9  billion  as of
December 31, 1995,  making it the largest  open-end real estate  investment fund
for pension funds in the United States.

In addition,  Equitable Real Estate offers a series of special focus, closed-end
pooled funds,  certain  single and  multi-property  pooled funds,  single client
accounts  tailored  to achieve a specific  set of  investment  goals and certain
other  accounts  tailored to meet the  objectives  of large public  pension fund
clients.

Mortgage  Operations  - At December 31, 1995,  Equitable  Real Estate  managed a
mortgage portfolio on behalf of the Insurance Group with an outstanding  balance
of approximately $6.5 billion. Services provided by Equitable Real Estate to the
Insurance Group and other clients include mortgage and asset management services
including  due  diligence,   portfolio  valuation,  loan  custody,  maintenance,
reporting and cash management,  loan  restructuring,  foreclosures,  equity real
estate management and disposition.

Property  Management  Operations - At December 31, 1995,  COMPASS Management and
Leasing and COMPASS  Retail  managed over 140 million  square feet of commercial
office and retail space for  Equitable  Life and third party  clients.  Services
provided by these two subsidiaries of Equitable Real Estate include property and
facilities management of commercial properties and management and development of
regional shopping centers.

                                      1-8
<PAGE>

Other Operations - At December 31, 1995,  Equitable Real Estate's  International
Group managed  approximately $1.6 billion in U.S. real estate investments for 31
Pacific  Rim and  European  investors.  Equitable  Real  Estate's  international
products  include direct equity real estate  investments  and pooled equity real
estate  funds.  In  addition,   Equitable   Agri-Business   offers  agricultural
investment  management  advisory services to the Insurance Group and third party
clients.  Equitable  Real Estate also has various joint  venture  relationships,
including Column Financial, Inc., a venture with DLJ, which originates, packages
and  securitizes  mortgage  loans,  and Equitable Real Estate  Hyperion  Capital
Advisors, LLP., a venture with Hyperion Capital Management, Inc., which provides
advice with respect to investments in commercial mortgage-backed securities.

Institutional Separate Accounts

The Investment Services segment includes the Insurance Group's Separate Accounts
for  group  clients.   Pooled  Separate  Accounts  offer  pension  fund  clients
diversification  and economies of scale in asset management.  Investment options
range across the risk  spectrum  from  short-term  fixed income  portfolios,  to
equity  oriented  growth and small  capitalization  portfolios,  to real  estate
funds. At December 31, 1995, assets held in the institutional  Separate Accounts
totaled  $11.41  billion.  Alliance and Equitable  Real Estate derive fee income
from management of assets invested in these institutional Separate Accounts.

Group Pension

General.  The Group Pension segment,  which in 1995 accounted for  approximately
$292.0  million,  or  6.5%,  of  consolidated   revenues  includes   traditional
participating  group annuity  contracts,  conversion  annuities and  association
plans.  Due to decreased  demand for traditional  defined benefit  participating
group annuities,  the Group Pension segment has made few new group annuity sales
in recent years.

Products.  The following table  summarizes  premiums/deposits  for the Insurance
Group's principal Group Pension products.
<TABLE>
<CAPTION>

                                  Group Pension
                                Premiums/Deposits
                                  (In Millions)

                                                      Years Ended December 31,
                                                ----------------------------------
                                                  1995         1994         1993
                                                --------     --------    ---------
<S>                                             <C>          <C>          <C>
Participating group annuities ...........       $  213.2     $  144.9     $  209.0
Association plans .......................          139.6         88.2         60.9
Conversion annuities ....................            1.9          1.3          1.5
                                                --------     --------     --------
Total Premiums/Deposits .................       $  354.7     $  234.4     $  271.4
                                                ========     ========     ========
</TABLE>

The  Insurance   Group's   principal  Group  Pension  products  are  traditional
participating  group  annuity  contracts  and  conversion  annuities for defined
benefit plans of larger employers, neither of which are currently offered to new
clients.  Other products include association plans under group annuity contracts
which  provide  full service  retirement  programs  for  independent  businesses
affiliated  with  large  professional  and  trade  associations.  Future  policy
benefits/account  balances for these  products  are held in the General  Account
and,  in the  case of  association  plan  contracts,  also in the  institutional
Separate Accounts.

Discontinued Operations

In September 1991,  Equitable Life  discontinued the business  operations of the
GIC Segment,  reflecting  management's strategic decision to focus its attention
and capital on its core individual insurance and investment services businesses.
See Note 7 of Notes  to  Consolidated  Financial  Statements  and  "Management's
Discussion  and  Analysis of  Financial  Condition  and Results of  Operations -
Discontinued Operations".

                                      1-9
<PAGE>

The  discontinued  GIC Segment  consists of the GIC and Wind-Up annuity lines of
business.  The GIC line of  business  includes  several  types  of GIC  products
pursuant  to which  Equitable  Life is  contractually  obligated  to  credit  an
interest  rate which was set at the date of issue.  These  contracts  have fixed
maturity dates on which funds are to be returned to the contractholder.  Wind-Up
annuity products,  the terms of which are fixed at issue, were sold to corporate
sponsors of terminating  qualified  defined benefit plans. At December 31, 1995,
$1.40 billion of GIC Segment liabilities to contractholders were outstanding, of
which  $329.2  million  were  related to GIC products and the balance to Wind-Up
annuities.

Closed Block

In connection with the  demutualization,  Equitable Life  established the Closed
Block,  consisting of certain  classes of individual  participating  policies in
respect of which  Equitable  Life had a dividend scale payable in 1991 and which
were in force on July 22, 1992. Since the Closed Block was funded to provide for
payment of  guaranteed  benefits  under such  policies  and,  in  addition,  for
continuation  of  dividends  paid under  1991  dividend  scales,  it will not be
necessary  to use general  funds to pay  guaranteed  benefits  unless the Closed
Block experiences very substantial adverse deviations in investment,  mortality,
persistency or other experience  factors.  If the assets allocated to the Closed
Block,  the cash flows therefrom and the revenues from the Closed Block prove to
be insufficient to pay the benefits  guaranteed  under the policies  included in
the Closed Block, Equitable Life will be required to make such payments from its
general funds. In addition, if the investment,  mortality,  persistency or other
experience  of the Closed Block was  substantially  worse than that of Equitable
Life's principal  competitors,  management might, for competitive  reasons,  use
Equitable Life's general funds to maintain competitive dividend levels. For more
information  on the  Closed  Block,  see Notes 2 and 6 of Notes to  Consolidated
Financial Statements.

General Account Investment Portfolio

General.  The  Insurance  Group's  General  Account  consists  of a  diversified
portfolio of investments.  The General  Account  liabilities can be divided into
two  primary  types,  participating  and  non-participating.  For  participating
products, the investment results of the underlying assets determine,  to a large
extent,  the return to the  policyholder,  and the Insurance Group's profits are
earned  from   investment   management,   mortality  and  other   charges.   For
non-participating or interest-sensitive  products, the Insurance Group's profits
are  earned  from a  positive  spread  between  the  investment  return  and the
crediting or reserve interest rate.

Although all the assets of the General  Account of each insurer in the Insurance
Group  support  all of that  insurer's  liabilities,  the  Insurance  Group  has
developed  an  asset/liability  management  approach  with  separate  investment
segments within each insurer for specific classes of product  liabilities,  such
as insurance, annuity and group pension. As part of this approach, the Insurance
Group develops investment  guidelines for each product line which form the basis
for  investment  strategies  to  manage  each  product's  return  and  liquidity
requirements.  Specific investments frequently meet the requirements of, and are
acquired by, more than one investment segment, with each such investment segment
holding a pro rata interest in such investments and the cash flows therefrom.

The  Closed  Block  assets  are a part of  continuing  operations  and have been
combined on a  line-by-line  basis with assets  outside of the Closed  Block for
comparability  purposes. In view of the similar asset quality characteristics of
the major asset  categories  in the two  portfolios,  management  believes it is
appropriate  to discuss the Closed  Block  assets and the assets  outside of the
Closed Block on a combined basis. The General Account  Investment Assets and the
Holding  Company Group  investment  portfolio are discussed  below.  For further
information  on these  portfolios  and on GIC  Segment  Investment  Assets,  see
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations -  Continuing  Operations  Investment  Portfolio  and -  Discontinued
Operations".  Most  individual  investments in the portfolios of the GIC Segment
and the Holding  Company Group are also included in General  Account  Investment
Assets (which include the Closed Block).

                                      1-10
<PAGE>

The  following  table  summarizes  General  Account  Investment  Assets by asset
category for the periods shown.
<TABLE>
<CAPTION>

                        General Account Investment Assets
                              Net Amortized Cost(1)
                              (Dollars In Millions)

                                          At December 31, 1995       At December 31, 1994
                                        ------------------------   -----------------------
                                            Amount    % of Total      Amount    % of Total
                                        ------------  ----------   -----------  ----------
<S>                                      <C>             <C>       <C>            <C>
Fixed maturities .....................   $  19,149.9     56.7%     $  16,871.6     52.2%
Mortgages ............................       5,007.1     14.8          5,582.9     17.3
Equity real estate ...................       4,130.3     12.2          4,654.7     14.4
Other equity investments .............         764.1      2.3            846.1      2.6
Policy loans .........................       3,773.6     11.2          3,559.1     11.0
Cash and short-term investments ......         952.1      2.8            824.2      2.5
                                         -----------    ------     -----------    ------
Total ................................   $  33,777.1    100.0%     $  32,338.6    100.0%
                                         ===========    ======     ===========    ======
<FN>
(1)  Amortized cost net of valuation allowances.
</FN>
</TABLE>

The present  composition of the General Account reflects  decisions made in 1990
to  increase  the credit  quality of the  investment  portfolio  to support  the
Insurance  Group's  objectives of strengthening  the balance sheet and improving
profitability.  The Insurance  Group has  substantially  reduced its exposure to
commercial  mortgages  since December 31, 1990 when they comprised $7.52 billion
or 22.4% of the net amortized cost of General Account Investment Assets to $3.33
billion or 9.9% at December  31,  1995.  The equity real  estate  portfolio  has
increased  modestly from $3.87 billion or 11.6% of net amortized cost at the end
of 1990 to $4.13  billion  or 12.2%  at  December  31,  1995,  primarily  due to
properties acquired through foreclosure.  Other equity investments have declined
from $1.30  billion or 3.9% at December  31,  1990 to $764.1  million or 2.3% at
December 31, 1995. In addition,  below  investment  grade fixed  maturities were
reduced from a net  amortized  cost of $3.3  billion or 9.9% of General  Account
Investment  Assets at December 31, 1990 to $1.13 billion or 3.5% at December 31,
1993. In light of the Insurance Group's  significantly reduced exposure to below
investment  grade  securities,  management  increased  its  portfolio  of  below
investment  grade  securities in 1994 and 1995 to a net amortized  cost of $2.61
billion or 7.7% of General  Account  Investment  Assets at  December  31,  1995,
primarily through purchases of below investment grade public fixed maturities.

Investment Surveillance.  As part of the Insurance Group's investment management
process,  management,  with the  assistance  of its asset  managers,  constantly
monitors General Account investment performance.  This process culminates with a
quarterly  review of  troubled  assets  by the  Insurance  Group's  Surveillance
Committee  which  decides  whether  values of any  investments  are  other  than
temporarily  impaired,  whether  specific  investments  should be  classified as
problems,  potential problems or restructured,  and whether specific investments
should be put on an interest non-accrual basis. For fixed maturities, other than
temporary declines in value result in writedowns of the investments to market or
estimated fair value. In determining whether valuation  allowances are necessary
for mortgages or equity real estate, management considers,  among other factors,
its ability  and intent to hold the  relevant  investments.  Any  writedowns  or
changes in valuation allowances are netted against the asset categories to which
they apply and are included in total investment results.

When establishing the valuation allowances for mortgages,  management considers,
among other things,  the current and expected  future payment status of the loan
(i.e.,  whether the loan is a problem,  potential  problem or restructured)  the
estimated  fair value of the  underlying  collateral  and expected debt service.
Fair values of the underlying  collateral are determined based on an analysis of
cash flow  projections for the  properties.  The cash flow  projections  reflect
specific  conditions  affecting each property and generally  assume some gradual
improvement in occupancy levels and lease terms from current levels,  determined
on a property  specific  basis.  For equity real estate  (other than real estate
identified  as  available  for  sale)  valuation  allowances  are  based  on the
relationship  between depreciated cost and forecasted cash flows discounted at a
rate equal to Equitable Life's cost of funds. The cash flow calculation involves
the  preparation  of cash flow  projections  for each property for the valuation
period  (generally  the next ten years)  and  includes  an  assumed  sale of the
property at the end of the valuation  period.  The cash flow forecasts are based
on the specific conditions affecting each property,  including local real estate
conditions,  and generally assume a gradual  improvement in occupancy levels and

                                      1-11
<PAGE>

lease terms from current levels.  For equity real estate identified as available
for sale, valuation allowances are established and adjusted periodically so that
the  Insurance  Group's  carrying  value  equals  estimated  fair value,  net of
disposition costs, or depreciated cost. Management's estimates of fair value and
anticipated cash flows used in establishing  valuation  allowances for mortgages
and equity real estate are inherently subjective and involve numerous judgments.
For  additional  information  on the  valuation  of assets  held in the  General
Account,  including  information  on  writedowns  and valuation  allowances  for
specific  classes  of  assets  and  the  impact  of  the  implementation  of new
accounting  standards,  see Notes 2, 3 and 5 of Notes to Consolidated  Financial
Statements and "Management's  Discussion and Analysis of Financial Condition and
Results of Operations - General Account Investment Assets Portfolio".

Description  of General  Account  Investment  Assets.  For portfolio  management
purposes,  General  Account  Investment  Assets  are  divided  into  four  asset
categories:  fixed  maturities,  mortgages,  equity real estate and other equity
investments.

Fixed Maturities. As of December 31, 1995, the fixed maturities category was the
largest asset class of General Account  Investment Assets with $19.15 billion in
net amortized  cost or 56.7% of total General  Account  Investment  Assets.  The
fixed maturities category consists of both investment grade and below investment
grade public and private debt securities, as well as small amounts of redeemable
preferred  stock.  As of December  31,  1995,  publicly  traded debt  securities
represented  69.8% of the amortized  cost of the asset  category,  and privately
placed debt  securities and redeemable  preferred  stock  represented  29.5% and
0.7%,  respectively.  As of December 31,  1995,  86.4%  ($16.54  billion) of the
amortized  cost of  fixed  maturities  were  rated  investment  grade  (National
Association  of  Insurance  Commissioners  ("NAIC")  bond  rating 1 or 2). For a
discussion  of  the  credit  quality  of  fixed  maturities  see   "Management's
Discussion and Analysis of Financial Condition and Results of Operations General
Account  Investment  Portfolio - Continuing  Operations - Investment  Results by
Asset Category - Fixed Maturities".

The following table summarizes fixed maturities by remaining  average life as of
December 31, 1995.
<TABLE>
<CAPTION>

              Fixed Maturity Investments By Remaining Average Life
                                December 31, 1995
                              (Dollars In Millions)

                                                              Amortized Cost
                                                   ---------------------------------------
                                                      Public       Private     % of Total
                                                      Fixed        Fixed         Fixed
                                                    Maturities   Maturities    Maturities
                                                   -----------  ------------   -----------
<S>                                                <C>          <C>               <C>
Remaining Average Life:(1)
Less than one year .............................   $     300.6  $    222.9          2.7%
One or more and less than three years ..........       1,645.4       714.1         12.3
Three or more and less than five years .........       1,212.8     1,190.0         12.6
Five or more and less than seven years .........       1,283.2       840.4         11.1
Seven or more and less than ten years ..........       2,481.2     1,526.9         21.0
Ten or more and less than fifteen years ........         941.2       551.1          7.8
Fifteen or more and less than twenty years .....         426.5       135.8          2.9
More than twenty years .........................       1,064.5       124.5          6.2
                                                   -----------  ----------        -----
      Subtotal .................................       9,355.4     5,305.7         76.6
Collateralized mortgage obligations(2) .........       2,003.9       335.3         12.2
Mortgage pass-through securities(2) ............       2,019.1         0.0         10.5
Redeemable preferred stock and other ...........          87.5        43.0          0.7
                                                   -----------  ----------        -----
Total ..........................................   $  13,465.9  $  5,684.0        100.0%
                                                   ===========  ==========        ======

                                      1-12
<PAGE>

<FN>
(1)  Assumes  debt  securities  are not  called for  redemption  prior to stated
     maturity. Declines in prevailing interest rates may result in higher levels
     of  redemptions  prior to  maturity  of fixed  maturities  that do not have
     adequate  call  protection.  At  December  31,  1995,  approximately  57.9%
     (measured by amortized cost) of fixed maturities (excluding  collateralized
     mortgage   obligations   ("CMOs"),    asset-backed   securities,   mortgage
     pass-through  securities and preferred stock and other) were  non-callable.
     An additional  approximately  26.2% had call  protection due to substantial
     prepayment ("make-whole") premiums. Approximately 15.2% were callable bonds
     with weighted average coupons of 7.50% or below.

(2) The  average  life of  CMOs  and  mortgage  pass-through  securities  is not
    calculated  due  to the  variability  of  timing  of  principal  repayments.
    Approximately  79.2% of the CMOs  have  underlying  collateral  which  bears
    interest  at rates of 7.50% or less and 64.2% of the  mortgage  pass-through
    securities bear interest at rates of 7.50% or less.
</FN>
</TABLE>

Investment grade fixed maturities (which includes  redeemable  preferred stocks)
include the  securities of 856  different  issuers,  with no  individual  issuer
representing more than 1.2% of investment grade fixed maturities as a whole. The
investment  grade  fixed  maturities  are also  diversified  by  industry,  with
investments in manufacturing (16.2%),  finance (9.6%), banking (8.4%), utilities
(6.8%), and transportation  (5.2%)  representing the five largest allocations of
investment  grade fixed  maturities  at December  31,  1995.  No other  industry
represented more than 5.0% of the investment grade fixed maturities portfolio at
that date.

Below  investment  grade  fixed  maturities  (NAIC  bond  rating 3 through 6 and
redeemable  preferred  stocks)  include  the  securities  of over 248  different
issuers  with  no  individual  issuer  representing  more  than  6.9%  of  below
investment  grade fixed  maturities as a whole.  At December 31, 1995,  the five
largest industries  represented in these below investment grade fixed maturities
were  manufacturing  (38.2%),   communications  (12.5%),  wholesale  and  retail
(11.9%),  agricultural/mining/construction  (8.0%) and finance (6.7%).  No other
industry  represented  5.0% or more of this portfolio.  The General Account also
has  interests  in  below  investment  grade  fixed  maturities  through  equity
interests in a number of high yield funds. See "Other Equity Investments".

For  information   regarding   problem,   potential   problem  and  restructured
investments in the fixed maturities category,  see "Management's  Discussion and
Analysis  of  Financial   Condition  and  Results  of  Operations  -  Continuing
Operations   Investment  Portfolio  -  Investment  Results  of  General  Account
Investment Assets - Fixed Maturities".

Mortgages.  As of December 31,  1995,  measured by  amortized  cost,  commercial
mortgages  totaled $3.41 billion  (67.1% of the amortized cost of the category),
agricultural  loans were $1.62 billion (31.9%) and residential  loans were $53.2
million (1.0%).  As of December 31, 1995, over 97.6% of all commercial  mortgage
loans, measured by amortized cost, bore a fixed interest rate.

Commercial Mortgages - Commercial mortgages, substantially all of which are made
on a  non-recourse  basis,  consist  primarily of fixed rate first  mortgages on
completed  properties.  As of December 31, 1995,  first mortgages (which include
all mortgages  where no other lender holds a senior  position to Equitable Life)
represented  $3.40  billion  (99.6%)  of the  amortized  cost of the  commercial
mortgage portfolio and there were no construction  loans in the category.  These
loans are diversified by property type. As of December 31, 1995,  there were 518
individual commercial mortgage loans collateralized by office buildings,  retail
properties,  industrial  properties,  apartment  buildings,  hotels and land. By
dollar  amount of  amortized  cost,  loans  collateralized  by  downtown  office
buildings  comprised 71.0% of the loans on office  properties and regional malls
comprised  76.4% of the loans  collateralized  by retail  properties  as of such
date.

                                      1-13
<PAGE>

The following tables set forth the distribution,  by property type and by state,
of the commercial mortgages as of December 31, 1995.
<TABLE>
<CAPTION>

               Commercial Mortgages By Property Type and By State
                                December 31, 1995
                                  (In Millions)

                               Amortized                                       Amortized
                                 Cost                                            Cost
                             -----------                                      -----------
<S>                          <C>            <C>                               <C>
Property Type:                              State:
Office...................... $  1,586.4     New York......................... $    523.6
Retail......................      936.4     California.......................      363.6
Hotel.......................      445.4     Pennsylvania.....................      265.6
Industrial..................      305.1     Texas............................      244.8
Apartment...................      122.4     Connecticut......................      220.1
Land and other..............       18.0     Ohio.............................      199.7
                             ----------
Total.......................    3,413.7     Maryland.........................      174.9
Less valuation allowances...       79.9     Other (no state larger than 5%)..    1,421.4
                             ----------                                        ---------
Carrying Value.............. $  3,333.8     Total............................    3,413.7
                             ==========
                                            Less valuation allowances........       79.9
                                                                               ---------
                                            Carrying Value...................  $ 3,333.8
                                                                               =========
</TABLE>

Substantially  all the mortgage loans in the General  Account were originated by
Equitable Life and not purchased from third parties. Equitable Life's investment
policy with regard to the  origination  of new General  Account  mortgage  loans
involves a review of the economics of the property being  financed,  the loan to
value  ratio,  adherence  to  guidelines  that  provide for  diversification  of
Equitable  Life's mortgage  portfolio by property type and location and a review
of prevailing  industry  lending  practices.  Equitable  Life has  substantially
slowed its volume of new mortgage  loan  originations.  Equitable  Life does not
calculate  current  loan-to-value  ratios  of  its  General  Account  commercial
mortgages following their dates of origination; however management believes that
the current aggregate  loan-to-value  ratio of commercial  mortgage loans in the
problem,  potential  problem or the  restructured  categories is higher than the
current  aggregate   loan-to-value  ratio  of  performing  loans  not  in  those
categories.

At December 31, 1995,  loans in the  commercial  mortgage  portfolio  (including
those  portions  of the  loans  in the  GIC  Segment)  to  one  borrowing  group
represented 6.9% or more of The Equitable's  consolidated  shareholders' equity.
At that date, The Equitable total investments  (including holdings of the Closed
Block  and  discontinued  GIC  Segment)  related  to that same  borrowing  group
exceeded  10%  of  The  Equitable's   consolidated   shareholders'  equity.  For
additional  information  on these  loans,  see  Note 3 of Notes to  Consolidated
Financial Statements.

The commercial  mortgage  portfolio  includes both amortizing and balloon loans.
Management  defines  balloon loans to be mortgages for which the final principal
payment is more than half of the original loan amount.  As of December 31, 1995,
16.5% of the  portfolio  was  comprised  of loans that  provided for majority or
complete  amortization prior to final maturity.  For information on maturity and
principal  repayment  schedule  for  the  commercial  mortgage  portfolio  as of
December  31,  1995,  see  "Management's  Discussion  and  Analysis of Financial
Condition and Results of  Operations - General  Account  Investment  Portfolio -
Investment Results of General Account Investment Assets".

For information regarding problem, potential problem and restructured commercial
mortgage loans, see "Management's Discussion and Analysis of Financial Condition
and Results of Operations - General  Account  Investment  Portfolio - Continuing
Operations - Investment Returns by Asset Category - Mortgages".

Agricultural  Mortgages - The  agricultural  mortgage loans add diversity to the
mortgage loan portfolio. As of December 31, 1995, there were approximately 4,533
outstanding  agricultural  mortgages  with an aggregate  amortized cost of $1.62
billion.

                                      1-14
<PAGE>

Equity  Real  Estate.  While  Equitable  Life  historically  has been an  active
investor in equity real estate, it has a policy of not investing substantial new
funds in equity real estate,  except to safeguard values in existing investments
or to honor outstanding commitments. As of December 31, 1995, 15.9% of the total
amortized  cost of equity real estate  included  in General  Account  Investment
Assets  represented  commercial  properties  acquired as investment  real estate
after December 31, 1986.  The remainder of the equity real estate  portfolio was
acquired prior to 1987 or represents  properties  acquired through  foreclosure.
See "Management's  Discussion and Analysis of Financial Condition and Results of
Operations  - General  Account  Investment  Portfolio  -  Continuing  Operations
Overview".

The equity real estate category consists of office,  retail,  hotel,  industrial
and other properties.  Office properties constitute the largest component of the
category and primarily are significant  downtown  buildings in major cities. The
retail  properties  are largely  regional  malls,  and the hotels are  generally
members of major chains with national reservation systems.

The following  tables reflect the distribution by property type and state of the
equity real estate assets as of December 31, 1995.
<TABLE>
<CAPTION>

                Equity Real Estate By Property Type and By State
                                December 31, 1995
                                  (In Millions)

                             Amortized                                       Amortized
                                Cost                                           Cost
                            ----------                                      -----------
<S>                         <C>          <C>                                <C>
Property Type:                           State:
Office......................$ 2,981.1    Massachusetts....................  $    761.8
Retail......................    447.4    California.......................       560.1
Mixed Use...................    292.3    Illinois.........................       539.2
Industrial..................    250.4    New York.........................       447.6
Agricultural................     30.5    Georgia..........................       401.1
Hotel/Motel.................     24.3    Texas............................       363.9
Apartment...................      2.9    Pennsylvania.....................       216.0
Other.......................    365.5    Other (no state larger than 5%)..     1,104.7
                            ---------                                       ----------
Total.......................  4,394.4    Total............................     4,394.4
Less valuation allowances...    264.1    Less valuation allowances........       264.1
                            ---------                                       ----------
Carrying Value..............$ 4,130.3    Carrying Value...................  $  4,130.3
                            =========                                       ==========
</TABLE>

Other  Equity  Investments.  The  other  equity  investments  category  consists
primarily of limited  partnership  interests in high yield debt and equity funds
managed by outside  investment  managers,  The Deal Flow Fund, L.P. which had an
amortized  cost of $110.1  million at December  31, 1995 (the "Deal Flow Fund"),
common and preferred stock acquired in connection with private  leveraged buyout
transactions  and other below  investment grade  investments  (including  common
stock).  See  "Management's  Discussion and Analysis of Financial  Condition and
Results of  Operations  - General  Account  Investment  Portfolio  -  Continuing
Operations - Investment Results by Asset Category - Other Equity Investments".

Employees and Agents

As of December 31, 1995, The Equitable had approximately  13,300  employees.  Of
these,   approximately   4,200  were  employed  by  the   Insurance   Group  and
approximately 9,100 were employed by the Investment Subsidiaries. Fewer than 500
employees are covered by a collective  bargaining  agreement.  In addition,  the
Insurance  Group's  career sales force  consists of over 7,200  agents,  some of
whom,  including agency and district managers and newer agents  compensated on a
combined  salary and  commission  basis,  are employees of the Insurance  Group.
Management believes relations with employees and agents are good.

                                      1-15
<PAGE>

Competition

Insurance and Annuities.  There is strong competition among insurance  companies
seeking clients for the types of insurance,  annuity and group pension  products
sold by the Insurance  Group.  Many other insurance  companies offer one or more
products  similar  to those  offered  by the  Insurance  Group and in some cases
through similar marketing techniques.  In addition, the Insurance Group competes
with  banks and other  financial  institutions  for sales of annuity  and,  to a
lesser  extent,  life  insurance  products  and with  mutual  funds,  investment
advisers and other financial entities for the investment of savings dollars.

The principal  competitive  factors affecting the Insurance Group's business are
price,  financial and claims-paying  ratings, size, strength and professionalism
of agency  force,  range of  product  lines,  product  quality,  reputation  and
visibility in the marketplace,  quality of service and, with respect to variable
insurance and annuity products,  investment management  performance.  Management
believes  the dual  licensing  of a large  majority  of its agency  force by the
National  Association  of  Securities  Dealers,  Inc.  ("NASD") and the training
provided to agents by the Insurance  Group  provide the  Insurance  Group with a
competitive  advantage in effectively  penetrating  and  communicating  with its
target markets.

Ratings are an important  factor in  establishing  the  competitive  position of
insurance  companies.  Since  Equitable  Life's  demutualization,  the financial
strength  or  claims-paying  ratings  of  Equitable  Life and  EVLICO  have been
upgraded by each of Moody's  Investors  Service  ("Moody's"),  Standard & Poor's
Corporation ("S&P"), A.M. Best Company, Inc. and Duff & Phelps Credit Rating Co.
As of December 31,  1995,  the  financial  strength or  claims-paying  rating of
Equitable Life and EVLICO was AA- from S&P (4th highest of 18 ratings),  A1 from
Moody's (5th highest of 19 ratings), A from A.M. Best Company, Inc. (3rd highest
of 15  ratings),  AA from  Fitch  Investors  Service,  L.P.  (3rd  highest of 18
ratings)  and AA- from  Duff & Phelps  Credit  Rating  Co.  (4th  highest  of 18
ratings).

During 1996, management intends to explore selective  acquisition  opportunities
in Equitable Life's core insurance and asset management businesses.

Investment  Fund  Management.  The  investment  management  industry  is  highly
competitive  and new entrants  continually  are  attracted to it, due in part to
relatively few barriers to entry. Alliance and Equitable Real Estate are subject
to  substantial  competition  in all aspects of their  business.  Pension  fund,
institutional,  and corporate assets are managed by investment management firms,
broker-dealers,  banks and  insurance  companies.  Alliance and  Equitable  Real
Estate  compete  with these  investment  managers  primarily on the basis of the
range  of  investment  products  offered,  the  investment  performance  of such
products and the  services  provided to clients.  Consultants  also play a major
role in the selection of managers for pension funds.

Many of the firms competing with these Investment Subsidiaries for institutional
clients also offer mutual fund shares and cash management services to individual
investors.  Competitiveness in this area is chiefly a function of the investment
performance and range of mutual funds and cash management services offered,  the
quality in servicing  customer  accounts  and the capacity to provide  financial
incentives to intermediaries through distribution  assistance and administrative
services  payments funded by "Rule 12b-1" plans and the manager's own resources.
Equitable Life is subject to New York Insurance Law limitations on the amount it
may invest in its Investment Subsidiaries (including Alliance and Equitable Real
Estate); however, these limitations do not apply to the Holding Company.

The  Insurance  Group  and the  Investment  Subsidiaries  compete  with  and are
expected  to  continue  to  compete  with  each  other by  providing  investment
management  services,  including  sponsoring  mutual funds and other  investment
funds and accounts.  For example,  Alliance's partnership agreement specifically
allows  Equitable  Life  and  its  subsidiaries  (other  than  Alliance  Capital
Management  Corporation,  a wholly owned  Equitable Life  subsidiary) to compete
with Alliance and to seek to develop opportunities that also may be available to
Alliance.

Securities and Investment Banking. DLJ encounters significant competition in all
aspects of the securities  business and competes  worldwide  directly with other
securities  firms,  both  domestic and  foreign,  a number of which have greater
capital,  financial and other  resources than DLJ currently has at its disposal.
In addition to  competition  from firms  currently in the  securities  business,
there has been  increasing  competition  from other sources,  such as commercial

                                      1-16
<PAGE>

banks and investment  boutiques.  The principal  competitive factors influencing
DLJ's  business  are  its  professional  staff,  the  firm's  reputation  in the
marketplace, its existing client relationships, the ability to commit capital to
client transactions and its mix of market capabilities. DLJ's ability to compete
effectively in securities  brokerage and investment banking activities will also
be influenced by the adequacy of its capital levels.

Regulation

State  Supervision.  The  Insurance  Group is licensed to transact its insurance
business in, and is subject to extensive  regulation and  supervision by, all 50
of the United States,  the District of Columbia,  Puerto Rico,  the U.S.  Virgin
Islands  and Canada  and nine of  Canada's  twelve  provinces  and  territories.
Equitable  Life and  EVLICO  are each  domiciled  in New York and are  primarily
regulated by the New York Superintendent. The extent of state regulation varies,
but  most  jurisdictions  have  laws  and  regulations  governing  standards  of
solvency, levels of reserves, permitted types and concentrations of investments,
and business  conduct to be maintained  by insurance  companies as well as agent
licensing,  approval  of policy  forms  and,  for  certain  lines of  insurance,
approval or filing of rates. The New York Insurance Law limits sales commissions
and certain other marketing  expenses that may be incurred.  The Insurance Group
is  required  to  file  detailed  annual  financial  statements,  prepared  on a
statutory   accounting  basis,   with  supervisory   agencies  in  each  of  the
jurisdictions  in which it does  business,  and its  operations and accounts are
subject to examination by such agencies at regular intervals.

Holding  Company  Regulation.  Several  states,  including  New  York,  regulate
transactions  between an insurer  and its  affiliates  under  insurance  holding
company acts. These acts contain certain reporting requirements and restrictions
on  transactions  such as the  transfer  of  assets,  loans  or the  payment  of
dividends between an insurer and its affiliates.  Under such laws,  transfers of
assets, loans or dividends to Equitable Life by its insurance  subsidiaries,  or
by  Equitable  Life to the Holding  Company,  may be subject to prior  notice or
approval depending on the size of such transactions or payments.  Equitable Life
has agreed in an undertaking to the New York Insurance  Department ("NYID") that
similar approval  requirements  also apply to transactions  between (i) material
subsidiaries  of  Equitable  Life and  (ii) the  Holding  Company  (and  certain
affiliates,  including  AXA).  Changes  in  control  (generally  presumed  at  a
threshold of 10% or more of outstanding voting securities) are also regulated by
these laws.

Guaranty  Funds.  Under  insurance  guaranty  fund laws  existing in all states,
insurers doing business in those states can be assessed up to prescribed  limits
to protect  policyholders  of  companies  which  become  impaired or  insolvent.
Assessments  levied  against the  Insurance  Group  during each of the past five
years have not been material.  While the amount of any future assessments cannot
be predicted with certainty,  management  believes that assessments with respect
to pending insurance  company  impairments and insolvencies will not be material
to the financial position of Equitable Life.

Statutory Investment Valuation Reserves.  Statutory accounting practices require
a life  insurer to maintain  two  reserves,  an AVR and an interest  maintenance
reserve ("IMR") to absorb both realized and unrealized  gains and losses on most
of an insurer's invested assets.

AVR requires life insurers to establish statutory reserves for substantially all
invested  assets other than policy loans and life  insurance  subsidiaries.  AVR
generally  captures  all  realized  and  unrealized  gains or losses on invested
assets, other than those resulting from changes in interest rates. Each year the
amount of an  insurer's  AVR will  fluctuate as  additional  gains or losses are
absorbed  by the  reserve.  To adjust  for such  changes  over  time,  an annual
contribution  must be made to AVR  equal to 20% of the  difference  between  the
maximum  AVR (as  determined  annually  according  to the type and quality of an
insurer's  assets) and the actual AVR. In addition,  voluntary  contributions to
the AVR are permitted, to the extent that AVR does not exceed its maximum level.

As of December 31, 1995,  the maximum AVR for the assets of the Insurance  Group
was $1.9  billion  and the  actual  AVR was $1.3  billion.  The  $599.6  million
difference  between the maximum and actual AVR has no  statutory  or  regulatory
significance other than its effect on the required future contribution to AVR.

                                      1-17
<PAGE>

IMR  captures  the net gains which are  realized  upon the sale of fixed  income
investments  and which  result  from  changes in the  overall  level of interest
rates.  These net realized  gains or losses are then  amortized into income over
the remaining  life of each  investment  sold. IMR applies to all types of fixed
income  securities  (bonds,  preferred  stocks,  mortgage-backed  securities and
mortgage loans).

In 1995, the AVR and IMR decreased statutory surplus by $365.7 million and $80.3
million,  respectively,  as compared  to  increases  of $285.2  million and $2.1
million,  respectively, in 1994. The decrease in statutory surplus caused by the
AVR in 1995  primarily  was a result of an  increase  in  carrying  value of the
common stock of investment affiliates held by the Insurance Group and the $118.0
million of voluntary  contributions  to the AVR. The decrease  caused by the IMR
resulted from realized capital gains due to changes in interest rates.

Changes in statutory  surplus  resulting  from increases or decreases in AVR and
IMR impact the funds  available  for  shareholder  dividends.  See  "Shareholder
Dividend  Restrictions".  AVR and IMR are not included in  financial  statements
prepared in  conformity  with GAAP.  Asset  valuation  allowances  reflected  in
consolidated  financial  statements  included herein are established under GAAP.
While the future effect of both AVR and IMR on the Insurance  Group's  statutory
surplus will depend on the actual  composition  (both as to type and quality) of
the Insurance Group's assets and gains/losses,  management does not expect these
reserves  will reduce its statutory  surplus to levels that would  constrain the
growth  of  the  Insurance  Group's  operations.  See  "Regulation  Insurance  -
Statutory Surplus and Capital".

Surplus Relief Reinsurance. The Insurance Group uses surplus relief reinsurance,
which has no GAAP  financial  reporting  effect  other than from the  associated
expense  and risk  charge and  administrative  costs.  However,  surplus  relief
reinsurance does have the effect of increasing  current  statutory surplus while
reducing  future  statutory  earnings.  As of December 31, 1995,  $278.9 million
(7.9%) of the Insurance  Group's total statutory  capital  (capital  surplus and
AVR) resulted from surplus relief reinsurance. Management reduced surplus relief
reinsurance by approximately  $271.0 million in 1995 and by $385.1 million since
December 31, 1992.  Management currently intends to eliminate all surplus relief
reinsurance by December 31, 2000.  Such reductions will reduce the amount of the
Insurance Group's statutory surplus on a dollar-for-dollar basis. The ability of
Equitable  Life to pay  dividends to the Holding  Company may be affected by the
reduction of statutory  earnings  caused by  reductions in the levels of surplus
relief reinsurance.

During 1993,  New York and certain other states  adopted new and more  stringent
regulations  governing  the  recognition  of  surplus  relief  reinsurance.   In
accordance with a commitment to the NYID,  Equitable Life and EVLICO submit each
new  reinsurance  agreement and amendment to the NYID.  Management  believes the
Insurance  Group's  surplus  relief  reinsurance  agreements  are in substantial
compliance with all applicable regulations.

NAIC Ratios.  On the basis of statutory  financial  statements  filed with state
insurance regulators,  the NAIC calculates annually a number of financial ratios
to assist state  regulators in monitoring  the financial  condition of insurance
companies.  Eleven ratios were calculated based on the 1995 statutory  financial
statements.  A "usual  range" of results for each ratio is used as a  benchmark.
Departure  from the  "usual  range"  on four or more of the  ratios  can lead to
inquiries from individual state insurance departments.

For  Equitable  Life's 1995  statutory  financial  statements,  four ratios fell
outside of the "usual  range." These ratios include (i) the ratio of net gain to
total income, (ii) the ratio of mortgage loans and real estate to total invested
assets, (iii) the ratio of investments in affiliates to capital and surplus, and
(iv) the reserving  ratio for individual  life insurance  products.  This result
reflects (i) Equitable Life's investment performance in 1995, including realized
and  unrealized  capital  gains and losses,  (ii) the  relatively  high level of
equity real estate and  mortgage  loan assets held in Equitable  Life's  General
Account  (see  "General  Account  Investment  Portfolio"),  (iii)  the fact that
Equitable  Life  conducts  a  substantial   portion  of  its  business   through
subsidiaries,  and (iv) the effects of Equitable Life's  reinsurance  contracts,
(see  "Surplus  Relief  Reinsurance").   Based  on  Equitable  Life's  statutory
financial  statements  for 1994,  three of the twelve ratios fell outside of the
"usual  range"  established  by the NAIC.  After  review,  an NAIC examiner team
designated  Equitable Life as requiring  second  priority  regulatory  attention
based on low  surplus,  affiliated  company  transactions,  and poor  investment

                                      1-18
<PAGE>

quality, in each case as reflected in its 1994 statutory  financial  statements.
This  designation  advised state regulators to accord high priority to Equitable
Life in the surveillance  process. No regulatory action by the NYID or any other
state insurance regulator occurred as a result of this designation.

Based on EVLICO's  statutory  financial  statements for 1995,  three ratios fell
outside of the "usual  range."  These  include (i) the net change in capital and
surplus,  (ii) the ratio of net gain to total  income,  and (iii) the  reserving
ratio for individual life insurance products.  This result reflects (i) EVLICO's
investment  performance in 1995, including realized and unrealized capital gains
and losses, and (ii) the effects of EVLICO's reinsurance contracts. On the basis
of its statutory financial  statements for 1994, EVLICO had two of twelve ratios
outside the "usual range" and received  third  priority  designation  by an NAIC
examiner team. This designation advised state regulators to accord high priority
to EVLICO in the surveillance  process. No regulatory actions by the NYID or any
other state insurance regulator occurred as a result of this designation.

Management does not expect any 1995  designations  accorded to Equitable Life or
EVLICO based on their respective 1995 statutory  financial  statements to have a
material  adverse  effect on the business or  operations  of  Equitable  Life or
EVLICO or to adversely affect their respective ratings.

Statutory Surplus and Capital. As a licensed insurer in each of the 50 states of
the United  States,  the Insurance  Group is subject to the  supervision  of the
regulators of each such state. Such regulators have the discretionary authority,
in connection with the continual licensing of any member of the Insurance Group,
to limit or prohibit  new  issuances of business to  policyholders  within their
jurisdiction when, in their judgment, such regulators determine that such member
is not maintaining  adequate  statutory surplus or capital.  Equitable Life does
not  believe  the  current or  anticipated  levels of  statutory  surplus of the
Insurance  Group present a material risk that any such regulator would limit the
amount of new insurance business the Insurance Group may issue.

The NAIC has undertaken a  comprehensive  codification  of statutory  accounting
practices for insurers. The resulting changes, once the codification project has
been  completed and the new  principles  adopted and  implemented,  could have a
significant  adverse  impact on the  Insurance  Group's  statutory  results  and
financial  position.  The  codification  project is not expected to be completed
prior to 1997.

Risk-Based  Capital.  Since 1993,  life insurers,  including  Equitable Life and
EVLICO, have been subject to certain risk-based capital ("RBC") guidelines.  The
RBC  guidelines  provide a method to measure  the  adjusted  capital  (statutory
capital  and  surplus  plus AVR and  other  adjustments)  that a life  insurance
company  should  have for  regulatory  purposes  taking  into  account  the risk
characteristics of the company's investments and products.  The RBC requirements
establish  capital  requirements  for  four  categories  of  risk:  asset  risk,
insurance  risk,  interest rate risk and business risk.  For each category,  the
capital requirement is determined by applying factors to various asset,  premium
and reserve  items,  with the factor  being  higher for those items with greater
underlying risk and lower for less risky items. The New York Insurance Law gives
the insurance  commissioner  explicit  regulatory  authority to require  various
actions by, or take various actions against,  insurance companies whose adjusted
capital does not meet the minimum  acceptable  level.  Equitable Life and EVLICO
were above their target RBC ratios at year-end 1995. Proposed changes in the RBC
formula  that  may  become  effective  for year  end  1996  statutory  financial
statements  are expected to adversely  effect  Equitable  Life's RBC ratio.  See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations - Liquidity and Capital Resources - Risk-Based Capital".

Shareholder  Dividend  Restrictions.  Dividends  from  Equitable  Life  are  not
expected to be a source of liquidity for the Holding  Company for several years.
Since the  demutualization,  the Holding  Company has not received any dividends
from Equitable  Life. In addition,  under the New York Insurance Law,  Equitable
Life would be permitted to pay shareholder dividends to the Holding Company only
if it files  notice of its  intention  to declare such a dividend and the amount
thereof with the New York  Superintendent and the New York  Superintendent  does
not  disapprove  the  distribution.  The  applicable  statute gives the New York
Superintendent  broad discretion in determining  whether the financial condition
of a stock life  insurance  company  supports  the payment of  dividends  to its
shareholders.  There can be no assurance that the New York Superintendent  would
not prevent the payment of dividends to the Holding  Company for several  years.
See Note 17 of Notes to Consolidated Financial Statements.

                                      1-19
<PAGE>

In December  1995,  Equitable  Life issued $600.0  million  aggregate  principal
amount  of  surplus  notes  (the  "Surplus  Notes").  See  Note  8 of  Notes  to
Consolidated  Financial  Statements.  Under the New York Insurance Law, interest
and  principal  payments on the Surplus  Notes may be made only out of "free and
divisible  surplus  ...with  approval  of the  Superintendent  whenever,  in his
judgement,  the financial condition of such insurer warrants." Accordingly,  the
New York  Superintendent  has broad  discretion in determining  whether to allow
Equitable Life to make payments on the Surplus Notes.  Any interest or principal
payments on the Surplus  Notes by Equitable  Life will reduce  amounts,  if any,
available for future payment of dividends to Equitable Life's shareholder.

Regulation  of  Investments.  The  Insurance  Group is subject to state laws and
regulations that require  diversification of its investment  portfolio and limit
the  amount  of  investments  in  certain  investment  categories  such as below
investment  grade  fixed  maturities,   equity  real  estate  and  other  equity
investments.  Failure  to comply  with these laws and  regulations  would  cause
investments  exceeding  regulatory  limitations  to be treated  as  non-admitted
assets for  purposes of measuring  statutory  surplus,  and, in some  instances,
require divestiture.  As of December 31, 1995, the Insurance Group's investments
complied with all such regulations.

Federal Initiatives. Although the Federal government generally does not directly
regulate the insurance  business,  many Federal laws do affect the business in a
variety of ways.  There are a number of existing or  recently  proposed  Federal
laws which may  significantly  affect the Insurance  Group,  including  employee
benefits  regulation,  removal of barriers preventing banks from engaging in the
insurance and mutual fund  businesses,  the taxation of insurance  companies and
the taxation of insurance  products.  In addition,  there has been some interest
among  certain  members of Congress  concerning  possible  Federal  roles in the
regulation  of the  insurance  industry.  These  initiatives  are generally in a
preliminary  stage and,  consequently  management  cannot assess their potential
impact on the Insurance Group at this time.

ERISA Considerations. The Insurance Group and the Investment Subsidiaries act as
fiduciaries  and are subject to  regulation  by the  Department of Labor ("DOL")
when  providing a variety of products  and  services to employee  benefit  plans
governed by the  Employee  Retirement  Income  Security  Act of 1974  ("ERISA").
Severe  penalties  are imposed by ERISA on  fiduciaries  which  violate  ERISA's
prohibited  transaction  provisions  by breaching  their duties to ERISA covered
plans.  In a case decided by the United States  Supreme Court in December,  1993
(John Hancock  Mutual Life  Insurance  Company v. Harris Trust and Savings Bank)
the Court concluded that an insurance  company general account contract that had
been  issued to a  pension  plan  should  be  divided  into its  guaranteed  and
nonguaranteed  components and that certain ERISA fiduciary  obligations  applied
with respect to the assets  underlying the  nonguaranteed  components.  Although
Equitable Life has not issued contracts  identical to the one involved in Harris
Trust,  some of its policies  relating to  ERISA-covered  plans may be deemed to
have nonguaranteed  components subject to the principles announced by the Court.
During 1994,  Equitable  Life added  additional  guarantees  to certain of these
contracts.

In the absence of court decisions clarifying the Supreme Courts ruling, the full
extent to which  Harris  Trust  makes the  fiduciary  standards  and  prohibited
transaction  provisions of ERISA applicable to all or part of insurance  company
general account assets,  however,  cannot accurately be determined at this time.
The Supreme  Court's  opinion did not resolve whether the assets at issue in the
case  may be  subject  to ERISA  for  some  purposes  and not  others.  The life
insurance  industry is  currently  discussing  with the DOL the  possibility  of
exemptions from the prohibited transaction provisions of ERISA in view of Harris
Trust.  Prohibited  Transaction  Exemption 95-60,  granted by the DOL on July 7,
1995,  exempted  from  the  prohibited  transaction  rules,   prospectively  and
retroactively to January 1, 1975, certain  transactions  engaged in by insurance
company general accounts in which employee  benefit plans have an interest.  The
exemption  does not  cover all such  transactions,  and the  insurance  industry
continues to seek further relief,  including  legislative  relief from Congress.
Pending further development of these and other matters, Equitable Life is unable
to determine whether the Harris Trust decision will result in any liability and,
if so, its nature and scope.

Environmental  Considerations.   As  owners  and  operators  of  real  property,
Equitable  Life and certain  Investment  Subsidiaries  are subject to  extensive
Federal,  state and local  environmental laws and regulations.  Inherent in such
ownership  and  operation  is the  risk  there  may be  potential  environmental
liabilities  and  costs in  connection  with any  required  remediation  of such
properties. Equitable Life routinely conducts environmental assessments for real
estate being acquired for investment and before taking title through foreclosure
to real property  collateralizing  mortgages  held by Equitable  Life.  Based on
these  environmental  assessments and compliance with Equitable  Life's internal
environmental  procedures,  management  believes that any costs  associated with
compliance with  environmental  laws and  regulations  regarding such properties

                                      1-20
<PAGE>

would not be material to the consolidated  financial position of Equitable Life.
Furthermore, although Equitable Life and certain of its subsidiaries hold equity
positions  in  companies  that could  potentially  be  subject to  environmental
liabilities,  management believes, based on its assessment of the businesses and
properties of these companies and the level of involvement of Equitable Life and
the  subsidiaries  in the  operation  and  management  of  such  companies,  any
environmental  liabilities  with  respect  to  these  investments  would  not be
material to the consolidated financial position of Equitable Life.

Securities  Laws.  Equitable  Life,  certain of its insurance  subsidiaries  and
certain  policies and contracts  offered by them are subject to regulation under
the  Federal  securities  laws  administered  by  the  Securities  and  Exchange
Commission (the  "Commission") and under certain state securities laws.  Certain
Separate  Accounts of Equitable  Life and EVLICO are  registered  as  investment
companies under the Investment  Company Act of 1940, as amended (the "Investment
Company Act").  Separate Account  interests under certain annuity  contracts and
insurance policies issued by Equitable Life and EVLICO are also registered under
the Securities Act of 1933, as amended (the "Securities  Act").  Equitable Life,
EVLICO,  Equico,  Donaldson,  Lufkin & Jenrette Securities Corporation ("DLJSC")
and  certain   other   subsidiaries   of  Equitable   Life  are   registered  as
broker-dealers (collectively the "Broker-Dealers") under the Securities Exchange
Act of 1934 (the "Exchange  Act"). The  Broker-Dealers  are subject to extensive
regulation (as discussed below in "Investment Banking" with reference to DLJSC),
and are  members of, and subject to  regulation  by, the NASD and various  other
self regulatory  organizations  ("SROs").  As a result of registration under the
Exchange Act and SRO memberships,  the Broker-Dealers are subject to overlapping
schemes of regulation which cover all aspects of their securities business. Such
regulations  cover  matters  including   capital   requirements,   the  use  and
safekeeping  of customers'  funds and  securities,  recordkeeping  and reporting
requirements,  supervisory  and  organizational  procedures  intended  to assure
compliance with  securities  laws and rules of the SROs and to prevent  improper
trading  on  "material   nonpublic"   information,   employee-related   matters,
limitations  on extensions of credit in securities  transactions,  and clearance
and settlement  procedures.  A particular  focus of the  applicable  regulations
concerns the  relationship  between  broker-dealers  and their  customers.  As a
result,   the   Broker-Dealers  in  some  instances  may  be  required  to  make
"suitability" determinations as to certain customer transactions, are limited in
the  amounts  that  they  may  charge  customers,  cannot  trade  ahead of their
customers and must make certain required disclosures to their customers.

Equitable Life and certain of the Investment Subsidiaries also are registered as
investment  advisors under the Investment  Advisers Act of 1940, as amended (the
"Investment  Advisers  Act").  Many of the investment  companies  managed by the
Investment  Subsidiaries,  including a variety of mutual  funds and other pooled
investment  vehicles,  are registered  with the Commission  under the Investment
Company Act. All aspects of Equitable  Life's and the  Investment  Subsidiaries'
investment advisory activities are subject to various Federal and state laws and
regulations  and to the law in those  foreign  countries  in which they  conduct
business.  Such laws and regulations relate to, among other things,  limitations
on  the  ability  of  investment   advisers  to  charge   performance-based   or
non-refundable  fees  to  clients,  recordkeeping  and  reporting  requirements,
disclosure  requirements,  limitations  on  principal  transactions  between  an
adviser or its affiliates and advisory  clients,  as well as general  anti-fraud
provisions.  The  failure  to  comply  with such  laws may  result  in  possible
sanctions including the suspension of individual  employees,  limitations on the
activities in which the investment advisor may engage,  suspension or revocation
of the investment advisor's registration as an advisor, censure and/or fines.

Investment Banking. DLJ's business is, and the securities industry generally is,
subject to  extensive  regulation  in the United  States at both the Federal and
state  level.  Various  regulatory  bodies are  charged  with  safeguarding  the
integrity of the securities and other financial  markets and with protecting the
interests of customers  participating in those markets. DLJSC is registered as a
broker-dealer  with the  Commission  and in all 50 states  and the  District  of
Columbia,  as a futures commission merchant with the Commodities Futures Trading
Commission (the "CFTC"), as an investment advisor in certain states and with the
Commission and is also designated a primary dealer in U.S. Government securities
by the Federal  Reserve Bank of New York. It is also a member of, and subject to
regulation by, the NASD, the NYSE, the Chicago Board of Trade ("CBOT"), the CFTC
and various other self-regulatory  organizations.  Broker-dealers are subject to
regulation  by state  securities  administrators  in those  states in which they
conduct business.  Broker-dealers are also subject to regulations that cover all
aspects of the securities business,  including sales and trading practices,  use
and  safekeeping  of  customers'  funds  and  securities,   capital   structure,
record-keeping  and the  conduct  of  directors,  officers  and  employees.  The
Commission,   other  governmental   regulatory   authorities,   including  state
securities   commissions,   and  self-regulatory   organizations  may  institute

                                      1-21
<PAGE>

administrative or judicial proceedings,  which may result in censure,  fine, the
issuance  of   cease-and-desist   orders,  the  suspension  or  expulsion  of  a
broker-dealer   or  member,   its  officers  or   employees  or  other   similar
consequences.

DLJ's business may be materially affected not only by regulations  applicable to
it as a  financial  market  intermediary,  but also by  regulations  of  general
application.  For  example,  the  volume  of  DLJ's  underwriting,   merger  and
acquisition  and merchant  banking  businesses in any year could be affected by,
among other things, existing and proposed tax legislation,  antitrust policy and
other  governmental  regulations  and  policies  (including  the  interest  rate
policies  of the  Federal  Reserve  Board)  and  changes  in  interpretation  or
enforcement  of existing  laws and rules that affect the business and  financial
communities.  From time to time, various forms of anti-takeover  legislation and
legislation that could affect the benefits  associated with financing  leveraged
transactions  with high yield  securities  have been proposed  that, if enacted,
could adversely affect the volume of merger and acquisition and merchant banking
business, which in turn could adversely affect DLJ's underwriting,  advisory and
trading revenues related thereto.

As a broker-dealer registered with the Commission and a member firm of the NYSE,
DLJSC is subject to the capital  requirements of the Commission and of the NYSE.
These  capital  requirements  specify  minimum  levels of  capital,  computed in
accordance with regulatory requirements ("net capital"),  that DLJSC is required
to maintain  and also limit the amount of leverage  that DLJSC is able to obtain
in its businesses.  As a futures commission  merchant,  DLJSC is also subject to
the  capital  requirements  of the  CFTC and the  CBOT.  A  failure  by DLJSC to
maintain  its  minimum  required  capital  would  require it to cease  executing
customer  transactions  until it came back into  capital  compliance,  and could
cause it to lose its  membership  on the NYSE or other  exchanges,  its right to
registration  with the  Commission  or CFTC,  or  require  its  liquidation.  In
addition,  the decline in DLJSC's  net  capital  below  certain  "early  warning
levels," even though above  minimum  capital  requirements,  could have material
adverse  consequences  including  the  imposition  of a  prohibition  on DLJSC's
ability to pay dividends,  redeem stock,  prepay  subordinated  indebtedness or,
under certain circumstances,  make principal payments in respect of subordinated
indebtedness.  Compliance  with the net capital  requirements  could limit those
operations  of  DLJSC  that  require  the  intensive  use of  capital,  such  as
underwriting,  merchant banking and trading activities,  and also could restrict
the Holding  Company's ability to withdraw capital from DLJSC. Rule 15c3-1 under
the   Exchange  Act  limits  the  ability  of   stockholders   of  a  registered
broker-dealer  to  withdraw  excess  capital  from that  broker-dealer,  if such
withdrawal would impair the broker-dealer's  net capital.  This rule could limit
the payment of dividends and the making of loans and advances to Equitable  Life
by the Broker-Dealers and by Equitable Life to the Holding Company.

DLJSC is a member  of the  Securities  Investor  Protection  Corporation,  which
provides,  in the event of the  liquidation of a  broker-dealer,  protection for
customers'  accounts  held by the  firm of up to  $500,000  for  each  customer,
subject to a limitation of $100,000 for claims for cash  balances.  In addition,
DLJSC has excess coverage insurance  purchased from Equitable Casualty Insurance
Company,  an indirect  wholly owned  subsidiary of the Holding  Company.  DLJ is
currently in the process of replacing this excess coverage with coverage written
by an unaffiliated third party insurer.  Margin lending by certain  subsidiaries
of DLJ is subject to the margin  rules of the Board of  Governors of the Federal
Reserve System and the NYSE.

DLJSC is also  subject  to the  SEC's  Temporary  Risk  Assessment  Rules  which
require,  among other things, that a broker-dealer maintain and preserve certain
information,  describe risk management policies and procedures and report on the
financial  condition  of  certain  affiliates  whose  financial  and  securities
activities are reasonably  likely to have a material impact on the financial and
operational condition of the broker-dealer.

DLJSC is designated a primary dealer in U.S.  Government  securities.  Under the
Government  Securities Act, which established an integrated system of regulation
of government securities brokers and dealers, the Department of the Treasury has
promulgated  regulations  concerning,  among  other  things,  capital  adequacy,
custody and use of government securities and transfers and control of government
securities subject to repurchase transactions.

                                      1-22
<PAGE>

In  addition  to being  regulated  in the U.S.,  DLJ's  business  is  subject to
regulation  by  various  foreign  governments  and  regulatory  bodies.  DLJ has
broker-dealer  subsidiaries that are subject to regulation by the Securities and
Futures Authority of the United Kingdom,  the Securities and Futures  Commission
of Hong Kong and the Ontario Securities Commission.

Additional  legislation  and  regulations,   including  those  relating  to  the
activities of affiliates of broker-dealers,  changes in rules promulgated by the
Commission,   the  CFTC  or  other  U.S.  or  foreign  governmental   regulatory
authorities  and  SROs or  changes  in the  interpretations  or  enforcement  of
existing  laws and rules may  adversely  affect  the  manner  of  operation  and
profitability of DLJ.

Principal Shareholder

Equitable Life is a wholly owned subsidiary of the Holding  Company.  AXA is the
largest  shareholder of the Holding Company,  beneficially owning (together with
certain of its  affiliates) at December 31, 1995 (i) $392.2 million stated value
of Series E convertible  preferred stock of the Holding Company,  and (ii) 60.6%
of the outstanding shares of Common Stock of the Holding Company (without giving
effect to conversion of the Series E convertible  preferred  stock  beneficially
owned by AXA).  All shares of the Holding  Company's  Common Stock and preferred
stock beneficially owned by AXA have been deposited in the voting trust referred
to below.  AXA, a French company,  is the holding  company for an  international
group of insurance and related  financial  services  companies.  AXA's insurance
operations include activities in life insurance, property and casualty insurance
and  reinsurance.  The insurance  operations  are diverse  geographically,  with
activities  in more than 20  countries,  including  France,  the United  States,
Australia, the United Kingdom, Canada and other countries, principally in Europe
and the Asia Pacific area. AXA is also engaged in asset  management,  investment
banking, securities trading, brokerage, real estate and other financial services
activities in the United States, Europe and the Asia Pacific area.

AXA acquired its interest in the Holding  Company in 1992 upon Equitable  Life's
demutualization.  As a result of the demutualization  and related  transactions,
Equitable Life is likely to be treated as having undergone an "ownership change"
for purposes of Sections  382 and 383 of the Internal  Revenue Code of 1986 (the
"Code").  These sections  generally limit the utilization for Federal income tax
purposes of any loss carryforwards and other tax benefits from before the change
to offset  the  Federal  income  tax  liabilities  of  Equitable  Life for years
following  the  change.  Although  no  assurance  can be  given  because  of the
uncertainties  involved in applying  Sections 382 and 383 to these  transactions
and in determining the amount of the loss  carryforwards  and other tax benefits
that might be available at the time of the ownership change, management believes
it is unlikely  these  limitations  will have a material  adverse  effect on the
consolidated financial position of Equitable Life.

Neither AXA nor any affiliate of AXA has any  obligation  to provide  additional
capital or credit support to Equitable Life.

                                      1-23


<PAGE>


Part I, Item 2.

                                   PROPERTIES

The Equitable's  present  headquarters  are located at 787 Seventh  Avenue,  New
York,  New York and consist of 1.38 million square feet of office space owned in
fee. Of this  amount The  Equitable  currently  occupies  approximately  370,000
square feet. In addition,  The Equitable  leases property both  domestically and
abroad,  the  majority  of which  houses  insurance  operations.  In  1995,  The
Equitable  executed a long-term lease for  approximately  500,000 square feet of
office space located in 1290 Avenue of the Americas,  New York, New York,  which
will serve as the Company's new  headquarters.  The Equitable  will begin moving
staff from its present  headquarters and the other Manhattan office locations it
currently  occupies  into the new  headquarters  during the summer of 1996.  The
relocation  is  scheduled  for  completion  in  1999.  Management  believes  its
facilities  are adequate for its present  needs in all  material  respects.  For
additional  information,  see Notes 15 and 16 of Notes to Consolidated Financial
Statements.

                                      2-1


<PAGE>

Part I, Item 3.

                                LEGAL PROCEEDINGS

The  matters  set  forth in Note 14 of Notes to  Equitable  Life's  Consolidated
Financial  Statements  for the year  ended  December  31,  1995  (Item 8 of this
report) are incorporated herein by reference.

                                      3-1
<PAGE>

Part I, Item 4.

               SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

                                      None

                                      4-1
<PAGE>

Part II, Item 5.

                      MARKET FOR REGISTRANT'S COMMON EQUITY
                         AND RELATED STOCKHOLDER MATTERS

All  of  Equitable  Life's  common  equity  is  owned  by the  Holding  Company.
Consequently, there is no established public trading market for Equitable Life's
common equity. No dividends have been declared on Equitable Life's common equity
since it was  issued on July 22,  1992.  For  information  on  Equitable  Life's
present  and  future  ability  to  pay  dividends,  see  Note  17  of  Notes  to
Consolidated Financial Statements (Item 8) of this report.


                                      5-1

<PAGE>


Part II, Item 6.

                   SELECTED CONSOLIDATED FINANCIAL INFORMATION
<TABLE>
<CAPTION>
                                                          At or For the Years Ended December 31,
                                             ---------------------------------------------------------------
                                                 1995        1994        1993         1992          1991
                                             ----------   ----------   ----------  ----------     ----------
                                                                      (In Millions)
<S>                                          <C>          <C>          <C>          <C>           <C>
Consolidated Statements of Earnings Data
Total revenues (1)(2)......................  $  4,522.0   $  4,459.7   $  6,221.8   $  6,285.0    $  6,116.8
Total benefits and other deductions........     4,112.0      4,065.0      5,918.1      6,292.2       6,623.1
                                             -----------  -----------  ----------   ----------    ----------
Earnings (loss) from continuing operations
  before Federal income taxes..............       410.0        394.7        303.7         (7.2)       (506.3)
Federal income tax expense (benefit).......       112.4        101.2         91.3         19.2        (198.5)
                                             -----------  -----------  ----------   ----------    ----------
Earnings (loss) from continuing operations        297.6        293.5        212.4        (26.4)       (307.8)
Discontinued operations, net of Federal
  income taxes.............................         -            -            -            -          (561.9)
Extraordinary charge for demutualization
  expenses.................................         -            -            -          (93.8)        (28.3)
Cumulative effect of accounting changes,
  net of Federal income taxes..............         -          (27.1)         -            4.9           -
                                             -----------  -----------  ----------   ----------    ----------
Net Earnings (Loss)........................  $    297.6   $    266.4   $    212.4   $   (115.3)   $   (898.0)
                                             ===========  ===========  ==========   ==========    ==========

Consolidated Balance Sheets Data
Total assets(2)............................  $ 69,242.2   $ 61,409.5   $ 61,087.7   $ 80,580.6    $ 76,272.3
Long-term debt.............................     1,899.3      1,317.4      1,458.8      1,897.9       2,693.0
Total liabilities(2).......................    65,241.4     58,215.1     58,137.1     78,220.7      74,916.8
Shareholder's equity.......................     4,000.8      3,194.4      2,950.6      2,359.9       1,355.5

<FN>
(1) Total revenues for the year ended December 31, 1994 included a $52.4 million
    gain resulting from Alliance's  sales of newly issued units.  The year ended
    December  31,  1993   included  a  $49.3   million  gain  (before   variable
    compensation  and  related  expenses)  related  to the sale of shares of one
    investment in the DLJ long-term corporate  development  portfolio.  The year
    ended  December 31, 1992  included a gain on that same  investment of $166.2
    million,  which consisted of a $82.4 million  investment gain on shares sold
    and an $83.8 million  investment gain from the recognition of an increase in
    fair value of the  investment.  The year ended  December 31, 1991 included a
    pre-tax  gain of  $51.9  million  from  the sale of an  equity  interest  in
    Equitable Life's Japanese life insurance subsidiary, Equitable Seimei Hoken.

(2) The results of the Closed Block for the periods  subsequent to July 22, 1992
    are  reported  on one  line  in the  consolidated  statements  of  earnings.
    Accordingly,  total revenues and total benefits and other deductions are not
    comparable  for all periods  presented.  Total assets and total  liabilities
    include the assets and  liabilities of the Closed Block,  respectively,  and
    therefore  amounts are comparable for all periods  presented.  See Note 6 of
    Notes to Consolidated Financial Statements.  Assets and liabilities relating
    to the  discontinued  GIC  Segment  are not  reflected  on the  consolidated
    balance  sheets of the Company,  except that as of December 31, 1995,  1994,
    1993 and 1992 the net amount due to continuing  operations for  intersegment
    loans  made  to  the  discontinued  GIC  Segment  in  excess  of  continuing
    operations'  obligations' to fund the discontinued GIC Segment's accumulated
    deficit is reflected  as "Amounts due from  discontinued  GIC  Segment".  At
    prior  balance  sheet  dates  there  was a net  amount  due from  continuing
    operations to the GIC Segment  reflected as "Amounts due to discontinued GIC
    Segment". See Note 7 of Notes to Consolidated Financial Statements.
</FN>
</TABLE>

                                      6-1


<PAGE>


Part II, Item 7.

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following  analysis of the consolidated  results of operations and financial
condition of the Company  should be read in  conjunction  with the  Consolidated
Financial Statements and the related Notes to Consolidated  Financial Statements
included elsewhere herein.

Closed Block

On completion  of its  demutualization  in 1992,  Equitable  Life  established a
Closed Block for the payment of future  benefits,  policyholders'  dividends and
certain  expenses and taxes relating to certain classes of individual  policies.
Equitable  Life  allocated to the Closed  Block an amount of assets  expected to
produce cash flows which,  together  with  anticipated  revenues from the Closed
Block business,  are reasonably  expected to be sufficient to support the Closed
Block business. The Closed Block includes only those revenues, benefit payments,
dividends and premium taxes  considered in funding the Closed Block and excludes
many  costs  and  expenses  associated  with  operating  the  Closed  Block  and
administering the policies included therein.  Since many expenses related to the
Closed  Block  were   excluded  from  the   calculation   of  the  Closed  Block
contribution,  the  contribution  from the Closed Block does not  represent  the
actual  profitability  of the  Closed  Block.  As a  result  of such  exclusion,
operating costs and expenses outside of the Closed Block are disproportionate to
the business outside of the Closed Block.

COMBINED RESULTS OF OPERATIONS

The  contribution  from  the  Closed  Block  is  reported  on  one  line  in the
consolidated statements of earnings. The following table presents the results of
operations of the Closed Block for the years ended  December 31, 1995,  1994 and
1993 combined with the results of  operations  outside of the Closed Block.  See
Closed Block results as combined herein on page 7-4. Management's discussion and
analysis  addresses the combined  results of operations  unless noted otherwise.
The results of DLJ through December 15, 1993, the date of sale of a 61% interest
to the Holding Company, are included in the consolidated  statements of earnings
for the year ended December 31, 1993 on a consolidated basis. Subsequent to that
date of sale, DLJ is accounted for on the equity basis.  See Note 20 of Notes to
Consolidated Financial Statements.

Combined Results of Operations
<TABLE>
<CAPTION>

                                                               Years Ended December 31,
                                                         ----------------------------------
                                                           1995        1994         1993
                                                         ---------- -----------  ----------
                                                                     (In Millions)

<S>                                                      <C>         <C>         <C>
Policy fee income and premiums .......................   $  2,129.0  $  2,137.8  $  2,102.0
Net investment income ................................      2,666.6     2,553.9     3,125.8
Investment (losses) gains, net .......................        (14.9)       67.8       518.4
Commissions, fees and other income ...................        889.0       846.3     1,719.0
                                                         ----------  ----------  ----------
      Total revenues .................................      5,669.7     5,605.8     7,465.2
                                                         ----------  ----------  ----------
Interest credited to policyholders' account balances .      1,259.9     1,217.1     1,347.6
Policyholders' benefits and dividends ................      2,080.7     1,980.4     2,127.7
Other operating costs and expenses ...................      1,919.1     2,013.6     3,686.2
                                                         ----------  ----------  ----------
      Total benefits and other deductions ............      5,259.7     5,211.1     7,161.5
                                                         ----------  ----------  ----------
Earnings before Federal income taxes and cumulative
  effect of accounting change ........................        410.0       394.7       303.7
Federal income taxes .................................        112.4       101.2        91.3
                                                         ----------  ----------  ----------
Earnings before cumulative effect of accounting
  change .............................................        297.6       293.5       212.4
Cumulative effect of accounting change, net of Federal
  income taxes .......................................       --           (27.1)     --
                                                         ==========  ==========  ==========
Net Earnings .........................................   $    297.6  $    266.4  $    212.4
                                                         ==========  ==========  ==========
</TABLE>

                                      7-1
<PAGE>


Continuing Operations

Year Ended December 31, 1995 Compared to Year Ended December 31, 1994 - Compared
to 1994,  higher  pre-tax  results of operations for the year ended December 31,
1995  reflected  increased  earnings in the  Individual  Insurance and Annuities
segment and lower losses in the Corporate and Other segment, partially offset by
lower  earnings in  Attributed  Insurance  Capital and the  Investment  Services
segment and losses as compared to earnings in the Group Pension segment.

The $63.9  million  increase in revenues  for the year ended  December  31, 1995
compared  to 1994  was  primarily  attributed  to a $42.7  million  increase  in
commissions,  fees  and  other  income  principally  due to  increased  business
activity within the Investment  Services segment and a $30.0 million increase in
investment results.

Net investment  income  increased $112.7 million for the year ended December 31,
1995 with an  increase  of  $138.1  million  for the  Individual  Insurance  and
Annuities  segment,  offset by decreases of $12.5  million for the Group Pension
segment and $12.5  million for  Attributed  Insurance  Capital.  The  Individual
Insurance and Annuities  increase was due to higher  overall  yields on a larger
investment asset base. The decrease in investment income in Attributed Insurance
Capital  principally  resulted from a reduced  investment  asset base due to the
$1.22 billion payment of the obligation to fund the  accumulated  deficit of the
discontinued GIC Segment in January 1995, partially offset by the $300.0 million
capital contribution received from the Holding Company in December 1994.

There were  investment  losses of $14.9 million for the year ended  December 31,
1995 as  compared  to gains  of  $67.8  million  for the  same  period  in 1994.
Investment  losses on  General  Account  Investment  Assets of $21.5  million as
compared to $15.4 million of investment  gains in 1994 were due to $87.9 million
of losses on equity real  estate as  compared to gains of $19.9  million in 1994
and a $73.9  million  decrease in gains on other  equity  investments  offset by
$102.0  million in gains on fixed  maturities  compared  with  $20.5  million in
losses in 1994 and a $22.2 million  decrease in losses on mortgages.  Investment
losses for the year ended  December  31,  1995 were net of a $9.4  million  gain
recognized  on the  sale  by EQ  Services,  Inc.  ("EQ  Services")  of  mortgage
servicing  contracts.  Investment  gains for the year ended  December  31,  1994
included the $43.9  million  gain (net of $8.5  million of related  state income
tax) recognized in the third quarter of 1994 on Alliance's sales of newly issued
Units to third parties.

During 1995, total benefits and other deductions increased by $48.6 million from
1994, primarily reflecting a $100.3 million increase in policyholders'  benefits
and a $42.8 million increase in interest  credited to  policyholders'  benefits,
offset by a decrease in other operating costs and expenses of $94.5 million. The
increase in policyholders'  benefits primarily resulted from the larger in force
book of business for variable and  interest-sensitive  life  policies and higher
morbidity  experience  on the  disability  income  business,  offset by improved
mortality  experience on term life  insurance  policies and policies  within the
Closed Block.  Improved mortality  experience and better persistency resulted in
an increase to the provision for  policyholder  dividends on policies within the
Closed Block. The $90.3 million  increase in interest  credited to policyholders
for the Individual  Insurance and Annuities  segment was primarily due to higher
crediting  rates applied to a larger in force book of business and was offset by
the Group  Pension  segment's  $47.5  million  decrease in interest  credited to
policyholders  due to the  impact  of  pass-throughs  of  investment  losses  to
participating  pension   contractholders  and  smaller   policyholders'  account
balances. The decrease in other operating costs and expenses was attributable to
decreased operating costs in the Individual  Insurance and Annuities segment and
lower Corporate interest expense.  Corporate interest expense declined primarily
as a result of the previously described cash settlement in January 1995 with the
discontinued GIC Segment.

Year Ended  December  31, 1994  Compared to Year Ended  December  31, 1993 - The
Company's  pre-tax  results of operations  for the year ended  December 31, 1994
reflected an increase in earnings in the Individual  Insurance and Annuities and
Group  Pension  segments and lower  losses in the  Corporate  and Other  segment
compared  to 1993,  offset  principally  by  lower  earnings  in the  Investment
Services segment.

                                      7-2
<PAGE>

The $1.86  billion  decrease in revenues  for the year ended  December  31, 1994
compared to 1993 was primarily attributed to the effect of DLJ's deconsolidation
as well as lower earnings at DLJ due to decreased business  activity.  The Group
Pension  segment's  revenues  declined 15.8% to $359.1 million in 1994 primarily
due to  lower  investment  results  while  Individual  Insurance  and  Annuities
basically  was basically  unchanged  from the prior year, as increases in policy
fee income and premiums were offset by decreases in investment results.

The $571.9 million decrease in investment income for 1994 principally  reflected
DLJ's absence from 1994 consolidated  results and the $51.4 million decrease for
the Group Pension segment,  offset by a $23.7 million increase in the Individual
Insurance and Annuities segment.

Investment  gains  decreased to $67.8 million during 1994 from $518.4 million in
1993 with DLJ's  deconsolidation  again the  principal  cause for the change and
lower investment gains on General Account  Investment Assets of $15.4 million in
1994 as  compared to $60.3  million in 1993 also  contributing  to the  decline.
These  decreases were partially  offset by the $52.4 million gain  recognized in
the third  quarter of 1994 on  Alliance's  sales of newly  issued Units to third
parties.  The decline in investment gains on General Account  Investment  Assets
was due to losses on fixed  maturities  of $20.5 million as compared to gains of
$127.3 million in 1993 offset by a $39.9 million improvement for the equity real
estate category,  a $33.3 million increase in gains on other equity  investments
and a $29.9 million decrease in losses on mortgages.

Total benefits and other deductions  decreased in 1994 by $1.95 billion to $5.21
billion. In addition to the significant impact of the DLJ  deconsolidation,  the
decrease was due to a $147.3 million  reduction in  policyholders'  benefits and
dividends and a decrease in interest credited to policyholders' account balances
of $130.5  million.  Increases  in other  operating  costs and  expenses  in the
Individual  Insurance and Annuities segment resulting from increases in employee
compensation  and  benefits  were offset by the absence of  restructuring  costs
associated  with  the 1993  Alliance/Equitable  Capital  Management  Corporation
("Equitable  Capital")  combination.  The reduction in  policyholders'  benefits
primarily resulted from improved  morbidity  experience on the disability income
business,  reductions of reserves  related to  renegotiation  and  resolution of
contractual  issues  pertaining to certain  reinsurance  contracts and favorable
individual life insurance mortality.

Federal Income Taxes

Federal  income  taxes  resulted in an expense of $112.4  million  for 1995,  as
compared to $101.2  million in 1994 and $91.3  million in 1993,  reflecting  the
Company's improved earnings over the period. See Note 9 of Notes to Consolidated
Financial  Statements.  At December 31, 1995, the Company's  deferred income tax
account reflected a net liability in the amount of $369.4 million as compared to
a net asset of $62.5 million at December 31, 1994. Management believes the gross
deferred  tax asset at December  31, 1995 of $293.0  million is more likely than
not  to be  fully  realizable  and,  consequently,  no  valuation  allowance  is
necessary.

Equitable  Life is no longer  subject to the add-on tax  imposed on mutual  life
insurance  companies  under Section 809 of the Internal  Revenue Code.  This tax
results from the disallowance of a portion of a mutual life insurance  company's
policyholders'  dividends as a deduction from taxable income. The add-on tax was
estimated each year and adjusted in subsequent  years.  The add-on tax provision
was a benefit of $16.8 million for the year ended  December 31, 1994 as compared
to $23.2 million for the year ended December 31, 1993. The benefits in these two
years resulted from revised estimates of prior years' add-on tax.

Accounting Changes and New Accounting Pronouncements

In 1995,  Equitable  Life adopted  SFAS No. 114,  "Accounting  by Creditors  for
Impairment  of a Loan".  For  information  on this and prior  years'  accounting
changes,  as well as new  accounting  pronouncements,  see  Note 2 of  Notes  to
Consolidated Financial Statements.


                                      7-3
<PAGE>

Combined Results of Continuing Operations by Segment

Individual Insurance and Annuities.  The following table presents the results of
combined operations for the Individual Insurance and Annuities segment:
<TABLE>
<CAPTION>

                       Individual Insurance and Annuities
                                  (In Millions)

                                                  Years Ended December 31,
                                    --------------------------------------------------------
                                                 1995
                                    ----------------------------------
                                         As        Closed                1994       1993
                                      Reported     Block     Combined   Combined   Combined
                                    ----------- ----------  ---------- ---------- ----------

<S>                                  <C>        <C>         <C>        <C>         <C>
Policy fees, premiums and other
  income ..........................  $  1,392.9 $    753.4  $  2,146.3 $  2,160.0  $  2,112.5
Net investment income .............     1,702.3      538.9     2,241.2    2,103.1     2,079.4
Investment gains (losses), net ....        35.0      (20.2)       14.8       (6.3)       33.0
Contribution from the Closed Block        124.4     (124.4)     --         --          --
                                     ---------- ----------  ---------- ----------  ----------
      Total revenues ..............     3,254.6    1,147.7     4,402.3    4,256.8     4,224.9

      Total benefits and other
        deductions ................     2,980.2    1,147.7     4,127.9    4,011.3     4,148.7
                                     ---------- ----------  ---------- ----------  ----------

Earnings before Federal Income
  Income Taxes and Cumulative
  Effect of Accounting Change .....  $    274.4 $   --      $    274.4 $    245.5  $     76.2
                                     ========== ==========  ========== ==========  ==========
</TABLE>

Year Ended  December  31, 1995  Compared to Year Ended  December  31, 1994 - The
pre-tax  results from  operations  in the  Individual  Insurance  and  Annuities
segment  for the year ended  December  31, 1995  reflected  an increase of $28.9
million from the year-earlier period. Higher investment gains primarily on sales
of fixed  maturities,  lower  operating costs and higher policy fees on variable
and interest-sensitive life and individual annuities contracts were offset by an
accrual for future  dividend  payments  to the Closed  Block  policyholders  and
unfavorable  morbidity  results on  disability  income  policies.  The effect of
increased crediting rates on interest-sensitive  life and annuity contracts more
than offset the increase in investment income.

Total  revenues  increased by $145.5  million  primarily due to a $159.2 million
increase in  investment  results and a $49.7  million  increase in policy  fees,
offset  by a $61.5  million  decline  in  premiums.  The  decrease  in  premiums
principally was due to lower traditional life and individual health premiums.

From the date the Closed Block was  established  through  December 31, 1994, the
cumulative  contribution  from the Closed Block was  approximately  equal to the
actuarially  determined  expected  contribution  as estimated at inception.  The
actuarially  determined expected  contribution from the Closed Block declined in
1995 and,  generally,  is expected to continue to decline in future years.  As a
result  of  cumulative  performance  in  excess  of the  actuarially  determined
expected contribution,  the liability for future dividend payments to be paid to
the Closed Block policyholders was $11.0 million at December 31, 1995.

Total  benefits and other  deductions  for the year ended December 31, 1995 rose
$116.6 million from 1994. The increase  principally  was due to higher  interest
credited on  policyholders'  account  balances,  a $9.0 million  increase in the
accrual for future Closed Block policyholder  dividends,  increased death claims
due to the larger in force book of business for variable and  interest-sensitive
life policies (offset by lower death claims on policies within the Closed Block)
and the  morbidity  experience  mentioned  above,  offset by a decrease in other
operating costs and expenses  principally  due to decreases in employee  related
compensation and benefits.  Interest credited on policyholders' account balances
in the segment  increased by $90.3 million  reflecting  higher  crediting  rates
applied to a larger in force book of business.

                                      7-4
<PAGE>

Losses on the disability  income  business were $42.3 million for the year ended
December 31,  1995, a $12.1  million  increase  from the prior year's loss.  The
$32.1 million increase in 1995 incurred  benefits for disability income products
primarily  reflected a slowdown in claims  terminations and was partially offset
by lower  expenses of $10.3  million and a $9.0 million  increase in  investment
income.  Management  is taking  additional  administrative  actions to  mitigate
losses in this business.

Year Ended  December  31, 1994  Compared to Year Ended  December  31, 1993 - The
pre-tax  results from  operations  in the  Individual  Insurance  and  Annuities
segment for the year ended  December 31, 1994 reflected an improvement of $169.3
million over the prior year primarily due to improved spreads between investment
results and crediting rates on  interest-sensitive  products and  policyholders'
dividends  on  traditional  life  products,  improved  morbidity  experience  on
disability  income  products,  increased  policy  charges  assessed  on  growing
policyholders' account balances and favorable mortality.

Net  investment  losses in 1994 were $6.3 million  compared with net  investment
gains in 1993 of $33.0 million.  Losses of $22.2 million on fixed  maturities as
compared  to $116.5  million  of gains on fixed  maturities  in 1993 were due to
lower gains on sales and prepayments. Offsetting this change were an increase of
$46.2 million in gains on other equity investments,  a $29.5 million decrease in
losses on mortgage loans and a $23.3 million improvement for equity real estate.

Total  benefits and other  deductions in 1994 fell $137.4  million from the 1993
level.  The  decrease  was  principally  due  to  lower  interest   credited  on
policyholders' account balances, lower dividends to policyholders on traditional
life  products,  favorable  mortality  experience  on life  insurance,  improved
morbidity  experience on disability  income  products and the  renegotiation  of
certain reinsurance contracts offset by higher employee compensation and benefit
related  costs.  Interest  credited on  policyholders'  account  balances in the
segment decreased by $60.9 million  reflecting  substantially  reduced crediting
rates applied to a higher in force book of business.

Losses on the disability  income  business were $30.2 million for the year ended
December 31, 1994, a $70.3  million  improvement  from the prior year.  Incurred
benefits for disability income products decreased $64.8 million in 1994 from the
comparable  1993 levels  reflecting the reduction in the growth of the number of
outstanding claims and their expected durations.

In a further effort to minimize the earnings  volatility from mortality results,
effective  January  1,  1994,  all in force  business  above  $5.0  million  was
reinsured.  Previously,  in February 1993, management had established a practice
limiting the risk retention on new policies  issued by the Insurance  Group to a
maximum of $5.0 million, a reduction from its previously  established maximum of
$10.0 million.

                                      7-5
<PAGE>

Premiums  and  Deposits - The  following  table  lists  premiums  and  deposits,
including  universal  life  and  investment-type   contract  deposits,  for  the
segment's major product lines.
<TABLE>
<CAPTION>

                              Premiums and Deposits
                                  (In Millions)

                                                    Years Ended December 31,
                                                ----------------------------------
                                                   1995        1994       1993
                                                ---------   ---------  -----------
<S>                                             <C>         <C>         <C>
Product Line:
Individual annuities
  First year ...............................    $  1,756.7  $  1,721.9  $  1,354.3
  Renewal ..................................       1,090.7     1,045.0       947.7
                                                ----------  ----------  ----------
                                                   2,847.4     2,766.9     2,302.0
Variable and interest-sensitive life
  First year recurring .....................         178.3       186.4       151.9
  First year optional ......................         149.0       148.8       104.8
  Renewal ..................................       1,031.1       929.7       847.3
                                                ----------  ----------  ----------
                                                   1,358.4     1,264.9     1,104.0
Traditional life
  First year recurring .....................          23.4        31.3        50.6
  First year optional ......................           5.5         7.6        12.9
  Renewal ..................................         858.5       887.0       915.8
                                                ----------  ----------  ----------
                                                     887.4       925.9       979.3
Other(1)
  First year ...............................          75.7        27.7        30.8
  Renewal ..................................         387.9       406.0       383.1
                                                ----------  ----------  ----------
                                                     463.6       433.7       413.9

Total First Year ...........................       2,188.6     2,123.7     1,705.3
Total Renewal ..............................       3,368.2     3,267.7     3,093.9
                                                ----------  ----------  ----------
Grand Total ................................    $  5,556.8  $  5,391.4  $  4,799.2
                                                ==========  ==========  ==========
<FN>
(1)  Includes reinsurance assumed and health insurance.
</FN>
</TABLE>

First year premiums and deposits for the year ended  December 31, 1995 increased
from  prior  year  levels by $64.9  million  primarily  due to  higher  sales of
individual  annuities and reinsurance  assumed on individual  annuity contracts.
Renewal premiums and deposits  increased by $100.5 million during the year ended
December  31,  1995 over the prior year as  increases  in the  growing  block of
variable and  interest-sensitive  life and  individual  annuities  policies were
offset by decreases  in  traditional  life  policies  and other  product  lines.
Traditional life premiums and deposits for 1995 decreased from the prior year by
$38.5  million due to the  marketing  focus on variable  and  interest-sensitive
products and the decline in the traditional life book of business.  The increase
in first year individual annuities premiums and deposits included $244.4 million
for 1995 as  compared  to $126.0  million  in 1994  resulting  from an  exchange
program  that  offered  contractholders  of  existing  SPDA  contracts  with  no
remaining  surrender charges an opportunity to exchange their contract for a new
flexible  premium  variable  contract  which  retains  assets in the Company and
establishes new surrender  charge scales.  Management  believes total first year
premiums  and  deposits  continue  to be  impacted  by the  transition  to a new
generation of variable life insurance products,  the assimilation of a new sales
support system and the reduction of district  managers and new hires as a result
of the implementation of new performance standards beginning in 1994.

First year premiums and deposits for the year ended  December 31, 1994 increased
from prior year  levels by $418.4  million  primarily  due to higher  individual
annuities and variable and interest-sensitive  life sales. The 27.1% increase in
first year  individual  annuity  premiums and deposits  primarily  resulted from
higher sales in the targeted  recurring  premium small pension and tax sheltered
annuities  markets,  as well as higher single premiums and deposits  received in
the  IRA/non-qualified  market.  Management believes the increases in individual
annuity  premiums  and  deposits  in 1994  resulted  from strong  industry  wide
variable annuity sales, the availability of additional Separate Account options,
the introduction of new small pension products and the contract

                                      7-6
<PAGE>

exchange program described above.  First year individual  annuities premiums and
deposits   included  $126.0  million   resulting  from  that  exchange  program.
Traditional life premiums and deposits for 1994 decreased from the prior year by
$53.4  million due to the  marketing  focus on variable  and  interest-sensitive
products  and the  decline in the  traditional  life book of  business.  Renewal
premiums and deposits increased during the year ended December 31, 1994 over the
prior year by 5.6% primarily due to the growing variable and  interest-sensitive
life and individual annuity books of business.

Surrenders  and  Withdrawals;  Policy  Loans - The  following  table  summarizes
surrenders  and  withdrawals,   including  universal  life  and  investment-type
contract withdrawals, for the segment's major product lines.
<TABLE>
<CAPTION>

                          Surrenders and Withdrawals(1)
                                  (In Millions)

                                                     Years Ended December 31,
                                                ----------------------------------
                                                   1995        1994        1993
                                                ----------  ----------  ----------

<S>                                             <C>         <C>         <C>
Product Line:
Individual annuities .......................    $  2,186.8  $  1,879.9  $  1,282.3
Variable and interest-sensitive life .......         405.0       419.2       410.5
Traditional life ...........................         340.6       350.7       376.9
                                                ----------  ----------  ----------
Total ......................................    $  2,932.4  $  2,649.8  $  2,069.7
                                                ==========  ==========  ==========
<FN>

(1) Surrendered  traditional,  variable and  interest-sensitive  life  insurance
    policies  represented  4.1%, 4.5% and 4.9% of average  surrenderable  future
    policy benefits and policyholders'  account balances for such life insurance
    contracts  in  force  during  each  of  the  years  1995,   1994  and  1993,
    respectively.  Surrendered  individual annuity contracts  represented 11.5%,
    10.9% and 8.3% of average surrenderable  policyholders' account balances for
    individual annuity contracts in force during the same years.
</FN>
</TABLE>

Policy and contract  surrenders and withdrawals  increased $282.6 million during
the year ended  December  31, 1995  compared  to 1994 due to the $306.9  million
increase in  individual  annuities  surrenders  and  withdrawals.  This increase
occurred  during the first six months of 1995 and primarily was due to increased
surrenders  of Equi-Vest  and SPDA  contracts due to the aging book of business,
the effect of the  aforementioned  exchange program which was designed to retain
assets in the Company and the  maintenance of crediting  rates  throughout  1994
despite  an  increasing  interest  rate  environment.   Management  expects  the
moderation in SPDA exchange program volume experienced during the second half of
1995 to continue.  Surrenders and  withdrawals in the first quarter of 1996 will
include $88.0  million paid in early January 1996 for two small pension  clients
who   terminated   their   contracts.   The  1994   amount  for   variable   and
interest-sensitive   life   products   included  a   scheduled   withdrawal   of
approximately  $52.9 million of policy cash value from a large  corporate  owned
life insurance plan issued by Equitable of Colorado,  Inc.  Excluding the effect
of the 1994 scheduled  withdrawal,  surrenders  and  withdrawals of variable and
interest-sensitive life contracts for the year ended December 31, 1995 increased
by $38.7 million from the prior year's  comparable period due to the larger book
of business.

As compared to 1993,  surrenders  and  withdrawals  increased  $580.1 million in
1994.  Increased  surrenders of small pension and SPDA contracts  contributed to
the increase in individual annuity contract surrender rates from 8.3% in 1993 to
10.9% in 1994. The increase in small pension and SPDA  surrenders was due to the
aging book of business and the resulting reduced surrender charges as well as to
the SPDA exchange program described earlier.  In addition,  crediting rates were
maintained  during  1994  despite  increases  in market  interest  rates,  which
contributed  to increased  surrenders  and  withdrawals.  The surrender  rate on
Equi-Vest  contracts,   the  principal  individual  annuity  product,   remained
unchanged at 5.7% in both 1994 and 1993.

                                      7-7
<PAGE>

The persistency of life insurance and annuity  products is a critical element of
their  profitability.  As of December 31,  1995,  all in force  individual  life
insurance policies (other than individual life term policies without cash values
which  comprise  8.2% of in  force  policies)  and more  than 90% of  individual
annuity  contracts  (as measured by reserves)  were  surrenderable.  However,  a
surrender  charge often applies in the early contract years and declines to zero
over time.  Contracts without surrender provisions cannot be terminated prior to
maturity.

Policy loan  balances  increased  to $3.77  billion at  December  31,  1995,  as
compared to $3.56  billion at December  31,  1994.  However,  since  policy cash
values  increased at a similar rate during these years, the ratio of outstanding
policy loans to  aggregate  policy cash values has been  generally  stable since
1990.

Margins on Individual  Insurance and Annuity Products - Individual Insurance and
Annuities  segment  results  depend  significantly  on  profit  margins  between
investment  results from General Account Investment Assets and interest credited
on  insurance  and annuity  products.  During  1995,  such  margins  narrowed as
increases  in  crediting  rates  more  than  offset  the  effect  of the  higher
investment  yields.  During 1995, the crediting rate ranges were: 4.50% to 6.75%
for variable and interest-sensitive life insurance;  5.00% to 6.65% for variable
deferred  annuities;  4.60% to 9.00% for SPDA  contracts  and 5.70% to 6.45% for
retirement investment accounts.

Margins on Individual  Insurance  and Annuity  products are affected by interest
rate fluctuations. Rising interest rates result in a decline in the market value
of assets.  However,  the positive cash flows from renewal premiums,  investment
income and  maturities  of existing  assets would make an early  disposition  of
investment  assets to meet operating  cash flow  requirements  unlikely.  Rising
interest rates also would result in available cash flows from  maturities  being
invested at higher interest rates,  which would help support a gradual  increase
in new business and renewal  interest rates on  interest-sensitive  products.  A
sharp,  sudden  rise in the  interest  rate  environment  without  a  concurrent
increase in crediting rates could result in higher surrenders,  particularly for
annuities.  The effect of such surrenders  would be to reduce earnings  modestly
over the long term while increasing  earnings in the period of the surrenders to
the extent surrender charges were applicable.  In 1995, Equitable Life initiated
an interest  rate cap program  designed to hedge  crediting  rate  increases  on
interest-sensitive  individual  annuity  contracts.  At February 29,  1996,  the
outstanding  notional  amounts of contracts  purchased  and sold  totaled  $5.05
billion  and  $600.0  million,  respectively,  up from $2.6  billion  and $300.0
million, respectively, at December 31, 1995.

If interest rates fall, crediting interest rates and dividends would be adjusted
subject to competitive pressures. Only a minority of this segment's policies and
contracts  have  fixed  interest  rates  locked in at  issue.  The  majority  of
contracts  are  adjustable,   having  guaranteed   minimum  rates  ranging  from
approximately 2.5% to 5.5%. More than 88% of the policies have a minimum rate of
4.5%  or  lower.   Should  interest  rates  fall  below  such  policy  minimums,
adjustments  to life  policies'  mortality  and expense  charges could cover the
shortfall in most situations. Lower crediting interest rates and dividends could
result in higher surrenders.

Investment  Services.   The  following  table  summarizes  the  results  of
operations for the Investment Services segment.
<TABLE>
<CAPTION>
                               Investment Services
                                  (In Millions)
                                                         Years Ended December 31,
                                                      ----------------------------
                                                         1995     1994     1993
                                                      -------- -------- ----------

<S>                                                   <C>      <C>      <C>
Third party commissions and fees ...................  $  720.8 $  675.1 $  1,571.7
Affiliate fees(1) ..................................     138.9    149.9      146.4
Other income(2) ....................................      89.4    110.2    1,074.5
                                                      -------- -------- ----------
Total revenues .....................................     949.1    935.2    2,792.6
Total costs and expenses ...........................     787.9    757.7    2,490.5
                                                      -------- -------- ----------
Earnings before Federal Income Taxes and Cumulative
  Effect of Accounting Change ......................  $  161.2 $  177.5 $    302.1
                                                      ======== ======== ==========

                                      7-8
<PAGE>

<FN>
(1) These  fees  are  earned  by the  Investment  Subsidiaries  principally  for
    investment management and other services provided to the Insurance Group and
    unconsolidated real estate joint ventures.  These fees (except those related
    to the  discontinued  GIC  Segment  and  unconsolidated  real  estate  joint
    ventures of $28.1 million, $42.0 million and $34.8 million in 1995, 1994 and
    1993,  respectively)  are  eliminated as  intercompany  transactions  in the
    consolidated statements of earnings included elsewhere herein.

(2)  Includes net dealer and trading gains, investment results and other items.
</FN>
</TABLE>

Year Ended  December 31, 1995 Compared to Year Ended December 31, 1994 - For the
year ended  December 31, 1995,  pre-tax  earnings  for the  Investment  Services
segment  declined by $16.3  million from 1994.  In 1994,  revenues  included the
$43.9 million gain on Alliance's sales of new Units to third parties.

Revenues for 1995  increased by $13.9  million to $949.1  million and included a
$9.4  million gain on the sale by EQ Services of mortgage  servicing  contracts.
Third party  commission  and fees  increased by $45.7 million  during 1995 while
affiliate fees  decreased by 7.3% to $138.9 million at December 31, 1995.  DLJ's
revenue  contribution  on the  equity  basis  increased  $21.7  million to $60.3
million for 1995, as a result of higher earnings at DLJ.

Total costs and expenses  increased  $30.2 million during 1995 to $787.9 million
due to increases at Alliance and Equitable Real Estate of $14.2 million and $3.6
million,  respectively  and to a $12.4 million  increase in Alliance's  minority
interest.

On October 30, 1995,  DLJ completed an 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. The remaining 3.3 million common shares sold in the DLJ
IPO were shares newly  issued by DLJ.  Upon  completion  of the IPO, the Holding
Company's  ownership  percentage  was  reduced to 44.1%.  Since  Equitable  Life
continues to own an additional 36.1% interest,  The Equitable's  total ownership
interest  was  reduced  from  100%  to  80.2%.   In  connection  with  the  IPO,
approximately 500 DLJ employees acquired forfeitable  restricted stock units and
stock  options  covering  common stock of DLJ. Such  restricted  stock units and
options will vest and become  exercisable  over a four-year  period beginning in
February 1997.  Assuming full vesting of the forfeitable  restricted stock units
and the exercise of the stock  options (but  excluding  any shares  issued under
employee  stock  options  granted  in the  future),  these  employees  would own
approximately 21% of the outstanding common stock of DLJ and The Equitable would
own  approximately 63% of such common stock, 35% held by the Holding Company and
28% by  Equitable  Life.  Concurrently,  DLJ  completed  the  offering of $500.0
million aggregate  principal amount of 6.875% senior notes due November 1, 2005.
DLJ's  proceeds from this senior debt offering  totaled  $493.5  million  before
deducting certain expenses related to the transaction. DLJ used the net proceeds
from  the  common  stock  and  debt  offerings  to  repay  certain   outstanding
indebtedness,  effectively lengthening the average maturity of DLJ's borrowings.
DLJ did not  receive  any part of the  proceeds  from the sale of  shares by the
Holding  Company.  Prior  to  these  offerings,  The  Equitable  made a  capital
contribution  to DLJ of equity  securities with a market value of $55.0 million,
$33.8 million from the Holding Company and $21.2 million from Equitable Life.

On October  27,  1995,  Equitable  Real Estate  sold 30  securitized  commercial
mortgage  servicing  contracts on assets under  management  of $7.5 billion to a
third party, recognizing a $9.4 million gain on the transaction.  The contracts,
mostly  RTC  related,  were  managed by EQ  Services,  Equitable  Real  Estate's
mortgage servicing affiliate.  Equitable Real Estate will continue to manage and
service  the  remaining  $7.5  billion  mortgage  portfolios  of the General and
Separate Accounts.

Year Ended  December  31, 1994  Compared to Year Ended  December  31, 1993 - For
1994,  pre-tax earnings for the Investment  Services segment decreased by $124.6
million from the preceding year, primarily due to the deconsolidation of DLJ and
to lower earnings at DLJ, offset by increased earnings at Alliance and Equitable
Real Estate and a net gain on the issuance of Alliance  Units of $43.9  million.
Pre-tax  earnings for the year ended December 31, 1993 included $27.7 million in
restructuring  costs  incurred in  connection  with the Alliance  and  Equitable
Capital  combination  and $10.0  million  in  restructuring  costs  incurred  at
Equitable Real Estate.  Total revenues  decreased in 1994 as the impact of DLJ's
deconsolidation  and  decreased  earnings at DLJ more than offset the  increased
fees earned at Alliance.  Underwritings  at DLJ in 1994 slowed  compared to 1993
due to less favorable conditions in the capital markets.


                                      7-9
<PAGE>

Total  costs and  expenses  decreased  to $757.7  million in 1994 as compared to
$2.49   billion   in  1993   principally   reflecting   the   effect   of  DLJ's
deconsolidation.  Compensation  expense  increased  at  Alliance  due to  higher
activity in 1994 as compared to 1993.

On March 7,  1994,  Alliance  completed  the  acquisition  of the  business  and
substantially all of the assets of Shields Asset Management,  Inc.  ("Shields"),
formerly an indirect  wholly owned unit of Xerox Financial  Services,  Inc., and
Shields' wholly owned subsidiary, Regent Investor Services, Inc. ("Regent"), for
a purchase price of approximately  $74.0 million in cash. In addition,  Alliance
issued new Units to key  employees  of Shields  and Regent  having an  aggregate
value  of $15.0  million  in  connection  with  their  entering  into  long-term
employment agreements.

Results By Business  Unit - Though now  accounted  for on the equity basis since
December 1993, DLJ's business results in total are addressed in this section and
in "Fees From Assets Under  Management".  The following table summarizes results
of operations by business  unit;  the  elimination  of DLJ majority  interest is
included in Consolidation/elimination:
<TABLE>
<CAPTION>

                               Investment Services
                     Results of Operations by Business Unit
                                  (In Millions)
                                                         Years Ended December 31,
                                                      ----------------------------
                                                         1995     1994      1993
                                                      --------- --------- --------
<S>                                                   <C>       <C>       <C>
Earnings before Federal income taxes and
 cumulative effect of accounting change:
  DLJ(1) ..........................................   $  271.6  $  192.7  $  288.8
  Alliance(2) .....................................      159.3     134.8      73.2
  Equitable Real Estate ...........................       43.6      40.7      28.3
  Consolidation/elimination(3) ....................     (313.3)   (190.7)    (88.2)
                                                      --------  --------  --------
Earnings before Federal Income Taxes and Cumulative
  Effect of Accounting Change .....................   $  161.2  $  177.5  $  302.1
                                                      ========  ========= ========

<FN>
(1) Excludes amortization expense of $5.5 million, $5.9 million and $7.9 million
    for the years ended  December  31,  1995,  1994 and 1993,  respectively,  on
    goodwill and intangible  assets related to Equitable  Life's  acquisition of
    DLJ in 1985 and minority  interest  accruals for  dividends on DLJ preferred
    stock of $19.9  million,  $19.6 million and $3.6 million for the years ended
    December 31, 1995,  1994 and 1993,  respectively,  as well as $10.4  million
    related to minority  interest in DLJ for the year ended  December  31, 1995,
    all of which are included in consolidation/elimination.

(2) Excludes $62.8 million,  $50.4 million and $28.6 million related to minority
    interest in Alliance for the years ended  December 31, 1995,  1994 and 1993,
    respectively, which are included in consolidation/elimination.

(3) Includes interest expense of $18.6 million,  $14.1 million and $16.7 million
    related  to  intercompany  debt  issued by  intermediate  holding  companies
    payable to Equitable  Life for the years ended  December 31, 1995,  1994 and
    1993,  respectively.  Also  includes  $43.9  million net gain  recognized in
    connection with the sales of newly issued Alliance Units to third parties in
    the third quarter of 1994.
</FN>
</TABLE>

DLJ - DLJ's  earnings from  operations for the year ended December 31, 1995 were
$271.6 million,  up $78.9 million from the prior year. Revenues increased $748.6
million to $2.76  billion  primarily  due to higher  dealer and trading gains of
$199.2 million, increased underwriting revenues of $180.4 million, fee increases
of $87.8 million,  higher  commissions of $84.1 million and $66.1 million higher
gains on the corporate development portfolio.  Corporate development revenue for
the third quarter of 1995 included a $25.0 million  reserve for a potential loss
with respect to a bridge loan to a company experiencing financial  difficulties.
DLJ's  expenses  were $2.49  billion for the year ended  December 31,  1995,  up
$669.7  million  from  the  prior  year  due to a  $369.8  million  increase  in
compensation and commissions, higher interest expense


                                      7-10
<PAGE>

of $176.8 million, a $35.2 million increase in rent related expenditures,  $32.5
million  higher  brokerage  and exchange  fees and a $7.2 million  restructuring
charge related to the wind down of its public finance  underwriting  operations.
During  1995,   DLJ   repurchased   an   additional   $2.2  million  of  certain
mortgage-related  securities previously underwritten by DLJ and made advances of
$25.1 million for certain  expenses,  bringing the total carrying value of these
securities to $278.5 million at December 31, 1995.

DLJ's earnings from  operations for the year ended December 31, 1994 were $192.7
million,  down $96.1 million from the prior year.  Revenues  decreased by $276.6
million in 1994 to $2.01 billion primarily due to decreased underwriting revenue
of $313.5  million  and  decreased  dealer and trading  gains of $215.8  million
offset  by  increased  gains  of  $17.7  million  on the  corporate  development
portfolio,  an  increase  in  fees  of  $70.0  million  and an  increase  in net
investment  income of $143.4  million.  Increases in short-term  interest  rates
during  the last ten  months  of 1994  significantly  disrupted  the flow of new
underwritings  and greatly reduced the level of dealer and trading gains.  DLJ's
expenses  were $1.82 billion for the year ended  December 31, 1994,  down $180.5
million  compared  to the  prior  year due to a  decrease  in  compensation  and
commissions  of  $302.6  million  offset by higher  interest  expense  of $127.2
million due to higher  interest  rates  combined with higher  average  inventory
positions.  During the fourth quarter of 1994, DLJ repurchased $263.2 million of
certain mortgage-related  securities previously underwritten by DLJ. The changes
in the value of these  securities  repurchased did not have a material effect on
DLJ's results of operations for the year ended December 31, 1994.

DLJ is engaged in various  securities  trading  activities which resulted in net
dealer and trading gains of $364.9  million,  $165.7  million and $381.5 million
for  the  years  ended  December  31,  1995,  1994  and  1993,  respectively.  A
substantial  portion of DLJ's  transactions  are executed  with and on behalf of
DLJ's   customers.   DLJ's   exposure  to  credit  risk   associated   with  the
nonperformance  of these customers in fulfilling their  contractual  obligations
can  be  directly  impacted  by  volatile  securities  and  credit  markets  and
regulatory  changes.  DLJ manages  this credit risk by  requiring  customers  to
maintain   margin   collateral  in  compliance   with  regulatory  and  internal
guidelines. DLJ monitors compliance with these guidelines on a daily basis.

DLJ's  derivatives  activities  consist  primarily  of  writing  OTC  options to
accommodate its customers needs, trading in forward contracts in U.S. government
and agency issued or guaranteed  securities  and in futures  contracts on equity
based indices and currencies, and issuing structured notes. DLJ's involvement in
swap  contracts,  which generally  involve  greater risk and volatility,  is not
significant.

DLJ's principal business activities, investment and merchant banking, securities
sales and trading and  correspondent  brokerage  services  are, by their nature,
highly  competitive and subject to various risks,  volatile  trading markets and
fluctuations in the volume of market  activity.  Consequently,  DLJ's net income
and revenues have been,  and may continue to be,  subject to wide  fluctuations,
reflecting the impact of many factors beyond DLJ's control, including securities
market  conditions,  the level and  volatility  of interest  rates,  competitive
conditions and the size and timing of transactions.

During the first quarter of 1996, DLJ created a new unit,  DLJ Asset  Management
Corp.,  which  will  provide  asset  management  services  to  institutions  and
corporations,  complementing its existing investment management services to high
net worth individuals.

Alliance - Alliance's  earnings from  operations for the year ended December 31,
1995 were $159.3  million,  an increase  of $24.5  million  from the prior year.
Revenues  totaled  $639.7  million for 1995,  an increase of $38.7  million from
1994, due to increased  investment  advisory fees, offset by lower  distribution
plan fees from lower  average  load mutual  fund  assets.  Alliance's  costs and
expenses  increased  $14.2 million to $480.4 million for the year ended December
31,  1995  primarily  due to  increases  in rent and  related  costs,  offset by
decreases in employee  compensation  and  benefits,  interest  expense and other
promotional expenditures.

Alliance's  earnings from  operations  for the year ended December 31, 1994 were
$134.8 million,  an increase of $61.6 million from the prior year which included
$40.8 million of restructuring costs associated with the combination of Alliance
and  Equitable  Capital.  Revenues  totaled  $601.0  million  for 1994,  a 20.3%
increase over 1993,  due to higher  average  assets under  management  primarily
resulting  from  additions  to  institutional   accounts,   the  impact  of  the
Shields/Regent   acquisition   and  the   launching  of  The   Alliance   Global
Privatization Fund.

                                      7-11
<PAGE>


Alliance's costs and expenses  increased $39.9 million to $466.2 million for the
year ended December 31, 1994 primarily due to increases in employee compensation
and benefits,  distribution plan payments to financial  intermediaries and other
promotional expenditures.  Employee compensation and benefits increased due to a
significant  increase in  personnel,  including  the addition of  Shields/Regent
staff,  and higher  incentive  compensation  resulting from increased  operating
earnings. Distribution plan payments to financial intermediaries that distribute
Alliance  Mutual Funds  increased as a result of higher average load mutual fund
assets  attributable  to Class B (back end  load) and Class C (no load)  shares.
Other  promotional  expenditures  increased  in  support  of a new  mutual  fund
advertising  campaign and the  launching of The  Alliance  Global  Privatization
Fund.  See Note 14 of  Notes to  Consolidated  Financial  Statements  concerning
certain lawsuits filed in 1995 by the shareholders of one of the Alliance mutual
funds.

In January  1996,  Alliance  agreed in  principle  to form a joint  venture with
Albion Asset  Advisors  ("Albion")  to manage  private  investments  in emerging
markets.  Albion is a New York based independent investment specialist formed in
1995 to  provide  investment  services  to  institutional  and  high  net  worth
individual  investors in the emerging debt markets. The newly formed entity will
have a global focus and expand Alliance's existing corporate finance and private
placement debt and equity investing business in developing markets.

On February 29, 1996,  Alliance  completed  the  acquisition  of the business of
Cursitor for approximately  $149.6 million  consisting of $84.9 million in cash,
approximately  1.76 million  Alliance  Units and 6% notes totaling $21.5 million
payable ratably over four years, as well as substantial additional consideration
which will be  determined at a later date.  At December 31, 1995,  Cursitor,  an
international investment management firm, managed approximately $10.5 billion in
assets for both U.S. and  non-U.S.  institutions,  mainly  pension  plans.  Upon
completion of the acquisition,  the Company's  ownership  percentage of Alliance
has been reduced to 57.6%.

Equitable Real Estate - Equitable Real Estate's  earnings from  operations  were
$43.6  million for 1995, up $2.9 million from 1994.  The increase  primarily was
due to a $9.4  million  gain on the sale by EQ Services  of  mortgage  servicing
contracts  offset by lower  management  fees from the  General  Account and $2.9
million of  restructuring  charges.  The results for the year ended December 31,
1994 included a $4.8 million  disposition fee received on a property sold in the
first quarter of that year.

Equitable Real Estate's  pre-tax earnings from operations were $40.7 million for
1994, up $12.4 million from the preceding year.  This increase was  attributable
to  increased  fees  from  management  and  leasing  activity  offset  by higher
personnel costs. The 1993 results included a $10.0 million restructuring charge.

Fees From Assets Under  Management - As the following table  illustrates,  third
party  clients  continued  to  constitute  an  important  source of revenues and
earnings.
<TABLE>
<CAPTION>

                        Fees and Assets Under Management
                                  (In Millions)

                                            At or for the Years Ended December 31,
                                            --------------------------------------
                                               1995         1994           1993
                                            ----------  -----------    ----------

<S>                                         <C>          <C>            <C>
Fees:
Third Party ..............................  $    613.0   $    544.7     $   472.2
Equitable Life and the Holding Company ...       128.2        138.6         137.6
                                            ----------   ----------     ---------
Total ....................................  $    741.2   $    683.3     $   609.8
                                            ==========   ==========     =========
Assets Under Management:
Third Party(1)(2) ........................  $  144,441   $  125,145    $  121,643
Equitable Life and the Holding Company(3).      50,900       47,376        51,003
                                            ----------   ----------     ---------
Total ....................................  $  195,341   $  172,521    $  172,646
                                            ==========   ==========     =========

                                      7-12
<PAGE>

<FN>
(1) Includes Separate Account assets under management of $24.72 billion,  $20.67
    billion  and  $19.74   billion  at  December  31,   1995,   1994  and  1993,
    respectively.  Third  party  assets  under  management  include  100% of the
    estimated  fair value of real estate owned by joint  ventures in which third
    party clients own an interest.

(2) Includes $2.4 billion,  and $2.2 billion of performing mortgages at December
    31, 1994 and 1993, respectively,  under a special stand-by services contract
    with the RTC.  Stand-by fees are received on the entire  portfolio under the
    contract;  servicing  fees  are  earned  only on  those  mortgages  that are
    delinquent.

(3) Includes  invested  assets of  Equitable  Life and the  Holding  Company not
    managed  by the  Investment  Subsidiaries,  principally  invested  assets of
    subsidiaries and policy loans totaling approximately $17.59 billion,  $14.26
    billion  and  $16.78   billion  at  December  31,   1995,   1994  and  1993,
    respectively.
</FN>
</TABLE>

Fees for assets under management  increased 8.5% during 1995 as compared to 1994
as a result of the growth in assets under  management for third parties.  During
1995, Alliance's third party assets under management increased by $25.64 billion
primarily due to market  appreciation and net sales of money market funds. Third
party  assets  under  management  at  Equitable  Real Estate  decreased by $8.15
billion  primarily  due  to  the  sale  by EQ  Services  of  mortgage  servicing
contracts. The growth in fees for assets under management for 1994 primarily was
due to asset growth in 1993, as 1994 included a full year of fees generated from
1993 asset  increases.  During  1994,  the  increase in third party assets under
management  primarily  was  attributable  to the $7.8  billion  increase  due to
Alliance's  Shields/Regent  acquisition  offset by a decrease of $2.2 billion at
Equitable Real Estate primarily due to loan repayments.

Group Pension.  The following table summarizes the results of operations for the
Group Pension segment.
<TABLE>
<CAPTION>

                                  Group Pension
                                  (In Millions)

                                                      Years Ended December 31,
                                                  ------------------------------
                                                     1995       1994      1993
                                                  ---------  --------- ---------

<S>                                               <C>        <C>       <C>
Policy fees, premiums and other income, net ....  $    56.1  $   53.7  $   64.2
Net investment income ..........................      273.3     285.8     337.2
Investment (losses) gains, net .................      (37.4)     19.6      25.2
                                                  ---------  --------  --------
Total revenues .................................      292.0     359.1     426.6
Total benefits and other deductions ............      305.3     343.3     424.6
                                                  ---------  --------  --------
(Loss) Earnings before Federal Income Taxes and
  Cumulative Accounting Change .................  $  (13.3)  $   15.8  $    2.0
                                                  =========  ========  ========
</TABLE>

Year Ended  December  31, 1995  Compared to Year Ended  December  31, 1994 - The
results for the Group Pension  segment  reflected a decline of $29.1 million for
the year ended  December 31, 1995 compared to the prior year.  This decrease was
attributed to investment  losses in 1995 as compared to investment gains in 1994
offset by lower operating costs and expenses, higher market value adjustments to
participating  policyholders'  accounts  that  transferred  to Separate  Account
annuity  contracts and improved net risk experience.  The $57.0 million decrease
from $19.6  million of  investment  gains in 1994 to $37.4  million of losses in
1995  produced  an  earnings  decline  of  approximately   $37.0  million  after
reflecting the effect of pass-throughs to participating pension contractholders.
The investment  losses  principally  resulted from additions to asset  valuation
allowances on mortgage loans and equity real estate.  Investment  income for the
year ended December 31, 1995  decreased from the comparable  period of the prior
year due to a smaller asset base.

Year Ended  December  31, 1994  Compared to Year Ended  December  31, 1993 - The
results for the Group  Pension  segment were $13.8  million  higher for the year
ended December 31, 1994 compared to 1993. This increase in pre-tax  earnings was
attributable  to: lower operating costs and expenses;  the improvement in spread
between  investment results and interest credited to Association Plans contracts
due to the  maturity  of high  fixed rate  contracts;  and  improved  investment


                                      7-13
<PAGE>


results   relative  to  amounts   passed   through  to   participating   pension
contractholders.  The decrease in investment gains of $5.6 million was more than
offset by the effect of pass-throughs to participating pension  contractholders.
Investment  income for the year ended December 31, 1994 decreased from the prior
year due to a smaller asset base and lower yields on investments.

GENERAL ACCOUNT INVESTMENT PORTFOLIO

At December 31, 1995,  the Insurance  Group,  including  the Closed  Block,  had
$34.64 billion of General Account Investment Assets to support the insurance and
annuity  liabilities  of its  continuing  operations.  The following  discussion
analyzes  the  results of the major  categories  of General  Account  Investment
Assets,  including the Closed Block  investment  assets.  These  categories are:
fixed maturities, which include both investment grade and below investment grade
public and private debt securities and redeemable  preferred  stock;  mortgages,
principally  on  commercial  properties;  equity  real  estate,  which  includes
significant  investments  in office and mixed use  properties;  and other equity
investments,  which consists  principally of limited partnership  investments in
funds which invest in below  investment  grade debt and equity  securities,  and
other equity  securities  received in connection  with private below  investment
grade debt investments. Policy loans and cash and short-term investments make up
the remainder of General Account Investment Assets.

The Insurance  Group  investment  segments  often hold pro rata interests in the
same investment  assets and share on a pro rata basis the cash flows  therefrom.
Most individual investment assets held in the discontinued GIC Segment portfolio
are also held in the General Account investment  portfolio.  At demutualization,
General Account  Investment  Assets were allocated  between the Closed Block and
operations  outside of the Closed  Block.  The Closed Block assets are a part of
continuing operations and have been combined on a line-by-line basis with assets
outside of the Closed Block for comparability  purposes.  In view of the similar
asset  quality  characteristics  of  the  major  asset  categories  in  the  two
portfolios,  management  believes it is  appropriate to discuss the Closed Block
assets and the  assets  outside of the  Closed  Block on a combined  basis.  The
investment  results  of  General  Account  Investment  Assets  reflected  in the
Company's results from continuing operations;  investment results of GIC Segment
Investment Assets are reflected in discontinued operations.

The following table reconciles the  consolidated  balance sheet asset amounts to
General Account Investment Assets.
<TABLE>
<CAPTION>

                General Account Investment Asset Carrying Values
                                December 31, 1995
                                  (In Millions)

                                                                     General
                                  Balance                             Account
                                   Sheet      Closed                Investment
Balance Sheet Captions:            Total      Block      Other (1)    Assets
- -----------------------        ------------ ---------- ----------- -----------
<S>                             <C>         <C>        <C>         <C>
Fixed maturities:
  Available for sale(2) ....... $  15,899.9 $  3,896.2 $   (211.7) $  20,007.8
Mortgage loans on real estate..     3,638.3    1,368.8       --        5,007.1
Equity real estate ............     3,916.2      192.6      (21.5)     4,130.3
Policy loans ..................     1,976.4    1,797.2       --        3,773.6
Other equity investments ......       621.1      151.6        8.6        764.1
Other invested assets .........     1,342.7       15.3    1,042.7        315.3
                                -----------   --------   --------    ---------
  Total investments ...........    27,394.6    7,421.7      818.1     33,998.2
Cash and cash equivalents .....       774.7       70.6      208.5        636.8
                                -----------   --------   --------    ---------
Total ......................... $  28,169.3 $  7,492.3 $  1,026.6  $  34,635.0
                                ===========   ========   ========    =========

                                      7-14
<PAGE>

<FN>
(1) Assets listed in the "Other" category consist  principally of assets held in
    portfolios other than the General Account and certain  reclassifications and
    intercompany  adjustments.  The "Other"  category is deducted in arriving at
    General Account Investment Assets.

(2) Fixed maturities available for sale are reported at estimated fair value. At
    December  31,  1995,  the  amortized  cost of the  General  Account's  fixed
    maturity  portfolio was $19.15  billion  compared  with an estimated  market
    value of $20.00 billion.
</FN>
</TABLE>

Asset Valuation Allowances;
Writedowns of Fixed Maturity Securities

Impairments in the value of fixed  maturities  that are other than temporary are
treated  as direct  writedowns  to the  asset  value  and are  accounted  for as
realized losses.  The Company provides for other than temporary  declines in the
values of mortgages and equity real estate through asset  valuation  allowances.
Additions or deductions to these  allowances are recognized in investment  gains
(losses)  for the  period in which they are  recorded.  The  carrying  values of
assets on the  consolidated  balance  sheets are presented net of the applicable
valuation allowance at the relevant date.

Management,  with the assistance of its asset managers,  regularly  monitors the
performance of General Account Investment Assets.  Based on recommendations from
these asset managers,  as well as other factors,  Equitable  Life's  Investments
Under  Surveillance  Committee  (the  "Surveillance  Committee")  decides  on  a
quarterly basis whether any investments are other than temporarily impaired. The
Surveillance  Committee  reviews  proposed  writedowns  and the  adequacy of the
valuation  allowance  for each asset  category  and  adjusts  such  amounts,  as
management  deems  appropriate,  in  accordance  with  the  Company's  valuation
policies  for  investments  (see  Note  2 of  Notes  to  Consolidated  Financial
Statements).

Fixed maturities  identified as available for sale are carried at estimated fair
value while those  identified as held to maturity are carried at amortized cost.
On  December  1,  1995,  as  the  result  of  a  one-time  reassessment  of  the
classification of fixed maturities permitted by the FASB's  implementation guide
on SFAS No.  115,  all  General  Account  and  discontinued  GIC  Segment  fixed
maturities then classified as "held to maturity" were reclassified as "available
for sale." Equity real estate identified as available for sale is carried at the
lower of cost or estimated fair value less disposition  costs.  During the first
quarter of 1996, the Company will  implement SFAS No. 121, which  prescribes the
accounting  for the  impairment  of  long-lived  assets,  including  equity real
estate. See Note 2 of Notes to Consolidated  Financial Statements for discussion
of the  impact of this  accounting  change.  Equity  securities  are  carried at
estimated fair value, with other than temporary  decreases in value reflected as
realized losses in the consolidated  statements of earnings.  The carrying value
of equity in other limited  partnership  interests is based on the net assets of
the  partnership,  which  generally are  determined by the relevant  partnership
using estimated fair value of the underlying  assets,  with changes reflected by
the Company in investment income in the consolidated statements of earnings.


                                      7-15
<PAGE>

The  following  table shows asset  valuation  allowances  and  additions  to and
deductions from such allowances for the periods indicated.
<TABLE>
<CAPTION>

                        General Account Investment Assets
                              Valuation Allowances
                                  (In Millions)

                                           Private
                                            Fixed              Equity Real
                                          Maturities Mortgages   Estate      Total
                                         ----------- --------- ----------- --------
<S>                                      <C>          <C>      <C>         <C>
December 31, 1995
Assets Outside of the Closed Block:
  Beginning balances ..............                   $  64.2  $  220.7    $  284.9
  Additions .......................                      45.8      90.2       136.0
  Deductions(1) ...................                     (44.5)    (51.1)      (95.6)
                                                      -------- ---------   ---------
Ending Balances ...................                   $  65.5  $  259.8    $  325.3
                                                      ======== =========   =========

Closed Block:
  Beginning balances ..............                   $  46.2  $    2.6    $   48.8
  Additions .......................                       7.8       2.7        10.5
  Deductions(1) ...................                     (35.6)     (1.0)     (36.6)
                                                      -------- ---------   ---------
Ending Balances ...................                   $  18.4  $    4.3    $   22.7
                                                      ======== =========   =========

Total:
  Beginning balances ..............                   $ 110.4  $  223.3    $  333.7
  Additions .......................                      53.6      92.9       146.5
  Deductions(1) ...................                     (80.1)    (52.1)     (132.2)
                                                      -------- ---------   ---------
Ending Balances ...................                   $  83.9  $  264.1    $  348.0
                                                      ======== =========   =========

December 31, 1994
Total:
  Beginning balances ..............                   $ 216.6  $  211.8    $  428.4
  Additions .......................                      47.9      24.2        72.1
  Deductions(1) ...................                    (154.1)    (12.7)     (166.8)
                                                      -------- ---------   --------
Ending Balances ...................                   $ 110.4  $  223.3    $  333.7
                                                      ======== ========    ========

December 31, 1993
Total:
  Beginning balances ..............     $  128.3      $ 249.0  $  195.5  $  572.8
  Additions .......................         12.1         86.0      31.6     129.7
  Deductions(1) ...................       (106.4)      (118.4)    (15.3)   (240.1)
  Transfers(2) ....................        (34.0)         --        --      (34.0)
                                        --------      -------- --------  --------
Ending Balances ...................     $   --        $ 216.6  $  211.8  $  428.4
                                        ========      ======== ========  ========

<FN>
(1) Reflect asset sales,  writedowns and  improvements in asset value. For 1993,
    as a result of the  implementation  of SFAS No. 115 at  December  31,  1993,
    $53.5 million of asset  valuation  allowances  for private fixed  maturities
    were recharacterized as adjustments to amortized cost.

(2) Represents the transfer of asset valuation  allowances to the Trust when the
    assets were sold by the Insurance Group.
</FN>
</TABLE>

Writedowns  (primarily related to below investment grade securities)  aggregated
$63.5  million,  $46.7  million  and  $7.1  million  in  1995,  1994  and  1993,
respectively.

                                      7-16
<PAGE>

General Account Investment Assets

The following  table shows the major  categories of General  Account  Investment
Assets by amortized  cost,  valuation  allowance  and net  amortized  cost as of
December 31, 1995 and by net amortized cost as of December 31, 1994.
<TABLE>
<CAPTION>

                        General Account Investment Assets
                              (Dollars In Millions)

                                       At December 31, 1995               At December 31, 1994
                         ----------------------------------------------- ----------------------
                                                                % of                   % of
                                                      Net     Total Net      Net     Total Net
                         Amortized    Valuation    Amortized  Amortized   Amortized  Amortized
                            Cost      Allowances     Cost        Cost        Cost      Cost
                         ----------   ----------  ----------  ---------- ----------- ----------
<S>                      <C>             <C>      <C>            <C>      <C>          <C>
Fixed maturities(1) ..   $19,149.9      $  --     $19,149.9       56.7%   $16,871.6     52.2%
Mortgages ............     5,091.0         83.9     5,007.1       14.8      5,582.9     17.3
Equity real estate ...     4,394.4        264.1     4,130.3       12.2      4,654.7     14.4
Other equity
  investments ........       764.1         --         764.1        2.3        846.1      2.6
Policy loans .........     3,773.6         --       3,773.6       11.2      3,559.1     11.0
Cash and short-term
  investments(2) .....       952.1         --         952.1        2.8        824.2      2.5
                         ---------      -------   ---------      ------   ---------    ------
Total ................   $34,125.1      $ 348.0   $33,777.1      100.0%   $32,338.6    100.0%
                         =========      =======   =========      ======   =========    ======

<FN>
(1) Excludes $857.9 million of unrealized gains and $542.5 million of unrealized
    losses in fixed  maturities  available for sale which were  reflected in the
    carrying values at December 31, 1995 and 1994, respectively.  As of December
    31, 1995, all fixed maturities were classified as available for sale.

(2) Comprised of "Cash and cash equivalents" and short-term investments included
    within the "Other  invested  assets"  caption  on the  consolidated  balance
    sheet.
</FN>
</TABLE>

Management  has a policy of not investing  substantial  new funds in equity real
estate  except  to  safeguard  values  in  existing   investments  or  to  honor
outstanding  commitments.  It is management's continuing objective to reduce the
size of the equity real estate portfolio  relative to total assets over the next
several years. Management anticipates that reductions will depend on real estate
market conditions,  the level of mortgage foreclosures and expenditures required
to fund necessary or desired improvements to properties.

In accordance with Equitable Life's plan of demutualization, new investments for
the Closed Block must consist of cash and short-term  investments,  fixed income
securities  having an NAIC  category 1 or category 2 rating and  commercial  and
agricultural  mortgages  having an "A" rating or better  pursuant to an internal
rating  system  acceptable  to the  Superintendent  of the  New  York  Insurance
Department.  No new  investments  may be made in equity real  estate,  mortgages
(except as described in the preceding  sentence) or obligations rated below NAIC
category 2, except to safeguard the value of existing  investments  allocated to
the  Closed  Block  or  to  honor  outstanding  commitments.  The  Closed  Block
reinvestment policies may be changed with the Superintendent's prior approval.

Investment Results of General Account Investment Assets

For the year ended December 31, 1995,  investment  results from General  Account
Investment  Assets totaled $2.40 billion,  as compared to $2.30 billion in 1994,
an increase of 4.1%.  Investment yields,  including investment gains and losses,
increased to 7.46% in 1995 from 7.41% in 1994. Net investment  income on General
Account  Investment  Assets was $2.42  billion  in 1995,  as  compared  to $2.29
billion in 1994.  The increase  principally  was due to higher income from fixed
maturities  and other equity  investments  offset by lower income from mortgages
and  equity  real  estate.  There  were  investment  losses of $21.5  million as
compared to gains of $15.4 million in 1994.


                                      7-17
<PAGE>

Investment gains on fixed maturities in 1995 totaling $102.0 million as compared
to losses of $20.5  million in 1994 and a $22.2  million  decrease  in losses on
mortgage  loans  were more than  offset  by losses of $87.9  million  in 1995 as
compared to gains of $19.9  million in 1994 for the equity real estate  category
and a $73.9 million decrease in gains on other equity investments.

For the year ended December 31, 1994,  investment  results from General  Account
Investment Assets totaled $2.30 billion, as compared to $2.40 billion in 1993, a
decrease of 4.2%.  Investment  yields,  including  investment  gains and losses,
decreased to 7.41% in 1994 from 7.83% in 1993. Net investment  income on General
Account  Investment  Assets was $2.29  billion  in 1994,  as  compared  to $2.34
billion in 1993. The decline  principally  was due to lower income from mortgage
loans and other equity investments offset by higher income from fixed maturities
and equity real estate. There were investment gains of $15.4 million as compared
to $60.3 million in 1993.


                                      7-18
<PAGE>

The following table summarizes  investment results by General Account Investment
Asset category for the periods indicated.
<TABLE>
<CAPTION>

                                                  Investment Results By Asset Category
                                                            (Dollars In Millions)

                                                           Years Ended December 31,
                                --------------------------------------------------------------------------
                                          1995                     1994                    1993
                                -----------------------    ---------------------- ------------------------
                                    (1)                      (1)                      (1)
                                   Yield       Amount       Yield       Amount       Yield      Amount
                                ---------  ------------    --------   -----------  --------   -----------
<S>                               <C>       <C>             <C>       <C>           <C>      <C>
Fixed Maturities:
  Income......................     8.05%    $  1,447.7       8.02%     $  1,313.9    8.09%    $  1,222.0
  Investment Gains/(Losses)...     0.57%         102.0      (0.13)%         (20.5)   0.84%         127.3
                                ---------  ------------   ---------   ------------ --------- ------------
  Total.......................     8.62%    $  1,549.7       7.89%     $  1,293.4    8.93%    $  1,349.3
  Ending Assets...............              $ 19,149.9                 $ 16,871.6             $ 16,479.5
Mortgages:
  Income......................     8.82%    $    460.1       8.91%     $    532.0    9.17%    $    625.9
  Investment Gains/(Losses)...    (0.83)%        (43.2)     (1.09)%         (65.4)  (1.39)%        (95.3)
                                ---------  ------------   ---------   ------------ --------- ------------
  Total.......................     7.99%    $    416.9       7.82%     $    466.6    7.78%    $    530.6
  Ending Assets...............              $  5,007.1                 $  5,582.9             $  6,305.7
Equity Real Estate(2):
  Income......................     2.59%    $     92.5       2.96%     $    107.8    2.56%    $     90.8
  Investment Gains/(Losses)...    (2.46)%        (87.9)      0.55%           19.9   (0.56)%        (20.0)
                                ---------  ------------   ---------   ------------ --------- ------------
  Total.......................     0.13%    $      4.6       3.51%     $    127.7    2.00%    $     70.8
  Ending Assets...............              $  3,210.5                 $  3,717.0             $  3,580.2
Other Equity Investments:
  Income......................    11.20%    $     90.0       5.69%     $     56.3   11.24%    $    136.5
  Investment Gains/(Losses)...     0.93%           7.5       8.24%           81.4    3.96%          48.1
                                ---------  ------------   ---------   ------------ --------- ------------
  Total.......................    12.13%    $     97.5      13.93%     $    137.7   15.20%    $    184.6
  Ending Assets...............              $    764.1                 $    846.1             $  1,059.0
Policy Loans:
  Income......................     6.95%    $    256.1       6.70%     $    233.3    6.81%    $    232.8
  Ending Assets...............              $  3,773.6                 $  3,559.1             $  3,426.2
Cash and Short-term
  Investments:
  Income......................     8.18%    $     72.6       6.74%     $     43.4    6.13%    $     34.5
  Investment Gains/(Losses)...     0.01%           0.1       0.00%            0.0    0.04%           0.2
                                ---------  ------------   ---------   ------------ --------- ------------
  Total.......................     8.19%    $     72.7       6.74%     $     43.4    6.17%    $     34.7
  Ending Assets...............              $    952.1                 $    824.2             $    546.6
Total:
  Income(3)...................     7.52%    $  2,419.0       7.36%     $  2,286.7    7.64%    $  2,342.5
  Investment Gains/(Losses)...    (0.06)%        (21.5)      0.05%           15.4    0.19%          60.3
                                ---------  ------------   ---------   ------------ --------- ------------
  Total(4)....................     7.46%    $  2,397.5       7.41%     $  2,302.1    7.83%    $  2,402.8
  Ending Assets...............              $ 32,857.3                 $ 31,400.9             $ 31,397.2

<FN>
(1) Yields are based on the quarterly  average asset carrying values,  excluding
    unrealized gains and (losses) in the fixed maturity asset category.

(2) Equity real estate carrying values are shown,  and equity real estate yields
    are  calculated,  net of third party debt and  minority  interests of $919.8
    million, $937.7 million and $967.8 million as of December 31, 1995, 1994 and
    1993,  respectively.  Equity  real estate  income is shown net of  operating
    expenses, depreciation, third party interest expense and minority interests.
    Third party interest expense and minority  interests  totaled $59.3 million,
    $48.1 million and $31.0 million for the years ended December 31, 1995,  1994
    and 1993, respectively.


                                      7-19
<PAGE>

(3) Total  investment  income  includes   non-cash  income  from   amortization,
    payment-in-kind  distributions  and  undistributed  equity earnings of $72.2
    million,  $51.2 million and $50.4  million for the years ended  December 31,
    1995,  1994 and  1993,  respectively.  Investment  income  is  shown  net of
    depreciation  of $126.3  million,  $119.7 million and $116.8 million for the
    years ended December 31, 1995, 1994 and 1993, respectively.

(4) Total  yields  are  shown  before  deducting  investment  fees  paid  to the
    Investment  Subsidiaries  (which  include  asset  management,   acquisition,
    disposition,  accounting  and legal fees).  If such fees had been  deducted,
    total  yields  would have been  7.15%,  7.09% and 7.48% for the years  ended
    December 31, 1995, 1994 and 1993, respectively.
</FN>
</TABLE>

Fixed Maturities.  Fixed maturities  consist of publicly traded debt securities,
privately  placed debt  securities  and small  amounts of  redeemable  preferred
stock, which represented 69.8%, 29.5% and 0.7%,  respectively,  of the amortized
cost of this asset category at December 31, 1995.

Total investment results on fixed maturity  investments during 1995 increased by
$256.3 million (19.8%) from results in 1994.  Investment income increased $133.8
million  reflecting a higher asset base and higher investment  returns available
on below  investment  grade  securities.  There were investment  gains of $102.0
million on fixed  maturity  investments  in 1995 as  compared to losses of $20.5
million  in  1994  primarily  due to  $165.5  million  of  gains  on  sales  and
prepayments in 1995, offset by $63.5 million in writedowns.

The fixed maturities  portfolio,  which  represented  56.7% of the net amortized
cost of General  Account  Investment  Assets at December  31, 1995  (compared to
52.2% at December 31, 1994), consists largely of investment grade corporate debt
securities,   including  significant  amounts  of  U.S.  government  and  agency
obligations.  As of December 31, 1995,  86.4% ($16.54 billion) of amortized cost
of fixed  maturities  were rated  investment  grade (NAIC bond rating of 1 or 2)
including  $5.74  billion of  publicly  traded  securities  rated Aaa by Moody's
(42.6% of publicly  traded fixed  maturities).  At December  31, 1994,  87.9% of
fixed  maturities  were  investment  grade and 36.1% of  publicly  traded  fixed
maturities  were rated Aaa. Using external rating agencies or an internal rating
system when a public rating does not exist,  the weighted average quality of the
General  Account  public and private fixed  maturity  portfolios at December 31,
1995 was A2 and Baa1, respectively.

At December  31,  1995,  the Company held  collateralized  mortgage  obligations
("CMOs") with an amortized  cost of $2.34  billion,  including  $2.00 billion in
publicly traded CMOs. About 76.6% of the public CMO holdings were collateralized
by GNMA,  FNMA and  FHLMC  securities.  Approximately  48.3% of the  public  CMO
holdings were in planned amortization class ("PAC") bonds. At December 31, 1995,
interest only ("IO") strips amounted to $13.8 million of amortized  cost.  There
were no principal  only strips.  In addition,  at December 31, 1995, the Company
held $2.02 billion of mortgage  pass-through  securities  (GNMA,  FNMA, or FHLMC
securities)  and also held  $686.9  million of public and  private  asset-backed
securities, primarily backed by home equity and credit card receivables.

The Company reduced the net amortized cost of its below  investment  grade (NAIC
bond  ratings 3 through  6) fixed  maturity  portfolio  from  $3.33  billion  at
December  31,  1990 to $1.13  billion  at  December  31,  1993.  In light of the
Insurance  Group's  significantly  reduced  exposure to below  investment  grade
securities  at December 31, 1993,  management  increased  its portfolio of below
investment grade  securities in 1994 and 1995,  primarily  through  purchases of
below investment grade public fixed maturities.

The below investment grade securities in the fixed maturity portfolio (including
redeemable  preferred stock),  which had an amortized cost of $2.61 billion,  or
13.6% of fixed maturities,  as of December 31, 1995 as compared to $2.04 billion
(12.1%) at December 31,  1994,  primarily  consisted of $1.94  billion of public
below  investment  grade  securities and $672.4 million of privately placed debt
investments.  At  December  31,  1995,  $801.9  million  (30.7%)  of  the  below
investment  grade  fixed  maturities  were  rated  NAIC  3,  the  highest  below
investment  grade rating.  Of these "medium"  grade assets,  56.8% were publicly
rated and the remainder were privately placed.

The amortized cost of General Account  Investment Asset public and private fixed
maturities  which were  investment  grade when  acquired  and were  subsequently
downgraded  to below  investment  grade was $51.8  million  and $249.5  million,
respectively, at December 31, 1995.

                                      7-20
<PAGE>

Summaries of all fixed  maturities,  public fixed  maturities  and private fixed
maturities are shown by NAIC rating in the following tables.
<TABLE>
<CAPTION>
                                                  Fixed Maturities
                                                 By Credit Quality
                                               (Dollars In Millions)

                                            At December 31, 1995              At December 31, 1994
                Rating Agency       ----------------------------------  --------------------------------
  NAIC           Equivalent           Amortized     % of     Estimated   Amortized     % of   Estimated
 Rating          Designation             Cost      Total    Fair Value     Cost       Total  Fair Value
- ---------- ------------------------ ------------  --------  ----------  ------------ ------- -----------
<S>        <C>                      <C>            <C>      <C>         <C>           <C>    <C>
    1      Aaa/Aa/A...............  $11,713.7       61.2%   $12,307.2   $ 9,893.2      58.6% $ 9,439.9
    2      Baa....................    4,822.3 (1)   25.2      5,116.7     4,942.7(1)   29.3    4,689.2
    3      Ba.....................      801.9 (2)    4.2        802.1       654.1(2)    3.9      605.1
    4      B......................    1,488.9 (2)    7.8      1,461.6     1,043.6(2)    6.2      956.3
    5      Caa and lower..........      133.3        0.7        126.8       166.7       1.0      146.2
    6      In or near default.....       59.3        0.3         57.8        34.4       0.2       34.7
                                    ---------      ------   ---------   ---------     ------ ---------

Subtotal..........................   19,019.4       99.4     19,872.2    16,734.7      99.2   15,871.4
Redeemable preferred stock
  and other.......................      130.5        0.6        126.5       136.9       0.8      120.2
                                    ---------      ------   ---------   ---------     ------ ---------

Total.............................  $19,149.9      100.0%   $19,998.7   $16,871.6     100.0% $15,991.6
                                    =========      ======   =========   =========     ====== =========

<FN>
(1)  Includes  Class B Notes  issued by the Trust  ("Class B Notes") having an
     amortized  cost of $100.0  million, eliminated in consolidation.
(2)  Includes Class B Notes having an amortized cost of $50.0 million,
     eliminated in consolidation.
</FN>
</TABLE>

<TABLE>
<CAPTION>
                                       Public Fixed Maturities
                                          By Credit Quality
                                        (Dollars In Millions)


                                            At December 31, 1995            At December 31, 1994
                Rating Agency       --------------------------------- ----------- -------------------
  NAIC           Equivalent           Amortized     % of   Estimated   Amortized    % of   Estimated
 Rating          Designation             Cost      Total   Fair Value    Cost      Total  Fair Value
- ---------- ------------------------ ------------  ------  ----------- -----------  ------ ----------
<S>        <C>                      <C>           <C>     <C>         <C>          <C>     <C>
    1      Aaa/Aa/A...............  $ 9,205.6(1)   68.4%  $ 9,642.2   $ 7,498.5(2)  66.0% $ 7,131.7
    2      Baa....................    2,318.8      17.2     2,472.3     2,440.6     21.5    2,320.1
    3      Ba.....................      455.8       3.4       464.6       394.3      3.5      358.6
    4      B......................    1,275.9       9.5     1,236.6       857.5      7.5      777.5
    5      Caa and lower..........      108.3       0.8       101.1        76.8      0.7       57.1
    6      In or near default.....       14.0       0.1        12.6        11.8      0.1       11.2
                                    ----------    ------  ----------  ----------   ------ ---------
Subtotal..........................   13,378.4      99.4    13,929.4    11,279.5     99.3   10,656.2
Redeemable preferred stock
  and other.......................       87.5       0.6        89.9        86.4      0.7       78.7
                                   ----------     ------  ----------  ----------   ------ ---------
Total.............................  $13,465.9     100.0%  $14,019.3   $11,365.9    100.0% $10,734.9
                                    ==========    ======  ==========  ==========   ====== =========
<FN>
(1) Includes $5.74 billion  amortized cost of Aaa rated securities (62.4% of the
    NAIC 1 public  fixed  maturities)  with an  estimated  market value of $5.95
    billion, $643.2 million amortized cost of Aa rated securities (7.0%) with an
    estimated market value of $680.5 million,  and $2.79 billion  amortized cost
    of A rated  securities  (30.3%)  with an  estimated  market  value  of $2.99
    billion.
(2) Includes $4.10 billion  amortized cost of Aaa rated securities (54.7% of the
    NAIC 1 public  fixed  maturities)  with an  estimated  market value of $3.92
    billion, $508.0 million amortized cost of Aa rated securities (6.8%) with an
    estimated market value of $473.9 million,  and $2.81 billion  amortized cost
    of A rated  securities  (37.5%)  with an  estimated  market  value  of $2.66
    billion.
</FN>
</TABLE>


                                      7-21
<PAGE>

<TABLE>
<CAPTION>
                                             Private Fixed Maturities
                                                 By Credit Quality
                                               (Dollars In Millions)

                                           At December 31, 1995             At December 31, 1994
                Rating Agency       ---------------------------------  -------------------------------
  NAIC           Equivalent           Amortized     % of   Estimated    Amortized     % of  Estimated
 Rating          Designation             Cost      Total   Fair Value      Cost      Total  Fair Value
- ---------- ------------------------ ------------  ------   ----------  -----------  ------  ----------
<S>        <C>                      <C>            <C>     <C>         <C>          <C>      <C>
    1      Aaa/Aa/A...............  $ 2,508.1       44.1%  $2,665.0    $2,394.7      43.5%   $2,308.2
    2      Baa....................    2,503.5 (1)   44.1    2,644.4     2,502.1(1)   45.5     2,369.1
    3      Ba.....................      346.1 (2)    6.1      337.5       259.8(2)    4.7       246.5
    4      B......................      213.0 (2)    3.7      225.0       186.1(2)    3.4       178.8
    5      Caa and lower..........       25.0        0.4       25.7        89.9       1.6        89.1
    6      In or near default.....       45.3        0.8       45.2        22.6       0.4        23.5
                                    ----------     ------ ---------   ----------    ------   --------
Subtotal..........................    5,641.0       99.2    5,942.8     5,455.2      99.1     5,215.2
Redeemable preferred stock
  and other.......................       43.0        0.8       36.6        50.5       0.9        41.5
                                    ---------      ------  --------   ---------     ------   --------
Total.............................  $ 5,684.0      100.0%  $5,979.4   $ 5,505.7     100.0%   $5,256.7
                                    =========      ======  ========   =========     ======   ========
<FN>
(1)  Includes Class B Notes having an amortized cost of $100.0 million,
     eliminated in consolidation.
(2)  Includes Class B Notes having an amortized cost of $50.0 million,
     eliminated in consolidation.
</FN>
</TABLE>

Management  defines  problem  securities  in  the  fixed  maturity  category  as
securities (i) as to which principal and/or interest  payments are in default or
are to be  restructured  pursuant to commenced  negotiations or (ii) issued by a
company  that  went  into  bankruptcy  subsequent  to the  acquisition  of  such
securities.  The amortized cost of problem fixed  maturities  decreased to $70.8
million at December 31, 1995 (0.4% of the amortized  cost of this category) from
$94.9  million  (0.6%)  at  December  31,  1994.  The  amount of  problem  fixed
maturities  decreased  in 1995 as assets were  written  down,  removed  from the
problem category, sold or restructured.

The Company does not accrue interest income on problem fixed  maturities  unless
management  believes the full  collection of principal and interest is probable.
For the years ended December 31, 1995, 1994 and 1993, investment income included
$0.0 million, $1.3 million and $0.2 million,  respectively,  of interest accrued
on problem  fixed  maturities.  Interest not accrued on problem  fixed  maturity
investments totaled $11.2 million, $10.7 million and $11.3 million for the years
ended  December 31, 1995,  1994 and 1993,  respectively.  The amortized  cost of
wholly or partially  non-accruing  problem fixed  maturities  was $70.8 million,
$44.8  million  and  $36.2  million  at  December  31,  1995,   1994  and  1993,
respectively.
<TABLE>
<CAPTION>
                                          Fixed Maturities
                           Problems, Potential Problems and Restructureds
                                           Amortized Cost
                                            (In Millions)

                                                        At December 31,
                                               ---------------------------------
                                                  1995       1994       1993 (2)
                                               ----------  ---------  ----------
<S>                                            <C>         <C>        <C>
FIXED MATURITIES (Public and Private) ......   $19,149.9   $16,871.6  $16,479.5
Problem fixed maturities ...................        70.8        94.9       67.6
Potential problem fixed maturities .........        43.4        96.2       13.8
Restructured fixed maturities(1) ...........         7.6        38.2       34.3

<FN>
(1) Excludes  restructured  fixed maturities of $3.5 million,  $24.0 million and
    $43.1  million  that are shown as problems at December  31,  1995,  1994 and
    1993,   respectively,   and  excludes  $9.2  million  and  $4.8  million  of
    restructured  fixed  maturities  that are  shown as  potential  problems  at
    December 31, 1995 and 1993.


                                      7-22
<PAGE>

(2) As a result of the  adoption of SFAS No. 115 at  December  31,  1993,  $53.5
    million of asset  valuation  allowances  for private fixed  maturities  were
    recharacterized  as  adjustments  to amortized  cost.  These  adjustments to
    amortized cost amounted to $43.0 million,  $2.7 million and $7.8 million for
    problem,  potential  problem  and  restructured  private  fixed  maturities,
    respectively.
</FN>
</TABLE>

The  Company  reviews  all  fixed  maturities  at least  once each  quarter  and
identifies  investments that management concludes require additional monitoring.
Among the criteria that may cause a fixed maturity  security to be so identified
are (i) debt service  coverage or cash flow  falling  below  certain  thresholds
which vary according to the issuer's industry and other relevant  factors,  (ii)
significant  declines in revenues and/or  margins,  (iii) violation of financial
covenants,  (iv) public securities trading at a substantial discount as a result
of specific credit  concerns and (v) other  subjective  factors  relating to the
issuer.

Based on its monitoring of fixed  maturities,  management  identifies a class of
potential  problem fixed  maturities,  which  consists of fixed  maturities  not
currently  classified as problems but for which management has serious doubts as
to the ability of the issuer to comply with the present debt  payment  terms and
which may result in the security becoming a problem or being  restructured.  The
decision whether to classify a performing fixed maturity security as a potential
problem  involves  significant  subjective  judgments by management as to likely
future  industry  conditions and  developments  with respect to the issuer.  The
amortized cost of potential problem fixed maturities  decreased to $43.4 million
at December 31, 1995 from $96.2  million at December  31, 1994 as new  potential
problems  were more than offset by assets that were repaid,  were  classified as
problems or were removed from the potential problem category.

In certain situations,  the terms of some fixed maturity assets are restructured
or modified. Management defines restructured investments in accordance with SFAS
No. 15, "Accounting by Debtors and Creditors for Troubled Debt  Restructurings".
Restructured fixed maturities amounted to $7.6 million,  $38.2 million and $34.3
million at December 31, 1995, 1994 and 1993, respectively. These amounts exclude
problem  restructured and potential problem  restructured fixed maturities.  The
decrease in total restructured fixed maturities  principally resulted from asset
sales.

The foregone interest on restructured fixed maturities  (including  restructured
fixed maturities presented as problem or potential problem fixed maturities) for
the years ended  December 31, 1994 and 1993 was $0.6  million and $2.0  million,
respectively. There was no foregone interest on restructured fixed maturities in
1995. The amortized cost of wholly or partially non-accruing  restructured fixed
maturities  (including  restructured  fixed  maturities  presented as problem or
potential  problem fixed  maturities) was $2.8 million,  $17.1 million and $37.1
million at December 31, 1995, 1994 and 1993, respectively.

Mortgages. Mortgages consist of commercial,  agricultural and residential loans.
As of December 31, 1995,  commercial  mortgages  totaled $3.41 billion (67.1% of
the  amortized  cost of the  category),  agricultural  loans were $1.62  billion
(31.9%) and residential loans were $53.2 million (1.0%).

In 1995,  total  investment  results on  mortgages  decreased  by $49.7  million
(10.7%)  from 1994  levels.  The  investment  income  decrease  resulted  from a
declining asset base, in large part resulting from loan  repayments.  There were
investment  losses on mortgages of $43.2  million and $65.4  million in 1995 and
1994,  respectively,  which reflected additions to asset valuation allowances of
$53.6 million in 1995 as compared to $47.9 million in 1994.

The Company  adopted  SFAS No. 114  effective  January 1, 1995.  At December 31,
1995,  management  identified  impaired  mortgage loans with a carrying value of
$507.2  million.  The  provision for losses for these  impaired  loans was $80.8
million at December  31, 1995.  Income  accrued on these loans in 1995 was $33.8
million, including cash received of $29.7 million.


                                      7-23
<PAGE>

<TABLE>
<CAPTION>

                                    Mortgages
                 Problems, Potential Problems and Restructureds
                                 Amortized Cost
                              (Dollars In Millions)

                                                            At December 31,
                                                     ----------------------------
                                                        1995     1994     1993
                                                     --------- -------- ---------

<S>                                                  <C>       <C>       <C>
COMMERCIAL MORTGAGES .............................   $3,413.7  $4,007.4  $4,804.2
Problem commercial mortgages(1) ..................       41.3     107.0     365.0
Potential problem commercial mortgages ...........      194.7     349.4     470.0
Restructured commercial mortgages(2) .............      522.2     459.4     560.9

VALUATION ALLOWANCES .............................   $   79.9  $  106.4  $  214.9
  As a percent of commercial mortgages ...........        2.3%      2.7%      4.5%
  As a percent of problem commercial mortgages ...      193.5%     99.4%     58.9%
  As a percent of problem and potential problem
    commercial mortgages .........................       33.9%     23.3%     25.7%
  As a percent of problem, potential problem and
    restructured commercial mortgages ............       10.5%     11.6%     15.4%

AGRICULTURAL MORTGAGES ...........................   $1,624.1  $1,618.5  $1,628.7
Problem agricultural mortgages(3) ................       82.9      17.5      57.1
Potential problem agricultural mortgages .........        0.0      68.2       0.0
Restructured agricultural mortgages ..............        2.0       1.4       2.4

VALUATION ALLOWANCES .............................   $    4.0  $    4.0  $    1.7

<FN>

(1) Includes  delinquent  mortgage  loans of $41.3  million,  $100.6 million and
    $308.8  million at  December  31,  1995,  1994 and 1993,  respectively,  and
    mortgage loans in process of  foreclosure of $0.0 million,  $6.4 million and
    $56.2 million, respectively, at the same dates.

(2) Excludes  restructured  commercial mortgages of $12.6 million,  $1.7 million
    and $37.8 million that are shown as problems at December 31, 1995,  1994 and
    1993,  respectively,  and excludes $148.3 million, $180.9 million and $123.8
    million of  restructured  commercial  mortgages  that are shown as potential
    problems at December 31, 1995, 1994 and 1993, respectively.

(3) Includes delinquent mortgage loans of $77.2 million,  $8.8 million and $23.3
    million at December  31,  1995,  1994 and 1993,  respectively,  and mortgage
    loans in process of  foreclosure  of $5.7  million,  $8.7  million and $33.8
    million, respectively, at the same dates.
</FN>
</TABLE>

Management  has a  monitoring  process to stay close to the  performance  of the
mortgage  loans in its  portfolio  and local market  dynamics.  When  management
believes that a specific loan will experience  payment  problems,  The Equitable
will discuss various  restructuring  alternatives with the borrower,  as well as
consider  foreclosure.  Because the  mortgage  portfolio is managed by Equitable
Real Estate  which has  expertise in a variety of real estate  disciplines,  the
Company is able to deal directly and aggressively with its problem mortgages.

The volume of problem commercial mortgage loans decreased  significantly  during
1995. A large loan package which was previously delinquent was resolved in 1995,
with  part  of the  package  reclassified  as  restructured  and  the  remainder
reclassified as equity real estate. At December 31, 1995, 1994 and 1993, problem
commercial  mortgage  loans  (defined as  mortgages  60 days or more past due or
mortgages in process of foreclosure)  totaled $41.3 million,  $107.0 million and
$365.0 million, respectively, or 1.2%, 2.7% and 7.6%, respectively, of the total
amortized cost of commercial mortgages at such dates.


                                      7-24
<PAGE>

The  amortized  cost of  wholly or  partially  non-accruing  problem  commercial
mortgages was $38.7  million,  $107.0 million and $309.5 million at December 31,
1995,  1994 and 1993,  respectively.  For the years ended  December 31, 1995 and
1993, investment income included $0.1 million and $1.3 million, respectively, of
interest  accrued on problem loans.  Interest not accrued on problem  commercial
mortgages  totaled $3.3  million,  $9.4 million and $20.7  million for the years
ended December 31, 1995, 1994 and 1993, respectively.

The Company  reviews its  commercial  mortgage  loan  portfolio  and  identifies
monthly  all  commercial  mortgage  loans  that  management   concludes  require
additional  monitoring.  Among  the  criteria  that  may  cause  a loan to be so
identified are (i) borrower bankruptcies,  (ii) bankruptcies of major tenants of
mortgaged  properties,  (iii) requests from borrowers for loan  restructuring or
other relief,  (iv) known or suspected cash flow  deficiencies,  (v) lateness of
payments,  (vi) noncompliance  with covenants,  (vii) known or suspected loan to
value  imbalances,  (viii) lease  rollovers  affecting debt service  coverage or
property value,  (ix) property  vacancy rates,  (x) maturing loans identified as
potential  refinancing  risks, and (xi) other subjective factors relating to the
borrower or the mortgaged property.

Based on its monthly monitoring of commercial mortgages, management identifies a
class of potential problem mortgages,  which consists of mortgage loans that are
not currently classified as problems but for which management has serious doubts
as to the ability of the borrower to comply with the present loan payment  terms
and which may result in the loan becoming a problem or being  restructured.  The
decision whether to classify a performing  mortgage loan as a potential  problem
involves  significant  subjective  judgments by  management  as to likely future
market  conditions  and  developments  with  respect  to  the  borrower  or  the
individual mortgaged property.  Potential problem commercial mortgages decreased
during 1995 as new  potential  problems  were more than offset by  foreclosures,
removals due to improvements, and repayments.


                                      7-25
<PAGE>

The following  table shows the  distribution  of problem and  potential  problem
commercial mortgages by property type and by state.
<TABLE>
<CAPTION>
                                                       December 31, 1995
                                                --------------------------------
                                                     (Dollars In Millions)

                                                Number of   Amortized     % of
                                                  Loans        Cost       Total
                                                ---------   ---------    -------
<S>                                                 <C>     <C>           <C>
Problem Commercial Mortgages
Property Type:
Retail .......................................        5     $   17.6       42.6%
Hotel ........................................        2         11.0       26.6
Office .......................................        1         10.2       24.7
Apartment ....................................        2          2.5        6.1
                                                   ----     --------      ------
Total ........................................       10     $   41.3      100.0%
                                                   ====     ========      ======
State:
Pennsylvania .................................              $   13.1       31.7%
Virginia .....................................                  10.2       24.7
California ...................................                   9.5       23.0
Indiana ......................................                   3.9        9.4
Other (no state larger than 5.0%) ............                   4.6       11.2
                                                            --------      ------
Total ........................................              $   41.3      100.0%
                                                            ========      ======
Potential Problem Commercial Mortgages
Property Type:
Office .......................................        7     $  128.5       66.0%
Retail .......................................        4         42.4       21.8
Hotel ........................................        3         22.9       11.8
Land .........................................        1          0.9        0.4
                                                    ---     --------      ------
Total ........................................       15     $  194.7      100.0%
                                                    ===     ========      ======
State:
California ...................................              $   66.8       34.3%
Virginia .....................................                  57.6       29.6
South Carolina ...............................                  31.3       16.1
Other (no state larger than 5.0%) ............                  39.0       20.0
                                                            --------      ------
Total ........................................              $  194.7      100.0%
                                                            ========      ======
</TABLE>

In certain  situations,  mortgages may be  restructured  or modified  within the
meaning  of SFAS  Nos.  114 and 15,  as  amended.  The  amount  of  restructured
commercial  mortgages increased during 1995, as new restructureds were partially
offset  by  reclassification  to  potential  problems  as well as  payoffs.  The
original  weighted coupon rate of the $522.2 million of restructured  commercial
mortgages  was  10.0%.  As a result of these  restructurings,  the  restructured
weighted coupon rate is 8.9% and the restructured cash payment rate is 6.3%. The
foregone interest on restructured  commercial mortgages (including  restructured
mortgages  presented as problem or potential  problem  mortgages)  for the years
ended December 31, 1995,  1994 and 1993 was $7.6 million,  $5.7 million and $7.8
million, respectively.


                                      7-26
<PAGE>

The following table sets out the distribution, by property type and by state, of
restructured commercial mortgages.
<TABLE>
<CAPTION>

                        Restructured Commercial Mortgages
                          By Property Type and By State
                                December 31, 1995
                              (Dollars In Millions)

                                                 Number of  Amortized      % of
                                                   Loans       Cost       Total
                                                ----------  ----------    -----
<S>                                                 <C>      <C>          <C>
Property Type:
Office ....................................          15      $  206.1      39.5%
Hotel .....................................           5         168.6      32.3
Industrial ................................           3          99.5      19.0
Retail ....................................           3          48.0       9.2
                                                   ----      --------     ------
Total .....................................          26      $  522.2     100.0%
                                                   ====      ========     ======
State:
Texas .....................................                  $  114.4      21.9%
Illinois ..................................                     110.8      21.2
California ................................                      69.9      13.4
New York ..................................                      60.2      11.5
Louisiana .................................                      56.9      10.9
New Jersey ................................                      40.0       7.7
Other (no state larger than 5.0%) .........                      70.0      13.4
                                                             --------     ------
Total .....................................                  $  522.2     100.0%
                                                             ========     ======
</TABLE>

For the year ended  December  31,  1995,  scheduled  amortization  payments  and
prepayments received on commercial mortgage loans aggregated $393.1 million. For
the year ended  December 31, 1995,  $528.0  million of commercial  mortgage loan
maturity  payments were  scheduled,  of which $261.5 million (49.5%) was paid as
due. Of the amount not paid,  $210.9 million (40.0%) was extended for a weighted
average of 3.9 years at a weighted  average interest rate of 8.7%, $15.5 million
(2.9%) was delinquent or in default for non-payment of principal,  $39.8 million
(7.5%) was granted short-term  extensions of up to six months and the balance of
$0.3 million (0.1%) was foreclosed upon.

During 1996,  approximately  $496.5  million of  commercial  mortgage  principal
payments  are  scheduled,  including  $417.0  million of payments at maturity on
commercial  mortgage  balloon loans.  An additional  $1.10 billion of commercial
mortgage principal payments, including $889.0 million of payments at maturity on
commercial mortgage balloon loans, are scheduled for 1997 and 1998. Depending on
market conditions and lending practices in future years, many maturing loans may
have to be refinanced, restructured or foreclosed upon.

During the years ended  December 31, 1995,  1994 and 1993, the amortized cost of
foreclosed  commercial  mortgages  totaled  $103.1  million,  $469.1 million and
$352.1  million,  respectively.  At  the  time  of  foreclosure,  reductions  in
amortized cost reflecting the writing down of these properties to estimated fair
value totaled $54.4 million, $152.3 million and $119.1 million in 1995, 1994 and
1993, respectively.

As of December 31, 1995,  problem  agricultural  mortgages (defined as mortgages
with payments 90 days or more past due or in foreclosure) totaled $82.9 million,
or 5.1%  of the  amortized  cost  of the  agricultural  mortgage  portfolio,  as
compared with $17.5 million (1.1%) and $57.1 million (3.5%) at December 31, 1994
and 1993,  respectively.  The 1995 increase in problem agricultural mortgages is
largely due to several  loans in Florida that became  delinquent.  There were no
potential  problem  agricultural  mortgages  at  December  31,  1995 and 1993 as
compared to $68.2 million (4.2%) at December 31, 1994.

For the years ended  December 31, 1995,  1994 and 1993,  the  amortized  cost of
foreclosed  agricultural  mortgages totaled $5.5 million, $19.8 million and $2.6
million, respectively.


                                      7-27
<PAGE>

Equity Real  Estate.  The equity real estate  category  consists  primarily of a
diversified  group of office,  retail,  hotel,  industrial and other properties.
Office properties constituted the largest component (67.8% of amortized cost) of
this portfolio at December 31, 1995.

Total  investment  results on equity real estate assets declined in 1995 to $4.6
million  from $127.7  million in 1994.  Investment  income was $92.5  million in
1995, as compared to $107.8 million in 1994.  Investment losses of $87.9 million
in 1995  included  $30.2  million of losses  recognized  in 1995 on equity  real
estate  properties  with  amortized  cost of $635.4  million  which were sold as
compared to $44.7 million of gains recognized  during 1994 on equity real estate
properties  with amortized cost of $234.9 million which were sold.  Additions to
asset  valuation  allowances  were $92.9  million and $24.2  million in 1995 and
1994, respectively.

At December 31, 1995,  the overall  vacancy rate for the  Company's  real estate
office  properties  was  15.6%,  with a  vacancy  rate of 11.2%  for  properties
acquired as investment  real estate and 26.4% for  properties  acquired  through
foreclosure.  The  national  commercial  office  vacancy  rate was  14.3% (as of
September 30, 1995) as measured by CB Commercial.  Lease rollover rates for such
properties for 1996, 1997 and 1998 range from 7.8% to 9.1%.

At December 31, 1995,  the equity real estate  category  included  $3.21 billion
amortized  cost of properties  acquired as  investment  real estate (or 73.1% of
amortized cost of equity real estate held) and $1.18 billion  (26.9%)  amortized
cost  of  properties  acquired  through  foreclosure   (including   in-substance
foreclosure).  Asset  valuation  allowances  related to the equity  real  estate
category at December 31, 1995 totaled $264.1  million (6.0% of amortized  cost).
Cumulative  writedowns  recognized on foreclosed  properties were $425.9 million
through  December 31, 1995. As of December 31, 1995,  the carrying  value of the
equity real estate  portfolio was 75.6% of its original cost. The amortized cost
of foreclosed equity real estate totaled $1.36 billion (28.0% of amortized cost)
and $1.12 billion (23.6%) at year end 1994 and 1993, respectively.  Depending on
future real  estate  market  conditions,  there may be further  acquisitions  of
equity real estate through foreclosure.

The following table summarizes the distribution by property type and by state of
foreclosed equity real estate properties.
<TABLE>
<CAPTION>

                    Foreclosed Equity Real Estate Properties
                          By Property Type and By State
                                December 31, 1995
                              (Dollars In Millions)

                                         Number of     Amortized       % of
                                        Properties        Cost        Total
                                       ------------    ----------    ------
<S>                                        <C>         <C>            <C>
Property Type:
Office ..........................           26          $  480.7       40.6%
Mixed Use .......................            2             292.3       24.7
Retail ..........................           18             216.2       18.3
Industrial ......................            9              22.2        1.9
Apartment .......................            2               0.1         **
Hotel ...........................            1               *           **
Other ...........................           47             172.0       14.5
                                           ---          --------      -----
Total ...........................          105          $1,183.5      100.0%
                                           ===          ========      =====
State:
California ......................                       $  265.2       22.4%
Texas ...........................                          229.3       19.4
Georgia .........................                          110.8        9.4
Illinois ........................                          104.5        8.8
Pennsylvania ....................                           86.1        7.3
Ohio ............................                           79.1        6.7
Other (no state larger
 than 5.0%) .....................                          308.5       26.0
                                                        --------      -----
Total ...........................                       $1,183.5      100.0%
                                                        ========      =====

  * Less than $0.05 million.
 ** Less than 0.05%.
</TABLE>

                                      7-28
<PAGE>

Total equity real estate with an aggregate  carrying value of $276.4 million was
classified as available for sale at December 31, 1995,  including $237.1 million
of foreclosed real estate.  At foreclosure,  the Company  assesses each property
(except those properties  acquired through  in-substance  foreclosure  which are
always classified as available for sale) and makes a determination as to whether
the  property  should  be  classified  as being  available  for sale or held for
investment.  Because of Equitable  Real Estate's  expertise in a variety of real
estate  management  disciplines,  The Company  believes it has the capability to
manage certain foreclosed assets for the production of income in the same way as
properties  originally  purchased as  investments.  This treatment of foreclosed
assets is  consistent  with The Company's  periodic  review of all of its equity
real estate  assets,  including  properties  that were  originally  purchased as
investments,  to determine  whether the assets should be classified as available
for sale or held for investment.

Other  Equity   Investments.   Other  equity  investments   consist  of  limited
partnership  interests  in high yield  funds  managed by third  parties  ($521.4
million or 68.2% of amortized  cost of this  portfolio  at December  31,  1995),
common  and  non-redeemable  preferred  stocks  most of which were  acquired  in
connection  with below  investment  grade  fixed  maturity  investments  ($132.6
million  or 17.4%) and  Equitable  Deal Flow Fund,  L.P.,  a high yield  limited
partnership sponsored by the Insurance Group ($110.1 million or 14.4%). The high
yield funds in which the  Insurance  Group holds  equity  interests  principally
invest  in  below  investment  grade  fixed  maturities  and  associated  equity
securities.  These funds can create significant  volatility in investment income
since they are accounted  for in  accordance  with the equity method that treats
increases and decreases in the Company's allocable portion of the estimated fair
value of the underlying partnership assets,  whether realized or unrealized,  as
investment income or loss to the Company.

Returns on other equity investments have been very volatile year-to-year.  Total
investment  results on other equity  investments  decreased by $40.2 million and
$46.9  million  during 1995 and 1994,  respectively.  The decrease in investment
results in 1995 was due to lower  investment  gains.  Investment  income in 1995
increased by $33.7 million. There were investment gains of $7.5 million in 1995,
as compared to $81.4 million in 1994 and $48.1 million in 1993. Investment gains
have  primarily  resulted  from  the  gain  on  sale  of  certain  common  stock
investments held in the portfolio.

Policy  Loans.  As of December  31,  1995,  General  Account  Investment  Assets
included $3.77 billion in outstanding  policy loans which are  collateralized by
the cash value of the underlying  insurance  policies.  The policy loan interest
rates  charged to  policyholders  are  specified in the policies and ranged from
5.0% to 8.0% for policies with fixed rate  provisions  during 1995. For policies
with variable  rate  provisions,  the loan interest  rates were tied to external
indices.  Interest rates charged on policy loans generally exceed interest rates
credited on the underlying policies.


                                      7-29
<PAGE>

DISCONTINUED OPERATIONS

GIC Segment

Results of  Operations.  As of December 31, 1995,  $1.40  billion of GIC Segment
liabilities to  contractholders  were outstanding,  of which $329.2 million were
related to GIC products. GIC Segment liabilities to contractholders are expected
to decline by the end of 1997 to $1.04  billion,  of which $34.2 million will be
represented by GICs and the balance by Wind-Up Annuities. The loss allowance and
premium  deficiency  reserve for GIC  contracts  and Wind-Up  Annuities  totaled
$164.2  million at December  31, 1995.  As of December  31,  1995,  the range of
credited  interest  rates on GIC  contracts  was 7.20% to 17.35%.  The  weighted
average rates  credited  during 1995 and 1994 were 9.2% and 9.5%,  respectively.
Payments on maturing GIC  contracts  and voluntary  client  withdrawals  totaled
$562.6 million and $867.8 million during 1995 and 1994,  respectively.  In 1995,
$25.1 million of pre-tax losses were incurred  compared to $21.7 million in 1994
and $24.7 million in 1993. All pre-tax  losses  incurred were charged to the GIC
Segment's loss allowance.

In January 1995, continuing operations  transferred $1.22 billion in cash to the
GIC Segment in settlement of its obligation to fund the  accumulated  deficit of
the GIC Segment. Subsequently, the GIC Segment remitted $1.16 billion in cash to
continuing  operations in partial repayment of borrowings by the GIC Segment. No
gains or losses  were  recognized  on these  transactions.  As a result of these
transactions,  the  discontinued  GIC  Segment's  total  investment  income  and
benefits  and other  deductions  for 1995 were both  reduced.  Total  investment
income within continuing  operation's Attributed Insurance Capital and Corporate
interest expense were also reduced in 1995.

The higher losses in 1995, compared to the year-earlier  period,  primarily were
due to a $69.9 million  decline in investment  income and  investment  losses of
$22.9 million as compared with gains of $26.8 million in 1994, offset by a $65.1
million  decrease in interest  expense on the GIC Segment's  intersegment  loans
from  continuing  operations  as a result of the $1.16 billion  repayment  noted
above and lower  interest  credited of $52.5  million on a reduced GIC  contract
base. The interest expense on intersegment loans totaled $154.6 million,  $219.7
million and $197.1 million in 1995, 1994 and 1993, respectively.

Amounts due from the  discontinued GIC Segment of $2.10 billion on the Company's
consolidated  balance  sheet at December  31,  1995  consisted  of  intersegment
borrowings by the GIC Segment from continuing  operations.  At December 31, 1994
and  1993,  such  intersegment  borrowings  were  offset  by the  obligation  of
continuing  operations  to provide  assets to fund the GIC  Segment  accumulated
deficit which equaled $1.22 billion and $1.16 billion, respectively.

The Company's  procedure  for  analyzing the adequacy of the loss  allowance and
premium  deficiency reserve for the discontinued GIC Segment rests on its annual
planning process and the resultant  forecast of future years' investment income.
This process produced the following estimates of annual net cash flow:

                      Projections at December 31,
                     ----------------------------
                        1994           1995
                     ----------     ------------
                              (In Billions)

          1995        $  (0.00)           -
          1996            0.13       $   0.65
          1997             -            (0.11)

Cash  requirements are funded by cash flows from assets held by the discontinued
GIC  Segment  and  new  intersegment  loans  from  continuing  operations.   The
intersegment  loan balance at December 31, 1995 of $2.10  billion is expected to
be  reduced  by  approximately  $650.1  million  during  1996 and  increased  by
approximately  $107.4  million in 1997. The net cash flow for the GIC Segment is
projected  to be  approximately  $239.3  million for the years 1998 through 2000
resulting in a projected  balance of intersegment  loans at December 31, 2000 of
$1.32 billion. The remaining  intersegment loan balance is expected to be repaid
by the GIC Segment  from cash flows after the year 2000.  The  weighted  average
interest  rate on  intersegment  loans in 1995 was 7.13% as compared to 6.65% in
1994 (the weighted  average  interest rate on the  borrowings  repaid in January
1995 was 5.74%).  The  projection at December 31, 1995 assumes new  intersegment
loans are made for a term of three years.


                                      7-30
<PAGE>



Other material  assumptions  for the  determination  of the adequacy of the loss
allowance and premium deficiency reserve are estimates of:

 (i)  Future annual  investment  portfolio  returns through  maturity or assumed
      disposition  for GIC Segment  Investment  Assets  which ranged in the 1994
      projection  from 6.9% to 7.8% and ranged in the 1995  projection from 5.8%
      to 7.3%.  Investment return assumptions have declined somewhat between the
      1994 and 1995 projections,  primarily due to higher assumed  repayments on
      other  equity  investments  and lower  assumed  returns on mortgage  loans
      partially  offset by higher  assumed  investment  returns on other  equity
      investments.

 (ii) Planned  sales of equity  real  estate  assets  and sales of other  equity
      investments  over time as market  conditions  improve,  with the  proceeds
      therefrom and from other maturing GIC Segment Investment Assets being used
      to pay  maturing  GIC  liabilities  or to repay  outstanding  intersegment
      borrowings.

 (iii)Interest to be credited to  policyholders'  accounts under the fixed terms
      of the  underlying  agreements,  which  terms,  in  the  case  of the  GIC
      contracts, establish well defined liability payment schedules.

 (iv) Mortality  experience for Wind-Up  Annuities  based on the 1983 GAM (Group
      Mortality  Table)  with  projections  for future  mortality  improvements.
      Wind-Up  Annuities'  cash flows  beyond the year 2000 were  discounted  at
      8.95% in 1994 and 7.43% in 1995.

The  Company's  quarterly  process  for  evaluating  the  adequacy  of the  loss
allowance is to apply the current  period's  results of  operations  against the
allowance, re-estimate future losses and adjust the allowance as appropriate.

Management  believes the loss allowance and premium  deficiency  reserve for GIC
contracts and Wind-Up Annuities at December 31, 1995 are adequate to provide for
all future  losses;  however,  the  determination  of loss  provisions  involves
numerous estimates and subjective  judgments regarding the expected  performance
of GIC Segment  Investment Assets, and there is no assurance the losses provided
for will not differ from the losses  ultimately  realized.  To the extent actual
results of the discontinued GIC Segment differ from  management's best estimates
underlying the loss  allowance and premium  deficiency  reserve,  the difference
will be reflected in the  consolidated  statements  of earnings in  discontinued
operations.

Investment  Results.  Total  investment  results  declined by $119.6  million to
$302.3  million  for the year  ended  December  31,  1995 as  compared  to 1994.
Investment income declined by $69.9 million  principally due to the January 1995
cash settlement with continuing  operations described above and lower investment
income of $44.9 million on GIC Segment Investment Assets, partially offset by an
increase of $48.1 million due to interest on the settlement of  outstanding  tax
items and lower investment management expenses of $13.9 million. Interest income
in 1994  included  $88.2  million in interest on the  obligation  of  continuing
operations  to fund  the GIC  Segment's  accumulated  deficit.  The  decline  in
investment income on GIC Segment  Investment Assets resulted from a shrinkage in
the portfolio (due to payments on maturing GIC contracts). There were investment
losses of $22.9 million principally  related to fixed maturities,  mortgages and
equity real estate as compared  to  investment  gains of $26.8  million for 1994
primarily from sales of equity real estate and other equity  investments.  Total
investment income included non-cash amounts from  amortization,  payment-in-kind
distributions  and undistributed  equity earnings of $8.0 million,  $7.2 million
and  $14.3  million  for the  years  ended  December  31,  1995,  1994 and 1993,
respectively.  Investment  income is shown net of depreciation of $32.7 million,
$37.7 million and $36.0 million, respectively, for such periods.

The following table shows the major categories of GIC Segment  Investment Assets
by amortized  cost,  valuation  allowances and net amortized cost as of December
31, 1995 and by net amortized  cost as of December 31, 1994. See Note 7 of Notes
to Consolidated Financial Statements.


                                      7-31
<PAGE>

<TABLE>
<CAPTION>

                                                GIC Segment Investment Assets(1)
                                                       (Dollars In Millions)

                                         At December 31, 1995               At December 31, 1994
                       -------------------------------------------------  ------------------------
                                                                % of                       % of
                                                      Net     Total Net        Net      Total Net
                        Amortized    Valuation    Amortized   Amortized     Amortized   Amortized
                           Cost      Allowances      Cost        Cost          Cost       Cost
                       -----------   ----------  ----------- -----------   ----------  -----------

<S>                    <C>           <C>         <C>           <C>         <C>              <C>
Fixed maturities...... $   108.4     $   --      $   108.4       3.3%      $    231.4       5.9%
Mortgages.............   1,505.0        19.2       1,485.8      45.7          1,730.5      44.4
Equity real estate....   1,209.1        77.9       1,131.2      34.8          1,203.2      30.8
Other equity
  investments.........     455.9         --          455.9      14.0            591.8      15.2
Cash and short-term
  investments.........      72.4         --           72.4       2.2            142.6       3.7
                       ----------    --------    ----------    ------      -----------    ------
Total................. $ 3,350.8     $  97.1     $ 3,253.7     100.0%      $  3,899.5     100.0%
                       ==========    ========    ==========    ======      ===========    ======

<FN>
(1)  Includes the assets of Separate Account No. 9.
</FN>
</TABLE>

Asset Valuation Allowances; Writedowns of Fixed Maturity Securities

The following table shows asset valuation allowances at the dates indicated.
<TABLE>
<CAPTION>

                                                GIC Segment Investment Assets
                                                    Valuation Allowances
                                                         (In Millions)

                                        Private
                                         Fixed                  Equity Real
                                      Maturities     Mortgages    Estate       Total
                                     ------------   ----------- ----------- ---------
<S>                                   <C>            <C>         <C>        <C>
December 31, 1995
  Beginning balances...............                  $  50.2     $ 74.7     $ 124.9
  Additions........................                     10.8       19.3        30.1
  Deductions.......................                    (41.8)     (16.1)      (57.9)
                                                    ----------  --------   ---------
Ending Balances....................                  $  19.2     $ 77.9     $  97.1
                                                    ==========  ========   =========

December 31, 1994
  Beginning balances...............                  $  61.4     $ 61.5     $ 122.9
  Additions........................                      8.0       25.0        33.0
  Deductions.......................                    (19.2)     (11.8)      (31.0)
                                                    ----------  --------   ---------
Ending Balances....................                  $  50.2     $ 74.7     $ 124.9
                                                    ==========  ========   =========

December 31, 1993
  Beginning balances...............   $   92.6       $  63.0     $ 79.3     $ 234.9
  Additions........................        2.3          28.2       21.4        51.9
  Deductions(1)....................      (94.9)        (29.8)     (39.2)      163.9)
                                      ---------     ----------  --------   ---------
Ending Balances....................   $    -         $  61.4     $ 61.5     $ 122.9
                                      =========     ==========  ========   =========

<FN>

(1)  As a result of the  implementation  of SFAS No. 115 at December  31,  1993,
     $40.8 million of asset  valuation  allowances for private fixed  maturities
     were recharacterized as adjustments to amortized cost.
</FN>
</TABLE>


                                      7-32
<PAGE>

Writedowns  (primarily related to below investment grade securities)  aggregated
$8.1  million,   $17.8  million  and  $1.1  million  in  1995,  1994  and  1993,
respectively.

Investment Results by Asset Category

Fixed  Maturities - At December 31, 1995, the amortized cost of the discontinued
GIC  Segment's  fixed  maturity  portfolio was $108.4  million  compared with an
estimated fair value of $109.7 million.  GIC Segment fixed maturities consist of
publicly  traded debt  securities,  privately  placed debt  securities and small
amounts of redeemable  preferred stock, which represented 16.0%, 77.2% and 6.8%,
respectively,  of amortized cost of this asset category at December 31, 1995. At
December 31, 1995,  approximately  45.6%  ($49.4  million) of the GIC  Segment's
fixed  maturities  were  scheduled to mature  within five years (with 14.9%,  or
$16.2 million, scheduled to mature in 1996).

Total investment results on fixed maturity  investments fell to $11.2 million in
1995 from $25.8  million  in 1994 and $75.5  million in 1993.  The  decrease  in
investment results during this period was largely due to a decline in investment
income to $23.0  million in 1995,  down from $31.7  million and $64.0 million in
1994 and 1993, respectively,  principally as a result of a significantly smaller
asset base.  Total yields were 6.51%,  8.37% and 12.91% in 1995,  1994 and 1993,
respectively.  There were  investment  losses of $11.8 million on fixed maturity
investments during 1995, as compared to losses of $5.9 million in 1994 and gains
of $11.5 million in 1993. The losses were  primarily due to asset  writedowns of
$8.1 million in 1995  compared to additions to asset  valuation  allowances  and
writedowns of $17.8 million and $3.4 million in 1994 and 1993, respectively.

As of December 31, 1995, the GIC Segment fixed maturities with an amortized cost
of $108.4 million (compared to $231.4 million as of December 31, 1994) consisted
of $33.6 million of investment  grade  securities (NAIC 1 and 2), largely public
and private  corporate debt,  $67.4 million of below investment grade (NAIC 3-6)
securities,  largely directly  negotiated debt investments,  and $7.4 million of
redeemable preferred stock.

The amount of problem  fixed  maturities  decreased  during  1995 as assets were
written down or were removed from the problem category through restructuring and
sales.
<TABLE>
<CAPTION>

                          GIC Segment Fixed Maturities
                 Problems, Potential Problems and Restructureds
                                 Amortized Cost
                                  (In Millions)

                                                           At December 31,
                                                 ----------------------------------
                                                   1995          1994      1993 (2)
                                                 ---------   ----------  ----------

<S>                                               <C>         <C>         <C>
FIXED MATURITIES (Public and Private) ......      $  108.4    $  231.4    $  391.4
Problem fixed maturities ...................           6.2        20.3        64.4
Potential problem fixed maturities .........           7.2        25.0         2.3
Restructured fixed maturities(1) ...........           9.0        33.7        38.6

<FN>
(1) Excludes  restructured  fixed maturities of $6.1 million,  $15.0 million and
    $21.3  million  that are shown as problems at December  31,  1995,  1994 and
    1993,  respectively.  There were no restructured  fixed  maturities shown as
    potential problems.

(2) As a result of the  adoption of SFAS No. 115 at  December  31,  1993,  $40.8
    million of  valuation  allowances  for private  fixed  maturities  have been
    recharacterized  as  adjustments  to amortized  cost.  These  adjustments to
    amortized  cost  amounted to $37.7  million and $3.1 million for problem and
    restructured private fixed maturities, respectively.
</FN>
</TABLE>


                                      7-33
<PAGE>

Mortgages - As of December 31, 1995, GIC Segment  commercial  mortgages  totaled
$1.38 billion (91.7% of amortized cost of the category), agricultural loans were
$109.2 million (7.2%) and residential  loans were $16.3 million (1.1%).  Office,
retail and hotel properties accounted for 49.8%, 18.5% and 18.4%,  respectively,
of amortized cost of GIC Segment  commercial  mortgages as of December 31, 1995.
Properties in New York (15.8% as measured by amortized cost), Texas (10.5%), New
Jersey (9.5%), the District of Columbia (8.4%),  California (7.4%) and Louisiana
(5.6%) represented the largest amounts of GIC Segment commercial mortgages.  Not
more  than  5.0% (as  measured  by  amortized  cost) of GIC  Segment  commercial
mortgages was located in any other single state.

For the year ended December 31, 1995,  total  investment  results on GIC Segment
mortgages were $137.8 million,  as compared to $179.7 million and $174.7 million
in 1994 and 1993,  respectively.  Total investment yields were 8.59%,  9.44% and
7.62% in 1995,  1994 and 1993,  respectively.  The drop in investment  income to
$146.2 million in 1995, as compared to $181.7 million in 1994 and $216.5 million
in 1993,  reflected the shrinking asset base.  There were  investment  losses of
$8.4 million in 1995, $2.0 million in 1994 and $41.8 million in 1993.  Losses in
1995 relative to 1994 reflected higher additions to asset valuation allowances.
<TABLE>
<CAPTION>

                              GIC Segment Mortgages
                 Problems, Potential Problems and Restructureds
                                 Amortized Cost
                              (Dollars In Millions)

                                                            At December 31,
                                                    ------------------------------
                                                      1995      1994       1993
                                                    --------- --------- ----------

<S>                                                  <C>       <C>       <C>
COMMERCIAL MORTGAGES .............................   $1,379.5  $1,630.5  $1,944.7
Problem commercial mortgages(1) ..................       33.4      13.0      60.9
Potential problem commercial mortgages ...........       42.0     182.3     233.7
Restructured commercial mortgages(2) .............      252.6     223.6     264.7

VALUATION ALLOWANCES .............................   $   19.2  $   50.2  $   61.4
  As a percent of commercial mortgages ...........        1.4%      3.1%      3.2%
  As a percent of problem commercial mortgages ...       57.5%    386.2%    100.8%
  As a percent of problem and potential problem
    commercial mortgages .........................       25.5%     25.7%     20.8%
  As a percent of problem, potential problem and
    restructured commercial mortgages ............        5.9%     12.0%     11.0%

AGRICULTURAL MORTGAGES ...........................   $  109.2  $  131.3  $  169.8
Problem agricultural mortgages(3) ................        2.0       1.9       3.9

<FN>

(1) Includes delinquent mortgage loans of $33.4 million, $12.5 million and $58.0
    million at December  31,  1995,  1994 and 1993,  respectively,  and mortgage
    loans in process of  foreclosure  of $0.0  million,  $0.5  million  and $2.9
    million at the same respective dates.

(2) Excludes restructured commercial mortgages of $31.6 million and $0.2 million
    that are shown as problems at December 31, 1995 and 1993, respectively,  and
    excludes $5.1 million,  $147.5  million and $108.4  million of  restructured
    commercial  mortgages  that are shown as potential  problems at December 31,
    1995, 1994 and 1993, respectively.

(3) Includes  delinquent  mortgage loans of $0.5 million,  $0.1 million and $1.6
    million at December  31,  1995,  1994 and 1993,  respectively,  and mortgage
    loans in process of  foreclosure  of $1.5  million,  $1.8  million  and $2.3
    million, respectively, at the same dates.
</FN>
</TABLE>


                                      7-34
<PAGE>

As of December 31, 1995, problem commercial  mortgages totaled $33.4 million. Of
this amount,  $31.5 million or 94.3% were collateralized by hotel properties and
$1.9 million or 5.7% by retail  properties.  Properties  with problem  mortgages
were  principally  located  in  California  (91.6%  of  amortized  cost  of such
mortgages).  The  amortized  cost of wholly or  partially  non-accruing  problem
commercial  mortgages  was $31.7  million,  $13.0  million and $21.4  million at
December 31, 1995, 1994 and 1993, respectively.

At December 31, 1995,  $19.0 million of potential  problem  mortgages  (45.2% of
amortized cost of such mortgages) were collateralized by hotel properties, $12.6
million  (30.0%)  by  retail  properties  and $9.3  million  (22.1%)  by  office
properties. Properties with potential problem mortgages were principally located
in Texas  (45.2% of  amortized  cost) and New York  (29.0%).  Potential  problem
commercial  mortgages decreased in 1995 as new potential problems were more than
offset by reclassification to restructured loans or foreclosed real estate.

The  1995  increase  in   restructured   mortgages  was  largely  due  to  loans
reclassified   from  potential   problems.   At  December  31,  1995,  52.7%  of
restructured   commercial  mortgages,   as  measured  by  amortized  cost,  were
collateralized by office properties, 27.2% by industrial properties and 18.3% by
hotels. These restructured  mortgages were on properties  principally located in
Texas  (37.3% of  amortized  cost),  Louisiana  (20.2%) and New Jersey  (18.6%).
Interest income foregone on restructured commercial mortgages (including problem
and potential problem restructured  commercial  mortgages) totaled $2.5 million,
$0.8  million and $0.9 million for the years ended  December 31, 1995,  1994 and
1993, respectively.

For the year ended  December  31,  1995,  scheduled  amortization  payments  and
prepayments on commercial mortgage loans aggregated $173.0 million. For the year
ended December 31, 1995,  $99.9 million of mortgage loan maturity  payments were
scheduled,  of which  $26.2  million  (26.2%) was paid as due. Of the amount not
paid, $60.9 million (61.0% of the amount  scheduled) was extended for a weighted
average of 3.8 years at a weighted  average interest rate of 9.1%, $12.5 million
(12.5%) was granted short-term  extensions of up to six months, and $0.3 million
(0.3%) were delinquent or in default for non-payment of principal. No loans were
foreclosed upon.

During 1996,  approximately  $295.3  million of  commercial  mortgage  principal
payments  are  scheduled,  including  $270.8  million of payments at maturity on
commercial  mortgage  balloon loans.  An additional  $353.3 million of principal
payments,  including  $299.4  million of  payments  at  maturity  on  commercial
mortgage balloon loans,  are scheduled from 1997 through 1998.  Depending on the
condition of the real estate market and lending  practices in future years, many
maturing loans may have to be refinanced, restructured or foreclosed upon.

During the years ended  December 31, 1995,  1994 and 1993, the amortized cost of
foreclosed  commercial mortgages totaled $72.6 million,  $68.1 million and $33.7
million, respectively. At the time of foreclosure,  reductions in amortized cost
reflecting the writing down of these  properties to estimated fair value totaled
$40.1  million,   $6.3  million  and  $9.5  million  in  1995,  1994  and  1993,
respectively.  Foreclosed  agricultural  mortgages  totaled $0.0  million,  $0.9
million and $1.7 million,  for the years ended December 31, 1995, 1994 and 1993,
respectively.

Equity Real Estate - At December 31, 1995,  the $1.21 billion  amortized cost of
equity  real  estate in the GIC  Segment  was  comprised  principally  of office
(65.5%),  retail (13.6%),  industrial (6.9%),  mixed use (3.4%) and hotel (1.1%)
properties.  GIC Segment equity real estate was principally  located in New York
(18.7%), Illinois (15.1%),  California (15.0%) Texas (10.2%), Florida (7.4%) and
Pennsylvania (5.3%).

For the year ended December 31, 1995,  total  investment  results on equity real
estate assets were $14.7 million, as compared to $35.2 million in 1994 and $37.6
million in 1993,  reflecting yields of 1.38%,  2.81% and 2.77% in 1995, 1994 and
1993, respectively.  Investment income was $20.3 million in 1995, as compared to
$29.8 million in 1994 and $41.1 million in 1993. There were investment losses of
$5.6 million in 1995, as compared to gains of $5.4 million in 1994 and losses of
$27.7 million in 1993.  Additions to the asset  valuation  allowance  were $19.3
million,  $25.0 million and $21.4 million for the years ended December 31, 1995,
1994 and 1993,  respectively.  In 1995, there were equity real estate sales with
amortized cost of $144.8 million.


                                      7-35
<PAGE>

At  December  31,  1995,  the equity real estate  category  included  properties
acquired  through  foreclosure,  including  in-substance  foreclosure,  with  an
amortized  cost of $317.20  million  (constituting  26.2% of  amortized  cost of
equity  real  estate held at that date).  Cumulative  writedowns  recognized  on
foreclosed properties were $109.4 million through December 31, 1995. At year end
1994 and 1993,  the  amortized  cost of  foreclosed  equity real estate  totaled
$317.3  million  and  $329.4  million,  respectively  (24.8%  and 21.4% of total
amortized cost, respectively).  At December 31, 1995, office, retail, mixed use,
industrial and other  properties  made up 57.1%,  21.7%,  13.1%,  5.5% and 2.6%,
respectively,  of amortized  cost of foreclosed  equity real estate.  Foreclosed
equity  real  estate is located  in New York  (24.3% of  amortized  cost of such
property), Illinois (20.7%), California (15.3%) and Texas (14.1%), with no other
single state accounting for more than 5.0% of such amortized cost.

Other  Equity  Investments  - At December  31,  1995,  GIC Segment  other equity
investments  of  $455.9  million  consisted  primarily  of  limited  partnership
interests in high yield funds managed by third parties  ($380.4 million or 83.5%
of  amortized  cost of this  portfolio at that date).  GIC Segment  other equity
investments  also included  common and preferred  stocks  acquired in connection
with the below  investment  grade fixed maturity  investments,  as well as other
equity  investments  ($38.4  million or 8.4%) and an investment in the Deal Flow
Fund ($37.1 million or 8.1%).

Total investment results on other equity  investments were $56.1 million,  $80.8
million  and  $119.2  million  in  1995,  1994  and  1993,  respectively.  These
investment results reflected yields of 10.54%,  11.95% and 13.54%, for the years
1995, 1994 and 1993, respectively.  Investment income amounted to $53.2 million,
$51.5  million  and  $108.1  million  in  1995,  1994  and  1993,  respectively.
Investment  gains were $2.9  million,  $29.3  million and $11.1 million in 1995,
1994 and 1993, respectively.


LIQUIDITY AND CAPITAL RESOURCES

Insurance Group

The Insurance  Group's  principal  cash flow sources are premiums,  deposits and
charges on policies and contracts,  investment  income,  repayments of principal
and proceeds from maturities and sales of General Account  Investment Assets and
dividends and distributions from subsidiaries.

The liquidity  requirements  of the Insurance  Group  principally  relate to the
liabilities  associated  with its  various  life  insurance,  annuity  and group
pension  products  in  its  continuing   operations,   the  liabilities  of  the
discontinued GIC Segment and operating  expenses,  including debt service on its
Surplus Notes. These liabilities include the payment of benefits under such life
insurance,  annuity and group pension products, as well as the need to make cash
payments in connection with policy surrenders, withdrawals and loans.

In December 1995, Equitable Life completed the sale of $600.0 million of Surplus
Notes in a private placement to institutional investors.  Interest on the $400.0
million  6.95%  Surplus  Notes and the $200.0  million  7.70%  Surplus  Notes is
scheduled  to be paid on June 1 and December 1 of each year,  beginning  June 1,
1996.  The 6.95% Surplus Notes are scheduled to mature on December 1, 2005 while
the 7.70% Surplus  Notes are scheduled to mature on December 1, 2015.  Under the
New York  Insurance  Law,  payments of interest on or  principal  of the Surplus
Notes may only be made out of "free and divisible surplus . . .with the approval
of the Superintendent  whenever, in his judgment, the financial condition of the
insurer warrants."  Interest expense on the Surplus Notes was approximately $1.5
million in 1995 and is  expected  to total  $43.2  million in 1996.  For further
information, see Note 8 of Notes to Consolidated Financial Statements.


                                      7-36
<PAGE>

The liquidity  requirements  of the Insurance  Group are monitored  regularly to
match cash inflows with cash  requirements.  The Insurance  Group  forecasts its
daily cash needs and  periodically  reviews  its  projected  sources and uses of
funds,  as well as the asset,  liability,  investment and cash flow  assumptions
underlying these projections. Adjustments are periodically made to the Insurance
Group's  investment  policies with respect to, among other things,  the maturity
and risk characteristics of General Account Investment Assets to reflect changes
in the Insurance  Group's cash needs and also to reflect  changing  business and
economic conditions.

Sources of Insurance Group Liquidity

The  primary   source  of  short-term   liquidity  to  support   continuing  and
discontinued  operations is a pool of highly  liquid,  high quality,  short-term
instruments  structured to provide  liquidity in excess of the Insurance Group's
expected cash  requirements.  At December 31, 1995, this asset pool provided the
Insurance  Group an  aggregate  of $1.02  billion  in highly  liquid  short-term
investments,  as  compared  to $966.8  million at  December  31, 1994 and $706.0
million at December 31, 1993.

The  Insurance  Group has as a source of  secondary  liquidity  a  portfolio  of
medium-term U.S. Treasury  securities  (consisting mostly of U.S. Treasury Notes
with 1 to 10 year maturities) of $1.14 billion at December 31, 1995, as compared
to $788.4 million at December 31, 1994 and $854.6 million at December 31, 1993.

Other sources of liquidity  include  dividends from Equitable Life's  Investment
Subsidiaries,   particularly   Alliance.   In  1995,   Alliance   reported  cash
distributions  of $1.73 per Unit as compared to $1.64 per Unit in 1994 and $1.42
per Unit in 1993. Alliance generally is not subject to a corporate level tax for
Federal  income tax  purposes.  Current law provides  that as a  consequence  of
public trading in Alliance Units,  Alliance will be treated as a corporation for
Federal  income tax purposes  beginning in 1998.  Accordingly,  were Alliance to
make no  change  in its tax  status  prior  to  1998,  it  would  be  taxed as a
corporation for Federal income tax purposes with respect to periods beginning in
1998. The Federal tax would significantly  reduce the post-tax earnings reported
by Alliance and available for  distribution to Unit holders.  Additionally,  The
Equitable and Equitable Life's consolidated earnings will be reduced by taxation
on Alliance  cash  distributions  which will  generally  be treated as corporate
dividends for Federal income tax purposes.

In the normal course of business,  Equitable Life  provides,  from time to time,
certain  guarantees  and  commitments  and faces  certain  contingencies.  These
commitments and  contingencies  are discussed more fully in Notes 12, 13, 14 and
15 of Notes to Consolidated Financial Statements.

Management  believes it has sufficient  liquidity in its short-term  asset pool,
together with its cash flow from  operations  and scheduled  maturities of fixed
maturities, to satisfy its liquidity needs. Equitable Life also has a commercial
paper program with an issue limit of $500.0  million.  This program is available
for general  corporate  purposes to support Equitable Life's liquidity needs and
is supported by Equitable  Life's existing $350.0 million  five-year bank credit
facility. At December 31, 1995, no amounts were outstanding under the commercial
paper program or the back-up credit facility.

Factors Affecting Insurance Group Liquidity

GIC contract  maturities will amount to approximately $65 million,  $271 million
and $5 million in 1996, 1997 and 1998,  respectively.  These contracts issued by
the GIC Segment may not be  surrendered  prior to  maturity,  which  permits the
Insurance  Group to  anticipate  its cash needs to repay  these  contracts.  The
Insurance  Group is  managing  its General  Account  and GIC Segment  Investment
Assets to provide sufficient liquidity to satisfy its obligations as they become
due. However,  because of the illiquid nature of certain GIC Segment  Investment
Assets,  at December  31,  1995,  the GIC Segment had amounts due to  continuing
operations of $2.10 billion outstanding. Management expects the GIC Segment will
repay approximately $650.1 million of maturing intersegment loans from Equitable
Life's  continuing  operations  in 1996 and  will  borrow  approximately  $107.4
million  during 1997. The remaining  intersegment  loans will be repaid upon the
ultimate sale or maturity of GIC Segment Investment Assets.


                                      7-37
<PAGE>

The Insurance  Group's  liquidity needs are also affected by fluctuations in the
level of surrenders and withdrawals previously discussed in "Combined Results of
Operations - Continuing  Operations - Combined Results of Continuing  Operations
by Segment - Individual  Insurance and Annuities - Surrenders  and  Withdrawals;
Policy Loans".  Management  believes the Insurance  Group has adequate  internal
sources of funds for its presently anticipated needs.

Risk-Based Capital

Since 1993,  life  insurers,  including  Equitable  Life and  EVLICO,  have been
subject  to  certain  RBC  guidelines.  The RBC  guidelines  provide a method to
measure the adjusted capital  (statutory  capital and surplus plus AVR and other
adjustments) that a life insurance company should have for regulatory  purposes,
taking into account the risk  characteristics  of the company's  investments and
products.  A life  insurance  company's RBC ratio will vary over time  depending
upon many factors,  including its earnings,  the mix of assets in its investment
portfolio,  the nature of the products it sells and its rate of sales growth, as
well as to changes in the RBC formulas required by regulators.

While the RBC guidelines are intended to be a regulatory  tool only, and are not
intended as a means to rank  insurers  generally,  comparisons  of RBC ratios of
life insurers have become  generally  available.  Equitable Life and EVLICO were
above their target RBC ratios at years end 1994 and 1995. Principally because of
the RBC  formula's  treatment of Equitable  Life's large  holdings of subsidiary
common stock (including its interest in Alliance, its 36.1% interest in DLJ, and
its wholly  owned  subsidiary  Equitable  Real  Estate),  equity real estate and
mortgages,  Equitable  Life's year end 1995 RBC ratio is expected to continue to
be lower than those of its competitors in the life insurance industry. Equitable
Life's  holdings of Alliance  Units are valued for  statutory  purposes at a 17%
discount from their market value. At December 31, 1995,  this valuation  formula
had increased the carrying value of Equitable  Life's  investment in Alliance to
$914.3 million from $736.4 million at December 31, 1994. In addition,  under the
RBC formula,  the resulting  statutory value after such discount is subject to a
30% capital requirement.

Developments  relating  to certain  elements of the RBC  calculation  may affect
Equitable  Life's RBC ratio at year end 1996.  Under the RBC formula,  Equitable
Life's year end RBC ratio depends in part on the closing price of Alliance Units
on the last trading day of the year.  In addition,  proposed  changes in the RBC
formula  that  may  become  effective  for year  end  1996  statutory  financial
statements are expected to adversely effect Equitable Life's RBC ratio.

The NAIC has undertaken a  comprehensive  codification  of statutory  accounting
practices for insurers. The resulting changes, once the codification project has
been  completed and the new  principles  adopted and  implemented,  could have a
significant  adverse  impact on the  Insurance  Group's  statutory  results  and
financial  position.  The  codification  project is not expected to be completed
prior to 1997.

At  December  31,  1995,  $278.9  million  (or 12.7%) of the  Insurance  Group's
aggregate statutory capital and surplus  (representing 7.9% of statutory capital
and surplus and AVR)  resulted  from surplus  relief  reinsurance.  The level of
surplus relief reinsurance was reduced by approximately $271.0 million in 1995.

Investment Subsidiaries

Alliance's  principal  sources of  liquidity  are cash  flows  from  operations,
proceeds from sales of newly issued  Alliance Units and borrowings  from lending
institutions.  Upon completion of the Alliance/Equitable  Capital transaction in
July 1993, the Company  purchased an additional $50.0 million of Alliance Units.
In the  fourth  quarter  of  1994,  the  Class B  Limited  Partnership  Interest
Equitable  Life  purchased  earlier in the year for $50.0  million was converted
into  approximately  2.27 million newly issued Alliance Units.  During the third
quarter of 1994,  Alliance issued $100.0 million of new Units to two third-party
investors.  The proceeds from the 1994  transactions  were used to repay in full
Alliance's  $105.0  million senior notes and the  outstanding  balance under its
revolving credit facility. In 1995, Alliance has not issued any commercial paper
under  its  $100.0  million  commercial  paper  program;  there  are no  amounts
outstanding  under its  revolving  credit  facilities at December 31, 1995. As a
result  of the  continued  growth  in  Alliance's  business  and  the use of the
deferred sales charge  options on various  Alliance  mutual funds,  Alliance may
require additional sources of capital from time to time.


                                      7-38
<PAGE>

DLJ  reported  total  assets as of  December  31, 1995 of  approximately  $44.58
billion.  Most of these  assets  are highly  liquid  marketable  securities  and
short-term  receivables  arising  from  securities  transactions.  These  assets
include collateralized resale and securities borrowing agreements, both of which
are secured by U.S.  Government  and agency  securities  and corporate  debt and
equity  securities.  A relatively small portion of total assets is fixed or held
for a period longer than one year. A significant  portion of DLJ's borrowings is
matched to the interest rate and expected  holding  period of the  corresponding
assets.  DLJ  monitors  overall  liquidity  by  tracking  the  extent  to  which
unencumbered marketable assets exceed short-term unsecured borrowing.

DLJ  continually  reviews its overall  capital  needs to ensure that its capital
base can  support  the needs of its  businesses.  As a result  of these  ongoing
reviews,  DLJ has been active in raising  additional capital through its October
1995  IPO and  senior  debt  offering  as well as  extending  the  maturity  and
increasing the credit  available under its revolving  credit agreement to $325.0
million in 1995, of which $250.0 million was outstanding at year end.

DLJ  historically  has  satisfied  its needs for funds  primarily  from  capital
(including  long-term debt),  internally  generated funds,  uncommitted lines of
credit,  free  credit  balances  in  customers'   accounts,   master  notes  and
collateralized   borrowings  primarily  consisting  of  bank  loans,  repurchase
agreements and securities  loaned.  Short-term  funding generally is obtained at
rates related to Federal funds,  LIBOR and money market rates.  Other  borrowing
costs are negotiated depending upon prevailing market conditions.  DLJ maintains
borrowing  relationships  with a broad range of banks,  financial  institutions,
counterparties  and others  including  $6.1  billion,  at December 31, 1995,  in
uncommitted  bank  credit  lines with more than 50  domestic  and  international
banks. In 1993, DLJ issued $225.0 million of its $8.83  Cumulative  Exchangeable
Preferred Stock to a group of institutional  investors,  including $20.0 million
to Equitable Life.

On December  22, 1995,  DLJ filed a shelf  registration  statement  with the SEC
relating to the proposed  offerings,  either  together or  separately,  of up to
$500.0 million of senior debt  securities  and/or shares of preferred  stock. In
February  1996,  DLJ  completed a public  offering of $250.0  million  aggregate
principal  amount of 5 5/8%  Medium  Term Notes due 2016.  The net  proceeds  of
approximately  $247.8 million will be used for general corporate purposes.  Debt
service  on these  notes  will  total  $14.1  million  annually,  payable in two
installments  on  February 15 and August 15 of each year,  beginning  August 15,
1996.

The  primary  source  of cash  flows for  Equitable  Real  Estate is  investment
management  fee income  derived from various  kinds of financial and real estate
investments  and from  transaction  fees  related to  acquiring,  servicing  and
disposing  of such  investments.  Since  Equitable  Real Estate is  primarily an
investment manager, its primary cash needs are to pay operating expenses such as
employee  compensation and benefits,  office rentals and information systems. In
December  1994,  Equitable  Real Estate paid a cash dividend of $50.0 million to
Equitable Life and  established two bank lines of credit totaling $30.0 million.
At December 31, 1994, $20.0 million was outstanding under this credit facility.


Consolidated Cash Flows

Net cash provided by operating  activities  was $1.32 billion for the year ended
December 31, 1995 as compared to $634.0 million in 1994.

Net cash used by financing  activities was $998.8 million in 1995 as compared to
$725.7million  in  1994.  The  1995  net  cash  used  by  financing   activities
principally resulted from the $1.22 billion payment by continuing  operations to
the GIC Segment in early 1995  offset by the  proceeds  from the $600.0  million
Surplus  Note  offering  late in the year.  Net cash  withdrawals  from  General
Account policyholders' account balances were $277.8 million,  $804.7 million and
$22.8 million in 1995, 1994 and 1993,  respectively  (Separate  Account activity
for the  Individual  Insurance and  Annuities  segment are  excluded).  In 1994,
Alliance issued $100.0 million of new Units to third parties.  Alliance used the
proceeds of these third party Unit sales to repay  $105.0  million of  long-term
debt. In 1993, the increase in DLJ's business  activity was the principal reason
for the increase in short-term financing ($4.72 billion in 1993).


                                      7-39
<PAGE>

Net cash used by investing  activities  amounted to $244.4  million for the year
ended  December 31, 1995 as compared to the $191.9  million net cash provided by
investing activities in 1994. In 1995, purchases exceeded sales,  maturities and
repayments  and return of capital by $845.8  million,  as  available  funds were
invested principally in the fixed maturities category. Decreases in loans to the
discontinued  GIC Segment  totaled $1.23 billion in 1995  principally due to the
January  1995  repayment of $1.16  billion in loans by the GIC  Segment.  Sales,
maturities  and  repayments of investment  assets in 1994 exceeded  purchases by
$564.0  million,  principally  in the mortgage loan and other equity  investment
categories.  Net increases in loans to the  discontinued  GIC Segment were $40.0
million in 1994. In 1993, the net cash used by investing  activities amounted to
$1.04  billion.  These  investment  cash outlays  principally  resulted from new
investments  in  fixed   maturities  which  exceeded  sales  and  maturities  by
approximately $1.73 billion and additional loans to the discontinued GIC Segment
of $880.0 million.  Offsetting these increases were mortgage loan maturities and
repayments in excess of originations and advances of $721.7 million.

The operating, investing and financing activities described above resulted in an
increase in cash and cash  equivalents  of $81.1  million in 1995 as compared to
$100.2 million in 1994 and decreases of $169.7 million in 1993.


                                      7-40

<PAGE>

Part II, Item 8.

                   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

            INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULES

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
<TABLE>
<CAPTION>

<S>                                                                                   <C>
Report of Independent Accountants...................................................  F-1
Consolidated Financial Statements:
  Consolidated Balance Sheets, December 31, 1995 and 1994                             F-2
  Consolidated Statements of Earnings, Years Ended December 31, 1995,
    1994 and 1993...................................................................  F-3
  Consolidated Statements of Shareholder's Equity, Years Ended December 31,
    1995, 1994 and 1993.............................................................  F-4
  Consolidated Statements of Cash Flows, Years Ended December 31, 1995,
    1994 and 1993...................................................................  F-5
  Notes to Consolidated Financial Statements........................................  F-6

Report of Independent Accountants on Financial Statement Schedules..................  F-41

Consolidated Financial Statement Schedules:
Schedule I - Summary of Investments -  Other than Investments in
  Related Parties, December 31, 1995................................................  F-42
Schedule III - Balance Sheets (Parent Company), December 31, 1995 and 1994..........  F-43
Schedule III - Statements of Earnings (Parent Company), Years Ended December 31,
  1995, 1994 and 1993...............................................................  F-44
Schedule III - Statements of Cash Flows (Parent Company), Years Ended December 31,
  1995, 1994 and 1993...............................................................  F-45
Schedule V - Supplementary Insurance Information, Years Ended December 31, 1995,
  1994 and 1993.....................................................................  F-46
Schedule VI - Reinsurance, Years Ended December 31, 1995, 1994 and 1993.............  F-49
</TABLE>


                                      FS-1
<PAGE>

February 7, 1996




                        Report of Independent Accountants

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

In our opinion,  the  accompanying  consolidated  balance sheets and the related
consolidated  statements of earnings,  of shareholder's equity and of cash flows
present  fairly,  in  all  material  respects,  the  financial  position  of The
Equitable  Life  Assurance  Society  of the United  States and its  subsidiaries
("Equitable  Life")  at  December  31,  1995,  1994  and 1993  results  of their
operations  and their cash flows for the years  then  ended in  conformity  with
generally accepted  accounting  principles.  These financial  statements are the
responsibility of Equitable Life's management;  our responsibility is to express
an opinion on these financial  statements based on our audits.  We conducted our
audits of these  statements  in  accordance  with  generally  accepted  auditing
standards which require that we plan and perform the audit to obtain  reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the  amounts  and  disclosures  in  the  financial  statements,   assessing  the
accounting  principles  used and  significant  estimates  made by management and
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable basis for the opinion expressed above.

As discussed in Note 2 to the consolidated financial statements,  Equitable Life
changed  its  methods  of  accounting   for  loan   impairments   in  1995,  for
postemployment benefits in 1994 and for investment securities in 1993.


                                       F-1

<PAGE>


            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                           CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 1995 AND 1994
<TABLE>
<CAPTION>

                                                                   1995         1994
                                                               ------------ ------------
                                                                     (In Millions)
<S>                                                            <C>          <C>
ASSETS
Investments:
  Fixed maturities:
    Available for sale, at estimated fair value .............  $  15,899.9  $   7,586.0
    Held to maturity, at amortized cost .....................       --          5,223.0
  Mortgage loans on real estate .............................      3,638.3      4,018.0
  Equity real estate ........................................      3,916.2      4,446.4
  Policy loans ..............................................      1,976.4      1,731.2
  Other equity investments ..................................        621.1        678.5
  Investment in and loans to affiliates .....................        636.6        560.2
  Other invested assets .....................................        706.1        489.3
                                                               -----------  -----------
      Total investments .....................................     27,394.6     24,732.6
Cash and cash equivalents ...................................        774.7        693.6
Deferred policy acquisition costs ...........................      3,083.3      3,221.1
Amounts due from discontinued GIC Segment ...................      2,097.1      2,108.6
Other assets ................................................      2,713.1      2,078.6
Closed Block assets .........................................      8,612.8      8,105.5
Separate Accounts assets ....................................     24,566.6     20,469.5
                                                               -----------  -----------

Total Assets ................................................  $  69,242.2  $  61,409.5
                                                               ===========  ===========

LIABILITIES
Policyholders' account balances .............................  $  21,752.6  $  21,238.0
Future policy benefits and other policyholders' liabilities..      4,171.8      3,840.8
Short-term and long-term debt ...............................      1,899.3      1,337.4
Other liabilities ...........................................      3,379.5      2,300.1
Closed Block liabilities ....................................      9,507.2      9,069.5
Separate Accounts liabilities ...............................     24,531.0     20,429.3
                                                               -----------  -----------
      Total liabilities .....................................     65,241.4     58,215.1
                                                               -----------  -----------

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

SHAREHOLDER'S EQUITY
Common stock, $1.25 par value 2.0 million shares authorized,
  issued and outstanding ....................................          2.5          2.5
Capital in excess of par value ..............................      2,913.6      2,913.6
Retained earnings ...........................................        781.6        484.0
Net unrealized investment gains (losses) ....................        338.2       (203.0)
Minimum pension liability ...................................        (35.1)        (2.7)
                                                               -----------  -----------
      Total shareholder's equity ............................      4,000.8      3,194.4
                                                               -----------  -----------

Total Liabilities and Shareholder's Equity ..................  $  69,242.2  $  61,409.5
                                                               ===========  ===========
</TABLE>

                 See Notes to Consolidated Financial Statements.

                                      F-2
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                       CONSOLIDATED STATEMENTS OF EARNINGS
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
<TABLE>
<CAPTION>
                                                            1995       1994        1993
                                                         ---------- ----------  ----------
                                                                    (In Millions)
<S>                                                           <C>        <C>         <C>
REVENUES
Universal life and investment-type product
  policy fee income ...................................  $    771.0 $    715.0  $    644.5
Premiums ..............................................       606.8      625.6       599.1
Net investment income .................................     2,127.7    2,030.9     2,599.3
Investment gains, net .................................         5.3       91.8       533.4
Commissions, fees and other income ....................       886.8      845.4     1,717.2
Contribution from the Closed Block ....................       124.4      151.0       128.3
                                                         ---------- ----------  ----------

      Total revenues ..................................     4,522.0    4,459.7     6,221.8
                                                         ---------- ----------  ----------

BENEFITS AND OTHER DEDUCTIONS
Interest credited to policyholders' account balances ..     1,244.2    1,201.3     1,330.0
Policyholders' benefits ...............................     1,011.3      920.6     1,003.9
Other operating costs and expenses ....................     1,856.5    1,943.1     3,584.2
                                                         ---------- ----------  ----------

      Total benefits and other deductions .............     4,112.0    4,065.0     5,918.1
                                                         ---------- ----------  ----------

Earnings before Federal income taxes and cumulative
  effect of accounting change .........................       410.0      394.7       303.7
Federal income taxes ..................................       112.4      101.2        91.3
                                                         ---------- ----------  ----------
Earnings before cumulative effect of accounting change        297.6      293.5       212.4
Cumulative effect of accounting change, net of Federal
  income taxes ........................................      --          (27.1)     --
                                                         ---------- ----------  ----------

Net Earnings ..........................................  $    297.6 $    266.4  $    212.4
                                                         ========== ==========  ==========
</TABLE>

                 See Notes to Consolidated Financial Statements.

                                      F-3
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
<TABLE>
<CAPTION>
                                                           1995       1994       1993
                                                        ---------  ---------  ---------
                                                                  (In Millions)
<S>                                                     <C>        <C>        <C>
Common stock, at par value, beginning of year .......   $     2.5  $     2.5  $     2.0
Increase in par value ...............................      --         --             .5
                                                        ---------  ---------  ---------
Common stock, at par value, end of year .............         2.5        2.5        2.5
                                                        ---------  ---------  ---------

Capital in excess of par value, beginning of year ...     2,913.6    2,613.6    2,273.9
Additional capital in excess of par value ...........      --          300.0      340.2
Increase in par value ...............................      --         --            (.5)
                                                        ---------  ---------  ---------
Capital in excess of par value, end of year .........     2,913.6    2,913.6    2,613.6
                                                        ---------  ---------  ---------

Retained earnings, beginning of year ................       484.0      217.6        5.2
Net earnings ........................................       297.6      266.4      212.4
                                                        ---------  ---------  ---------
Retained earnings, end of year ......................       781.6      484.0      217.6
                                                        ---------  ---------  ---------

Net unrealized investment (losses) gains,
 beginning of year ..................................      (203.0)     131.9       78.8
Change in unrealized investment gains (losses) ......       541.2     (334.9)      (9.5)
Effect of adopting new accounting standard ..........      --         --           62.6
                                                        ---------  ---------  ---------
Net unrealized investment gains (losses),
 end of year.........................................       338.2     (203.0)     131.9
                                                        ---------  ---------  ---------

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

Total Shareholder's Equity, End of Year .............   $ 4,000.8  $ 3,194.4  $ 2,950.6
                                                        =========  =========  =========
</TABLE>

                 See Notes to Consolidated Financial Statements.

                                      F-4
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
<TABLE>
<CAPTION>
                                                                1995        1994          1993
                                                             ----------- ----------  ------------
                                                                          (In Millions)
<S>                                                           <C>        <C>         <C>
Net earnings ...............................................  $   297.6  $    266.4  $     212.4
Adjustments to reconcile net earnings to net cash
  provided (used) by operating activities:
  Net change in trading activities and broker-dealer
    related receivables/payables ...........................     --          --         (4,177.8)
  Increase in matched resale agreements ....................     --          --         (2,900.5)
  Increase in matched repurchase agreements ................     --          --          2,900.5
  Investment gains, net of dealer and trading gains ........       (5.3)      (91.8)      (160.8)
  Change in amounts due from discontinued GIC Segment ......     --            57.3         47.8
  General Account policy charges ...........................     (769.7)     (711.9)      (623.4)
  Interest credited to policyholders' account balances .....    1,244.2     1,201.3      1,330.0
  Changes in Closed Block assets and liabilities, net ......      (69.6)      (95.1)       (73.3)
  Other, net ...............................................      627.1         7.8       (416.1)
                                                             ----------  ----------  -----------

Net cash provided (used) by operating activities ...........    1,324.3       634.0     (3,861.2)
                                                             ----------  ----------  -----------

Cash flows from investing activities:
  Maturities and repayments ................................    1,863.1     2,319.7      3,479.6
  Sales ....................................................    8,901.4     5,661.9      7,399.2
  Return of capital from joint ventures and limited
    partnerships ...........................................       65.2        39.0        119.5
  Purchases ................................................  (11,675.5)   (7,417.6)   (11,184.2)
  Decrease (increase) in loans to discontinued GIC Segment..    1,226.9       (40.0)      (880.0)
  Cash received on sale of 61% interest in DLJ .............      --          --            346.7
  Other, net ...............................................     (625.5)     (371.1)      (317.0)
                                                             ----------  ----------  -----------

Net cash (used) provided by investing activities ...........     (244.4)      191.9     (1,036.2)
                                                             ----------  ----------  -----------

Cash flows from financing activities: Policyholders'
 account balances:
    Deposits ...............................................    2,414.9     2,082.7      2,410.7
    Withdrawals ............................................   (2,692.7)   (2,887.4)    (2,433.5)
  Net (decrease) increase in short-term financings .........      (16.4)     (173.0)     4,717.2
  Additions to long-term debt ..............................      599.7        51.8         97.7
  Repayments of long-term debt .............................      (40.7)     (199.8)       (64.4)
  Proceeds from issuance of Alliance units .................       --         100.0       --
  Payment of obligation to fund accumulated deficit of
    discontinued GIC Segment ...............................   (1,215.4)     --           --
  Capital contribution from the Holding Company ............       --         300.0       --
  Other, net ...............................................      (48.2)     --           --
                                                             ----------  ----------  -----------

Net cash (used) provided by financing activities ...........     (998.8)     (725.7)     4,727.7
                                                             ----------  ----------  -----------

Change in cash and cash equivalents ........................       81.1       100.2       (169.7)
Cash and cash equivalents, beginning of year ...............      693.6       593.4        763.1
                                                             ----------  ----------  -----------

Cash and Cash Equivalents, End of Year .....................  $   774.7  $    693.6  $     593.4
                                                             ==========  ==========  ===========

Supplemental cash flow information
  Interest Paid ............................................  $    89.6  $     34.9  $   1,437.2
                                                             ==========  ==========  ===========
  Income Taxes (Refunded) Paid .............................  $   (82.7) $     49.2  $      41.0
                                                             ==========  ==========  ===========
</TABLE>

                 See Notes to Consolidated Financial Statements.

                                      F-5
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


 1)     ORGANIZATION

        The Equitable  Life Assurance  Society of the United States  ("Equitable
        Life") converted to a stock life insurance  company on July 22, 1992 and
        became a wholly owned subsidiary of The Equitable Companies Incorporated
        (the "Holding Company").  Equitable Life's insurance business,  which is
        comprised of an Individual  Insurance and Annuities  segment and a Group
        Pension  segment is  conducted  principally  by  Equitable  Life and its
        wholly  owned  life  insurance   subsidiary,   Equitable  Variable  Life
        Insurance Company  ("EVLICO").  Equitable Life's  investment  management
        business,  which comprises the Investment Services segment, is conducted
        principally by Alliance Capital Management L.P. ("Alliance"),  Equitable
        Real Estate Investment Management,  Inc. ("EREIM") and Donaldson, Lufkin
        & Jenrette, Inc. ("DLJ"), an investment banking and brokerage affiliate.
        AXA, a French holding  company for an  international  group of insurance
        and  related  financial  services  companies  is the  Holding  Company's
        largest  shareholder,  owning  approximately  60.6% at December 31, 1995
        (63.5% assuming conversion of Series E Convertible  Preferred Stock held
        by AXA and 54.2% if all  securities  convertible  into,  or options  on,
        common stock were to be converted or exercised).

 2)     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

        Basis of Presentation and Principles of Consolidation
        -----------------------------------------------------
        The  accompanying  consolidated  financial  statements  are  prepared in
        conformity with generally accepted accounting principles ("GAAP").

        The accompanying  consolidated financial statements include the accounts
        of  Equitable  Life and its  wholly  owned life  insurance  subsidiaries
        (collectively,   the  "Insurance  Group");  non-insurance  subsidiaries,
        principally  Alliance,  an investment  advisory  subsidiary and EREIM, a
        real estate investment management subsidiary; and those partnerships and
        joint ventures in which the Company has control and a majority  economic
        interest  (collectively,  including its consolidated  subsidiaries,  the
        "Company"). The consolidated statement of earnings and cash flow for the
        year ended  December 31, 1993 include the results of operations and cash
        flow of  DLJ,  an  investment  banking  and  brokerage  affiliate,  on a
        consolidated  basis through December 15, 1993 (see Note 20).  Subsequent
        to that date, DLJ is accounted for on the equity basis. The Closed Block
        assets and  liabilities  and results of operations  are presented in the
        consolidated  financial  statements  as single  line items (see Note 6).
        Unless specifically stated, all disclosures  contained herein supporting
        the consolidated  financial  statements exclude the Closed Block related
        amounts.

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

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

        Certain  reclassifications  have been made in the amounts  presented for
        prior periods to conform these periods with the 1995 presentation.


                                      F-6
<PAGE>

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

        Assets  allocated to the Closed Block inure solely to the benefit of the
        holders of policies  included in the Closed Block and will not revert to
        the  benefit  of  the  Holding  Company.  The  plan  of  demutualization
        prohibits  the  reallocation,  transfer,  borrowing or lending of assets
        between the Closed Block and other portions of Equitable  Life's General
        Account,  any of its Separate  Accounts or to any affiliate of Equitable
        Life without the approval of the New York  Superintendent  of Insurance.
        Closed  Block  assets and  liabilities  are carried on the same basis as
        similar assets and liabilities held in the General Account.

        The  excess  of  Closed  Block  liabilities  over  Closed  Block  assets
        represents the expected  future  post-tax  contribution  from the Closed
        Block which would be  recognized  in income over the period the policies
        and  contracts  in the  Closed  Block  remain  in force.  If the  actual
        contribution from the Closed Block in any given period equals or exceeds
        the  expected   contribution  for  such  period  as  determined  at  the
        establishment  of the Closed Block, the expected  contribution  would be
        recognized  in  income  for  that  period.  Any  excess  of  the  actual
        contribution over the expected  contribution would also be recognized in
        income to the extent that the aggregate  expected  contribution  for all
        prior periods exceeded the aggregate actual contribution.  Any remaining
        excess of  actual  contribution  over  expected  contributions  would be
        accrued in the Closed  Block as a liability  for future  dividends to be
        paid to the Closed Block policyholders. If, over the period the policies
        and  contracts  in  the  Closed  Block  remain  in  force,   the  actual
        contribution   from  the  Closed   Block  is  less  than  the   expected
        contribution from the Closed Block, only such actual  contribution would
        be recognized in income.

        Discontinued Operations
        -----------------------
        In 1991,  the Company's  management  adopted a plan to  discontinue  the
        business  operations of the GIC Segment,  consisting  of the  Guaranteed
        Interest Contract and Group Non-Participating Wind-Up Annuities lines of
        business.  The Company established a pre-tax provision for the estimated
        future  losses  of the GIC line of  business  and a  premium  deficiency
        reserve for the Group  Non-Participating  Wind-Up Annuities.  Subsequent
        losses incurred have been charged to the allowance for future losses and
        the  premium  deficiency  reserve.   Total  allowances  are  based  upon
        management's  best judgment and there is no assurance  that the ultimate
        losses will not differ.

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

                                      F-7
<PAGE>

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

        At December 31, 1993, the Company adopted SFAS No. 115,  "Accounting for
        Certain  Investments in Debt and Equity  Securities," which expanded the
        use of fair value  accounting for those  securities  that a company does
        not have positive intent and ability to hold to maturity. Implementation
        of this statement increased  consolidated  shareholder's equity by $62.6
        million,  net of deferred policy acquisition costs, amounts attributable
        to  participating  group annuity  contracts and deferred  Federal income
        tax.  Beginning  coincident with issuance of SFAS No. 115 implementation
        guidance in November  1995,  the Financial  Accounting  Standards  Board
        ("FASB") permitted  companies a one-time  opportunity,  through December
        31, 1995, to reassess the  appropriateness  of the classification of all
        securities  held  at  that  time.  On  December  1,  1995,  the  Company
        transferred  $4,794.9  million  of  securities  classified  as  held  to
        maturity to the available for sale portfolio.  As a result  consolidated
        shareholder's equity increased by $126.2 million, net of deferred policy
        acquisition costs,  amounts  attributable to participating group annuity
        contracts and deferred Federal income tax.

        New Accounting Pronouncements
        -----------------------------
        In January 1995, the FASB issued SFAS No. 120, "Accounting and Reporting
        by Mutual Life Insurance  Enterprises  and by Insurance  Enterprises for
        Certain Long-Duration  Participating Contracts," which permits, but does
        not require,  stock life  insurance  companies with  participating  life
        contracts to account for those contracts in accordance with Statement of
        Position No.  95-1,  "Accounting  for Certain  Insurance  Activities  of
        Mutual Life  Insurance  Enterprises".  The Company has decided to retain
        the  existing  methodology  to  account  for  traditional  participating
        policies and, therefore, will not adopt this statement.

        In  March  1995,  the FASB  issued  SFAS No.  121,  "Accounting  for the
        Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed
        Of," which  requires  that  long-lived  assets and certain  identifiable
        intangibles  be reviewed for  impairment  whenever  events or changes in
        circumstances  indicate  the  carrying  amount of such assets may not be
        recoverable.  The Company will implement this statement as of January 1,
        1996. The cumulative  effect of this accounting  change will be a charge
        of $23.4 million,  net of a Federal income tax benefit of $12.1 million,
        due to the writedown to fair value of building  improvements relating to
        facilities  being  vacated  beginning  in 1996.  The  Company  currently
        provides allowances for possible losses for other assets under the scope
        of this statement.  Management has not yet determined the impact of this
        statement on assets to be held and used.

        In May 1995,  the FASB  issued SFAS No. 122,  "Accounting  for  Mortgage
        Servicing  Rights,"  which  requires a mortgage  banking  enterprise  to
        recognize rights to service mortgage loans for others as separate assets
        however  those  servicing  rights  are  acquired.  It  further  requires
        capitalized  mortgage  servicing rights be assessed for impairment based
        on the fair value of those  rights.  The  Company  will  implement  this
        statement as of January 1, 1996.  Implementation  of this statement will
        not have a  material  effect  on the  Company's  consolidated  financial
        statements.

        In  October  1995,  the  FASB  issued  SFAS  No.  123,  "Accounting  for
        Stock-Based  Compensation".  This  statement  defines a fair value based
        method of accounting for stock-based  employee  compensation plans while
        continuing  to allow an entity  to  measure  compensation  cost for such
        plans using the intrinsic  value based method of accounting.  Management
        has  decided  to  retain  the  current   compensation  cost  methodology
        prescribed by Accounting  Principles  Board Opinion No. 25,  "Accounting
        for Stock Issued to Employees".

                                      F-8
<PAGE>

        Valuation of Investments
        ------------------------
        Fixed maturities,  which the Company has both the ability and the intent
        to hold to maturity,  are stated  principally at amortized  cost.  Fixed
        maturities  identified  as available  for sale are reported at estimated
        fair value.  The  amortized  cost of fixed  maturities  is adjusted  for
        impairments in value deemed to be other than temporary.

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

        Real estate,  including real estate acquired in satisfaction of debt, is
        stated at  depreciated  cost less valuation  allowances.  At the date of
        foreclosure (including in-substance  foreclosure),  real estate acquired
        in  satisfaction  of debt is valued at estimated  fair value.  Valuation
        allowances on real estate held for the production of income are computed
        using the forecasted cash flows of the respective  properties discounted
        at a rate equal to the Company's cost of funds;  valuation allowances on
        real estate  available for sale are computed  using the lower of current
        estimated fair value, net of disposition costs, or depreciated cost.

        Policy loans are stated at unpaid principal balances.

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

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

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

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

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

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

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

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

                                      F-9
<PAGE>

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

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

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

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

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

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

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

        For individual  health benefit  insurance,  deferred policy  acquisition
        costs are amortized over the expected  average life of the contracts (10
        years for major  medical  policies  and 20 years for  disability  income
        products) in proportion to anticipated premium revenue at time of issue.

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

                                      F-10
<PAGE>

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

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

        Claim reserves and  associated  liabilities  for  individual  disability
        income and major medical policies were $639.6 million, $570.6 million at
        December 31, 1995 and 1994,  respectively.  Incurred benefits  (benefits
        paid plus changes in claim  reserves) and benefits  paid for  individual
        disability income and major medical policies are summarized as follows:
<TABLE>
<CAPTION>
                                                    Years Ended December 31,
                                              ------------------------------------
                                                  1995         1994          1993
                                              ----------   ----------   ----------
                                                            (In Millions)

<S>                                            <C>          <C>          <C>
Incurred benefits related to current year....  $  176.0     $  188.6     $  193.1
Incurred benefits related to prior years.....      67.8         28.7        106.1
                                              ----------   ----------   ----------
Total Incurred Benefits......................  $  243.8     $  217.3     $  299.2
                                              ==========   ==========   ==========

Benefits paid related to current year........  $   37.0     $   43.7     $   48.9
Benefits paid related to prior years.........     137.8        132.3        123.1
                                              ----------   ----------   ----------
Total Benefits Paid..........................  $  174.8     $  176.0     $  172.0
                                              ==========   ==========   ==========
</TABLE>

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

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

        At December  31, 1995,  participating  policies  including  those in the
        Closed Block represent  approximately  27.2% ($58.4 billion) of directly
        written life  insurance in force,  net of amounts  ceded.  Participating
        policies  represent  primarily all of the premium income as reflected in
        the consolidated statements of earnings and in the results of the Closed
        Block.

                                      F-11
<PAGE>

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

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

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

        The investment results of Separate Accounts on which the Insurance Group
        does not bear the  investment  risk are  reflected  directly in Separate
        Accounts  liabilities.  For the years ended December 31, 1995,  1994 and
        1993,  investment  results  of  such  Separate  Accounts  were  $1,956.3
        million, $676.3 million and $1,676.5 million, respectively.

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

                                      F-12
<PAGE>

 3)     INVESTMENTS

        The following tables provide  additional  information  relating to fixed
        maturities and equity securities:
<TABLE>
<CAPTION>
                                                        Gross       Gross
                                       Amortized      Unrealized  Unrealized    Estimated
                                          Cost          Gains       Losses      Fair Value
                                       -----------   ------------ -----------   ----------
                                                                 (In Millions)
<S>                                    <C>           <C>          <C>            <C>
December 31, 1995
Fixed Maturities:
  Available for Sale:
    Corporate.......................... $ 10,910.7    $  617.6    $   118.1      $ 11,410.2
    Mortgage-backed....................    1,838.0        31.2          1.2         1,868.0
    U.S. Treasury securities and
      U.S. government and
      agency securities................    2,257.0        77.8          4.1         2,330.7
    States and political subdivisions..       45.7         5.2          -              50.9
    Foreign governments................      124.5        11.0           .2           135.3
    Redeemable preferred stock.........      108.1         5.3          8.6           104.8
                                        -----------   ----------  -----------    -----------
Total Available for Sale............... $ 15,284.0    $  748.1    $   132.2      $ 15,899.9
                                        ===========   ==========  ===========    ===========

Equity Securities:
  Common stock......................... $     97.3    $   49.1    $    18.0      $    128.4
                                        ===========   ==========  ===========    ===========

December 31, 1994
Fixed Maturities
  Available for Sale:
    Corporate.......................... $  5,663.4    $   34.6    $   368.0      $  5,330.0
    Mortgage-backed....................      686.0         2.9         44.8           644.1
    U.S. Treasury securities and
      U.S. government and
      agency securities................    1,519.3         6.7         71.9         1,454.1
    States and political subdivisions..       23.4          .1           .7            22.8
    Foreign governments................       43.8          .3          4.2            39.9
    Redeemable preferred stock.........      108.4          .4         13.7            95.1
                                        ----------    ----------  -----------    -----------
Total Available for Sale............... $  8,044.3    $   45.0    $   503.3      $  7,586.0
                                        ==========    ==========  ===========    ===========
  Held to Maturity:
    Corporate.......................... $  4,661.0    $   67.9    $   233.8      $  4,495.1
     U.S. Treasury securities and
       U.S. government and
       agency securities...............      428.9         4.6         44.2           389.3
    States and political subdivisions..       63.4          .9          3.7            60.6
    Foreign governments................       69.7         4.2          2.0            71.9
                                       -----------   ---------   ----------    -----------
Total Held to Maturity................. $  5,223.0    $   77.6    $   283.7     $   5,016.9
                                       ===========   =========   ==========    ===========

Equity Securities:
  Common stock......................... $    126.4    $   31.2    $    23.5     $     134.1
                                        ==========    =========   ==========    ===========
</TABLE>

                                      F-13
<PAGE>

        For publicly traded fixed  maturities and equity  securities,  estimated
        fair  value  is  determined  using  quoted  market  prices.   For  fixed
        maturities without a readily ascertainable market value, the Company has
        determined  an  estimated  fair  value  using  a  discounted  cash  flow
        approach, including provisions for credit risk, generally based upon the
        assumption that such securities will be held to maturity. Estimated fair
        value for equity  securities,  substantially  all of which do not have a
        readily  ascertainable market value, has been determined by the Company.
        Such estimated fair values do not  necessarily  represent the values for
        which  these  securities  could  have  been  sold  at the  dates  of the
        consolidated  balance sheets. At December 31, 1995 and 1994,  securities
        without a readily ascertainable market value having an amortized cost of
        $3,748.9 million and $3,980.4 million,  respectively, had estimated fair
        values of $3,981.8 million and $3,858.7 million, respectively.

        The contractual maturity of bonds at December 31, 1995 is shown below:
<TABLE>
<CAPTION>

                                                           Available for Sale
                                                    -----------------------------
                                                      Amortized       Estimated
                                                        Cost          Fair Value
                                                    ------------   --------------
                                                           (In Millions)
<S>                                                  <C>            <C>
Due in one year or less ....................         $     357.9    $     360.0
Due in years two through five ..............             3,773.1        3,847.1
Due in years six through ten ...............             4,709.8        4,821.8
Due after ten years ........................             4,497.1        4,898.2
Mortgage-backed securities .................             1,838.0        1,868.0
                                                     -----------    -----------
Total ......................................         $  15,175.9    $  15,795.1
                                                     ===========    ===========
</TABLE>

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

        Investment valuation allowances and changes thereto are shown below:
<TABLE>
<CAPTION>

                                                     Years Ended December 31,
                                              -----------------------------------
                                                 1995         1994        1993
                                              ---------    ----------   ---------
                                                         (In Millions)

<S>                                            <C>          <C>          <C>
Balances, beginning of year .............      $  284.9     $  355.6     $  512.0
Additions charged to income .............         136.0         51.0         92.8
Deductions for writedowns and
  asset dispositions ....................         (95.6)      (121.7)      (249.2)
                                               ---------    ---------    ---------
Balances, End of Year ...................      $  325.3     $  284.9     $  355.6
                                               =========    =========    ========

Balances, end of year comprise:
  Mortgage loans on real estate .........      $   65.5     $   64.2     $  144.4
  Equity real estate ....................         259.8        220.7        211.2
                                               ---------    ---------    ---------
Total ...................................      $  325.3     $  284.9     $  355.6
                                               =========    =========    ========
</TABLE>

        Deductions  for writedowns  and asset  dispositions  for 1993 include an
        $87.1 million  writedown of fixed  maturity  investments at December 31,
        1993  as a  result  of  adopting  a new  accounting  statement  for  the
        valuation of these investments that requires specific writedowns instead
        of valuation allowances.

        At December 31, 1995, the carrying  values of  investments  held for the
        production  of income  which were  non-income  producing  for the twelve
        months preceding the consolidated  balance sheet date were $37.2 million
        of fixed maturities and $84.7 million of mortgage loans on real estate.

                                      F-14
<PAGE>

        The  Insurance  Group's fixed  maturity  investment  portfolio  includes
        corporate high yield  securities  consisting of public high yield bonds,
        redeemable  preferred  stocks and directly  negotiated debt in leveraged
        buyout  transactions.  The Insurance  Group seeks to minimize the higher
        than normal credit risks  associated  with such securities by monitoring
        the total  investments  in any single  issuer or total  investment  in a
        particular  industry  group.  Certain  of  these  corporate  high  yield
        securities are classified as other than investment  grade by the various
        rating  agencies,  i.e., a rating below Baa or National  Association  of
        Insurance Commissioners ("NAIC") designation of 3 (medium grade), 4 or 5
        (below  investment  grade) or 6 (in or near  default).  At December  31,
        1995,  approximately 15.57% of the $15,139.9 million aggregate amortized
        cost of bonds held by the  Insurance  Group were  considered to be other
        than investment grade.

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

        The Company has  restructured  or  modified  the terms of certain  fixed
        maturity investments.  The fixed maturity portfolio,  based on amortized
        cost,  includes $15.9 million and $30.5 million at December 31, 1995 and
        1994,  respectively,  of such  restructured  securities.  These  amounts
        include  fixed  maturities  which are in default as to principal  and/or
        interest  payments,   are  to  be  restructured  pursuant  to  commenced
        negotiations or where the borrowers went into  bankruptcy  subsequent to
        acquisition  (collectively,  "problem fixed maturities") of $1.6 million
        and $9.7 million as of December 31, 1995 and 1994,  respectively.  Gross
        interest  income that would have been  recorded in  accordance  with the
        original  terms  of  restructured  fixed  maturities  amounted  to  $3.0
        million,  $7.5  million  and  $11.7  million  in 1995,  1994  and  1993,
        respectively.  Gross interest income on these fixed maturities  included
        in net investment income aggregated $2.9 million,  $6.8 million and $9.7
        million in 1995, 1994 and 1993, respectively.

        At  December  31,  1995 and 1994,  mortgage  loans on real  estate  with
        scheduled payments 60 days (90 days for agricultural  mortgages) or more
        past due or in  foreclosure  (collectively,  "problem  mortgage loans on
        real  estate") had an  amortized  cost of $87.7  million  (2.4% of total
        mortgage loans on real estate) and $96.9 million (2.3% of total mortgage
        loans on real estate), respectively.

        The payment terms of mortgage loans on real estate may from time to time
        be  restructured or modified.  The investment in  restructured  mortgage
        loans on real  estate,  based on  amortized  cost,  amounted  to  $531.5
        million and $447.9 million at December 31, 1995 and 1994,  respectively.
        These amounts include $3.8 million and $1.0 million of problem  mortgage
        loans on real estate at December 31, 1995 and 1994, respectively.  Gross
        interest income on restructured mortgage loans on real estate that would
        have been recorded in accordance  with the original  terms of such loans
        amounted to $52.1 million, $44.9 million and $51.8 million in 1995, 1994
        and 1993, respectively. Gross interest income on these loans included in
        net investment income aggregated $37.4 million,  $32.8 million and $46.0
        million in 1995, 1994 and 1993, respectively.

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

                                                              December 31, 1995
                                                              -----------------
                                                                (In Millions)

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

                                      F-15
<PAGE>

        Impaired mortgage loans with no provision for losses are loans where the
        fair value of the collateral or the net present value of the loan equals
        or exceeds the  recorded  investment.  Interest  income  earned on loans
        where the collateral value is used to measure  impairment is recorded on
        a cash basis. Interest income on loans where the present value method is
        used to measure  impairment is accrued on the net carrying  value amount
        of the loan at the  interest  rate  used to  discount  the  cash  flows.
        Changes in the present  value  attributable  to changes in the amount or
        timing of  expected  cash  flows are  reported  as  investment  gains or
        losses.

        During the year ended December 31, 1995, the Company's  average recorded
        investment  in  impaired  mortgage  loans was $429.0  million.  Interest
        income recognized on these impaired mortgage loans totaled $27.9 million
        for the year ended December 31, 1995, including $13.4 million recognized
        on a cash basis.

        At December 31, 1995, investments owned of any one issuer, including its
        affiliates,  for which the aggregate  carrying values are 10% or more of
        total  shareholders'  equity,  were $508.3 million  relating to Trammell
        Crow and  affiliates  (including  holdings  of the Closed  Block and the
        discontinued  GIC Segment).  The amount includes  restructured  mortgage
        loans on real estate with an amortized cost of $152.4 million.  A $294.0
        million commercial loan package which was in bankruptcy at the beginning
        of the year was resolved in 1995, with part of the package  reclassified
        as restructured and the remainder reclassified as equity real estate.

        The Insurance Group's investment in equity real estate is through direct
        ownership  and through  investments  in real estate joint  ventures.  At
        December  31, 1995 and 1994,  the  carrying  value of equity real estate
        available  for sale  amounted  to $255.5  million  and  $447.8  million,
        respectively.  For the years ended  December  31,  1995,  1994 and 1993,
        respectively,  real estate of $35.3  million,  $189.8 million and $261.8
        million was acquired in  satisfaction  of debt. At December 31, 1995 and
        1994,   the  Company   owned  $862.7   million  and  $1,086.9   million,
        respectively, of real estate acquired in satisfaction of debt.

        Depreciation of real estate is computed using the  straight-line  method
        over the estimated useful lives of the properties, which generally range
        from 40 to 50 years.  Accumulated depreciation on real estate was $662.4
        million and $703.1 million at December 31, 1995 and 1994,  respectively.
        Depreciation  expense on real  estate  totaled  $121.7  million,  $117.0
        million and $115.3 million for the years ended  December 31, 1995,  1994
        and 1993, respectively.

                                      F-16
<PAGE>

 4)     JOINT VENTURES AND PARTNERSHIPS

        Summarized combined financial  information of real estate joint ventures
        (38 and 47  individual  ventures  as of  December  31,  1995  and  1994,
        respectively) and of limited  partnership  interests accounted for under
        the equity  method,  in which the  Company  has an  investment  of $10.0
        million  or  greater  and an equity  interest  of 10% or  greater  is as
        follows:
<TABLE>
<CAPTION>
                                                                            December 31,
                                                                       ----------------------
                                                                         1995        1994
                                                                       ---------- -----------
                                                                            (In Millions)
<S>                                                                    <C>        <C>
FINANCIAL POSITION
Investments in real estate, at depreciated cost ....................   $  2,684.1 $  2,786.7
Investments in securities, generally at estimated fair value .......      2,459.8    3,071.2
Cash and cash equivalents ..........................................        489.1      359.8
Other assets .......................................................        270.8      398.7
                                                                       ---------- ----------
Total assets .......................................................      5,903.8    6,616.4
                                                                       ---------- ----------
Borrowed funds - third party .......................................      1,782.3    1,759.6
Borrowed funds - the Company .......................................        220.5      238.0
Other liabilities ..................................................        593.9      987.7
                                                                       ---------- ----------
Total liabilities ..................................................      2,596.7    2,985.3
                                                                       ---------- ----------
Partners' Capital ..................................................   $  3,307.1 $  3,631.1
                                                                       ========== ==========

Equity in partners' capital included above .........................   $    902.2 $    964.2
Equity in limited partnership interests not included above .........        212.8      224.6
Excess (deficit) of equity in partners' capital over
  investment cost and equity earnings ..............................          3.6       (1.8)
Notes receivable from joint venture ................................          5.3        6.1
                                                                       ---------- ----------
Carrying Value .....................................................   $  1,123.9 $  1,193.1
                                                                       ========== ==========
</TABLE>

<TABLE>
<CAPTION>
                                                      Years Ended December 31,
                                                   -----------------------------
                                                     1995      1994      1993
                                                   --------- --------- ---------
                                                          (In Millions)
<S>                                                <C>       <C>       <C>
STATEMENTS OF EARNINGS
Revenues of real estate joint ventures ..........  $  463.5  $  537.7  $  602.7
Revenues of other limited partnership interests..     242.3     103.4     319.1
Interest expense - third party ..................    (135.3)   (114.9)   (118.8)
Interest expense - the Company ..................     (41.0)    (36.9)    (52.1)
Other expenses ..................................    (397.7)   (430.9)   (531.7)
                                                   --------- --------- --------
Net Earnings ....................................  $  131.8  $   58.4  $  219.2
                                                   ========  ========  ========

Equity in net earnings included above ...........  $   49.1  $   18.9  $   71.6
Equity in net earnings of limited partnerships
  interests not included above ..................      44.8      25.3      46.3
Excess of earnings in joint ventures over equity
  ownership percentage and amortization of
  differences in bases ..........................        .9       1.8       9.2
Interest on notes receivable ....................        .1      --          .5
                                                   --------  --------  --------
Total Equity in Net Earnings ....................  $   94.9  $   46.0  $  127.6
                                                   ========  ========  ========
</TABLE>

                                      F-17
<PAGE>

 5)     NET INVESTMENT INCOME AND INVESTMENT GAINS (LOSSES)

        The sources of net investment income are summarized as follows:
<TABLE>
<CAPTION>
                                                      Years Ended December 31,
                                                  ------------------------------
                                                     1995      1994      1993
                                                  --------- --------- ----------
                                                            (In Millions)
<S>                                               <C>        <C>        <C>
Fixed maturities ..............................   $ 1,151.0 $ 1,024.5 $   981.7
Trading account securities ....................        --        --       709.3
Securities purchased under resale agreements ..        --        --       533.8
Mortgage loans on real estate .................       329.0     384.3     457.4
Equity real estate ............................       560.4     561.8     539.1
Other equity investments ......................        76.9      35.7     110.4
Policy loans ..................................       144.4     122.7     117.0
Broker-dealer related receivables .............        --        --       292.2
Other investment income .......................       279.7     336.3     304.9
                                                  --------  --------- ---------

  Gross investment income .....................     2,541.4   2,465.3   4,045.8
                                                  --------- --------- ---------

Interest expense to finance short-term
  trading instruments .........................        --        --       983.4
Other investment expenses .....................       413.7     434.4     463.1
                                                  --------- --------- ---------
  Investment expenses .........................       413.7     434.4   1,446.5
                                                  --------- --------- ---------

Net Investment Income .........................   $ 2,127.7 $ 2,030.9 $ 2,599.3
                                                  ========= ========= =========
</TABLE>

        Investment  gains  (losses),  net,  including  changes in the  valuation
        allowances, are summarized as follows:
<TABLE>
<CAPTION>
                                                      Years Ended December 31,
                                                  --------------------------------
                                                    1995        1994       1993
                                                  ---------  ---------  ----------
                                                           (In Millions)
<S>                                               <C>         <C>        <C>
Fixed maturities ............................     $  119.9    $ (14.1)   $  123.1
Mortgage loans on real estate ...............        (40.2)     (43.1)      (65.1)
Equity real estate ..........................        (86.6)      20.6       (18.5)
Other equity investments ....................         12.8       76.0       119.5
Dealer and trading gains ....................         --         --         372.5
Sales of newly issued Alliance Units ........         --         52.4        --
Other .......................................          (.6)      --           1.9
                                                  ---------   -------    --------
Investment Gains, Net .......................     $    5.3    $  91.8    $  533.4
                                                  ========    =======    ========
</TABLE>

        Writedowns of fixed maturities amounted to $46.7 million, $30.8 million
        and 5.4 million for the years ended December 31, 1995, 1994 and 1993,
        respectively.

        For the years ended December 31, 1995 and 1994,  respectively,  proceeds
        received on sales of fixed  maturities  classified as available for sale
        amounted to $8,206.0 million and $5,253.9 million. Gross gains of $211.4
        million and $65.2  million and gross  losses of $64.2  million and $50.8
        million,  respectively,  were  realized  on these  sales.  The change in
        unrealized   investment  gains  (losses)  related  to  fixed  maturities
        classified as available  for sale for the years ended  December 31, 1995
        and  1994   amounted  to  $1,077.2   million   and   $(742.2)   million,
        respectively.

        Gross gains of $188.5  million and gross  losses of $145.0  million were
        realized on sales of investments in fixed maturities held for investment
        and available for sale for the year ended December 31, 1993.


                                      F-18
<PAGE>

        During each of the years ended  December 31, 1995 and 1994, one security
        classified  as held to  maturity  was sold and during the eleven  months
        ended   November  30,  1995  and  the  year  ended  December  31,  1994,
        respectively,  twelve and six securities so classified were  transferred
        to the available for sale portfolio.  All actions were taken as a result
        of  a  significant  deterioration  in  creditworthiness.  The  aggregate
        amortized  cost of the  securities  sold  were  $1.0  million  and $19.9
        million with a related  investment  gain of $-0- million and $.8 million
        recognized in 1995 and 1994, respectively;  the aggregate amortized cost
        of the securities  transferred was $116.0 million and $42.8 million with
        gross  unrealized  investment  losses of $3.2  million and $3.1  million
        charged to consolidated shareholders' equity for the eleven months ended
        November 30, 1995 and the year ended December 31, 1994, respectively. On
        December 1, 1995, the Company transferred $4,794.9 million of securities
        classified as held to maturity to the available for sale portfolio. As a
        result,  unrealized gains on fixed maturities  increased $307.0 million,
        offset by deferred policy  acquisition  costs of $73.7 million,  amounts
        attributable to participating  group annuity  contracts of $39.2 million
        and deferred Federal income tax of $67.9 million.

        Investment  gains  from  other  equity  investments  for the year  ended
        December 31, 1993, included $79.9 million generated by DLJ's involvement
        in long-term corporate development investments.

        For the years ended December 31, 1995, 1994 and 1993, investment results
        passed  through to certain  participating  group  annuity  contracts  as
        interest credited to policyholders'  account balances amounted to $131.2
        million, $175.8 million and $243.2 million, respectively.

        During 1995,  Alliance entered into an agreement to acquire the business
        of Cursitor-Eaton Asset Management Company and Cursitor Holdings Limited
        (collectively,  "Cursitor") for approximately  $141.5 million consisting
        of $84.9 million in cash,  1,764,115 of Alliance's publicly traded units
        ("Alliance  Units"),  6% notes aggregating $21.5 million payable ratably
        over four years, and substantial additional  consideration which will be
        determined  at a later date.  The  transaction,  which is expected to be
        completed during the first quarter of 1996, is subject to the receipt of
        consents,  regulatory  approvals,  and certain other closing conditions,
        including  client  approval of the transfer of Cursitor  accounts.  Upon
        completion of this transaction,  the Company's  ownership  percentage of
        Alliance will be reduced.

        In 1994, Alliance sold 4.96 million newly issued Alliance Units to third
        parties at prevailing  market prices.  The sales decreased the Company's
        ownership of  Alliance's  Units from 63.2% to 59.2%.  In  addition,  the
        Company  continues  to  hold  its 1%  general  partnership  interest  in
        Alliance.  The Company recognized an investment gain of $52.4 million as
        a result of these transactions.

        The Company's  ownership  interest in Alliance  will be further  reduced
        upon the exercise of options granted to certain Alliance  employees.  At
        December  31,  1995,  Alliance  had options  outstanding  to purchase an
        aggregate of 4.8 million  Alliance Units at a price ranging from $6.0625
        to $22.25 per unit.  Options are exercisable at a rate of 20% on each of
        the first five anniversary dates from the date of grant.

        Net unrealized  investment gains (losses),  included in the consolidated
        balance  sheets  as a  component  of  equity  and  the  changes  for the
        corresponding years, are summarized as follows:
<TABLE>
<CAPTION>
                                                       Years Ended December 31,
                                                   --------------------------------
                                                      1995       1994      1993
                                                   ---------- ---------- ----------
                                                           (In Millions)

<S>                                                <C>         <C>       <C>
Balance, beginning of year .....................   $   (203.0) $  131.9  $   78.8
Changes in unrealized investment (losses) gains       1,117.7    (823.8)    (14.1)
Effect of adopting SFAS No. 115 ................       --        --         283.9
Changes in unrealized investment (gains)
   losses attributable to:
    Participating group annuity contracts ......        (78.1)     40.8     (36.2)
    Deferred policy acquisition costs ..........       (208.4)    269.5    (150.5)
    Deferred Federal income taxes ..............       (290.0)    178.6     (30.0)
                                                   ----------- --------- ---------
Balance, End of Year ...........................   $    338.2  $ (203.0) $  131.9
                                                   =========== ========= ========
</TABLE>


                                      F-19
<PAGE>

<TABLE>
<CAPTION>
                                                        Years Ended December 31,
                                                    ------------------------------
                                                       1995     1994       1993
                                                    --------- ---------- ---------
                                                            (In Millions)
<S>                                                  <C>       <C>       <C>
Balance, end of year comprises:
  Unrealized investment (losses) gains on:
    Fixed maturities .............................   $  615.9  $ (461.3) $  283.9
    Other equity investments .....................       31.1       7.7      75.8
    Other ........................................       31.6      14.5      25.0
                                                     --------- --------- ---------
      Total ......................................      678.6    (439.1)    384.7
  Amounts of unrealized investment (gains)
    losses attributable to:
      Participating group annuity contracts ......      (72.2)      5.9     (34.9)
      Deferred policy acquisition costs ..........      (89.4)    119.0    (150.5)
      Deferred Federal income taxes ..............     (178.8)    111.2     (67.4)
                                                     --------- --------- ---------
Total ............................................   $  338.2  $ (203.0) $  131.9
                                                     ========  ========= ========
</TABLE>

 6)     CLOSED BLOCK

        Summarized financial information of the Closed Block follows:
<TABLE>
<CAPTION>

                                                                       December 31,
                                                                 ----------------------
                                                                    1995        1994
                                                                 ----------  ----------
                                                                      (In Millions)
<S>                                                                  <C>        <C>
Assets
Fixed Maturities:
  Available for sale, at estimated fair value (amortized cost,
    $3,662.8 and $1,270.3) ....................................   $  3,896.2 $  1,197.0
  Held to maturity, at amortized cost (estimated fair value of
    $1,785.0 in 1994) .........................................         --      1,927.8
Mortgage loans on real estate .................................      1,368.8    1,543.7
Policy loans ..................................................      1,797.2    1,827.9
Cash and other invested assets ................................        440.9      442.5
Deferred policy acquisition costs .............................        823.6      878.1
Other assets ..................................................        286.1      288.5
                                                                 ----------- ----------
Total Assets ..................................................   $  8,612.8 $  8,105.5
                                                                 =========== ==========

Liabilities
Future policy benefits and policyholders' account balances ....   $  9,346.7 $  8,965.3
Other liabilities .............................................        160.5      104.2
                                                                 ----------- ----------
Total Liabilities .............................................   $  9,507.2 $  9,069.5
                                                                 =========== ==========
</TABLE>

                                      F-20
<PAGE>

<TABLE>
<CAPTION>
                                                   Years Ended December 31,
                                             -----------------------------------
                                                 1995       1994       1993
                                             ---------- ----------- -----------
                                                        (In Millions)
<S>                                          <C>         <C>         <C>
Revenues
Premiums and other revenue ...............   $    753.4  $    798.1  $    860.2
Investment income (net of investment
  expenses of $26.7, $19.0 and $17.3) ....        538.9       523.0       526.5
Investment losses, net ...................        (20.2)      (24.0)      (15.0)
                                            -----------  ----------  -----------
      Total revenues .....................      1,272.1     1,297.1     1,371.7
                                            -----------  ----------  ----------

Benefits and Other Deductions
Policyholders' benefits and dividends ....      1,085.1     1,075.6     1,141.4
Other operating costs and expenses .......         62.6        70.5       102.0
                                            ----------- ----------- -----------
      Total benefits and other deductions.      1,147.7     1,146.1     1,243.4
                                            ----------- ----------- -----------

Contribution from the Closed Block .......   $    124.4  $    151.0  $    128.3
                                            =========== =========== ===========
</TABLE>

        The fixed maturity  portfolio,  based on amortized  cost,  includes $4.3
        million and $23.8  million at December 31, 1995 and 1994,  respectively,
        of restructured  securities  which includes  problem fixed maturities of
        $1.9 million and $6.4 million, respectively.

        During  the  eleven  months  ended   November  30,  1995,  one  security
        classified as held to maturity was sold and ten securities classified as
        held to maturity were  transferred to the available for sale  portfolio.
        All   actions    resulted   from   a   significant    deterioration   in
        creditworthiness.  The  amortized  cost of the  security  sold  was $4.2
        million. The aggregate amortized cost of the securities  transferred was
        $81.3  million with gross  unrealized  investment  losses of $.1 million
        transferred  to  equity.  At  December  1,  1995,  $1,750.7  million  of
        securities  classified  as  held to  maturity  were  transferred  to the
        available for sale  portfolio.  As a result,  unrealized  gains of $88.5
        million on fixed maturities were recognized and offset by an increase to
        the deferred dividend liability.  Implementation of SFAS No. 115 for the
        valuation  of fixed  maturities  at December  31,  1993  resulted in the
        recognition of a deferred dividend liability of $49.6 million.

        At December 31, 1995 and 1994, problem mortgage loans on real estate had
        an amortized cost of $36.5 million and $27.6 million,  respectively, and
        mortgage  loans on real  estate  for which the  payment  terms have been
        restructured had an amortized cost of $137.7 million and $179.2 million,
        respectively.  At December 31, 1995 and 1994, the restructured  mortgage
        loans on real estate  amount  included  $8.8  million  and $.7  million,
        respectively, of problem mortgage loans on real estate.

        Valuation  allowances  amounted to $18.4  million  and $46.2  million on
        mortgage  loans on real  estate  and $4.3  million  and $2.6  million on
        equity  real  estate  at  December  31,  1995  and  1994,  respectively.
        Writedowns  of fixed  maturities  amounted  to $16.8  million  and $15.9
        million and $1.7 million for the years ended December 31, 1995, 1994 and
        1993, respectively.

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

                                      F-21
<PAGE>

 7)     DISCONTINUED OPERATIONS

        Summarized financial information of the GIC Segment follows:
<TABLE>
<CAPTION>
                                                                  December 31,
                                                         -------------------------
                                                            1995          1994
                                                         ----------    -----------
                                                               (In Millions)
<S>                                                      <C>            <C>
Assets
Mortgage loans on real estate ....................       $  1,485.8     $  1,730.5
Equity real estate ...............................          1,122.1        1,194.8
Other invested assets ............................            665.2          978.8
Other assets .....................................            579.3          529.5
                                                         ----------     ----------
Total Assets .....................................       $  3,852.4     $  4,433.6
                                                         ==========     ==========

Liabilities
Policyholders' liabilities .......................       $  1,399.8     $  1,924.0
Allowance for future losses ......................            164.2          185.6
Amounts due to continuing operations .............          2,097.1        2,108.6
Other liabilities ................................            191.3          215.4
                                                         ----------     ----------
Total Liabilities ................................       $  3,852.4     $  4,433.6
                                                         ==========     ==========
</TABLE>

<TABLE>
<CAPTION>
                                                        Years Ended December 31,
                                                     -----------------------------
                                                        1995     1994      1993
                                                     --------- -------- ----------
                                                             (In Millions)
<S>                                                  <C>       <C>      <C>
Revenues
Investment income (net of investment expenses
  of $143.8, $174.0 and $175.8) ..................   $  325.1  $  395.0  $  535.1
Investment (losses) gains, net ...................      (22.9)     26.8     (22.6)
Policy fees, premiums and other income ...........         .7        .3       8.7
                                                     --------- --------- ---------
Total revenues ...................................      302.9     422.1     521.2

Benefits and other deductions ....................      328.0     443.8     545.9
                                                     --------- --------- ---------
Losses Charged to Allowance for Future Losses ....   $  (25.1) $  (21.7) $  (24.7)
                                                     ========= ========= =========
</TABLE>

        In 1991, the Company  established a pre-tax  provision of $396.7 million
        for the  estimated  future  losses of the GIC  Segment.  At December 31,
        1993,  implementation  of  SFAS  No.  115  for the  valuation  of  fixed
        maturities  resulted  in  a  benefit  of  $13.1  million,  offset  by  a
        corresponding addition to the allowance for future losses.

        The amounts due to continuing  operations at December 31, 1994 consisted
        of  $3,324.0  million  borrowed  by  the  GIC  Segment  from  continuing
        operations,  offset by $1,215.4  million  representing  an obligation of
        continuing  operations to provide assets to fund the accumulated deficit
        of the GIC Segment. In January 1995, continuing  operations  transferred
        $1,215.4  million  in cash  to the  GIC  Segment  in  settlement  of its
        obligation.  Subsequently,  the GIC Segment remitted $1,155.4 million in
        cash to continuing  operations in partial repayment of borrowings by the
        GIC Segment.  No gains or losses were recognized on these  transactions.
        Amounts due to continuing  operations at December 31, 1995, consisted of
        $2,097.1 million borrowed by the discontinued GIC Segment.

                                      F-22
<PAGE>

        Investment  income  included $88.2 million and $97.7 million of interest
        income for the years ended December 31, 1994 and 1993, respectively,  on
        amounts due from continuing  operations.  Benefits and other  deductions
        includes $154.6  million,  $219.7 million and $197.1 million of interest
        expense related to amounts borrowed from continuing  operations in 1995,
        1994 and 1993, respectively.

        Valuation  allowances  amounted to $19.2  million  and $50.2  million on
        mortgage  loans on real estate and $77.9  million  and $74.7  million on
        equity  real  estate  at  December  31,  1995  and  1994,  respectively.
        Writedowns of fixed maturities  amounted to $8.1 million,  $17.8 million
        and $1.1 million for the years ended  December 31, 1995,  1994 and 1993,
        respectively.

        The fixed maturity  portfolio,  based on amortized cost,  includes $15.1
        million and $43.3  million at December 31, 1995 and 1994,  respectively,
        of  restructured   securities.   These  amounts  include  problem  fixed
        maturities  of $6.1  million and $9.7  million at December  31, 1995 and
        1994, respectively.

        At December 31, 1995 and 1994, problem mortgage loans on real estate had
        amortized  costs of $35.4 million and $14.9 million,  respectively,  and
        mortgage  loans on real  estate  for which the  payment  terms have been
        restructured  had amortized  costs of $289.3 million and $371.2 million,
        respectively.

        At December 31, 1995 and 1994,  the GIC Segment had $310.9  million and
        $312.2  million,  respectively,  of real estate acquired in satisfaction
        of debt.

 8)     SHORT-TERM AND LONG-TERM DEBT

        Short-term and long-term debt consists of the following:
<TABLE>
<CAPTION>
                                                                December 31,
                                                           -----------------------
                                                             1995         1994
                                                           ---------   -----------
                                                               (In Millions)

<S>                                                        <C>          <C>
Short-term debt ......................................     $   --       $     20.0
                                                           ----------   ----------
Long-term debt:
Equitable Life:
  Surplus notes, 6.95%, scheduled to mature 2005 .....          399.3       --
  Surplus notes, 7.70%, scheduled to mature 2015 .....          199.6       --
  Eurodollar notes, 10.375% due 1995 .................         --             34.6
  Eurodollar notes, 10.5% due 1997 ...................           76.2         76.2
  Zero coupon note, 11.25% due 1997 ..................          120.1        107.8
  Other ..............................................           16.3         14.3
                                                           ----------   ----------
      Total Equitable Life ...........................          811.5        232.9
                                                           ----------   ----------
Wholly Owned and Joint Venture Real Estate:
  Mortgage notes, 4.98% - 12.75% due through 2019 ....        1,084.4      1,080.6
                                                           ----------   ----------
Alliance:
  Other ..............................................            3.4          3.9
                                                           ----------   ----------
Total long-term debt .................................        1,899.3      1,317.4
                                                           ----------   ----------

Total Short-term and Long-term Debt ..................     $  1,899.3   $  1,337.4
                                                           ==========   ==========
</TABLE>

        Short-term Debt
        ---------------
        Equitable  Life has a $350.0 million bank credit  facility  available to
        fund  short-term  working capital needs and to facilitate the securities
        settlement  process.  The  credit  facility  consists  of two  types  of
        borrowing  options with varying  interest rates.  The interest rates are
        based on external  indices  dependent  on the type of  borrowing  and at
        December 31, 1995 range from 5.8% (the London  Interbank  Offering  Rate
        plus  22.5  basis  points)  to 8.5%  (the  prime  rate).  There  were no
        borrowings  outstanding  under this bank credit facility at December 31,
        1995.

                                      F-23
<PAGE>

        Equitable  Life has a  commercial  paper  program with an issue limit of
        $500.0 million. This program is available for general corporate purposes
        used to support  Equitable  Life's  liquidity  needs and is supported by
        Equitable Life's existing $350.0 million five-year bank credit facility.
        There were no borrowings  outstanding under this program at December 31,
        1995.

        In 1994, Alliance established a $100.0 million revolving credit facility
        with several  banks.  On March 31, 1997, the revolving  credit  facility
        converts  into a term loan  payable in  quarterly  installments  through
        March 31, 1999.  Outstanding  borrowings  generally bear interest at the
        Eurodollar  rate plus .875% per annum  through March 31, 1997 and at the
        Eurodollar rate plus 1.125% per annum after conversion through March 31,
        1999. In addition,  a quarterly commitment fee of .25% per annum is paid
        on the average daily unused amount.  At December 31, 1995, there were no
        amounts outstanding under the facility.

        In 1994,  Alliance also  established a $100.0 million  commercial  paper
        program and entered into a three-year  $100.0 million  revolving  credit
        facility with a group of commercial banks to support commercial paper to
        be issued under the program and for general corporate purposes.  Amounts
        outstanding  under the facility  bear interest at an annual rate ranging
        from the Eurodollar  rate plus .225% to the Eurodollar rate plus .2875%.
        A fee of .125% per annum is paid  quarterly on the entire  facility.  At
        December 31,  1995,  Alliance  had not issued any  commercial  paper and
        there were no amounts outstanding under the revolving credit facility.

        During 1994,  EREIM  established two bank lines of credit totaling $30.0
        million of which $20.0 million was outstanding at December 31, 1994.

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

        On December 18, 1995,  Equitable Life issued, in accordance with Section
        1307 of the New York  Insurance  Law,  $400.0  million of surplus  notes
        having an interest rate of 6.95%  scheduled to mature in 2005 and $200.0
        million of surplus notes having an interest  rate of 7.70%  scheduled to
        mature in 2015.  Proceeds  from the  issuance of the surplus  notes were
        $596.6 million,  net of related issuance costs. The unamortized discount
        on the surplus notes was $1.1 million at December 31, 1995.  Payments of
        interest  on or  principal  of the  surplus  notes are  subject to prior
        approval by the New York Insurance Department.

        The Company has pledged real estate, mortgage loans, cash and securities
        amounting to $1,629.7  million and $1,744.4 million at December 31, 1995
        and 1994, respectively, as collateral for certain long-term debt.

        At December 31, 1995,  aggregate  maturities of the long-term debt based
        on required  principal  payments at maturity for 1996 and the succeeding
        four years are $124.0  million,  $466.6 million,  $309.5 million,  $15.8
        million, respectively, and $1,015.0 million thereafter.

 9)     FEDERAL INCOME TAXES

        A  summary  of  the  Federal   income  tax  expense   (benefit)  in  the
        consolidated statements of earnings is shown below:
<TABLE>
<CAPTION>
                                                      Years Ended December 31,
                                                  --------------------------------
                                                    1995       1994       1993
                                                  ---------  ----------  ---------
                                                             (In Millions)
<S>                                               <C>         <C>        <C>
Federal income tax expense (benefit):
  Current ...................................     $  (11.7)   $    4.0   $  115.8
  Deferred ..................................        124.1        97.2      (24.5)
                                                  ---------   ---------  ---------
Total .......................................     $  112.4    $  101.2   $   91.3
                                                  =========   =========  =========
</TABLE>

                                      F-24
<PAGE>

        The Federal income taxes  attributable  to  consolidated  operations are
        different from the amounts determined by multiplying the earnings before
        Federal income taxes and cumulative  effect of accounting  change by the
        expected  Federal  income tax rate of 35%. The sources of the difference
        and the tax effects of each are as follows:
<TABLE>
<CAPTION>
                                                     Years Ended December 31,
                                                 --------------------------------
                                                   1995       1994        1993
                                                 ---------  ---------   ---------
                                                         (In Millions)
<S>                                              <C>         <C>         <C>
Expected Federal income tax expense ........     $  143.5    $  138.1    $  106.3
Differential earnings amount ...............         --         (16.8)      (23.2)
Adjustment of tax audit reserves ...........          4.1        (4.6)       22.9
Tax rate adjustment ........................         --          --          (5.0)
Other ......................................        (35.2)      (15.5)       (9.7)
                                                 ---------   ---------   ---------
Federal Income Tax Expense .................     $  112.4    $  101.2    $   91.3
                                                 ========    ========    ========
</TABLE>

        Prior  to the  date  of  demutualization,  Equitable  Life  reduced  its
        deduction  for  policyholder  dividends  by  the  differential  earnings
        amount.  This amount was  computed,  for each tax year,  by  multiplying
        Equitable Life's average equity base, as determined for tax purposes, by
        an  estimate  of the excess of an imputed  earnings  rate for stock life
        insurance  companies over the average  mutual life insurance  companies'
        earnings rate. The  differential  earnings  amount for each tax year was
        subsequently recomputed when actual earnings rates were published by the
        Internal Revenue Service.  As a stock life insurance company,  Equitable
        Life is no longer required to reduce its policyholder dividend deduction
        by the differential  earnings amount, but differential  earnings amounts
        for  pre-demutualization  years were still being  recomputed in 1994 and
        1993.

        The  components  of the net  deferred  Federal  income  tax asset are as
        follows:
<TABLE>
<CAPTION>

                                               December 31, 1995        December 31, 1994
                                           ----------------------    ----------------------
                                             Assets   Liabilities     Assets    Liabilities
                                           ---------  -----------    ---------  -----------
                                                              (In Millions)
<S>                                         <C>       <C>              <C>       <C>
Deferred policy acquisition costs,
  reserves and reinsurance .............    $ --      $  303.2        $ --      $  220.3
Investments ............................      --         326.9          --          18.7
Compensation and related benefits ......       293.0    --               307.3    --
Other ..................................      --          32.3          --           5.8
                                           ---------  --------        --------  --------
Total ..................................    $  293.0  $  662.4         $  307.3  $ 244.8
                                            ========  ========         ========  =======
</TABLE>

        The deferred Federal income tax expense (benefit)  impacting  operations
        reflect  the  net tax  effects  of  temporary  differences  between  the
        carrying  amounts  of assets and  liabilities  for  financial  reporting
        purposes  and the amounts used for income tax  purposes.  The sources of
        these temporary differences and the tax effects of each are as follows:
<TABLE>
<CAPTION>
                                                       Years Ended December 31,
                                                   ------------------------------
                                                    1995        1994       1993
                                                   --------   --------  ---------
                                                           (In Millions)
<S>                                                 <C>       <C>       <C>
Deferred policy acquisition costs, reserves
  and reinsurance ................................  $   55.1  $  13.0   $ (46.7)
Investments ......................................      13.0     89.3      60.4
Compensation and related benefits ................      30.8     10.0     (50.1)
Other ............................................      25.2    (15.1)     11.9
                                                    --------  --------  --------
Deferred Federal Income Tax Expense (Benefit) ....  $  124.1  $  97.2   $ (24.5)
                                                    ========  =======   ========
</TABLE>

                                      F-25
<PAGE>

        The  Internal  Revenue  Service  completed  its  audit of the  Company's
        Federal income tax returns for the years 1984 through 1988. There was no
        material effect on the Company's consolidated results of operations.

10)     REINSURANCE AGREEMENTS

        The Insurance Group assumes and cedes  reinsurance  with other insurance
        companies.  The Insurance Group evaluates the financial condition of its
        reinsurers to minimize its exposure to significant losses from reinsurer
        insolvencies.  The  effect  of  reinsurance  (excluding  group  life and
        health) is summarized as follows:
<TABLE>
<CAPTION>
                                                        Years Ended December 31,
                                                     -----------------------------
                                                       1995      1994     1993
                                                     --------- --------- ---------
                                                             (In Millions)
<S>                                                  <C>       <C>       <C>
Direct premiums ..................................   $  474.2  $  476.7  $  458.8
Reinsurance assumed ..............................      171.3     180.5     169.9
Reinsurance ceded ................................      (38.7)    (31.6)    (29.6)
                                                     --------- --------- ---------
Premiums .........................................   $  606.8  $  625.6  $  599.1
                                                     ========= ========= =========

Universal Life and Investment- type Product
  Policy Fee Income Ceded ........................   $   38.9  $   27.5  $   33.7
                                                     ========= ========= =========
Policyholders' Benefits Ceded ....................   $   48.2  $   20.7  $   72.3
                                                     ========= ========= =========
Interest Credited to Policyholders' Account
  Balances Ceded .................................   $   28.5  $   25.4  $   24.1
                                                     ========= ========= =========
</TABLE>

        In February 1993,  management  established a practice  limiting the risk
        retention on new policies  issued by the Insurance Group to a maximum of
        $5.0  million.  In  addition,  effective  January 1, 1994,  all in force
        business  above $5.0 million was  reinsured.  The  Insurance  Group also
        reinsures the entire risk on certain  substandard  underwriting risks as
        well as in certain other cases.

        The Insurance  Group cedes 100% of its group life and health business to
        a third party insurance company.  Premiums ceded totaled $260.6 million,
        $241.0 million and $895.1 million for the years ended December 31, 1995,
        1994 and 1993, respectively. Ceded death and disability benefits totaled
        $188.1  million,  $235.5  million and $787.8 million for the years ended
        December 31, 1995, 1994 and 1993,  respectively.  Insurance  liabilities
        ceded totaled $724.2 million and $833.4 million at December 31, 1995 and
        1994, respectively.

11)     EMPLOYEE BENEFIT PLANS

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

        Components of net periodic  pension  (credit) cost for the qualified and
        non-qualified plans are as follows:
<TABLE>
<CAPTION>
                                                        Years Ended December 31,
                                                     -----------------------------
                                                       1995      1994      1993
                                                     --------- --------- ---------
                                                             (In Millions)
<S>                                                  <C>       <C>       <C>
Service cost .....................................   $   30.0  $   30.3  $   29.8
Interest cost on projected benefit obligations ...      122.0     111.0     108.0
Actual return on assets ..........................     (309.2)     24.4    (178.6)
Net amortization and deferrals ...................      155.6    (142.5)     55.3
                                                     --------- --------- ---------
Net Periodic Pension (Credit) Cost ...............   $   (1.6) $   23.2  $   14.5
                                                     ========= ========= ========
</TABLE>

                                      F-26
<PAGE>

        The funded status of the qualified and non-qualified pension plans is as
        follows:
<TABLE>
<CAPTION>
                                                                      December 31,
                                                                 ----------------------
                                                                    1995        1994
                                                                 ----------  ----------
                                                                      (In Millions)
<S>                                                              <C>         <C>
Actuarial present value of obligations:
  Vested .....................................................   $  1,642.4  $  1,295.5
  Non-vested .................................................         10.9         8.7
                                                                 ----------  ----------
Accumulated Benefit Obligation ...............................   $  1,653.3  $  1,304.2
                                                                 ==========  ==========

Plan assets at fair value ....................................   $  1,503.8  $  1,193.5
Projected benefit obligation .................................      1,743.0     1,403.4
                                                                 ----------  ----------
Projected benefit obligation in excess of plan assets ........       (239.2)     (209.9)
Unrecognized prior service cost ..............................        (25.5)      (33.2)
Unrecognized net loss from past experience different from
  that assumed ...............................................        368.2       298.9
Unrecognized net asset at transition .........................         (7.3)      (20.8)
Additional minimum liability .................................        (51.9)      (37.8)
                                                                 ----------  ----------
Prepaid (Accrued) Pension Cost ...............................   $     44.3  $     (2.8)
                                                                 ==========  ==========
</TABLE>

        The  discount  rate and rate of increase in future  compensation  levels
        used in  determining  the actuarial  present value of projected  benefit
        obligations were 7.25% and 4.50%, respectively, at December 31, 1995 and
        8.75% and 4.88%,  respectively,  at December 31, 1994.  As of January 1,
        1995 and 1994,  the expected  long-term rate of return on assets for the
        retirement plan was 11% and 10%, respectively.

        The  Company  recorded,  as a  reduction  of  shareholder's  equity,  an
        additional  minimum pension liability of $35.1 million and $2.7 million,
        net  of  Federal   income   taxes,   at  December  31,  1995  and  1994,
        respectively,   representing  the  excess  of  the  accumulated  benefit
        obligation  over  the fair  value of plan  assets  and  accrued  pension
        liability.

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

        As of December 31, 1993,  the Company  changed the method of determining
        the market-related  value of plan assets from fair value to a calculated
        value.  This change in estimate had no material  effect on the Company's
        consolidated statements of earnings.

        Prior to 1987, the qualified plan funded participants'  benefits through
        the purchase of non-participating annuity contracts from Equitable Life.
        Benefit payments under these contracts were approximately $36.4 million,
        $38.1 million and $39.9  million for the years ended  December 31, 1995,
        1994 and 1993, respectively.

        The  Company  provides  certain  medical  and  life  insurance  benefits
        (collectively,  "postretirement  benefits")  for  qualifying  employees,
        managers and agents  retiring from the Company on or after attaining age
        55 who have at least 10 years of service.  The life  insurance  benefits
        are related to age and salary at retirement. The costs of postretirement
        benefits are  recognized in accordance  with the  provisions of SFAS No.
        106. The Company  continues to fund  postretirement  benefits costs on a
        pay-as-you-go basis and, for the years ended December 31, 1995, 1994 and
        1993, the Company made  estimated  postretirement  benefits  payments of
        $31.1 million, $29.8 million and $29.7 million, respectively.

                                      F-27
<PAGE>

        The  following  table  sets  forth the  postretirement  benefits  plan's
        status,  reconciled to amounts recognized in the Company's  consolidated
        financial statements:
<TABLE>
<CAPTION>
                                                        Years Ended December 31,
                                                     -----------------------------
                                                       1995      1994      1993
                                                     --------- ---------  --------
                                                              (In Millions)
<S>                                                   <C>       <C>       <C>
Service cost .....................................    $   4.0   $   3.9   $   5.3
Interest cost on accumulated postretirement
  benefits obligation ............................       34.7      28.6      29.2
Unrecognized prior service cost ..................       (2.3)     (3.9)     (6.9)
Net amortization and deferrals ...................     --        --           1.5
                                                      --------  --------  --------
Net Periodic Postretirement Benefits Costs .......    $  36.4   $  28.6   $  29.1
                                                      ========  ========  ========
</TABLE>

<TABLE>
<CAPTION>
                                                                     December 31,
                                                                ---------------------
                                                                    1995     1994
                                                                ---------- ----------
                                                                   (In Millions)
<S>                                                              <C>       <C>
Accumulated postretirement benefits obligation:
  Retirees ...................................................   $  391.8  $  300.4
  Fully eligible active plan participants ....................       50.4      33.0
  Other active plan participants .............................       64.2      44.0
                                                                 --------- ---------
                                                                    506.4     377.4
Unrecognized benefit of plan amendments ......................     --           3.2
Unrecognized prior service cost ..............................       56.3      61.9
Unrecognized net loss from past experience different from
  that assumed and from changes in assumptions ...............     (181.3)    (64.7)
                                                                 --------- ---------
Accrued Postretirement Benefits Cost .........................   $  381.4  $  377.8
                                                                 ========= =========
</TABLE>

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

        The  assumed   health  care  cost  trend  rate  used  in  measuring  the
        accumulated   postretirement   benefits  obligation  was  10%  in  1995,
        gradually  declining  to 3.5% in the  year  2008  and in 1994  was  10%,
        gradually  declining to 5% in the year 2004.  The discount  rate used in
        determining the accumulated postretirement benefits obligation was 7.25%
        and 8.75% at December 31, 1995 and 1994, respectively.

        If the health care cost trend rate assumptions were increased by 1%, the
        accumulated  postretirement  benefits obligation as of December 31, 1995
        would be  increased  6.5%.  The effect of this  change on the sum of the
        service cost and interest cost would be an increase of 6.7%.

12)     DERIVATIVES AND FAIR VALUE OF FINANCIAL INSTRUMENTS

        Derivatives
        -----------
        The Insurance Group primarily uses derivatives for asset/liability  risk
        management and for hedging individual securities. Derivatives mainly are
        utilized to reduce the  Insurance  Group's  exposure  to  interest  rate
        fluctuations.  Accounting for interest rate swap  transactions  is on an
        accrual   basis.   Gains  and  losses  related  to  interest  rate  swap
        transactions are amortized as yield  adjustments over the remaining life
        of the underlying  hedged  security.  Income and expense  resulting from
        interest rate swap  activities  are reflected in net  investment  income
        except for hedging  transactions related to insurance  liabilities.  The
        notional amount of matched  interest rate swaps  outstanding at December
        31, 1995 was $1,120.8  million.  The average unexpired terms at December
        31, 1995 range from 2.5 to 3.0 years.  At December 31, 1995, the cost of
        terminating  outstanding  matched  swaps in a loss  position  was  $15.9
        million and the unrealized gain on outstanding  matched  swaps in a gain

                                      F-28
<PAGE>

        position was $19.0 million.  The Company has no intention of terminating
        these contracts prior to maturity. During 1995, 1994 and 1993, net gains
        (losses) of $1.4 million, $(.2) million and $-0- million,  respectively,
        were recorded in connection with interest rate swap activity.  Equitable
        Life has  implemented  an interest  rate cap  program  designed to hedge
        crediting rates on  interest-sensitive  individual  annuities contracts.
        The  outstanding  notional  amounts at December  31,  1995 of  contracts
        purchased   and  sold  were   $2,625.0   million  and  $300.0   million,
        respectively.  The net premium paid by Equitable Life on these contracts
        was $12.5  million  and is being  amortized  ratably  over the  contract
        periods  ranging from 3 to 5 years.  Income and expense  resulting  from
        this program are  reflected  as an  adjustment  to interest  credited to
        policyholders' account balances.

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

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

        Certain  financial  instruments  are  excluded,  particularly  insurance
        liabilities  other than financial  guarantees and investment  contracts.
        Fair market  value of  off-balance-sheet  financial  instruments  of the
        Insurance Group was not material at December 31, 1995 and 1994.

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

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

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

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

                                      F-29
<PAGE>

        The following  table  discloses  carrying value and estimated fair value
        for financial instruments not otherwise disclosed in Notes 3, 6 and 7:
<TABLE>
<CAPTION>
                                                         December 31,
                                       ----------------------------------------------
                                                1995                   1994
                                       ---------------------- -----------------------
                                        Carrying   Estimated  Carrying    Estimated
                                         Value    Fair Value   Value      Fair Value
                                       ---------- ---------- ----------- ------------
                                                       (In Millions)
<S>                                    <C>        <C>        <C>        <C>
Consolidated Financial Instruments:
Mortgage loans on real estate ......   $  3,638.3 $  3,973.6 $  4,018.0 $  3,919.4
Other joint ventures ...............        492.7      492.7      544.4      544.4
Policy loans .......................      1,976.4    2,057.5    1,731.2    1,676.6
Policyholders' account balances:
  Association plans ................        101.0      100.0      141.0      141.0
  Group annuity contracts ..........      2,335.0    2,395.0    2,450.0    2,469.0
  SPDA .............................      1,265.8    1,272.0    1,744.3    1,732.7
  Annuities certain and SCNILC .....        649.1      680.7      599.1      624.7
Long-term debt .....................      1,899.3    1,962.9    1,317.4    1,249.2

Closed Block Financial Instruments:
Mortgage loans on real estate ......      1,368.8    1,461.4    1,543.7    1,477.8
Other equity investments ...........        151.6      151.6      179.5      179.5
Policy loans .......................      1,797.2    1,891.4    1,827.9    1,721.9
SCNILC liability ...................         34.8       34.5       39.5       37.0

GIC Segment Financial Instruments:
Mortgage loans on real estate ......      1,485.8    1,666.1    1,730.5    1,743.7
Fixed maturities ...................        107.4      107.4      219.3      219.3
Other equity investments ...........        455.9      455.9      591.8      591.8
Guaranteed interest contracts ......        329.0      352.0      835.0      855.0
Long-term debt .....................        135.1      136.0      134.8      127.9
</TABLE>

13)     COMMITMENTS AND CONTINGENT LIABILITIES

        The Company  has  provided,  from time to time,  certain  guarantees  or
        commitments  to  affiliates,  investors and others.  These  arrangements
        include commitments by the Company,  under certain  conditions:  to make
        liquidity  advances  to cover  delinquent  principal  and  interest  and
        property protection  expenses with respect to loan servicing  agreements
        for  securitized  mortgage loans which at December 31, 1995 totaled $2.8
        billion (as of December 31, 1995,  $4.0 million have been advanced under
        these  commitments);  to  make  capital  contributions  of up to  $246.7
        million to  affiliated  real estate joint  ventures;  to provide  equity
        financing to certain limited  partnerships of $129.4 million at December
        31, 1995,  under  existing loan or loan  commitment  agreements;  and to
        provide  short-term  financing  loans which at December 31, 1995 totaled
        $45.8  million.  Management  believes  the  Company  will not  incur any
        material losses as a result of these commitments.

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

        At December 31, 1995,  the Insurance  Group had $29.0 million of letters
        of credit outstanding.

14)     LITIGATION

        A number of lawsuits have been filed against life and health insurers in
        the  jurisdictions  in  which  Equitable  Life and its  subsidiaries  do
        business involving insurers' sales practices,  alleged agent misconduct,
        failure to properly  supervise  agents,  and other matters.  Some of the
        lawsuits have  resulted in the award of  substantial  judgments  against
        other insurers,  including  material amounts of punitive damages,  or in
        substantial   settlements.   In  some  states  juries  have  substantial

                                      F-30
<PAGE>

        discretion  in  awarding  punitive  damages.   Equitable  Life  and  its
        insurance  subsidiaries,  like other life and health insurers, from time
        to time are involved in such  litigation.  To date,  no such lawsuit has
        resulted in an award or  settlement of any material  amount  against the
        Company.  Among  litigations  pending  against  Equitable  Life  and its
        insurance subsidiaries of the type referred to in this paragraph are the
        litigations described in the following two paragraphs.

        An action entitled Golomb et al. v. The Equitable Life Assurance Society
        of the United  States was filed on January  20,  1995 in New York County
        Supreme Court. The action purports to be brought on behalf of a class of
        persons  insured after 1983 under Lifetime  Guaranteed  Renewable  Major
        Medical  Insurance  Policies issued by Equitable Life (the  "policies").
        The complaint  alleges that premium  increases for these  policies after
        1983,  all of which were filed with and  approved  by the New York State
        Insurance  Department  and certain  other state  insurance  departments,
        breached the terms of the insurance policies, and that statements in the
        policies  and  elsewhere   concerning   premium  increases   constituted
        fraudulent  concealment,  misrepresentations  in  violation  of New York
        Insurance  Law  Section  4226 and  deceptive  practices  under  New York
        General  Business  Law Section 349. The  complaint  seeks a  declaratory
        judgment,  injunctive relief  restricting the methods by which Equitable
        Life  increases  premiums on the  policies  in the  future,  a refund of
        premiums, and punitive damages. Plaintiffs also have indicated that they
        will seek damages in an unspecified amount.  Equitable Life has moved to
        dismiss the  complaint  in its  entirety on the grounds that it fails to
        state a claim and that uncontroverted documentary evidence establishes a
        complete defense to the claims.  That motion is awaiting decision by the
        court. In January 1996,  separate actions were filed in Pennsylvania and
        Texas  state  courts  (entitled,  respectively,  Malvin  et al.  v.  The
        Equitable Life Assurance  Society of the United States and Bowler et al.
        v. The Equitable Life Assurance  Society of the United  States),  making
        claims similar to those in the New York action  described  above.  These
        new actions are asserted on behalf of proposed  classes of  Pennsylvania
        issued  or   renewed   policyholders   and  Texas   issued  or   renewed
        policyholders,  insured under the policies.  The  Pennsylvania and Texas
        actions seek  compensatory  and punitive  damages and injunctive  relief
        restricting  the methods by which  Equitable Life increases  premiums in
        the  future  based on the  common  law and  statutes  of  those  states.
        Although  the  outcome  of  any  litigation  cannot  be  predicted  with
        certainty,  particularly  in the early  stages of an  action,  Equitable
        Life's  management  believes  that  the  ultimate  resolution  of  those
        litigations  should not have a material  adverse effect on the financial
        position  of the  Company.  Due to the early  stage of such  litigation,
        Equitable Life's  management cannot make an estimate of loss, if any, or
        predict  whether or not such  litigation  will have a  material  adverse
        effect on the Company's results of operations in any particular period.

        An action was instituted on April 6, 1995 against Equitable Life and its
        wholly owned subsidiary, The Equitable of Colorado, Inc. ("EOC"), in New
        York State Court,  entitled  Sidney C. Cole et al. v. The Equitable Life
        Assurance  Society of the United  States and The  Equitable of Colorado,
        Inc., No. 95/108611 (N.Y. County).  The action is brought by the holders
        of a joint  survivorship  whole life  policy  issued by EOC.  The action
        purports to be on behalf of a class  consisting  of all persons who from
        January 1, 1984 purchased life insurance policies sold by Equitable Life
        and EOC based upon  their  allegedly  uniform  sales  presentations  and
        policy illustrations.  The complaint puts in issue various alleged sales
        practices that plaintiffs assert, among other things, misrepresented the
        stated  number of years that the annual  premium  would need to be paid.
        Plaintiffs  seek  damages  in an  unspecified  amount,  imposition  of a
        constructive  trust,  and  seek to  enjoin  Equitable  Life and EOC from
        engaging  in the  challenged  sales  practices.  Equitable  Life and EOC
        intend to  defend  vigorously  and  believe  that they have  meritorious
        defenses which, if successful,  would dispose of the action  completely.
        Equitable  Life and EOC  further  do not  believe  that  this case is an
        appropriate class action.  Although the outcome of any litigation cannot
        be  predicted  with  certainty,  particularly  in the early stages of an
        action,   Equitable  Life's   management   believes  that  the  ultimate
        resolution of this litigation  should not have a material adverse effect
        on the financial position of the Company. Due to the early stage of such
        litigation, the Company's management cannot make an estimate of loss, if
        any,  or  predict  whether or not such  litigation  will have a material
        adverse effect on the Company's  results of operations in any particular
        period.

                                      F-31
<PAGE>

        Equitable  Casualty Insurance Company  ("Casualty"),  a captive property
        and  casualty  insurance  company  organized  under the laws of Vermont,
        which is an indirect  wholly owned  subsidiary  of Equitable  Life, is a
        party to an  arbitration  proceeding  that commenced in August 1995 with
        the  selection  of three  arbitrators.  The  arbitration  will resolve a
        dispute among Casualty,  Houston  General  Insurance  Company  ("Houston
        General"),   and  GEICO  General  Insurance  Company  ("GEICO  General")
        regarding the interpretation of a reinsurance agreement that was entered
        into as part of a 1980 transaction  whereby  Equitable General Insurance
        Company  ("Equitable  General"),  formerly  an  indirect  subsidiary  of
        Equitable Life and the predecessor of GEICO General, sold its commercial
        lines business along with the stock of Houston  General to  subsidiaries
        of  Tokio  Marine  & Fire  Insurance  Company,  Ltd.  ("Tokio  Marine").
        Casualty  and  GEICO  General   maintain  that,  under  the  reinsurance
        agreement,  Houston  General  assumed  liability for all losses  insured
        under  commercial  lines policies  written by Equitable  General and its
        predecessors  in order to effect the transfer of that  business to Tokio
        Marine's  subsidiaries.  Houston General contends that it did not assume
        reinsurance   liability  for  losses  insured  under  certain  of  those
        commercial  lines policies.  The arbitration  panel  determined to begin
        hearing  evidence  in the  arbitration  in June 1996.  The result of the
        arbitration is expected to resolve two  litigations  that were commenced
        by Houston  General  and that have been stayed by the  presiding  courts
        pending the completion of the arbitration (in one case,  Houston General
        named as a defendant  only GEICO  General but Casualty  intervened  as a
        defendant with GEICO  General,  and in the other case,  Houston  General
        named GEICO General and Equitable  Life). The arbitration is expected to
        be completed  during the second half of 1996. While the ultimate outcome
        of the  arbitration  cannot be predicted with  certainty,  the Company's
        management  believes that the  arbitrators  will  recognize that Houston
        General's position is without merit and contrary to the way in which the
        reinsurance  industry operates and therefore the ultimate  resolution of
        this matter should not have a material  adverse  effect on the Company's
        financial position or results of operations.

        On July 25, 1995, a Consolidated and Supplemental Class Action Complaint
        ("Complaint")  was filed against the Alliance North American  Government
        Income Trust,  Inc. (the "Fund"),  Alliance and certain other defendants
        affiliated  with  Alliance,  including  the  Holding  Company,  alleging
        violations  of Federal  securities  laws,  fraud and breach of fiduciary
        duty in connection with the Fund's  investments in Mexican and Argentine
        securities.  A similar  complaint  was filed on November 7, 1995 and was
        subsequently consolidated with the Complaint. The Complaint, which seeks
        certification  of a plaintiff  class of persons who  purchased  or owned
        Class A, B or C shares of the Fund from March 27, 1992 through  December
        23, 1994, seeks an unspecified amount of damages, costs, attorneys' fees
        and punitive  damages.  The principal  allegations  of the Complaint are
        that the Fund  purchased  debt  securities  issued  by the  Mexican  and
        Argentine  governments  in amounts that were not permitted by the 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, 1995, the defendants jointly filed a motion to dismiss the
        Complaint which has not yet been decided by the Court. Alliance believes
        that the  allegations  in the Complaint are without merit and intends to
        vigorously  defend against these claims.  While the ultimate  results of
        this action cannot be determined, management of Alliance does not expect
        that this  action  will have a  material  adverse  effect on  Alliance's
        business.

        On January 26, 1996, a purported purchaser of certain notes and warrants
        to  purchase  shares  of  common  stock of  Rickel  Home  Centers,  Inc.
        ("Rickel") filed a class action complaint  against  Donaldson,  Lufkin &
        Jenrette Securities  Corporation ("DLJSC"), a wholly owned subsidiary of
        DLJ, and certain  other  defendants  for  unspecified  compensatory  and
        punitive  damages in the United States  District  Court for the Southern
        District of New York.  The suit was brought on behalf of the  purchasers
        of 126,457 units consisting of $126,457,000  aggregate  principal amount
        of 13 1/2% senior notes due 2001 and 126,457 warrants to purchase shares
        of common  stock of Rickel  (the  "Units")  issued by Rickel in  October
        1994. The complaint  alleges  violations of Federal  securities laws and
        common law fraud against DLJSC,  as the  underwriter of 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

                                      F-32
<PAGE>

        liable  for  alleged   misstatements  and  omissions  contained  in  the
        prospectus  and  registration  statement  filed in  connection  with the
        offering of the Units,  alleging that the  defendants  knew of financial
        losses  and a  decline  in value of Rickel  in the  months  prior to the
        offering and did not  disclose  such  information.  The  complaint  also
        alleges that Rickel failed to pay its semi-annual  interest  payment due
        on the Units on  December  15,  1995 and that  Rickel  filed a voluntary
        petition for reorganization  pursuant to Chapter 11 of the United States
        Bankruptcy  Code on January 10,  1996.  DLJSC  intends to defend  itself
        vigorously  against all of the  allegations  contained in the complaint.
        Although there can be no assurance,  DLJ does not believe the outcome of
        this  litigation  will have a material  adverse  effect on its financial
        condition.  Due to the  early  stage  of this  litigation,  based on the
        information  currently  available to it, DLJ's management cannot make an
        estimate of loss or predict  whether or not such  litigation will have a
        material adverse effect on DLJ's results of operations in any particular
        period.

        On June 12, 1995, a purported  purchaser of certain securities issued by
        Spectravision,  Inc.  ("Spectravision")  filed a class action  complaint
        against DLJSC and certain other  defendants for  unspecified  damages in
        the U.S. District Court for the Northern District of Texas. The suit was
        brought on behalf of the purchasers of $260,795,000 of securities issued
        by Spectravision in November 1992, and alleges violations of the Federal
        securities  laws and the  Texas  Securities  Act,  common  law fraud and
        negligent misrepresentation. The securities were issued by Spectravision
        pursuant to a prepackaged  bankruptcy  reorganization plan. DLJSC served
        as  financial  advisor to  Spectravision  in its  reorganization  and as
        Dealer  Manager for  Spectravision's  1992  issuance of the  securities.
        DLJSC is also being sued as a seller of certain  notes of  Spectravision
        acquired and resold by DLJSC.  The complaint  seeks to hold DLJSC liable
        for  various   alleged   misstatements   and   omissions   contained  in
        prospectuses and other materials issued between July 1992 and June 1994.
        DLJSC intends to defend itself vigorously against all of the allegations
        contained  in the  complaint.  On June 8,  1995,  Spectravision  filed a
        Chapter  11  petition  in the  United  States  Bankruptcy  Court for the
        District of  Delaware.  On January 5, 1996,  the  district  court in the
        litigation  involving  DLJSC  ordered a partial stay of discovery  until
        Spectravision has emerged from bankruptcy or six months from the date of
        the stipulated stay (whichever comes first).  Accordingly,  discovery of
        DLJSC has not yet occurred. Although there can be no assurance, DLJ does
        not believe that the  ultimate  outcome of this  litigation  will have a
        material  adverse  effect on its financial  condition.  Due to the early
        stage of such litigation,  based upon information currently available to
        it, DLJ's management  cannot make an estimate of loss or predict whether
        or not such  litigation  will have a  material  adverse  effect on DLJ's
        results of operations in any particular period.  Plaintiff's  counsel in
        the class action  against DLJSC  described  above has also filed another
        securities class action based on similar factual allegations.  Such suit
        names as defendants  Spectravision and its directors, and was brought on
        behalf of a class of  purchasers  of $209.0  million  of stock and $77.0
        million of notes issued by  Spectravision  in October 1993. DLJSC served
        as the managing  underwriter for both of these issuances.  DLJSC has not
        been named as a defendant in this suit, although it has been reported to
        DLJSC that  plaintiff's  counsel is  contemplating  seeking to amend the
        complaint to add DLJSC as a defendant in that action.

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

                                      F-33
<PAGE>

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

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

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

15)     LEASES

        The Company  has  entered  into  operating  leases for office  space and
        certain other assets,  principally data processing  equipment and office
        furniture and  equipment.  Future minimum  payments under  noncancelable
        leases for 1996 and the succeeding four years are $114.8 million, $101.8
        million,  $90.0 million, $73.6 million, $57.7 million and $487.0 million
        thereafter. Minimum future sublease rental income on these noncancelable
        leases for 1996 and the succeeding  four years are $11.0  million,  $8.7
        million,  $6.9  million,  $4.6  million,  $2.9  million and $1.1 million
        thereafter.

        At December 31, 1995, the minimum future rental income on  noncancelable
        operating  leases for wholly owned  investments  in real estate for 1996
        and the succeeding four years are $292.9 million, $271.2 million, $248.1
        million, $226.4 million, $195.5 million and $1,018.8 million thereafter.


16)     OTHER OPERATING COSTS AND EXPENSES

        Other operating costs and expenses consisted of the following:
<TABLE>
<CAPTION>
                                                      Years Ended December 31,
                                               ----------------------------------
                                                  1995        1994       1993
                                               ----------  ---------  -----------
                                                          (In Millions)
<S>                                            <C>         <C>         <C>
Compensation costs .........................   $    595.9  $    690.0  $  1,452.3
Commissions ................................        314.3       313.0       551.1
Short-term debt interest expense ...........         11.4        19.0       317.1
Long-term debt interest expense ............        108.1        98.3        86.0
Amortization of policy acquisition costs ...        320.4       318.1       275.9
Capitalization of policy acquisition costs .       (391.0)     (410.9)     (397.8)
Rent expense, net of sub-lease income ......        124.8       128.9       159.5
Other ......................................        772.6       786.7     1,140.1
                                               ----------- ----------- -----------
Total ......................................   $  1,856.5  $  1,943.1  $  3,584.2
                                               =========== =========== ===========
</TABLE>

                                      F-34
<PAGE>

        During the years ended  December  31, 1995,  1994 and 1993,  the Company
        restructured  certain  operations  in  connection  with  cost  reduction
        programs and recorded pre-tax provisions of $32.0 million, $20.4 million
        and  $96.4  million,   respectively.   The  amounts  paid  during  1995,
        associated with the 1995 and 1994 cost reduction programs, totaled $24.0
        million. At December 31, 1995, the liabilities  associated with the 1995
        and 1994 cost reduction  programs  amounted to $37.8  million.  The 1995
        cost  reduction  program  included  relocation  expenses,  including the
        accelerated  amortization of building  improvements  associated with the
        relocation of the home office.  The 1994 cost reduction program included
        costs  associated with the termination of operating  leases and employee
        severance  benefits in connection with the consolidation of 16 insurance
        agencies.  The 1993 cost reduction program primarily reflected severance
        benefits of terminated employees in connection with the combination of a
        wholly owned subsidiary of the Company with Alliance.

17)     INSURANCE GROUP STATUTORY FINANCIAL INFORMATION

        Equitable  Life is  restricted as to the amounts it may pay as dividends
        to the Holding  Company.  Under the New York Insurance Law, the New York
        Superintendent  has broad discretion to determine  whether the financia1
        condition of a stock life insurance company would support the payment of
        dividends to its  shareholders.  For the years ended  December 31, 1995,
        1994 and 1993, statutory (loss) earnings totaled $(352.4) million, $67.5
        million and $324.0 million,  respectively. No amounts are expected to be
        available for dividends from  Equitable  Life to the Holding  Company in
        1996.

        At December 31, 1995, the Insurance  Group,  in accordance  with various
        government  and state  regulations,  had  $18.9  million  of  securities
        deposited with such government or state agencies.

        Accounting  practices used to prepare statutory financial statements for
        regulatory  filings of stock life insurance  companies differ in certain
        instances  from GAAP. The following  reconciles the Company's  statutory
        change in surplus and capital  stock and  statutory  surplus and capital
        stock determined in accordance with accounting  practices  prescribed by
        the New York Insurance Department with net earnings and equity on a GAAP
        basis.
<TABLE>
<CAPTION>
                                                         Years Ended December 31,
                                                      -----------------------------
                                                        1995       1994     1993
                                                      --------- --------- ---------
                                                              (In Millions)
<S>                                                   <C>       <C>       <C>
Net change in statutory surplus and capital stock .   $   78.1  $  292.4  $  190.8
Change in asset valuation reserves ................      365.7    (285.2)    639.1
                                                      --------  --------- ---------
Net change in statutory surplus, capital stock
  and asset valuation reserves ....................      443.8       7.2     829.9
Adjustments:
  Future policy benefits and policyholders'
    account balances ..............................      (67.9)    (11.0)   (171.0)
  Deferred policy acquisition costs ...............       70.6      92.8     121.8
  Deferred Federal income taxes ...................     (150.0)    (59.7)    (57.5)
  Valuation of investments ........................      189.1      45.2     202.3
  Valuation of investment subsidiary ..............     (188.6)    396.6    (464.9)
  Limited risk reinsurance ........................      416.9      74.9      85.2
  Issuance of surplus notes .......................     (538.9)   --        --
  Sale of subsidiary and joint venture ............     --        --        (366.5)
  Contribution from the Holding Company ...........     --        (300.0)   --
  Postretirement benefits .........................      (26.7)     17.1      23.8
  Other, net ......................................      115.1     (44.0)     60.3
  GAAP adjustments of Closed Block ................       (3.1)      4.5     (16.0)
  GAAP adjustments of discontinued GIC
    Segment .......................................       37.3      42.8     (35.0)
                                                      --------- --------- ---------
Net Earnings ......................................   $  297.6  $  266.4  $  212.4
                                                      ========= ========  ========
</TABLE>

                                      F-35
<PAGE>


<TABLE>
<CAPTION>
                                                          December 31,
                                               -----------------------------------
                                                 1995        1994         1993
                                               ---------   ----------  -----------
                                                         (In Millions)
<S>                                            <C>         <C>         <C>
Statutory surplus and capital stock ........   $  2,202.9  $  2,124.8  $  1,832.4
Asset valuation reserves ...................      1,345.9       980.2     1,265.4
                                               ----------- ----------- -----------
Statutory surplus, capital stock and asset
  valuation reserves .......................      3,548.8     3,105.0     3,097.8
Adjustments:
  Future policy benefits and policyholders'
    account balances .......................     (1,017.4)     (949.5)     (938.5)
  Deferred policy acquisition costs ........      3,083.3     3,221.1     2,858.8
  Deferred Federal income taxes ............       (450.8)      (26.8)     (137.8)
  Valuation of investments .................        417.7      (794.1)      (29.8)
  Valuation of investment subsidiary .......       (665.1)     (476.5)     (873.1)
  Limited risk reinsurance .................       (429.0)     (845.9)     (920.8)
  Issuance of surplus notes ................       (538.9)     --          --
  Postretirement benefits ..................       (343.3)     (316.6)     (333.7)
  Other, net ...............................          4.4       (79.2)      (81.9)
  GAAP adjustments of Closed Block .........        575.7       578.8       574.2
  GAAP adjustments of discontinued GIC
    Segment ................................       (184.6)     (221.9)     (264.6)
                                               ----------- ----------- -----------
Total Shareholder's Equity .................   $  4,000.8  $  3,194.4  $  2,950.6
                                               ==========  ==========  ==========
</TABLE>

18)     BUSINESS SEGMENT INFORMATION

        The Company has three major business segments:  Individual Insurance and
        Annuities;      Investment      Services     and     Group      Pension.
        Consolidation/elimination  principally includes debt not specific to any
        business segment. Attributed Insurance Capital represents net assets and
        related revenues and earnings of the Insurance Group not assigned to the
        insurance segments. Interest expense related to debt not specific to any
        business  segment  is  presented  within  Corporate   interest  expense.
        Information for all periods is presented on a comparable basis.

        The  Individual  Insurance  and  Annuities  segment  offers a variety of
        traditional,  variable and  interest-sensitive  life insurance products,
        disability income, annuity products and mutual fund and other investment
        products to individuals and small groups. This segment includes Separate
        Accounts for certain individual insurance and annuity products.

        The Investment  Services  segment  provides  investment fund management,
        primarily  to  institutional  clients.  This segment  includes  Separate
        Accounts  which  provide  various  investment  options for group clients
        through pooled or single group accounts.

        Intersegment  investment advisory and other fees of approximately $124.1
        million,  $135.3  million and $128.6  million  for 1995,  1994 and 1993,
        respectively,  are included in total revenues of the Investment Services
        segment.  These fees,  excluding amounts related to the discontinued GIC
        Segment of $14.7 million, $27.4 million and $17.0 million for 1995, 1994
        and 1993, respectively, are eliminated in consolidation.

        The Group Pension segment  administers  traditional  participating group
        annuity  contracts  with  conversion  features,  generally for corporate
        qualified  pension  plans,  and  association  plans which  provide  full
        service retirement programs for individuals affiliated with professional
        and trade associations.

                                      F-36
<PAGE>

<TABLE>
<CAPTION>
                                                       Years Ended December 31,
                                                ------------------------------------
                                                   1995        1994        1993
                                                ----------  ----------  ------------
                                                           (In Millions)
<S>                                             <C>         <C>         <C>
Revenues
Individual insurance and annuities ..........   $  3,254.6  $  3,110.7  $  2,981.5
Group pension ...............................        292.0       359.1       426.6
Attributed insurance capital ................         61.2        79.4        61.6
                                               ------------ ----------  -----------
  Insurance operations ......................      3,607.8     3,549.2     3,469.7
Investment services .........................        949.1       935.2     2,792.6
Consolidation/elimination ...................        (34.9)      (24.7)      (40.5)
                                               ------------ ----------- -----------
Total .......................................   $  4,522.0  $  4,459.7  $  6,221.8
                                               ============ =========== ===========

Earnings (loss) before Federal income taxes
  and cumulative effect of accounting change
Individual insurance and annuities ..........   $    274.4  $    245.5  $     76.2
Group pension ...............................        (13.3)       15.8         2.0
Attributed insurance capital ................         18.7        69.8        49.0
                                               ------------ ----------- -----------
  Insurance operations ......................        279.8       331.1       127.2
Investment services .........................        161.2       177.5       302.1
Consolidation/elimination ...................         (3.1)         .3          .5
                                               ------------ ----------- -----------
      Subtotal ..............................        437.9       508.9       429.8
Corporate interest expense ..................        (27.9)     (114.2)     (126.1)
                                               ------------ ----------- -----------
Total .......................................   $    410.0  $    394.7  $    303.7
                                               ============ =========== ===========
</TABLE>

<TABLE>
<CAPTION>
                                                            December 31,
                                                    ------------------------------
                                                       1995               1994
                                                    ------------     -------------
                                                            (In Millions)
<S>                                                  <C>              <C>
Assets
Individual insurance and annuities ...........       $  50,328.8      $  44,063.4
Group pension ................................           4,033.3          4,222.8
Attributed insurance capital .................           2,391.6          2,609.8
                                                     ------------     ------------
  Insurance operations .......................          56,753.7         50,896.0
Investment services ..........................          12,842.9         12,127.9
Consolidation/elimination ....................            (354.4)        (1,614.4)
                                                     ------------     ------------
Total ........................................       $  69,242.2      $  61,409.5
                                                     ============     ============
</TABLE>

                                      F-37
<PAGE>


19)     QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

        The  quarterly  results of operations  for the years ended  December 31,
        1995, 1994 and 1993, are summarized below:
<TABLE>
<CAPTION>
                                                 Three Months Ended
                                    ----------------------------------------------------
                                     March 31     June 30    September 30    December 31
                                    ----------- ----------- -------------   ------------
                                                       (In Millions)
<S>                                 <C>         <C>           <C>            <C>
1995
- ----
Total Revenues .................    $  1,074.7  $  1,158.4    $  1,127.1     $  1,161.8
                                    ==========  ==========    ==========     ===========

Net Earnings ...................    $     59.0  $     94.3    $     91.2     $     53.1
                                    ==========  ==========    ==========     ===========

1994
- ----
Total Revenues .................    $  1,107.4  $  1,075.0    $  1,153.8     $  1,123.5
                                    ==========  ==========    ==========     ===========

Earnings before Cumulative
  Effect of Accounting
  Change .......................    $     64.0  $     68.4    $     89.1     $     72.0
                                    ==========  ==========    ==========     ===========
Net Earnings ...................    $     36.9  $     68.4    $     89.1     $     72.0
                                    ==========  ==========    ==========     ===========

1993
- ----
Total Revenues .................    $  1,502.2  $  1,539.7    $  1,679.4     $  1,500.5
                                    ==========  ==========    ==========     ===========

Net Earnings ...................    $     32.3  $     47.1    $     68.8     $     64.2
                                    ==========  ==========    ==========     ===========
</TABLE>

20)     INVESTMENT IN DLJ

        On December  15,  1993,  the Company  sold a 61%  interest in DLJ to the
        Holding Company for $800.0 million in cash and securities. The excess of
        the  proceeds  over the book  value in DLJ at the date of sale of $340.2
        million  has been  reflected  as a capital  contribution.  In 1995,  DLJ
        completed the initial public offering ("IPO") of 10.58 million shares of
        its common stock,  which included 7.28 million of the Holding  Company's
        shares in DLJ,  priced at $27 per share.  Concurrent  with the IPO,  the
        Company  contributed  equity  securities to DLJ having a market value of
        $21.2  million.  Upon  completion  of the IPO, the  Company's  ownership
        percentage was reduced to 36.1%. The Company's  ownership  interest will
        be further  reduced  upon the issuance of common stock after the vesting
        of forfeitable restricted stock units acquired by and/or the exercise of
        options granted to certain DLJ employees.  At December 31, 1995, DLJ had
        options outstanding to purchase  approximately 9.2 million shares of DLJ
        common stock at $27.00 per share.  Options are exercisable over a period
        of up to ten years. DLJ restricted  stock units  represents  forfeitable
        rights to receive  approximately  5.2 million shares of DLJ common stock
        through February 2000.

        The results of operations and cash flows of DLJ through the date of sale
        are included in the  consolidated  statements  of earnings and cash flow
        for the year ended December 31, 1993.  For the period  subsequent to the
        date of sale,  the results of operations of DLJ are accounted for on the
        equity basis and are included in  commissions,  fees and other income in
        the consolidated statements of earnings. The Company's carrying value of
        DLJ  is  included  in  investment  in and  loans  to  affiliates  in the
        consolidated balance sheets.


                                      F-38
<PAGE>

        Summarized  balance  sheets  information  for  DLJ,  reconciled  to  the
        Company's carrying value of DLJ, are as follows:
<TABLE>
<CAPTION>
                                                                        December 31,
                                                                 -------------------------
                                                                     1995         1994
                                                                 -----------   -----------
                                                                       (In Millions)
<S>                                                              <C>          <C>
Assets:
Trading account securities, at market value ..................   $  10,911.4  $   8,970.0
Securities purchased under resale agreements .................      18,748.2     10,476.4
Broker-dealer related receivables ............................      13,023.7     11,784.8
Other assets .................................................       1,893.2      2,030.4
                                                                 -----------  -----------
Total Assets .................................................   $  44,576.5  $  33,261.6
                                                                 ===========  ===========

Liabilities:
Securities sold under repurchase agreements ..................   $  26,744.8  $  18,356.7
Broker-dealer related payables ...............................      12,915.5     10,618.0
Short-term and long-term debt ................................       1,717.5      1,956.5
Other liabilities ............................................       1,775.0      1,285.1
                                                                 -----------  -----------
Total liabilities ............................................      43,152.8     32,216.3
Cumulative exchangeable preferred stock ......................         225.0        225.0
Total shareholders' equity ...................................       1,198.7        820.3
                                                                 -----------  -----------
Total Liabilities, Cumulative Exchangeable Preferred Stock
  and Shareholders' Equity ...................................   $  44,576.5  $  33,261.6
                                                                 ===========  ===========

DLJ's equity as reported .....................................   $   1,198.7  $     820.3
Unamortized cost in excess of net assets acquired in 1985
  and other adjustments ......................................          40.5         50.8
The Holding Company's equity ownership in DLJ ................        (499.0)      (532.1)
Minority interest in DLJ .....................................        (324.3)      --
                                                                 -----------  -----------
The Company's Carrying Value of DLJ ..........................   $     415.9  $     339.0
                                                                 ===========  ===========
</TABLE>

        Summarized  statements of earnings information for DLJ reconciled to the
        Company's equity in earnings of DLJ is as follows:
<TABLE>
<CAPTION>
                                                                Years Ended December 31,
                                                               -------------------------
                                                                  1995         1994
                                                               -----------  -----------
                                                                   (In Millions)
<S>                                                             <C>         <C>
Commission, fees and other income ...........................   $  1,325.9  $    953.5
Net investment income .......................................        904.1       791.9
Dealer, trading and investment gains, net ...................        528.6       263.3
                                                                ----------- ----------
Total Revenues ..............................................      2,758.6     2,008.7
Total expenses including income taxes .......................      2,579.5     1,885.7
                                                                ----------- ----------
Net earnings ................................................        179.1       123.0
Dividends on preferred stock ................................         19.9        20.9
                                                                ----------- ----------
Earnings Applicable to Common Shares ........................   $    159.2  $    102.1
                                                                =========== ==========

DLJ's earnings applicable to common shares as reported ......   $    159.2  $    102.1
Amortization of cost in excess of net assets acquired in 1985         (3.9)       (3.1)
The Holding Company's equity in DLJ's earnings ..............        (90.4)      (60.9)
Minority interest in DLJ ....................................         (6.5)     --
                                                                ----------- ----------
The Company's Equity in DLJ's Earnings ......................   $     58.4  $     38.1
                                                                =========== ==========
</TABLE>

                                      F-39
<PAGE>

21)     RELATED PARTY TRANSACTIONS

        On August 31,  1993,  the  Company  sold  $661.0  million  of  primarily
        privately  placed below  investment  grade fixed  maturities to EQ Asset
        Trust  1993,  a limited  purpose  business  trust,  wholly  owned by the
        Holding  Company.  The Company  recognized  a $4.1  million  gain net of
        related deferred policy acquisition  costs,  deferred Federal income tax
        and amounts  attributable to participating  group annuity contracts.  In
        conjunction with this  transaction,  the Company received $200.0 million
        of Class B Notes  issued  by EQ  Asset  Trust  1993.  These  notes  have
        interest  rates  ranging  from  6.85% to  9.45%.  The  Class B Notes are
        reflected in investments in and loans to affiliates on the  consolidated
        balance sheets.


                                      F-40

<PAGE>

                      Report of Independent Accountants on
                          Financial Statement Schedules

February 7, 1996


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


Our audit of the  consolidated  financial  statements  referred to in our report
dated  February 7, 1996 appearing on page F-1 of this Annual Report on Form 10-K
also included an audit of the financial statement schedules listed in Item 14(a)
of this Form 10-K. In our opinion,  these financial  statement schedules present
fairly, in all material respects, the information set forth therein when read in
conjunction with the related consolidated financial statements.


                                      F-41

<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                                   SCHEDULE I
       SUMMARY OF INVESTMENTS - OTHER THAN INVESTMENTS IN RELATED PARTIES
                                DECEMBER 31, 1995
<TABLE>
<CAPTION>
                                                               Estimated    Carrying
Type of Investment                                  Cost (A)   Fair Value    Value
- ------------------                                 ---------- -----------  -----------
                                                              (In Millions)
<S>                                                 <C>        <C>          <C>
Fixed maturities:
United States Government and government
  agencies and authorities ......................   $ 2,257.0   $ 2,330.7   $ 2,330.7
State, municipalities and political subdivisions.        45.7        50.9        50.9
Foreign governments .............................       124.5       135.3       135.3
Public utilities ................................       889.2       938.9       938.9
Convertibles and bonds with warrants attached ...       152.6       163.4       163.4
All other corporate bonds .......................    11,706.9    12,175.9    12,175.9
Redeemable preferred stocks .....................       108.1       104.8       104.8
                                                    ---------   ---------   ---------
Total fixed maturities ..........................    15,284.0    15,899.9    15,899.9
                                                    ---------   ---------   ---------
Equity securities:
  Common stocks:
    Industrial, miscellaneous and all other .....        97.3       128.4       128.4
Mortgage loans on real estate ...................     3,638.3     3,973.6     3,638.3
Real estate .....................................     2,422.3       xxx       2,422.3
Real estate acquired in satisfaction of debt ....       862.7       xxx         862.7
Real estate joint ventures ......................       631.2       xxx         631.2
Policy loans ....................................     1,976.4     2,057.5     1,976.4
Other limited partnership interests .............       492.7       492.7       492.7
Investment in and loans to affiliates ...........       636.6       636.6       636.6
Short-term investments ..........................       389.3       389.3       389.3
Other invested assets ...........................       316.8       316.8       316.8
                                                    ---------   ---------   ---------

Total Investments ...............................   $26,747.6   $23,894.8   $27,394.6
                                                    =========   =========   =========
<FN>

(A)  Cost for fixed maturities  represents  original cost, reduced by repayments
     and  writedowns and adjusted for  amortization  of premiums or accretion of
     discount;  for equity securities,  cost represents original cost; for other
     limited partnership  interests,  cost represents original cost adjusted for
     equity in earnings and distributions.
</FN>
</TABLE>

                                      F-42

<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                                  SCHEDULE III
                         BALANCE SHEETS (PARENT COMPANY)
                           DECEMBER 31, 1995 AND 1994
<TABLE>
<CAPTION>
                                                                        1995         1994
                                                                     -----------  -----------
                                                                           (In Millions)
<S>                                                                      <C>          <C>
ASSETS
Investment:
  Fixed maturities:
    Available for sale, at estimated fair value (amortized cost of
      $10,812.8 and $5,533.4, respectively) ......................   $  11,330.7  $   5,233.2
    Held to maturity, at amortized cost (estimated fair value of
      $3,099.3 in 1994) ..........................................        --          3,201.4
  Mortgage loans on real estate ..................................       3,033.3      3,294.7
  Equity real estate .............................................       2,478.6      2,934.0
  Other equity investments .......................................         412.0        427.5
  Investments in and loans to affiliates .........................       2,856.8      2,477.7
  Other invested assets ..........................................         695.8        488.9
                                                                     ----------   -----------
      Total investments ..........................................      20,807.2     18,057.4
Cash and cash equivalents ........................................         250.9        314.9
Deferred policy acquisition costs ................................       1,000.8      1,096.2
Amounts due from discontinued GIC Segment ........................       2,097.1      2,108.6
Other assets .....................................................       1,522.3        901.0
Closed Block assets ..............................................       8,612.8      8,105.5
Separate Accounts assets .........................................      19,954.9     17,124.2
                                                                     -----------  -----------

Total Assets .....................................................   $  54,246.0  $  47,707.8
                                                                     ===========  ===========

LIABILITIES
Policyholders' account balances ..................................   $  13,998.0  $  13,262.6
Future policy benefits and other policyholders' liabilities ......       3,571.0      3,305.0
Short-term and long-term debt ....................................       1,130.9        556.4
Other liabilities ................................................       2,093.7      1,205.5
Closed Block liabilities .........................................       9,507.2      9,069.5
Separate Accounts liabilities ....................................      19,944.4     17,114.4
                                                                     -----------  -----------
      Total liabilities ..........................................      50,245.2     44,513.4
                                                                     -----------  -----------

SHAREHOLDER'S EQUITY
Common stock, $1.25 par value, 2.0 million shares authorized,
  issued and outstanding .........................................           2.5          2.5
Capital in excess of par value ...................................       2,913.6      2,913.6
Retained earnings ................................................         781.6        484.0
Net unrealized investment gains (losses) .........................         338.2       (203.0)
Minimum pension liability ........................................         (35.1)        (2.7)
                                                                     -----------  -----------
      Total shareholder's equity .................................       4,000.8      3,194.4
                                                                     -----------  -----------

Total Liabilities and Shareholder's Equity .......................   $  54,246.0  $  47,707.8
                                                                     ===========  ===========
</TABLE>

The financial  information of The Equitable Life Assurance Society of the United
States  (Parent  Company)  should be read in conjunction  with the  Consolidated
Financial Statements and Notes thereto.

                                      F-43

<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                                  SCHEDULE III
                     STATEMENTS OF EARNINGS (PARENT COMPANY)
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
<TABLE>
<CAPTION>
                                                            1995       1994         1993
                                                         ----------  ----------  ----------
                                                                   (In Millions)
<S>                                                      <C>         <C>         <C>
REVENUES
Premiums .............................................   $    567.7  $    583.7  $    552.2
Universal life and investment-type product policy fee
  income .............................................        168.2       142.9       138.5
Net investment income ................................      1,423.4     1,337.3     1,257.7
Investment (losses) gains, net .......................         (1.9)       46.7        73.8
Equity in earnings of subsidiaries before cumulative
  effect of accounting change ........................        169.9       164.6       222.5
Commissions, fees and other income ...................         18.5        18.4        16.3
Contribution from the Closed Block ...................        124.4       151.0       128.3
                                                         ----------  ----------  ----------
      Total revenues .................................      2,470.2     2,444.6     2,389.3
                                                         ----------  ----------  ----------

BENEFITS AND OTHER DEDUCTIONS
Policyholders' benefits ..............................        734.9       673.8       748.2
Interest credited to policyholders' account balances .        812.7       763.9       842.8
Other operating costs and expenses ...................        572.5       679.8       617.6
                                                         ----------  ----------  ----------
      Total benefits and other deductions ............      2,120.1     2,117.5     2,208.6
                                                         ----------  ----------  ----------

Earnings before Federal income taxes and cumulative
  effect of accounting change ........................        350.1       327.1       180.7
Federal income tax expense (benefit) .................         52.5        33.6       (31.7)
                                                         ----------  ----------  ----------
Earnings before cumulative effect of accounting change        297.6       293.5       212.4
Cumulative effect of accounting change, net of Federal
  income taxes .......................................       --           (27.1)     --
                                                         ----------  ----------  ----------

Net Earnings .........................................   $    297.6  $    266.4  $    212.4
                                                         ==========  ==========  ==========
</TABLE>

                                      F-44

<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                                  SCHEDULE III
                    STATEMENTS OF CASH FLOWS (PARENT COMPANY)
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
<TABLE>
<CAPTION>
                                                                    1995        1994         1993
                                                                 -----------  ----------- ----------
                                                                              (In Millions)
<S>                                                               <C>         <C>         <C>
Net earnings ..................................................   $    297.6  $    266.4  $    212.4
Adjustments to reconcile net earnings to net cash
  provided by operating activities:
  Net change in trading activities and broker-dealer
    related receivables/payables ..............................       --          --            86.2
  Investment gains (losses), net of dealer and trading gains ..          1.9       (46.9)      (73.7)
  Change in amounts due to discontinued GIC Segment ...........       --            57.3        47.8
  General Account policy charges ..............................       (132.9)     (119.8)     (121.7)
  Interest credited to policyholders' account balances ........        812.7       763.9       842.8
  Equity in net earnings of subsidiaries.......................       (169.9)     (153.0)     (222.5)
  Dividends from subsidiaries .................................       --            95.9       208.1
  Changes in Closed Block assets and liabilities, net .........        (69.6)      (95.1)      (73.3)
  Other, net ..................................................        471.6       146.8      (253.7)
                                                                  ----------  ----------  ----------

Net cash provided by operating activities .....................      1,211.4       915.5       652.4
                                                                  ----------  ----------  ----------

Cash flows from investing activities:
  Maturities and repayments ...................................      1,197.8     1,778.7     2,287.7
  Sales .......................................................      6,026.4     3,423.5     4,291.5
  Return of capital from joint ventures and limited
    partnerships ..............................................         41.3        24.8        62.2
  Purchases ...................................................     (8,560.9)   (5,085.4)   (6,645.0)
  Decrease (increase) in loans to discontinued GIC Segment ....      1,226.9       (40.0)     (880.0)
  Cash received on sale of 61% interest in DLJ ................       --          --           346.7
  Other, net ..................................................       (349.8)     (315.8)     (114.6)
                                                                  ----------  ----------  ----------

Net cash used by investing activities .........................       (418.3)     (214.2)     (651.5)
                                                                  ----------  ----------  ----------

Cash flows from financing activities: Policyholders'
  account balances:
    Deposits ..................................................      1,820.9     1,494.6     1,771.5
    Withdrawals ...............................................     (2,028.5)   (2,159.8)   (1,891.0)
  Net increase (decrease) in short-term financings ............          3.6      (193.0)      194.6
  Additions to long-term debt .................................        599.7         1.8        20.9
  Repayments of long-term debt ................................        (37.4)      (42.4)      (38.4)
  Payment of obligation to fund accumulated deficit of
    discontinued GIC Segment ..................................     (1,215.4)     --          --
  Capital contributions from the Holding Company ..............       --           300.0      --
                                                                  ----------  ----------  ----------

Net cash (used) provided by financing activities ..............       (857.1)     (598.8)       57.6
                                                                  ----------  ----------  ----------

Change in cash and cash equivalents ...........................        (64.0)      102.5        58.5

Cash and cash equivalents, beginning of year ..................        314.9       212.4       153.9
                                                                  ----------  ----------  ----------

Cash and Cash Equivalents, End of Year ........................   $    250.9  $    314.9  $    212.4
                                                                  ==========  ==========  ==========

Supplemental cash flow information
  Interest Paid ...............................................   $     87.8  $     27.6  $     19.1
                                                                  ==========  ==========  ==========
  Income Taxes (Refunded) Paid ................................   $    (86.0) $     49.2  $     41.0
                                                                  ==========  ==========  ==========
</TABLE>

                                      F-45

<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                                   SCHEDULE V
                       SUPPLEMENTARY INSURANCE INFORMATION
                   AT AND FOR THE YEAR ENDED DECEMBER 31, 1995
<TABLE>
<CAPTION>
                                                           Future Policy     Policy
                               Deferred                       Benefits      Charges          (1)
                                Policy     Policyholders'    and Other        and            Net
                             Acquisition      Account      Policyholders'   Premium       Investment
         Segment                Costs         Balance          Funds        Revenue         Income
- -------------------------- -------------- --------------- ---------------  -----------  ---------------
                                                      (In Millions)
<S>                         <C>           <C>               <C>            <C>            <C>
Individual
  Insurance and
  Annuities..............   $ 3,083.3     $    19,215.0     $    3,000.7   $   1,323.2    $     1,702.3
Group Pension............         -             2,537.6          1,087.1          54.6            273.3
Attributed Insurance
  Capital................         -                 -               84.0           -               59.0
                           -----------    -------------     ------------   ------------   -------------
Insurance
  Operations.............     3,083.3          21,752.6          4,171.8       1,377.8          2,034.6
Investment
  Services...............         -                 -                -             -               16.1
Corporate Interest
  Expense................         -                 -                -             -                -
Consolidation/
  Elimination............         -                 -                -             -               77.0
                           ============= ================= ============== =============  ===============
Total....................   $ 3,083.3     $    21,752.6     $    4,171.8   $   1,377.8    $     2,127.7
                           ============= ================= ============== =============  ===============

                                               Amortization
                            Policyholders'      of Deferred      (2)
                             Benefits and         Policy        Other
                               Interest         Acquisition   Operating
         Segment               Credited            Cost        Expense
- --------------------------  ----------------- -------------- -----------
                                           (In Millions)

<S>                          <C>               <C>            <C>
Individual
  Insurance and
  Annuities..............    $     1,974.9     $     320.4    $    684.9
Group Pension............            271.7             -            33.6
Attributed Insurance
  Capital................              8.9             -            33.6
                             -------------    -------------- ------------
Insurance
  Operations.............          2,255.5           320.4         752.1
Investment
  Services...............              -               -           787.9
Corporate Interest
  Expense................              -               -            27.9
Consolidation/
  Elimination............              -               -           (31.8)
                             =============    ============== ============
Total....................    $     2,255.5     $     320.4    $  1,536.1
                             =============    ============== ============
<FN>
(1)   The allocation of net investment income is based upon specific
      identification of certain portfolios within specific segments.

(2)   Operating expenses are incurred directly by a segment, or allocated based
      on usage rates maintained by the Insurance Group.
</FN>
</TABLE>

                                      F-46

<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                                   SCHEDULE V
                       SUPPLEMENTARY INSURANCE INFORMATION
                   AT AND FOR THE YEAR ENDED DECEMBER 31, 1994
<TABLE>
<CAPTION>

                                                           Future Policy      Policy
                               Deferred                       Benefits       Charges          (1)
                                Policy    Policyholders'     and Other         and            Net
                             Acquisition     Account       Policyholders'    Premium       Investment
         Segment                Costs        Balance           Funds         Revenue         Income
- -------------------------- -------------  -------------  ----------------  ------------   ------------
                                                     (In Millions)
<S>                         <C>           <C>             <C>               <C>            <C>
Individual
  Insurance and
  Annuities..............   $ 3,221.1     $  18,647.4     $    2,781.5      $   1,289.0    $  1,580.1
Group Pension............         -           2,590.6            980.9             51.6         285.8
Attributed Insurance
  Capital................         -               -               78.4              -            71.5
                           -----------    --------------  ---------------   ------------   -----------
Insurance
  Operations.............     3,221.1        21,238.0          3,840.8          1,340.6       1,937.4
Investment
  Services...............         -               -                -                -            11.5
Corporate Interest
  Expense................         -               -                -                -             -
Consolidation/
  Elimination............         -               -                -                -            82.0
                           -----------    --------------  ---------------   ------------   -----------
Total....................   $ 3,221.1     $  21,238.0     $    3,840.8      $   1,340.6    $  2,030.9
                           ===========    ==============  ===============   ============   ===========
</TABLE>

<TABLE>
<CAPTION>

                                              Amortization
                             Policyholders'   of Deferred       (2)
                              Benefits and      Policy         Other
                                Interest      Acquisition    Operating
         Segment                Credited         Cost         Expense
- --------------------------  --------------- --------------  ------------
                                          (In Millions)

<S>                          <C>             <C>           <C>
Individual
  Insurance and
  Annuities..............    $  1,820.3     $     318.1     $   726.8
Group Pension............         314.8             -            28.5
Attributed Insurance
  Capital................         (13.2)            -            22.8
                             -----------    --------------  -----------
Insurance
  Operations.............       2,121.9           318.1         778.1
Investment
  Services...............           -               -           757.7
Corporate Interest
  Expense................           -               -           114.2
Consolidation/
  Elimination............           -               -           (25.0)
                             ----------     --------------  -----------
Total....................    $  2,121.9     $     318.1     $ 1,625.0
                             ==========     =============   ===========
<FN>
(1)   The allocation of net investment income is based upon specific
      identification of certain portfolios within specific segments.

(2)   Operating expenses are incurred directly by a segment, or allocated based
      on usage rates maintained by the Insurance Group.
</FN>
</TABLE>


                                      F-47
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                                   SCHEDULE V
                       SUPPLEMENTARY INSURANCE INFORMATION
                   AT AND FOR THE YEAR ENDED DECEMBER 31, 1993
<TABLE>
<CAPTION>
                             Policy                                       Amortization
                            Charges       (1)         Policyholders'       of Deferred        (2)
                              and         Net          Benefits and           Policy         Other
                            Premium    Investment        Interest          Acquisition     Operating
        Segment             Revenue      Income          Credited              Cost         Expense
- ------------------------ ------------ ------------   ---------------     ---------------  -----------
                                                         (In Millions)
<S>                        <C>         <C>             <C>               <C>              <C>
Individual
  Insurance and
  Annuities............   $  1,183.4   $    1,552.9    $  1,936.2        $   275.9       $   693.2
Group Pension..........         60.2          337.2         395.9              -              28.7
Attributed Insurance
  Capital..............          -             58.2           1.8              -              10.8
                         ------------ --------------- --------------    -------------    ------------
Insurance
  Operations...........      1,243.6        1,948.3       2,333.9            275.9           732.7
Investment
  Services.............          -            583.4           -                 -           2,490.3
Corporate Interest
  Expense..............          -              -             -                 -             126.1
Consolidation/
  Elimination..........          -             67.6           -                 -             (40.8)
                         ------------ --------------- --------------    -------------    ------------
Total..................   $  1,243.6   $    2,599.3    $  2,333.9        $   275.9        $ 3,308.3
                         ============ =============== ==============    =============    =============
<FN>
(1)  The   allocation   of  net   investment   income  is  based  upon  specific
     identification of certain portfolios within specific segments.

(2)  Operating  expenses are incurred directly by a segment,  or allocated based
     on usage rates maintained by the Insurance Group.

</FN>
</TABLE>


                                      F-48


<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                                   SCHEDULE VI
                                 REINSURANCE (A)
           AT AND FOR THE YEARS ENDED DECEMBER 31, 1995 1994 AND 1993
<TABLE>
<CAPTION>
                                                                 Assumed                      Percentage
                                                Ceded to          from                         of Amount
                                 Gross            Other           Other            Net          Assumed
                                 Amount         Companies       Companies         Amount         to Net
                              -------------   -------------   --------------  --------------  ------------
                                                                     (In Millions)
<S>                            <C>             <C>             <C>             <C>              <C>
1995
- ----
Life insurance in force(B)...  $226,530.6      $ 12,348.2      $ 38,382.2      $ 252,564.6      15.20%
                              =============   =============   ==============  ==============

Premiums:
Life insurance and
  annuities..................  $    244.7      $     14.3      $     96.7      $     327.1      29.56%
Accident and health..........       490.1           285.0            74.6            279.7      26.67%
                              =============   =============   ==============  ==============
Total Premiums...............  $    734.8      $    299.3      $    171.3      $     606.8      28.23%
                              =============   =============   ==============  ==============

1994
- ----
Life insurance in force(B)...  $220,780.2      $ 13,937.5      $ 43,200.1      $ 250,042.8      17.27%
                              =============   =============   ==============  ==============

Premiums:
Life insurance and
  annuities..................  $    247.7      $     29.8      $    110.4      $     328.3      33.62%
Accident and health..........       470.0           242.8            70.1            297.3      23.58%
                              =============   =============   ==============  ==============
Total Premiums...............  $    717.7      $    272.6      $    180.5      $     625.6      28.85%
                              =============   =============   ==============  ==============

1993
- ----
Life insurance in force(B)...  $301,107.3      $ 96,905.7      $ 43,647.7      $ 247,849.3      17.61%
                              =============   =============   ==============  ==============

Premiums:
Life insurance and
  annuities..................  $    642.3      $    466.2      $    122.1      $     298.2      40.95%
Accident and health..........       704.0           458.5            55.4            300.9      18.41%
                              -------------   -------------   --------------  --------------
Total Premiums...............  $  1,346.3      $    924.7      $    177.5      $     599.1      29.63%
                              =============   =============   ==============  ==============
<FN>
(A) Includes amounts related to the discontinued group life and health business.

(B) Includes in force business related to the Closed Block.
</FN>
</TABLE>

                                      F-49

<PAGE>

Part II, Item 9.

                CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
                       ACCOUNTING AND FINANCIAL DISCLOSURE

                                      None.

                                      9-1

<PAGE>


Part III, Item 10.

               DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

             Omitted pursuant to General Instruction J to Form 10-K.


                                      10-1

<PAGE>

Part III, Item 11.

                             EXECUTIVE COMPENSATION

             Omitted pursuant to General Instruction J to Form 10-K.



                                      11-1

<PAGE>

Part III, Item 12.

                 SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
                                 AND MANAGEMENT

The following  table sets forth  certain  information  regarding the  beneficial
ownership of Equitable Life's Common Stock as of March 20, 1996 all of which was
owned by the Holding Company. The Holding Company has sole investment and voting
power with respect to the shares beneficially held.
<TABLE>
<CAPTION>

                                                       Amount and Nature
                          Name and Address               of Beneficial    Percent
Title of Class          of Beneficial Owner                Ownership      of Class
- --------------- ------------------------------------  ------------------- ---------
<S>             <C>                                             <C>              <C>
Common Stock    The Equitable Companies Incorporated       2,000,000        100%
</TABLE>


                                      12-1
<PAGE>


Part III, Item 13.

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

             Omitted pursuant to General Instruction J to Form 10-K.

                                      13-1

<PAGE>

Part IV, Item 14.

                   EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND
                               REPORTS ON FORM 8-K

(A) The following documents are filed as part of this report:

      1.  Financial Statements

      2.  The financial statements are listed in the Index to Financial
          Statements on page FS-1.

      3.  Consolidated Financial Statement Schedules

      4.  The consolidated  financial  statement schedules are listed in the
          Index to Financial Statement Schedules on page FS-1.

      5.  Exhibits:

      6.  The exhibits are listed in the Index to Exhibits which begins on
          page E-1.

(B)   Reports on Form 8-K

      None


                                      14-1

<PAGE>

                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934, The Equitable Life Assurance  Society of the United States has duly
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.


Date:    March 28, 1996                    THE EQUITABLE LIFE ASSURANCE SOCIETY
                                           OF THE UNITED STATES


                                          By:
                                          --------------------------------------
                                          Name:  Joseph J. Melone
                                                 Chairman of the Board, Director



Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  registrant and
in the capacities and on the dates indicated.
<TABLE>
<CAPTION>

<S>                                   <C>                                 <C>
                                      Chairman of the Board, Director     March 28, 1996
- ------------------------------------
Joseph J. Melone

                                      President and Chief Executive       March 28, 1996
- ------------------------------------  Officer, Director
James M. Benson

                                      Senior Executive Vice President     March 28, 1996
- ------------------------------------  and Chief Operating Officer,
William T. McCaffrey                  Director

                                      Senior Executive Vice President     March 28, 1996
- ------------------------------------  and Chief Financial Officer
Jerry M. de St. Paer

                                      Senior Vice President and           March 28, 1996
- ------------------------------------  Controller
Alvin H. Fenichel

/s/ Claude Bebear *                   Director                            March 28, 1996
- -------------------
Claude Bebear

/s/ Christopher J. Brocksom *         Director                            March 28, 1996
- -----------------------------
Christopher J. Brocksom

/s/ Francoise Colloc'h *              Director                            March 28, 1996
- ------------------------
Francoise Colloc'h

/s/ Henri de Castries *               Director                            March 28, 1996
- -----------------------
Henri de Castries

/s/ Joseph L. Dionne *                Director                            March 28, 1996
- ----------------------
Joseph L. Dionne

/s/ William T. Esrey *                Director                            March 28, 1996
- ----------------------
William T. Esrey

/s/ Jean-Rene Fourtou *               Director                            March 28, 1996
- -----------------------
Jean-Rene Fourtou


                                       S-1

<PAGE>




/s/ Norman C. Francis *               Director                            March 28, 1996
- -----------------------
Norman C. Francis

/s/ Donald J. Greene *                Director                            March 28, 1996
- ----------------------
Donald J. Greene

/s/ Anthony J. Hamilton *             Director                            March 28, 1996
- -------------------------
Anthony J. Hamilton

/s/ John T. Hartley *                  Director                            March 28, 1996
- ---------------------
John T. Hartley

/s/ John H. F. Haskell, Jr. *          Director                            March 28, 1996
- -----------------------------
John H. F. Haskell, Jr.

/s/ W. Edwin Jarmain *                 Director                            March 28, 1996
- ----------------------
W. Edwin Jarmain

/s/ G. Donald Johnston, Jr. *          Director                            March 28, 1996
- -----------------------------
G. Donald Johnston, Jr.

/s/ Winthrop Knowlton *
Winthrop Knowlton                       Director                            March 28, 1996

                                        Director                            March 28, 1996
- -----------------------------
Arthur L. Liman

/s/ George T. Lowy *                    Director                            March 28, 1996
- --------------------
George T. Lowy

/s/ Didier Pineau-Valencienne*          Director                            March 28, 1996
Didier Pineau-Valencienne

/s/ George J. Sella, Jr. *              Director                            March 28, 1996
- --------------------------
George J. Sella

/s/ Dave H. Williams *                  Director                            March 28, 1996
- ----------------------
Dave H. Williams
</TABLE>





                                                 * By:
                                                       -------------------------
                                                         George H. Stansfield
                                                            Attorney-in-fact



                                       S-2
<PAGE>

                                INDEX TO EXHIBITS
<TABLE>
<CAPTION>
                                                                                                       Page
 Number                    Description                                 Method of Filing                 No.
- ----------   -----------------------------------------   --------------------------------------------- -----
  <S>        <C>                                        <C>                                            <C>

   3.1       Restated Charter of Equitable Life          Filed as Exhibit 3.1 to registrant's annual
                                                         report on Form 10-K for the year ended
                                                         December 31, 1994 and incorporated
                                                         herein by reference

   3.2       By-laws of Equitable Life                   Filed as Exhibit 3.2 to registrant's annual
                                                         report on Form 10-K for the year ended
                                                         December 31, 1994 and incorporated
                                                         herein by reference

  10.1       Standstill and Registration                 Filed as Exhibit 10(c) to Amendment
             Rights Agreement, dated as of July          No. 1to the Holding Company's
             18, 1991,as amended, between The            Form S-1Registration Statement
             Equitable Companies Incorporated,           No.33-48115dated May 26, 1992 and
             The Equitable Life Assurance                incorporated herein by reference
             Society of the United States
             and AXA

  10.2       Cooperation Agreement,                      Filed as Exhibit 10(d) to the Holding
             dated as of July 18, 1991,                  Company's Form S-1 Registration
             as amended among The Equitable              Statement No. 33-48115 dated May 26,
             Life Assurance Society of the               1992 and incorporated herein
             United States, The Equitable                by reference
             Companies Incorporated and AXA

  10.3       Letter Agreement, dated May                 Filed as Exhibit 10(e) to the Holding
             12, 1992,among The Equitable                Company's Form S-1 Registration
             Companies Incorporated, The                 Statement No. 33-48115 dated May 26,
             Equitable Life Assurance Society            1992 and incorporated herein
             of the United States and AXA                by reference

  10.4       Amended and Restated Reinsurance            Filed as Exhibit 10(o) to the Holding
             Agreement, dated as of March                Company's Form S-1 Registration
             29, 1990,between The Equitable Life         Statement No. 33-48115 dated May 26,
             Assurance Society of the United             1992 and incorporated herein
             States and First Equicor Life               by reference
             Insurance Company

  10.5       Fiscal Agency Agreement between             Filed herewith
             The Equitable Life Assurance Society
             of the United States and The Chase
             Manhattan Bank, N.A.

   24        Powers of Attorney                          Filed herewith
</TABLE>
<PAGE>



================================================================================




                             FISCAL AGENCY AGREEMENT


                                     between


           THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES,
                                     Issuer


                                       and


                         THE CHASE MANHATTAN BANK, N.A.,
                                  Fiscal Agent


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


                          Dated as of December 1, 1995

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



           6.95% Surplus Notes scheduled to mature on December 1, 2005

           7.70% Surplus Notes scheduled to mature on December 1, 2015




================================================================================
<PAGE>
                                TABLE OF CONTENTS
                                -----------------
                                                                            Page
                                                                            ----

1.       The Securities..................................................    1
         (a)      General................................................    1
         (b)      Forms of Securities....................................    1
         (c)      Book-Entry Provisions..................................    2
         (d)      Denominations..........................................    3

2.       Fiscal Agent; Other Agents......................................    3

3.       Authentication..................................................    4

4.       Payment and Cancellation........................................    4
         (a)      Payment................................................    4
         (b)      Cancellation...........................................    5

5.       Global Securities...............................................    5

6.       Registration, Transfer and
           Exchange of Securities........................................    6
         (a)      General................................................    6
         (b)      Transfers of Restricted Definitive
                    Securities...........................................    6
         (c)      Transfer of Global Securities and
                    Interests Therein....................................    7
         (d)      Successive Registrations...............................    7
         (e)      Information............................................    7
         (f)      Suspension.............................................    7
         (g)      Legends................................................    7
         (h)      Repurchase.............................................    8
         (i)      Redemption.............................................    8

7.       Delivery of Certain Information.................................    8
         (a)      Rule 144A Information..................................    8
         (b)      Statutory Financial Statements.........................    8

8.       Conditions of Fiscal Agent's Obligations........................    8
         (a)      Compensation and Indemnity.............................    8
         (b)      Agency.................................................    9
         (c)      Advice of Counsel......................................    9
         (d)      Reliance...............................................    9
         (e)      Interest in Securities, Etc............................    9
         (f)      Non-Liability for Interest.............................    9
         (g)      Certifications.........................................    9
         (h)      No Implied Obligations..................................  10

9.       Resignation and Appointment of Successor.........................  10
         (a)      Fiscal Agent and Paying Agent...........................  10
         (b)      Resignation.............................................  10
         (c)      Successors..............................................  10
         (d)      Acknowledgement.........................................  11
         (e)      Merger, Consolidation, Etc..............................  11

10.      Meetings and Amendments........................................... 11
         (a)      Calling of Meeting, Notice and Quorum.................... 11
         (b)      Approval................................................. 12
         (c)      Binding Nature of Amendments,
                    Notices, Notations, Etc................................ 13
         (d)      "Outstanding" Defined.................................... 14

11.  Notes Constituting Indebtedness....................................... 14

12.  Governing Law......................................................... 14

13.  Notices............................................................... 14

14.  Separability.......................................................... 15

15.  Headings.............................................................. 15

16.  Counterparts.......................................................... 15

EXHIBIT A   FORM OF DEFINITIVE SECURITY.................................... A-1

EXHIBIT B   FORM OF GLOBAL SECURITY........................................ B-1

EXHIBIT C   FORM OF TRANSFER CERTIFICATE FOR
              EXCHANGE OR TRANSFER OF RESTRICTED
              DEFINITIVE SECURITY.......................................... C-1

                                      (i)
<PAGE>

                  FISCAL AGENCY AGREEMENT, dated as of December 1, 1995, between
THE  EQUITABLE  LIFE  ASSURANCE  SOCIETY  OF THE  UNITED  STATES,  a stock  life
insurance  corporation  organized  under  the laws of the State of New York (the
"Issuer"),  having its principal  office at 787 Seventh  Avenue,  New York,  New
York, and THE CHASE MANHATTAN BANK, N.A., a banking organization organized under
the laws of the United States,  as Fiscal Agent  (together with any successor as
Fiscal Agent hereunder,  the "Fiscal Agent"). The Exhibits attached hereto shall
be deemed to be a part of this Agreement.

                  1.       The Securities.

                  (a) General. This Agreement is made in respect of $600,000,000
aggregate  principal  amount  of  Surplus  Notes of the  Issuer,  consisting  of
$400,000,000  principal  amount of 6.95%  Surplus  Notes  scheduled to mature on
December  1, 2005  (the  "Notes  scheduled  to mature  2005")  and  $200,000,000
principal  amount of 7.70% Surplus Notes scheduled to mature on December 1, 2015
(the "Notes  scheduled to mature 2015").  The Notes scheduled to mature 2005 and
the Notes scheduled to mature 2015 are sometimes referred to herein collectively
as the  "Securities"  or the  "Notes",  and each  separately  as a  "Series"  of
Securities  or Notes.  Claims  based  upon the  Securities  will rank  below all
Indebtedness,  Policy  Claims and Other  Creditor  Claims  (each as  hereinafter
defined),  in  accordance  with  Section  7435 of the  New  York  Insurance  Law
(together  with any successor  provision,  and as may be hereafter  amended from
time to time,  "Section  7435").  The  payment  by the Issuer of  principal  and
interest on the Securities  shall be conditioned  upon the payment  restrictions
set forth in paragraphs 4 and 10 of the Securities (the "Payment Restrictions").
The Notes  scheduled to mature 2005 are  scheduled to mature on December 1, 2005
and the Notes  scheduled  to mature 2015 are  scheduled to mature on December 1,
2015 (each such date,  with respect to its  respective  series,  the  "Scheduled
Maturity Date").  Any reference herein to the term "scheduled  maturity date" or
other date for the payment of principal of the Notes shall include the date upon
which any state or federal  agency  obtains an order or grants  approval for the
rehabilitation, liquidation, conservation or dissolution of the Issuer.

                  (b) Forms of Securities.  The Securities are being offered and
sold by the Issuer pursuant to a Purchase Agreement, dated December 13, 1995 (as
may be amended, the "Purchase Agreement"), between the Issuer and the Purchasers
named therein (the "Purchasers").

                  (I) Securities (other than global  Securities,  as hereinafter
defined)  offered and sold pursuant to the Purchase  Agreement to  institutional
investors  that are  "accredited  investors",  within the meaning of Rule 501(a)
(1), (2), (3) or (7), or, if the equity  owners  thereof all meet one or more of
the foregoing  criteria,  Rule  501(a)(8),  under the Securities Act of 1933, as
amended (the "Act")  ("Accredited  Investors"),  shall be issued in  definitive,
fully  registered form without  interest  coupons,  substantially in the form of
Security  attached  as  Exhibit A hereto,  with such  applicable  legends as are
provided  for in  Exhibit A  ("definitive  Securities").  Upon  transfer  of any
definitive  Security,  registration  of  such  transfer  shall  be  effected  in
accordance with Section 6 hereof.

                  (ii)  Securities  offered  and sold in  reliance  on Rule 144A
("Rule 144A") under the Act pursuant to the Purchase  Agreement  shall be issued
in the form of global Securities (the "global Securities") in definitive,  fully
registered form without interest coupons,  substantially in the form of Security
attached as Exhibit B hereto,  with such applicable  legends as are provided for
in Exhibit B. Each such global  Security  shall be  registered  in the name of a
nominee of The Depository  Trust Company (the  "Depositary")  and deposited with
the Fiscal Agent, at its New York office, as custodian for the Depositary,  duly
executed  by the Issuer and  authenticated  by the Fiscal  Agent as  hereinafter
provided.  The aggregate  principal amount of each global Security may from time
to time be  increased or  decreased  by  adjustments  made on the records of the
Fiscal Agent, as custodian for the Depositary, as hereinafter provided.


                                      -1-
<PAGE>

                  All Securities  shall be issued  substantially  in the form of
Security attached hereto as either Exhibit A or B and shall be executed manually
or in facsimile on behalf of the Issuer by any two of its Chairman of the Board,
President,  Chief  Financial  Officer,  Vice  Presidents,  Treasurer,  Assistant
Treasurer,   Controller,  Secretary  or  Assistant  Secretary  (the  "Authorized
Officers"),  notwithstanding  that such  officers,  or any of them,  shall  have
ceased,  for any reason,  to hold such offices prior to the  authentication  and
delivery of such Securities or did not hold such offices at the date of any such
Security.   The  Securities  (i)  may  also  have  such  additional  provisions,
omissions,  variations  or  substitutions  as  are  not  inconsistent  with  the
provisions of this Agreement,  and (ii) may have such letters,  numbers or other
marks of identification  and such legends or endorsements  placed thereon as may
be  required  to comply  with  this  Agreement,  any law or with any rules  made
pursuant  thereto  or with  the  rules  of any  securities  exchange,  insurance
regulatory  or other  governmental  agency  or  depositary  therefor  or as may,
consistently  herewith,  be determined by the Authorized Officers executing such
Securities,  in each case (i) and (ii) as conclusively evidenced by their proper
execution of such Securities.  All Securities  shall be otherwise  substantially
identical  except as to maturity,  interest rate,  denomination and as otherwise
provided herein.

                  (c)      Book-Entry Provisions.  This Section 1(c) shall apply
to all Securities evidencing all or part of the global Securities that are
registered in the name of the Depositary or a nominee thereof.

                  The Issuer  shall  execute  and the  Fiscal  Agent  shall,  in
accordance with this Section 1(c),  authenticate  and deliver one or more global
Securities as required to be issued pursuant to Section 1(b)(ii)  hereof,  which
(A) shall be registered in the name of the Depositary or its nominee,  (B) shall
be  delivered  by  the  Fiscal  Agent  to  the  Depositary  or  pursuant  to the
Depositary's  instructions  and (C)  shall  bear  legends  substantially  to the
following effect:

                  "Unless  this   Security  is   presented   by  an   authorized
                  representative of [insert name of Depositary] to the Issuer or
                  its agent for  registration of transfer,  exchange or payment,
                  and any Security  issued in exchange for this  Security or any
                  portion  hereof is  registered  in the name of [insert name of
                  nominee of  Depositary]  or in such other name as is requested
                  by an authorized representative of [insert name of Depositary]
                  (and  any  payment  is made to  [insert  name  of  nominee  of
                  Depositary]  or to such  other  entity as is  requested  by an
                  authorized representative of [insert name of Depositary]), ANY
                  TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY
                  OR TO ANY PERSON OTHER THAN [insert name of  Depositary]  OR A
                  NOMINEE THEREOF IS WRONGFUL  inasmuch as the registered  owner
                  hereof,  [insert  name  of  nominee  of  Depositary],  has  an
                  interest herein."

                  "This Security is a global  Security within the meaning of the
                  Fiscal Agency Agreement  referred to hereinafter.  This global
                  Security  may not be  exchanged,  in whole  or in part,  for a
                  Security  registered  in the  name of any  person  other  than
                  [insert name of  Depositary] or a nominee  thereof,  except in
                  the limited circumstances set forth in Section 5 of the Fiscal
                  Agency Agreement,  and may not be transferred,  in whole or in
                  part,  except in accordance with the restrictions set forth in
                  Section  6(c)  of  the  Fiscal  Agency  Agreement.  Beneficial
                  interests  in this  global  Security  may  not be  transferred
                  except in  accordance  with Section 6(c) of the Fiscal  Agency
                  Agreement."


                                      -2-
<PAGE>

                  Neither  any members of, or  participants  in, the  Depositary
("Agent  Members")  nor any other  persons on whose behalf Agent Members may act
shall have any rights  under this Fiscal  Agency  Agreement  with respect to any
global Security registered in the name of the Depositary or any nominee thereof,
or under any such global  Security,  and the Depositary or such nominee,  as the
case may be, may be treated by the Issuer, the Fiscal Agent and any agent of the
Issuer or the  Fiscal  Agent as the  absolute  owner and  holder of such  global
Security for all purposes  whatsoever.  Notwithstanding  the foregoing,  nothing
herein shall prevent the Issuer,  the Fiscal Agent or any agent of the Issuer or
the Fiscal Agent from giving effect to any written certification, proxy or other
authorization  furnished by the Depositary or such nominee,  as the case may be,
or impair, as between the Depositary,  its Agent Members and any other person on
whose behalf an Agent Member may act,  the  operation of customary  practices of
such persons governing the exercise of the rights of a holder of any Security.

                  (d) Denominations.  The Securities and beneficial interests in
global Securities shall be issuable in minimum denominations of $250,000 and any
amount in excess thereof that is an integral multiple of $1,000.

                  2.       Fiscal Agent; Other Agents.

                  The Issuer hereby  appoints The Chase  Manhattan  Bank,  N.A.,
acting through its corporate trust office at 4 Chase MetroTech Center, Brooklyn,
New York  11245  and  payment  office  at 1 Chase  Manhattan  Plaza,  Level  1B,
Institutional  Trust Window,  New York, New York 10081 (for payments,  exchanges
and transfers) in the Borough of Manhattan,  The City of New York (together, the
"Corporate  Trust  Office"),  as fiscal  agent of the  Issuer in  respect of the
Securities  upon the terms and subject to the conditions  herein set forth,  and
The Chase  Manhattan  Bank,  N.A.  hereby  accepts such  appointment.  The Chase
Manhattan  Bank,  N.A.,  and any  successor or  successors  as such fiscal agent
qualified and appointed in accordance  with Section 9 hereof,  are herein called
the "Fiscal Agent". The Fiscal Agent shall have the powers and authority granted
to and conferred  upon it in the  Securities  and hereby and such further powers
and  authority to act on behalf of the Issuer as may be mutually  agreed upon by
the Issuer  and the Fiscal  Agent.  The Fiscal  Agent  shall keep a copy of this
Agreement available for inspection during normal business hours at its Corporate
Trust Office. The Fiscal Agent or any Paying Agent (as defined below) shall also
act as Transfer Agent (as defined  below).  All of the terms and provisions with
respect to such powers and authority  contained in the Securities are subject to
and governed by the terms and provisions hereof.

     The Issuer  may, at its  discretion,  appoint one or more agents (a "Paying
Agent" or "Paying  Agents") for the payment,  to the extent  permitted under the
Payment  Restrictions,  of the principal of and any interest on the  Securities,
and one or more  agents  (a  "Transfer  Agent"  or  "Transfer  Agents")  for the
transfer and exchange of  Securities,  at such place or places as the Issuer may
determine;  provided,  however,  that the Issuer  shall at all times  maintain a
Paying Agent and  Transfer  Agent in the Borough of  Manhattan,  The City of New
York (which Paying Agent and Transfer Agent may be the Fiscal Agent). The Issuer
hereby  initially  appoints  the Fiscal Agent at its  Corporate  Trust Office as
principal  Paying Agent,  Transfer  Agent,  authenticating  agent and securities
registrar,  and the Fiscal Agent hereby accepts such appointment.  Each Transfer
Agent shall act as a security registrar and there shall be kept at the office of
each Transfer Agent a register in which, subject to such reasonable  regulations
as the Issuer may prescribe,  the Issuer shall provide for the  registration  of
Securities and the  registration  of transfers of  Securities.  The Issuer shall
promptly  notify the Fiscal  Agent of the name and  address of any other  Paying
Agent or Transfer Agent  appointed by it and will notify the Fiscal Agent of the
resignation or termination of any such Paying Agent or Transfer  Agent.  Subject
to the provisions of Section 9(c) thereof,  the Issuer may vary or terminate the
appointment of any such Paying Agent or Transfer Agent at any time and from time
to time upon  giving  not less  than 90 days'  notice  to such  Paying  Agent or

                                      -3-
<PAGE>

Transfer  Agent,  as the case may be, and to the Fiscal Agent.  The Issuer shall
cause notice of any resignation,  termination or appointment of the Fiscal Agent
or any Paying  Agent or Transfer  Agent and of any change in the office  through
which any such Agent will act to be provided to holders of Securities.

                  3.       Authentication.

                  The Fiscal Agent is  authorized,  upon  receipt of  Securities
duly executed on behalf of the Issuer for the purposes of the original  issuance
of Securities,  (i) to authenticate  said  Securities in an aggregate  principal
amount  not in excess of  $400,000,000  in the case of the  Notes  scheduled  to
mature 2005 and  $200,000,000 in the case of the Notes scheduled to mature 2015,
and to deliver said Securities in accordance with the written order or orders of
the Issuer signed on its behalf by an Authorized  Officer and (ii) thereafter to
authenticate  and deliver  Securities in accordance with the provisions  therein
and hereinafter set forth.

                  The Fiscal Agent may, with the consent of the Issuer,  appoint
by an instrument or instruments in writing one or more agents (which may include
itself) for the authentication of the Securities and, with such consent, vary or
terminate any such appointment upon written notice and approve any change in the
office  through  which any  authenticating  agent  acts.  The Issuer (by written
notice to the Fiscal Agent and the authenticating  agent whose appointment is to
be terminated)  may also terminate any such  appointment at any time. The Fiscal
Agent hereby agrees to solicit written  acceptances from the entities  concerned
(in form and substance satisfactory to the Issuer) of such appointments.  In its
acceptance of such appointment,  each such  authenticating  agent shall agree to
act as an  authenticating  agent  pursuant to the terms and  conditions  of this
Agreement.

                  4.       Payment and Cancellation.

     (a)  Payment.  For so long as the Fiscal  Agent is acting as a Paying Agent
hereunder, the Issuer, subject to the Payment Restrictions, shall provide to the
Fiscal Agent, in immediately available funds on or prior to 10:00 a.m., New York
time,  on each date on which a payment of  principal  of or any  interest on the
Securities shall be scheduled, as set forth in the text of the Securities,  such
amount,  in U.S. dollars,  as is necessary to make such payment,  and the Issuer
hereby  authorizes  and directs the Fiscal Agent from funds so provided to it to
make or cause to be made payment of the  principal of and any  interest,  as the
case may be, on the Securities in the manner,  at the times and for the purposes
set  forth  herein  and in the text of said  Securities;  provided  that (1) any
permitted  payment of interest on the  Securities may be made by check mailed to
the  persons  (the  "registered  owners")  in whose  names such  Securities  are
registered on the register  maintained pursuant to Section 6 hereof at the close
of business on the record dates designated in the text of the Securities and (2)
the Issuer  will not  provide  any such funds to the Fiscal  Agent prior to such
time as the  relevant  payment of  principal  or  interest  is  approved  by the
Superintendent  of  Insurance  of the State of New York (the  "Superintendent").
Permitted  payments of  principal of or any  interest on the  Securities  may be
made,  in the  case of a  registered  owner  of at  least  $5,000,000  aggregate
principal amount of Securities, by wire transfer to an account maintained by the
payee with a bank as specified in the text of the Securities if such  registered
owner so elects by giving notice to the Fiscal Agent,  not less than 15 days (or
such fewer days as the Fiscal Agent may accept at its  discretion)  prior to the
date on which such  payments are  scheduled to be made,  of such election and of
the account to which payment is to be made.  Unless such designation is revoked,
any such  designation  made by such holder with respect to such Securities shall
remain in effect  with  respect  to any  future  payments  with  respect to such
Securities  payable  to  such  holder.  The  Issuer  shall  pay  any  reasonable
administrative  costs in connection  with making any such  payments.  The Fiscal
Agent  shall  arrange  directly  with any other  Paying  Agent who may have been
appointed by the Issuer  pursuant to the  provisions of Section 2 hereof for the
payment,  subject to the Payment Restrictions,  from funds so paid by the Issuer
of the  principal of and any interest on the  Securities  in the manner,  at the
times and for the purposes set forth herein and in the text of said  Securities.

                                      -4-
<PAGE>

Notwithstanding the foregoing, the Issuer may provide directly to a Paying Agent
funds for the payment,  subject to the Payment  Restrictions,  of the  principal
thereof and interest  payable  thereon  under an agreement  with respect to such
funds containing  substantially  the same terms and conditions set forth in this
Section  4(a) and in Section  8(b)  hereof;  and the Fiscal  Agent shall have no
responsibility  with  respect to any funds so provided by the Issuer to any such
Paying Agent.

                  Payments of principal of and interest on the Securities  shall
be made in the  manner  set  forth  in the  Securities,  including  the  Payment
Restrictions set forth therein.

                  (b) Cancellation. All Securities delivered to the Fiscal Agent
(or any other Agent  appointed  by the Issuer  pursuant to Section 2 hereof) for
payment,  registration  of transfer  or  exchange  as provided  herein or in the
Securities shall be marked "cancelled" and, in the case of any other such Agent,
forwarded to the Fiscal  Agent.  All such  Securities  shall be destroyed by the
Fiscal Agent or such other person as may be jointly designated by the Issuer and
the Fiscal Agent, which shall thereupon furnish certificates of such destruction
to the Issuer.

                  5.       Global Securities.

                  (a)  Notwithstanding any other provisions of this Agreement or
the Securities, a global Security shall not be exchanged in whole or in part for
a Security registered in the name of any person other than the Depositary or one
or more nominees thereof,  provided that a global Security may also be exchanged
for  Securities  registered  in  the  names  of  any  person  designated  by the
Depositary in the event that (i) the  Depositary has notified the Issuer that it
is unwilling  or unable to continue as  Depositary  for such global  Security or
such  Depositary  has  ceased to be a  "clearing  agency"  registered  under the
Securities  Exchange Act of 1934 (as may be hereafter amended from time to time,
the "Exchange  Act"),  (ii) an event  described in paragraph  14(a) or the first
sentence of paragraph  14(b) of the  Securities  has occurred and is  continuing
with respect to the Securities,  (iii) a request for  certificates has been made
upon 60 days' prior written notice given to the Fiscal Agent in accordance  with
the  Depositary's  customary  procedures  and a copy of  such  notice  has  been
received by the Issuer from the Fiscal Agent,  or (iv) the holder of an interest
(other than the initial purchaser  thereof) in such global Security has notified
the  Fiscal  Agent  and  registrar  in  writing  that  it is  transferring  such
beneficial   interest  to  an  Accredited  Investor  who  is  not  a  "qualified
institutional  buyer"  within the meaning of Rule 144A,  who is required to hold
its beneficial interest in the Securities in the form of a definitive  Security.
Any global Security exchanged pursuant to clause (i) above shall be so exchanged
in whole and not in part and any global  Security  exchanged  pursuant to clause
(ii), (iii) or (iv) above may be exchanged in whole or from time to time in part
as directed by the  Depositary.  Any  Security  issued in exchange  for a global
Security or any portion thereof shall be a global Security, unless such Security
is  registered  in the name of a person other than the  Depositary  or a nominee
thereof.

     (b)  Securities  issued in  exchange  for a global  Security or any portion
thereof in  accordance  with Section 5(a) shall be issued in  definitive,  fully
registered form,  without interest  coupons,  shall have an aggregate  principal
amount  equal  to that of such  global  Security  or  portion  thereof  to be so
exchanged,  shall  be  registered  in  such  names  and  be in  such  authorized
denominations  as the Depositary  shall  designate and shall bear the applicable
legends provided for herein, including,  except as otherwise provided by Section
6(g),  the  legend  regarding  transfer  restrictions  applicable  to the global
Security  set forth on the form of Security  attached  as Exhibit B hereto.  Any
global  Security to be exchanged in whole shall be surrendered by the Depositary
to the Transfer Agent located in the Borough of Manhattan, The City of New York,
to be so exchanged.  With regard to any global Security to be exchanged in part,



                                      -5-
<PAGE>

either such global  Security  shall be so  surrendered  for  exchange or, if the
Fiscal  Agent is acting as  custodian  for the  Depositary  or its nominee  with
respect to such global Security,  the principal amount thereof shall be reduced,
by an amount  equal to the portion  thereof to be so  exchanged,  by means of an
appropriate  adjustment  made on the records of the Fiscal Agent.  Upon any such
surrender or  adjustment,  the Fiscal Agent shall  authenticate  and deliver the
Security  issuable on such exchange to or upon the order of the Depositary or an
authorized representative thereof.

                  (c)  Subject to the  provisions  of Section  1(c)  above,  the
registered  holder  may  grant  proxies  and  otherwise  authorize  any  person,
including  Agent  Members  and persons  that may hold  interests  through  Agent
Members, to take any action which a holder is entitled to take under this Fiscal
Agency Agreement or the Securities.

                  (d)  In  the  event  of the  occurrence  of any of the  events
specified in  paragraph  (a) of this  Section 5, the Issuer will  promptly  make
available to the Fiscal Agent a reasonable supply of certificated  Securities in
definitive, fully registered form without interest coupons.

                  6.       Registration, Transfer and
                           Exchange of Securities.

                  (a) General. The Fiscal Agent, as agent of the Issuer for this
purpose,  shall  maintain  at its  Corporate  Trust  Office  in the  Borough  of
Manhattan,  The City of New York, a register of Securities for the  registration
of Securities and the transfers and exchanges thereof. Subject to the provisions
of this Section 6, upon presentation for transfer or exchange of any Security at
the office of any Transfer Agent accompanied by a written instrument of transfer
or exchange in the form approved by the Issuer (it being  understood that, until
notice to the  contrary is given to holders of  Securities,  the Issuer shall be
deemed to have approved the form of instrument of transfer or exchange,  if any,
printed on any  Security),  executed by the registered  holder,  in person or by
such holder's attorney thereunto duly authorized in writing, such Security shall
be transferred upon the register for the Securities, and a new Security shall be
authenticated and issued in the name of the transferee.

                  (b) Transfers of Restricted Definitive Securities. If a holder
of definitive,  certificated  Securities of any Series that bear or are required
to bear the  legends  set forth in the form of  Security  attached  as Exhibit A
hereto ("Restricted  Definitive Securities") wishes at any time to transfer such
Restricted  Definitive  Securities  or to exchange  such  Restricted  Definitive
Securities,  such transfer or exchange may be effected  only in accordance  with
the  provisions of this Section 6(b).  Upon the receipt by the Fiscal Agent,  as
Transfer  Agent,  at its  office  in The  City of New  York of (i) a  Restricted
Definitive Security accompanied by a written and executed instrument of transfer
or  exchange  as  provided  in Section  6(a) and (ii) the  following  additional
information and documents, as applicable:

                  (1) if such  Restricted  Definitive  Security  is owned by the
         holder thereof and is being  exchanged,  without  transfer,  or if such
         Restricted  Definitive  Security  is being  transferred  pursuant to an
         exemption from  registration  in accordance with Rule 144A, Rule 144 or
         Regulation  S under the Act, a  certification  from such holder to that
         effect, substantially in the form of Exhibit C hereto; or

                  (2) if the Restricted Definitive Security being transferred or
exchanged contains a restrictive  legend,  certification to the effect that such
transfer or exchange is in accordance  with the  restrictions  contained in such
legend,  if required by the Fiscal  Agent,  the Fiscal Agent shall  register the
transfer of such  Restricted  Definitive  Security or exchange  such  Restricted
Definitive  Security  for an equal  principal  amount of  Restricted  Definitive
Securities of other authorized denominations.


                                      -6-
<PAGE>

                  To permit registrations of transfers and exchanges, the Issuer
shall  execute  and the  Fiscal  Agent  (or an  authenticating  agent  appointed
pursuant to Section 2) shall authenticate and deliver  definitive  Securities at
the Fiscal Agent's or any Transfer Agent's  request.  No service charge shall be
made for any  registration  of transfer or exchange,  but the Issuer may require
payment of a sum  sufficient  to cover any  transfer  tax or other  governmental
charge payable in connection with any registration of transfer or exchange.

                  All  Securities  issued upon any  registration  of transfer or
exchange of Securities shall be the valid obligations of the Issuer,  subject to
the  Payment  Restrictions,   evidencing  the  same  debt,  and  the  applicable
provisions of this Fiscal Agency Agreement shall apply equally  thereto,  as the
Securities surrendered upon such registration of transfer or exchange.

                  (c) Transfer of Global  Securities  and Interests  Therein.  A
global Security may not be transferred, in whole or in part, to any person other
than the Depositary or a nominee thereof, and no such transfer to any such other
person may be  registered;  provided that this  paragraph (c) shall not prohibit
any transfer of a Security that is issued in exchange for a global  Security but
is not itself a global  Security.  No transfer of a Security to any person shall
be  effective  under  this  Agreement  or the  Securities  unless and until such
Security has been registered in the name of such person.

                  (d) Successive  Registrations.  Successive  registrations  and
registrations  of transfers  and exchanges as aforesaid may be made from time to
time as  desired,  and each  such  registration  shall be noted on the  Security
register.  No service charge shall be made for any  registration  of transfer or
exchange of the  Securities,  but the Fiscal Agent may require  payment of a sum
sufficient to cover any tax or other  governmental  charge payable in connection
therewith  and any other  amounts  required to be paid by the  provisions of the
Securities.

                  (e)  Information.  Any Transfer  Agent  appointed  pursuant to
Section 2 hereof  shall  provide to the Fiscal  Agent  such  information  as the
Fiscal  Agent may  reasonably  require in  connection  with the delivery by such
Transfer Agent of Securities upon transfer or exchange of Securities.

                  (f)  Suspension.  No Transfer  Agent shall be required to make
registrations  of  transfer  or  exchange  of  Securities   during  any  periods
designated  in  the  text  of  the  Securities  as  periods  during  which  such
registration of transfer and exchanges need not be made.

     (g)  Legends.  If  Securities  are issued  upon the  transfer,  exchange or
replacement of Securities not bearing the legends  required,  as applicable,  by
the form of Security  attached  as Exhibit A or Exhibit B hereto  (collectively,
the "Legend"), the Securities so issued shall not bear the Legend. If Securities
are issued upon the transfer,  exchange or replacement of Securities bearing the
Legend,  or if a  request  is made to  remove  the  Legend  on a  Security,  the
Securities so issued shall bear the Legend,  or the Legend shall not be removed,
as the case may be,  unless there is  delivered to the Issuer such  satisfactory
evidence,  which may  include an  opinion of  independent  counsel  licensed  to
practice  law in the State of New York,  as may be  reasonably  required  by the
Issuer  that  neither  the Legend nor the  restrictions  on  transfer  set forth
therein are required to ensure that transfers thereof comply with the provisions
of Rule 144A, Rule 144 or Regulation S under the Act or that such Securities are
not "restricted  securities"  within the meaning of Rule 144 under the Act. Upon
provision of such satisfactory  evidence,  the Fiscal Agent, at the direction of
the Issuer,  shall  authenticate  and deliver a Security  that does not bear the
Legend.  The Issuer  agrees to  indemnify  the Fiscal  Agent for, and to hold it



                                      -7-
<PAGE>

harmless  against,  any  loss,  liability  or  expense,  including  the fees and
expenses of counsel,  reasonably incurred,  arising out of or in connection with
actions taken or omitted by the Fiscal Agent in reliance upon such legal opinion
and the delivery of a Security that does not bear a Legend.

                  (h) Repurchase. With the prior approval of the Superintendent,
the Issuer and any subsidiary of the Issuer may at any time purchase  Securities
in the open  market  or  otherwise  at any  price,  for its own  account  or any
insurance separate account.  Any Security so purchased by the Issuer or any such
subsidiary for its own account shall be promptly surrendered to the Fiscal Agent
for cancellation and shall not thereafter be reissued or resold.

                  (i) Redemption.  The Notes scheduled to mature 2005 and the
Notes scheduled to mature 2015 may not beredeemed at the option of the Issuer
or any holder of such Notes.

                  7.  Delivery of Certain Information.

                  (a) Rule 144A Information.  At any time when the Issuer is not
subject to Section 13 or 15(d) of the Exchange Act, upon the request of a holder
of a  definitive  Security or the holder of a global  Security  or a  beneficial
interest in a global Security,  the Issuer shall promptly furnish or cause to be
furnished  "Rule 144A  Information"  (as defined below) to such holder,  or to a
prospective purchaser of such Security or interest designated by such holder, in
order to permit  compliance  by such  holder  with  Rule  144A  under the Act in
connection  with  the  resale  of such  Security  by  such  holder.  "Rule  144A
Information"  shall be such  information  as is specified  pursuant to paragraph
(d)(4) of Rule 144A (or any successor provision thereto), as such provisions (or
successor provision) may be amended from time to time.

                  (b) Statutory Financial  Statements.  Upon the written request
of a holder of a  definitive  Security  or the holder of a global  Security or a
beneficial  interest in a global Security,  the Issuer shall promptly furnish or
cause to be  furnished  to such  holder  one copy of the  annual  and  quarterly
statutory-basis  financial  statements of the Issuer as filed by the Issuer with
the New York Department of Insurance.

                  8.  Conditions of Fiscal Agent's Obligations.

                  The Fiscal Agent accepts its obligations herein set forth upon
the terms and conditions  hereof,  including the following,  to all of which the
Issuer agrees and all of which are  applicable to the Securities and the holders
from time to time thereof:

                  (a)  Compensation  and  Indemnity.  The Fiscal  Agent shall be
entitled to reasonable  compensation  as agreed with the Issuer for all services
rendered by it, and the Issuer agrees promptly to pay such  compensation  and to
reimburse the Fiscal Agent for the reasonable  out-of-pocket expenses (including
reasonable  counsel  fees and  expenses)  incurred by it in  connection  with or
arising out of its services  hereunder,  or the issuance of the  Securities  and
their  offering and sale.  The Issuer also agrees to indemnify  the Fiscal Agent
for, and to hold it harmless against,  any loss,  damages,  claim,  liability or
expense,  incurred  without  negligence  or  bad  faith,  arising  out  of or in
connection with its acting as Fiscal Agent hereunder,  as well as the reasonable
costs and expenses of defending  against any claim of liability in the premises.
The  obligations of the Issuer under this Section 8(a) shall survive  payment of
all the Securities or the resignation or removal of the Fiscal Agent.


                                      -8-
<PAGE>

                  (b) Agency.  In acting under this  Agreement and in connection
with the  Securities,  the Fiscal Agent is acting  solely as agent of the Issuer
and does not assume any  responsibility  for the  correctness of the recitals in
the Securities  (except for the  correctness of the statement in its certificate
of authentication thereon) or any obligation or relationship of agency or trust,
for or with any of the  owners or  holders of the  Securities,  except  that all
funds held by the Fiscal  Agent for the payment of principal of and any interest
on the Securities, to the extent permitted under the Payment Restrictions, shall
be held in trust for such  owners or  holders,  as the case may be, as set forth
herein and in the Securities;  provided, however, that monies held in respect of
the Securities  remaining unclaimed at the end of two years after such principal
and such  interest  shall have  become  payable in  accordance  with the Payment
Restrictions  (whether at the Scheduled  Maturity Date or otherwise)  and monies
sufficient  therefor  shall have been duly made  available  for  payment  shall,
together with any interest made available for payment thereon,  be repaid to the
Issuer. Upon such repayment,  the aforesaid trust with respect to the Securities
shall  terminate  and all  liability of the Fiscal Agent and Paying  Agents with
respect to such funds shall thereupon cease.

                  (c) Advice of Counsel.  The Fiscal  Agent and any Paying Agent
or  Transfer  Agent  appointed  by the Issuer  pursuant  to Section 2 hereof may
consult with their respective counsel or other independent counsel  satisfactory
to  them,   and  the  opinion  of  such  counsel  shall  be  full  and  complete
authorization  and protection in respect of any action taken or suffered by them
hereunder  in good faith and  without  negligence  and in  accordance  with such
opinion.

                  (d)  Reliance.  The  Fiscal  Agent  and any  Paying  Agent  or
Transfer Agent  appointed by the Issuer  pursuant to Section 2 hereof each shall
be protected  and shall incur no liability for or in respect of any action taken
or thing  suffered  by it in  reliance  upon any  Security,  notice,  direction,
consent, certificate,  affidavit, statement, or other paper or document believed
by it, in good faith and  without  negligence,  to be  genuine  and to have been
passed upon or signed by the proper parties.

                  (e) Interest in Securities,  Etc. The Fiscal Agent, any Paying
Agent or Transfer Agent appointed by the Issuer pursuant to Section 2 hereof and
their respective officers,  directors and employees may become the owners of, or
acquire any  interest in, any  Securities,  with the same rights that they would
have if they were not the Fiscal  Agent,  such other  Paying  Agent or  Transfer
Agent or such person,  and may engage or be interested in any financial or other
transaction with the Issuer, and may act on, or as depositary,  trustee or agent
for, any committee or body of holders of Securities or other  obligations of the
Issuer,  as freely as if they were not the Fiscal Agent, such other Paying Agent
or Transfer Agent or such person.

                  (f)  Non-Liability  for  Interest.  Subject  to any  agreement
between the Issuer and the Fiscal Agent to the contrary,  the Fiscal Agent shall
not be under any  liability  for  interest on monies at any time  received by it
pursuant to any of the provisions of this Agreement or the Securities.

                  (g)  Certifications.  Whenever in the  administration  of this
Agreement  the Fiscal  Agent  shall deem it  desirable  that a matter of fact be
proved  or  established  prior to  taking,  suffering  or  omitting  any  action
hereunder,  the Fiscal  Agent  (unless  other  evidence  be herein  specifically
prescribed)  may, in the absence of bad faith or  negligence  on its part,  rely
upon a certificate  signed by an Authorized  Officer and delivered to the Fiscal
Agent as to such matter of fact.


                                      -9-
<PAGE>


                  (h) No Implied Obligations.  The duties and obligations of the
Fiscal Agent and the Issuer with respect to matters  governed by this  Agreement
shall be determined  solely by the express  provisions  hereof,  and neither the
Fiscal Agent nor the Issuer shall be liable except for the  performance  of such
duties and obligations as are  specifically  set forth in this Agreement and the
Securities, as applicable, and no implied covenants or obligations shall be read
into this  Agreement or the  Securities  against  either the Fiscal Agent or the
Issuer. Nothing in this Agreement shall be construed to require the Fiscal Agent
to advance or expend its own funds.

                  9. Resignation and Appointment of Successor.

                  (a) Fiscal Agent and Paying Agent. The Issuer agrees,  for the
benefit of the holders from time to time of the Securities,  that there shall at
all times be a Fiscal  Agent  hereunder  which shall be a bank or trust  company
organized and doing  business  under the laws of the United States of America or
the State of New York,  in good  standing  and  having an  established  place of
business in the Borough of Manhattan, The City of New York, and authorized under
such  laws  to  exercise  corporate  trust  powers,  until  all  the  Securities
authenticated  and  delivered  hereunder  (i) shall have been  delivered  to the
Fiscal Agent for cancellation or (ii) have become payable,  with the approval of
the  Superintendent,  and monies sufficient to pay the full principal of and any
interest  remaining  unpaid on the Securities shall have been made available for
payment and either paid or returned to the Issuer as provided herein and in such
Securities.

                  (b)  Resignation.  The Fiscal  Agent may at any time resign by
giving written  notice to the Issuer of such  intention on its part,  specifying
the date on which its desired resignation shall become effective,  provided that
such date shall not be less than 60 days from the date on which  such  notice is
given,  unless the Issuer  agrees to accept  shorter  notice.  The Fiscal  Agent
hereunder  may be removed at any time by the filing with it of an  instrument in
writing signed on behalf of the Issuer and specifying  such removal and the date
when it shall become  effective.  Notwithstanding  the dates of effectiveness of
resignation or removal,  as the case may be, to be specified in accordance  with
the preceding sentences, such resignation or removal shall take effect only upon
the appointment by the Issuer,  as hereinafter  provided,  of a successor Fiscal
Agent (which, to qualify as such, shall for all purposes  hereunder be a bank or
trust company  organized and doing  business under the laws of the United States
of America or of the State of New York,  in good  standing and having and acting
through an established  place of business in the Borough of Manhattan,  The City
of New York,  authorized under such laws to exercise  corporate trust powers and
having a  combined  capital  and  surplus  in  excess  of  $50,000,000)  and the
acceptance  of such  appointment  by  such  successor  Fiscal  Agent.  Upon  its
resignation  or  removal,  the Fiscal  Agent shall be entitled to payment by the
Issuer pursuant to Section 8 hereof of compensation for services rendered and to
reimbursement of reasonable out-of-pocket expenses incurred hereunder.

     (c)  Successors.  In case at any time the Fiscal Agent (or any Paying Agent
if such Paying Agent is the only Paying Agent  located in a place where,  by the
terms of the Securities or this Agreement,  the Issuer is required to maintain a
Paying Agent) shall resign,  or shall be removed,  or shall become  incapable of
acting,  or shall be adjudged  bankrupt or insolvent,  or shall file a voluntary
petition in bankruptcy or make an assignment for the benefit of its creditors or
consent to the appointment of a receiver of all or any  substantial  part of its
property,  or shall admit in writing its  inability  to pay or meet its debts as
they severally  mature, or if a receiver of it or of all or any substantial part
of its property shall be appointed, or if an order of any court shall be entered
approving any petition filed by or against it under the provisions of applicable
receivership,  bankruptcy,  insolvency or other similar  legislation,  or if any
public officer shall take charge or control of it or of its property or affairs,
for the purpose of  rehabilitation,  conservation  or  liquidation,  a successor
Fiscal Agent or Paying Agent, as the case may be, qualified as aforesaid,  shall
be appointed by the Issuer by an instrument in writing, filed with the successor



                                      -10-
<PAGE>

Fiscal Agent or Paying  Agent,  as the case may be, and the  predecessor  Fiscal
Agent or Paying Agent,  as the case may be. Upon the appointment as aforesaid of
a successor  Fiscal Agent or Paying Agent, as the case may be, and acceptance by
such  successor of such  appointment,  the Fiscal Agent or Paying Agent,  as the
case may be, so succeeded shall cease to be Fiscal Agent or Paying Agent, as the
case may be,  hereunder.  If no successor Fiscal Agent or other Paying Agent, as
the case may be,  shall  have been so  appointed  by the  Issuer  and shall have
accepted  appointment  as hereinafter  provided,  and, in the case of such other
Paying  Agent,  if such other Paying Agent is the only Paying Agent located in a
place where,  by the terms of the  Securities or this  Agreement,  the Issuer is
required to maintain a Paying Agent,  then any holder of a Security who has been
a bona fide holder of a Security for at least six months (which Security, in the
case of such other Paying Agent, is referred to in this sentence),  on behalf of
himself and all others similarly situated, or the Fiscal Agent, may petition any
court of competent  jurisdiction  for the  appointment of a successor  fiscal or
paying agent, as the case may be. The Issuer shall give prompt written notice to
each other Paying Agent of the appointment of a successor Fiscal Agent.

                  (d)  Acknowledgement.  Any  successor  Fiscal Agent  appointed
hereunder  shall execute,  acknowledge and deliver to its predecessor and to the
Issuer an instrument  accepting such appointment  hereunder,  and thereupon such
successor  Fiscal  Agent,  without any further act,  deed or  conveyance,  shall
become vested with all the authority, rights, powers, trusts, immunities, duties
and obligations of such  predecessor  with like effect as if originally named as
Fiscal  Agent  hereunder  and all  provisions  hereof  shall be  binding on such
successor Fiscal Agent, and such  predecessor,  upon payment of its compensation
and  reimbursement  of its  disbursements  then unpaid,  shall thereupon  become
obligated to transfer,  deliver and pay over,  and such  successor  Fiscal Agent
shall be entitled to receive,  all monies,  securities,  books, records or other
property on deposit with or held by such predecessor as Fiscal Agent hereunder.

                  (e) Merger, Consolidation, Etc. Any bank or trust company into
which the Fiscal Agent hereunder may be merged,  or resulting from any merger or
consolidation to which the Fiscal Agent shall be a party, or to which the Fiscal
Agent shall sell or otherwise  transfer all or substantially  all the assets and
business of the Fiscal Agent,  provided that it shall be qualified as aforesaid,
shall be the successor  Fiscal Agent under this Agreement  without the execution
or  filing  of any paper or any  further  act on the part of any of the  parties
hereto.

                  10. Meetings and Amendments.

     (a)  Calling  of  Meeting,  Notice  and  Quorum.  A meeting  of  holders of
Securities  of a Series may be called at any time and from time to time to make,
give or take any request,  demand,  authorization,  direction,  notice, consent,
waiver or other  action  provided by this  Agreement or the  Securities  of such
Series to be made,  given or taken by holders of Securities of such Series or to
modify,  amend or supplement  the terms of the Securities of such Series or this
Agreement as hereinafter  provided,  and subject to the requirement  hereinafter
set forth that the Issuer and the Fiscal Agent may, only with the prior approval
of the Superintendent,  modify, amend or supplement this Fiscal Agency Agreement
or the terms of the Securities or give consents or waivers or take other actions
with respect thereto. The Fiscal Agent may at any time call a meeting of holders
of Securities of such Series for any such purpose to be held at such time and at
such place in the Borough of Manhattan, The City of New York as the Fiscal Agent
shall  determine.  Notice of every meeting of holders of Securities of a Series,
setting  forth the time and the place of such  meeting and in general  terms the
action  proposed to be taken at such meeting,  shall be given as provided in the
terms of the  Securities of such Series,  not less than 30 nor more than 60 days
prior  to the date  fixed  for the  meeting  (provided  that,in  the case of any
meeting to be reconvened  after  adjournment  for lack of a quorum,  such notice

                                      -11-
<PAGE>

shall be so given not less then 15 nor more than 60 days prior to the date fixed
for such meeting). In case at any time the Issuer or the holders of at least 10%
in  aggregate  principal  amount of the  Outstanding  Securities  (as defined in
subsection  (d) of this  Section) of a Series  shall have  requested  the Fiscal
Agent to call a meeting of the holders of Securities of such Series for any such
purpose,  by  written  request  setting  forth in  reasonable  detail the action
proposed to be taken at the  meeting,  the Fiscal  Agent shall call such meeting
for such purposes by giving notice thereof.

                  To be entitled to vote at any meeting of holders of Securities
of a Series, a person shall be a holder of Outstanding Securities of such Series
or a person  duly  appointed  by an  instrument  in  writing as proxy for such a
holder.  The  persons  entitled to vote a majority  in  principal  amount of the
Outstanding Securities of a Series shall constitute a quorum. At the reconvening
of any meeting  adjourned for a lack of a quorum,  the persons  entitled to vote
25% in  principal  amount  of  the  Outstanding  Securities  of a  Series  shall
constitute  a quorum for the taking of any action set forth in the notice of the
original  meeting.  The  Fiscal  Agent may make such  reasonable  and  customary
regulations  consistent  herewith as it shall deem  advisable for any meeting of
holders of Securities  of a Series with respect to the proof of the  appointment
of proxies in respect of holders of Securities  of such Series,  the record date
for  determining  the  registered  owners of  Securities  of such Series who are
entitled to vote at such meeting  (which date shall be  designated by the Fiscal
Agent and set forth in the notice calling such meeting  hereinabove  referred to
and which shall be not less than 15 nor more than 60 days prior to such meeting,
provided that nothing in this paragraph shall be construed to render ineffective
any action taken by holders of the  requisite  principal  amount of  Outstanding
Securities of a Series on the date such action is taken),  the  adjournment  and
chairmanship of such meeting, the appointment and duties of inspectors of votes,
the submission and  examination of proxies,  certificates  and other evidence of
the right to vote, and such other matters  concerning the conduct of the meeting
as it shall deem appropriate.

     (b) Approval.  (i) At any meeting of holders of Securities of a Series duly
called and held as specified above,  upon the affirmative  vote, in person or by
proxy  thereunto duly  authorized in writing,  of the holders of not less than a
majority in  aggregate  principal  amount of the  Securities  of the Series then
Outstanding represented at such meeting, or (ii) with the written consent of the
holders  of not less  than a  majority  in  aggregate  principal  amount  of the
Securities of such Series then Outstanding,  in each case (i) or (ii) the Issuer
and the Fiscal Agent may, with the prior approval of the Superintendent, modify,
amend or supplement the terms of the Securities of such Series or this Agreement
in any way, and the holders of Securities of such Series may make,  take or give
any  request,  demand,   authorization,   direction,   notice,  consent,  waiver
(including  waiver of future  compliance  or past  failure to  perform) or other
action  provided by this  Agreement or the Securities of such Series to be made,
given or taken by holders of Securities of such Series; provided,  however, that
any such action,  modification,  amendment or supplement to be effected pursuant
to clause (i) of this  subsection  (b) shall be  approved  by the holders of not
less than 25% of the  aggregate  principal  amount of  Securities of such Series
then  Outstanding;  and provided,  further,  that no such action,  modification,
amendment  or  supplement,  however  effected,  may,  without the consent of the
holder  of each  Security  of such  Series  affected  thereby,  (A)  change  the
Scheduled  Interest  Payment Date or Scheduled  Maturity  Date (in each case, as
defined in the Securities of such Series) of the principal of or any installment
of interest on any Security of such Series,  (B) reduce the principal  amount of
any  Security  of such  Series or the  interest  rate  thereon,  (C)  change the
currency in which,  or the  required  place at which,  payment  with  respect to
interest or  principal in respect of the  Securities  of such Series is payable,
(D) change the  Issuer's  obligations  under  Section  7(a) hereof in any manner
adverse to the interests of the holder of a Security of such Series,  (E) impair
the right of a holder of a Security  of such  Series to  institute  suit for the
enforcement  of any  payment,  if such  payment is  permitted  under the Payment
Restrictions,  on or with respect to any Security of such Series, (F) reduce the



                                      -12-
<PAGE>

above-stated  percentage of the principal  amount of  Outstanding  Securities of
such Series the vote or consent of the holders of which is  necessary to modify,
amend or supplement this Agreement or the terms and conditions of the Securities
of such  Series or to make,  take or give any  request,  demand,  authorization,
direction, notice, consent, waiver (including waiver of any future compliance or
past failure to perform) or other action  provided hereby or thereby to be made,
taken or given,  (G) reduce the  percentage  in  aggregate  principal  amount of
Outstanding  Securities of such Series that  constitutes  the quorum required at
any meeting of holders of  Securities  of such Series at which a  resolution  is
adopted, (H) change the restrictions on payment set forth in the Securities in a
manner  adverse to such holder,  or (I) change the provisions of Paragraph 10 of
the Securities in a manner adverse to such holder.

                  The Issuer and the Fiscal Agent may,  with the prior  approval
of the Superintendent,  without the vote or consent of any holder of Securities,
amend this Agreement or the Securities of a Series for the purpose of (a) adding
to the  covenants of the Issuer for the benefit of the holders of  Securities of
such Series,  or (b)  surrendering any right or power conferred upon the Issuer,
or (c) securing the  Securities of such Series or (d)  evidencing the succession
of another corporation to the Issuer and the assumption by such successor of the
covenants and  obligations  of the Issuer  herein and in the  Securities of such
Series as permitted by this Agreement and the Securities of such Series,  or (e)
modifying the restrictions on, and procedures for, resale and other transfers of
the Securities of such Series to the extent required by any change in applicable
law or regulation,  or the interpretation  thereof,  or in practices relating to
the resale or transfer of restricted securities generally,  or (f) accommodating
the issuance,  if any, of Securities  in  book-entry  or  certificated  form and
matters  related  thereto  which do not  adversely  affect the  interest  of any
Security  holder  in any  material  respect,  or (g)  curing  any  ambiguity  or
correcting or supplementing any defective  provision  contained herein or in the
Securities  of such  Series in a manner  which  does not  adversely  affect  the
interest of any Security  holder in any material  respect,  or (h) effecting any
amendment  which the Issuer and the Fiscal  Agent may  determine is necessary or
desirable  and which shall not  adversely  affect the  interest of any  Security
holder.

                  It  shall  not be  necessary  for the vote or  consent  of the
holders  of  Securities  to  approve  the   particular   form  of  any  proposed
modification, amendment, supplement, request, demand, authorization,  direction,
notice, consent, waiver or other action, but it shall be sufficient if such vote
or consent shall approve the substance thereof.

                  The  Fiscal  Agent  may  request  an  opinion  of  counsel  in
connection with any amendment or supplement entered into hereunder.

     (c) Binding Nature of Amendments,  Notices,  Notations, Etc. Any instrument
given by or on behalf of any holder of a Security of a Series in connection with
any  consent  to or  vote  for any  such  modification,  amendment,  supplement,
request,  demand,  authorization,  direction,  notice,  consent, waiver or other
action shall be  irrevocable  once given and shall be conclusive  and binding on
all  subsequent  holders of such  Security or any  Security  issued  directly or
indirectly in exchange or  substitution  therefor or in lieu  thereof.  Any such
modification, amendment, supplement, request, demand, authorization,  direction,
notice,  consent, waiver or other action taken, made or given in accordance with
Section  10(b)  hereof  shall  be  conclusive  and  binding  on all  holders  of
Securities of a Series, whether or not they have given such consent or cast such
vote or were  present  at any  meeting,  and  whether  or not  notation  of such
modification, amendment, supplement, request, demand, authorization,  direction,
notice,  consent,  waiver or other  action is made upon the  Securities  of such
Series.  Notice of any modification or amendment of,  supplement to, or request,
demand,  authorization,  direction, notice, consent, waiver or other action with



                                      -13-
<PAGE>

respect to the Securities of a Series or this Agreement (other than for purposes
of curing any ambiguity or of curing,  correcting or supplementing any defective
provision  hereof  or  thereof)  shall  be given to each  holder  of  Securities
affected thereby, in all cases as provided in the Securities of such Series.

                  Securities of a Series  authenticated  and delivered after the
effectiveness of any such modification,  amendment, supplement, request, demand,
authorization,  direction,  notice,  consent,  waiver or other action may bear a
notation  in the form  approved  by the  Fiscal  Agent and the  Issuer as to any
matter  provided  for in  such  modification,  amendment,  supplement,  request,
demand,  authorization,  direction, notice, consent, waiver or other action. New
Securities  of such Series  modified  to  conform,  in the opinion of the Fiscal
Agent and the Issuer, to any such modification,  amendment, supplement, request,
demand, authorization, direction, notice, consent, waiver or other action taken,
made or given in  accordance  with  Section  10(b) hereof may be prepared by the
Issuer,  authenticated  by the  Fiscal  Agent  and  delivered  in  exchange  for
Outstanding Securities of such Series.

                  (d) "Outstanding" Defined.  For purposes of the provisions of
this Agreement and the Securities, any Security authenticated and delivered
pursuant to this Agreement shall, as of any date of determination, be deemed to
be "Outstanding", except:

                        (i) Securities theretofore cancelled by the Fiscal Agent
         or delivered to the Fiscal Agent for cancellation;

                       (ii) Securities which have become payable,  to the extent
         permitted  under the Payment  Restrictions,  at the Scheduled  Maturity
         Date or  otherwise,  and with  respect to which,  in each case,  monies
         sufficient to pay the principal  thereof and any interest thereon shall
         have been paid; and

                      (iii)  Securities in lieu of or in substitution  for which
         other Securities shall have been  authenticated and delivered  pursuant
         to this Agreement;

provided,  however,  that in  determining  whether the holders of the  requisite
principal amount of Outstanding  Securities of a Series are present at a meeting
of holders of Securities of such Series for quorum purposes or have consented to
or voted in favor of any  request,  demand,  authorization,  direction,  notice,
consent, waiver, amendment,  modification or supplement hereunder, Securities of
such Series owned directly or indirectly by the Issuer,  or any affiliate of the
Issuer, shall be disregarded and deemed not to be Outstanding.

                  11. Notes Constituting Indebtedness.

                  Each  holder  of a  Note  and  each  Person  that  acquires  a
beneficial  interest  in a Note,  by its  acceptance  of a Note or a  beneficial
interest  therein,  and the Company agree that for United States Federal,  state
and local tax purposes it is intended that the Notes constitute indebtedness.

                  12. Governing Law.

                  THIS  AGREEMENT   SHALL  BE  GOVERNED  BY,  AND  CONSTRUED  IN
ACCORDANCE  WITH,  THE LAWS OF THE STATE OF NEW YORK,  UNITED STATES OF AMERICA,
WITHOUT REFERENCE TO CONFLICT OF LAW PROVISIONS.

                  13. Notices.

     All  notices  or  communications  hereunder,  except  as  herein  otherwise
specifically provided, shall be in writing, shall specify this Agreement by name
and date and shall  identify  the  Securities,  and if sent to the Fiscal  Agent
shall be delivered,  transmitted  by facsimile or telegraphed to it at The Chase



                                      -14-
<PAGE>

Manhattan Bank, N.A., 4 Chase MetroTech Center,  3rd Floor,  Brooklyn,  New York
11245, Attention:  James D. Heaney,  Corporate Trust Administration,  telephone:
(718)  242-7276,  fax:  (718)  242-5885,  and if sent  to the  Issuer  shall  be
delivered,  transmitted  by facsimile or telegraphed to it at The Equitable Life
Assurance Society of the United States,  787 Seventh Avenue,  New York, New York
10019, Attention: Treasurer, telephone: (212) 554-1234, fax: (212) 554-4771. The
foregoing  addresses  for  notices or  communications  may be changed by written
notice given by the addressee to each party hereto, and the addressee's  address
shall be deemed  changed  for all  purposes  from and  after the  giving of such
notice.

                  If the  Fiscal  Agent  shall  receive  any  notice  or  demand
addressed  to the Issuer by the holder of a  Security,  the Fiscal  Agent  shall
promptly forward such notice or demand to the Issuer.

                  14.  Separability.

                  In case any provision in this  Agreement or in the  Securities
shall  be  invalid,  illegal  or  unenforceable,   the  validity,  legality  and
enforceability  of the remaining  provisions shall not in any way be affected or
impaired thereby.

                  15.  Headings.

                  The section  headings  herein are for convenience of reference
only and shall not affect the construction hereof.

                  16.  Counterparts.

                  This  Agreement  may be executed in one or more  counterparts,
and  by  each  party  separately  on  a  separate  counterpart,  and  each  such
counterpart when executed and delivered shall be deemed to be an original.  Such
counterparts shall together constitute one and the same instrument.

                  IN WITNESS WHEREOF, the parties hereto have executed this
Fiscal Agency Agreement as of the date first above written.

                                            THE EQUITABLE LIFE ASSURANCE
                                            SOCIETY OF THE UNITED STATES

                                            By:
                                               --------------------------------
                                               Name:
                                               Title:

                                            THE CHASE MANHATTAN BANK, N.A.

                                            By:
                                               --------------------------------
                                               Name:
                                               Title:

Attest:
       --------------------------------

                                      -15-
<PAGE>
                                                                      EXHIBIT A

                           FORM OF DEFINITIVE SECURITY

                  THIS SECURITY (OR ITS PREDECESSOR) WAS ORIGINALLY  ISSUED IN A
TRANSACTION  EXEMPT FROM REGISTRATION  UNDER THE UNITED STATES SECURITIES ACT OF
1933,  AS AMENDED  (THE "ACT"),  AND MAY NOT BE  REOFFERED,  RESOLD,  PLEDGED OR
OTHERWISE  TRANSFERRED  IN THE  ABSENCE OF SUCH  REGISTRATION  OR AN  APPLICABLE
EXEMPTION  THEREFROM AND IN ACCORDANCE WITH THE FISCAL AGENCY AGREEMENT,  COPIES
OF WHICH ARE  AVAILABLE  FOR  INSPECTION  AT THE  CORPORATE  TRUST OFFICE OF THE
FISCAL AGENT. EACH PURCHASER OF THIS SECURITY IS HEREBY NOTIFIED THAT THE SELLER
OF THIS SECURITY MAY BE RELYING ON THE EXEMPTION FROM SUCH REGISTRATION PROVIDED
BY RULE 144A UNDER THE ACT (TOGETHER WITH ANY SUCCESSOR  PROVISION AND AS MAY BE
HEREAFTER AMENDED FROM TIME TO TIME, "RULE 144A").

                  [INCLUDE  IF  SECURITY  IS A  DEFINITIVE  SECURITY OR SECURITY
ISSUED IN EXCHANGE  THEREFOR  (UNLESS,  PURSUANT  TO SECTION  6(G) OF THE FISCAL
AGENCY AGREEMENT,  THE ISSUER DETERMINES THAT THE LEGEND MAY BE REMOVED)] -- THE
NOTES  EVIDENCED  HEREBY HAVE NOT BEEN  REGISTERED  UNDER THE ACT AND MAY NOT BE
OFFERED,  SOLD,  PLEDGED OR  OTHERWISE  TRANSFERRED  EXCEPT  (A) BY THE  INITIAL
INVESTOR  (1) TO A PERSON  WHOM THE SELLER  REASONABLY  BELIEVES  IS A QUALIFIED
INSTITUTIONAL  BUYER  WITHIN  THE  MEANING OF RULE 144A  PURCHASING  FOR ITS OWN
ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED  INSTITUTIONAL  BUYER IN A TRANSACTION
MEETING THE REQUIREMENTS OF RULE 144A, (2) IN AN OFFSHORE TRANSACTION  COMPLYING
WITH RULE 903 OR RULE 904 OF  REGULATION  S UNDER THE ACT, OR (3) PURSUANT TO AN
EXEMPTION  FROM  REGISTRATION  UNDER THE ACT PROVIDED BY RULE 144 (IF AVAILABLE)
AND (B) BY SUBSEQUENT INVESTORS,  AS SET FORTH IN (A) ABOVE AND, IN ADDITION, TO
AN INSTITUTION  THAT IS AN ACCREDITED  INVESTOR,  AS DEFINED IN RULE  501(a)(1),
(2),  (3) OR (7), OR, IF THE EQUITY  OWNERS  THEREOF ALL MEET ONE OR MORE OF THE
FOREGOING CRITERIA,  RULE 501(a)(8),  UNDER THE ACT, IN EACH CASE, IN ACCORDANCE
WITH ALL  APPLICABLE  SECURITIES  LAWS OF THE STATES OF THE UNITED  STATES.  THE
HOLDER OF THIS SECURITY ALSO  UNDERSTANDS  AND AGREES THAT (A) THIS SECURITY MAY
ONLY BE TRANSFERRED IN MINIMUM PRINCIPAL AMOUNTS OF $250,000 AND (B) SUCH HOLDER
WILL NOTIFY ANY PERSON WHO PURCHASES  THIS SECURITY FROM IT OF THE  RESTRICTIONS
REFERRED TO HEREIN. NO REPRESENTATION  CAN BE MADE AS TO THE AVAILABILITY OF THE
EXEMPTION  FROM  REGISTRATION  PROVIDED BY RULE 144, IF ANY, FOR RESALES OF THIS
NOTE.

                  THE  HOLDER OF THIS  SECURITY  AGREES  FOR THE  BENEFIT OF THE
ISSUER THAT,  IF THE HOLDER  PROPOSES TO SELL OR TRANSFER  THIS  SECURITY TO ANY
EMPLOYEE BENEFIT PLAN (AS DEFINED IN SECTION 3 OF THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED),  THE HOLDER WILL COMPLY WITH THE RESTRICTIONS
SET FORTH IN PARAGRAPH 9 HEREOF.

                  PAYMENTS OF PRINCIPAL  AND INTEREST ON THIS  SECURITY MAY ONLY
BE MADE  OUT OF THE  ISSUER'S  FREE AND  DIVISIBLE  SURPLUS  AND WITH THE  PRIOR
APPROVAL  OF THE  SUPERINTENDENT  OF  INSURANCE  OF THE  STATE OF NEW YORK  (THE
"SUPERINTENDENT"), IN ACCORDANCE WITH SECTION 1307 OF THE NEW YORK INSURANCE LAW
(TOGETHER  WITH ANY SUCCESSOR  PROVISION,  AND AS MAY BE HEREAFTER  AMENDED FROM
TIME TO TIME, "SECTION 1307").  THERE ARE NO GUIDELINES OR INTERPRETATIONS AS TO
THE EXTENT OF THE SUPERINTENDENT'S  DISCRETION UNDER SECTION 1307 IN DETERMINING
WHETHER  THE  FINANCIAL  CONDITION  OF THE  ISSUER  WARRANTS  THE MAKING OF SUCH
PAYMENTS.

                                      A-1
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES

            __% Surplus Note scheduled to mature on December 1, 20__

CUSIP NO.:__________

No. R-____                                                          $___________

                  THE EQUITABLE LIFE ASSURANCE  SOCIETY OF THE UNITED STATES,  a
stock life insurance  company  organized under the laws of the State of New York
(herein  called the  "Issuer"),  for value  received,  hereby  promises  to pay,
subject to the  approval  of the  Superintendent  pursuant to Section  1307,  to
______________________,   or   registered   assigns,   the   principal   sum  of
______________  United  States  dollars  ($_________)  on  December 1, 20__ (the
"Scheduled Maturity Date"), and to pay interest thereon, subject to the approval
of the  Superintendent  pursuant to Section 1307,  from December 1, 1995 or from
the most recent Scheduled  Interest Payment Date to which interest has been paid
or duly provided for,  semi-annually in arrears on June 1 and December 1 in each
year, commencing June 1, 1996 (each a "Scheduled Interest Payment Date"), at the
rate of ___% per annum, until the principal hereof is paid or duly provided for.
This Security is not subject to redemption prior to the Scheduled Maturity Date.
The date upon  which  any state or  federal  agency  obtains  an order or grants
approval for the rehabilitation, liquidation, conservation or dissolution of the
Issuer shall also be deemed to be the scheduled  maturity  date. As specified on
the reverse  hereof,  all payments of principal of or interest on this  Security
may be made only out of the Issuer's  free and  divisible  surplus and only with
the  prior  approval  of  the  Superintendent.  The  interest  so  payable,  and
punctually  paid or duly provided for, on any  Scheduled  Interest  Payment Date
shall be paid,  in  accordance  with the terms of the  Fiscal  Agency  Agreement
hereinafter  referred to, to the person (the "registered  holder") in whose name
this Security (or one or more predecessor Securities) is registered at the close
of business on the May 15 or the  November 15 (whether or not a Business Day (as
defined  on the  reverse  hereof),  as the case may be (each a  "Regular  Record
Date"),  next preceding such Scheduled  Interest  Payment Date.  Interest on the
Securities  shall be  calculated on the basis of a 360-day year of twelve 30-day
months.  Any such  interest not so  punctually  paid or duly  provided for shall
forthwith  cease to be payable to the  registered  holder on such Regular Record
Date and shall be paid to the person in whose name this Security (or one or more
predecessor  Securities)  is  registered  at the close of  business on a special
record date for the payment of such  interest to be fixed by the Issuer,  notice
whereof shall be given to registered  holders of the Securities not less than 15
days prior to such special record date.

     Principal of this Security shall be payable against surrender hereof at the
corporate  trust office of the Fiscal Agent  hereinafter  referred to and at the
offices of such other Paying Agents as the Issuer shall have appointed  pursuant
to the Fiscal Agency Agreement. Payments of principal of the Securities shall be
made only  against  surrender  of the  Securities.  Payments of interest on this
Security may be made, in accordance with the foregoing and subject to applicable
laws and regulations, by check mailed on or before the scheduled payment date of
such payment to the person entitled thereto at such person's  address  appearing
on the aforementioned  register.  In the case of a registered holder of at least
$5,000,000  aggregate  principal amount of Securities,  payments of principal or
interest may be made by wire transfer to an account maintained by the payee with
a bank if such registered holder so elects by giving notice to the Fiscal Agent,
not less than 15 days (or such fewer days as the Fiscal  Agent may accept at its
discretion) prior to the applicable scheduled payment date or scheduled maturity
date hereof,  of such  election  and of the account to which  payments are to be
made.  Unless such  designation is revoked,  any such  designation  made by such
holder with  respect to such  Securities  shall remain in effect with respect to
any future payments with respect to such Securities  payable to such holder. The
Issuer  agrees that until this  Security has been  delivered to the Fiscal Agent
for cancellation, or monies sufficient to pay the full principal of and interest
remaining  unpaid on this  Security  have been made  available  for  payment and
either paid or returned to the Issuer as provided  herein,  it will at all times
maintain  offices or agencies in the Borough of Manhattan,  The City of New York
for the payment of the  principal  of and interest on the  Securities  as herein
provided.

                                      A-2
<PAGE>

                  Reference  is hereby  made to the further  provisions  of this
Security set forth on the reverse hereof, which further provisions shall for all
purposes have the same effect as if set forth at this place.

                  This  Security  may be  executed  by the  Issuer  by manual or
facsimile   signatures,   and  such  signatures  may  be  executed  on  separate
counterparts.

                  Unless  the  certificate  of  authentication  hereon  has been
executed by the Fiscal Agent by manual  signature,  this  Security  shall not be
valid or obligatory for any purpose.


                  IN WITNESS  WHEREOF,  the Issuer has caused this instrument to
be duly executed.


Dated:


                                                  THE EQUITABLE LIFE ASSURANCE
                                                  SOCIETY OF THE UNITED STATES


                                                  By:
                                                     --------------------------
                                                     Name:
                                                     Title:

                                                  By:
                                                     --------------------------
                                                     Name:
                                                     Title:

                  This   is   one  of  the   Securities   referred   to  in  the
within-mentioned Fiscal Agency Agreement.


                                                  THE CHASE MANHATTAN BANK, N.A.
                                                  as Fiscal Agent

                                                  By:
                                                     --------------------------
                                                            Authorized Officer


                                      A-3
<PAGE>

                                 FORM OF REVERSE

                  1. This  Security  is one of a duly  authorized  issue of ___%
Surplus  Notes  scheduled  to mature on December  1, 20__ of the Issuer  (herein
called the  "Securities" or "Notes"),  limited in aggregate  principal amount to
$[___,000,000].  The Issuer and The Chase  Manhattan  Bank,  N.A.  (the  "Fiscal
Agent")  have entered into a Fiscal  Agency  Agreement,  dated as of December 1,
1995 (such  instrument,  as it may be duly amended from time to time,  is herein
called the "Fiscal  Agency  Agreement"),  which  provides for the  mechanism for
issuing the Securities  and, inter alia, sets forth certain duties of the Fiscal
Agent in connection therewith.  As used herein, the term "Fiscal Agent" includes
any  successor  fiscal agent under the Fiscal  Agency  Agreement.  Copies of the
Fiscal  Agency  Agreement  are on  file  and  available  for  inspection  at the
corporate trust office of the Fiscal Agent in the Borough of Manhattan, The City
of New York.  Holders of Securities are referred to the Fiscal Agency  Agreement
for a statement  of the terms  thereof,  including  those  relating to transfer,
payment,  exchanges  and certain other  matters.  The Fiscal Agent or any Paying
Agent  shall also act as Transfer  Agent and  Securities  registrar.  Terms used
herein  which are  defined  in the Fiscal  Agency  Agreement  but not  otherwise
defined  herein  shall have the  meanings  assigned  to such terms in the Fiscal
Agency Agreement.

                  The  Securities  are direct and unsecured  obligations  of the
Issuer and, subject to the payment restrictions contained in paragraphs 4 and 10
hereof (the  "Payment  Restrictions"),  are  scheduled  to mature on December 1,
20__.  Section  1307  provides  that the  Securities  are not part of the  legal
liabilities of the Issuer and are not a basis of any set-off against the Issuer.

                  The date upon  which any state or  federal  agency  obtains an
order or grants approval for the  rehabilitation,  liquidation,  conservation or
dissolution of the Issuer shall also be deemed to be the scheduled maturity date
hereof.

                  2. The Securities are issuable only in fully  registered  form
without  coupons.  Securities are issuable in minimum  denominations of $250,000
and integral multiples of $1,000 above that amount.

                  3. The Issuer shall maintain, in the Borough of Manhattan, The
City of New York,  a  Transfer  Agent  where  Securities  may be  registered  or
surrendered for  registration of transfer or exchange.  The Issuer has initially
appointed the corporate  trust office of the Fiscal Agent as its Transfer  Agent
in the Borough of Manhattan,  The City of New York.  The Issuer shall cause each
Transfer  Agent to act as a Securities  registrar  and shall cause to be kept at
the  office  of each  Transfer  Agent  a  register  in  which,  subject  to such
reasonable  regulations  as it may  prescribe,  the Issuer shall provide for the
registration  of Securities and  registration  of transfers of  Securities.  The
Issuer  reserves the right to vary or terminate the  appointment of any Transfer
Agent or to appoint additional or other Transfer Agents or to approve any change
in the office through which any Transfer  Agent acts,  provided that there shall
at all times be a Transfer  Agent in the Borough of  Manhattan,  The City of New
York.  The  Issuer  shall  cause  notice  of  any  resignation,  termination  or
appointment of the Fiscal Agent or any Paying Agent or Transfer Agent and of any
change in the office  through  which any such Agent  shall act to be provided to
holders of Securities.

     Subject to the  restrictions  set forth  herein  and in the  Fiscal  Agency
Agreement,  the  transfer of a Security  is  registrable  on the  aforementioned
register upon surrender of such Security at any Transfer Agent duly endorsed by,
or accompanied by a written  instrument of transfer in form  satisfactory to the
Issuer duly  executed by, the  registered  holder  thereof or his attorney  duly
authorized in writing.  Upon such surrender of this Security for registration of
transfer,  the Issuer shall execute, and the Fiscal Agent shall authenticate and
deliver,  in the name of the designated  transferee or transferees,  one or more
new  Securities,  dated the date of  authentication  thereof,  of any authorized
denominations and of a like aggregate principal amount.

                                      A-4
<PAGE>

                  Subject to the restrictions set forth herein and in the Fiscal
Agency Agreement,  at the option of the registered holder upon request confirmed
in  writing,  Securities  may be  exchanged  for  Securities  of any  authorized
denominations and aggregate principal amount upon surrender of the Securities to
be exchanged at the office of any Transfer Agent. Whenever any Securities are so
surrendered for exchange,  the Issuer shall execute,  and the Fiscal Agent shall
authenticate and deliver,  the Securities which the registered holder making the
exchange is entitled to receive.  Any registration of transfer or exchange shall
be effected  upon the Issuer  being  satisfied  with the  documents of title and
identity of the person  making the request and subject to the  restrictions  set
forth in the immediately following paragraph and such reasonable  regulations as
the Issuer may from time to time agree with the Fiscal Agent.

                  All  Securities  issued upon any  registration  of transfer or
exchange of Securities shall be the valid obligations of the Issuer,  evidencing
the same debt, and entitled to the same benefits, as the Securities  surrendered
upon such registration of transfer or exchange.  No service charge shall be made
for any registration of transfer or exchange, but the Issuer may require payment
of a sum  sufficient to cover any tax or other  governmental  charge  payable in
connection therewith.

                  Prior to due presentment of this Security for  registration of
transfer, the Issuer, the Fiscal Agent and any agent of the Issuer or the Fiscal
Agent may treat the  person in whose name this  Security  is  registered  as the
absolute owner hereof for all purposes, whether or not this Security be overdue,
and neither the Issuer nor the Fiscal Agent nor any such agent shall be affected
by notice to the contrary.

                  4. (a)  Notwithstanding  anything  to the  contrary  set forth
herein or in the Fiscal Agency Agreement,  any payment of principal of, interest
on or any monies owing with respect to this  Security,  whether at the scheduled
payment date or scheduled  maturity date specified  herein or otherwise,  may be
made only (i) out of the free and  divisible  surplus  of the  Issuer  which the
Superintendent  determines to be available for such payments  under Section 1307
and  (ii)  with  the  prior  approval  of the  Superintendent  whenever,  in his
judgment,  the  financial  condition of the Issuer  warrants  such  payment,  in
accordance with Section 1307. If the Superintendent  does not approve the making
of any payment of  principal  of or interest on this  Security on the  scheduled
payment date or scheduled  maturity  date  thereof,  as  specified  herein,  the
scheduled payment date or scheduled  maturity date, as the case may be, shall be
extended  and such  payment  shall be made by the  Issuer on the next  following
Business Day on which the Issuer  shall have the approval of the  Superintendent
to make such  payment.  Interest  will  continue  to  accrue on any such  unpaid
principal  through the actual date of payment at the rate of interest  stated on
the face hereof.  Interest will not accrue on interest with respect to which the
scheduled  payment date has been extended,  during the period of such extension.
If the  Superintendent  approves a payment of  principal  of or  interest on the
Securities  in an amount that is less than the full amount of  principal  of and
interest  on  the  Securities  then  scheduled  to be  paid  in  respect  of the
Securities, payment of such partial amount shall be made pro rata among Security
holders as their interests may appear.

     (b) Any payment of principal of or interest on any Security as to which the
approval of the  Superintendent  has been  obtained and which is not  punctually
paid or duly  provided for on the scheduled  payment date or scheduled  maturity
date thereof,  as set forth herein (such payment being referred to as an "Unpaid
Amount"),  will forthwith  cease to be payable to the  registered  owner of this
Security on the relevant record date designated  herein,  and such Unpaid Amount
will instead be payable to the registered owner of this Security on a subsequent
special  record date.  The Issuer shall fix the special  record date and payment
date for the payment of any Unpaid  Amount.  At least 15 days before the special



                                      A-5
<PAGE>

record  date,  the Issuer  shall mail to each holder of the  Securities  and the
Fiscal  Agent a notice that states the special  record  date,  payment  date and
amount of interest or  principal  to be paid.  On the payment  date set forth in
such  notice,  the Paying Agent shall pay the amount of interest or principal to
be so paid to each holder of the  Securities  in the manner set forth in Section
4(a) of the Fiscal Agency Agreement.

                  5. (a) For so long as the  Fiscal  Agent is acting as a Paying
Agent hereunder,  the Issuer shall provide, subject to the Payment Restrictions,
to the Fiscal Agent in  immediately  available  funds on or prior to 10:00 a.m.,
New York time,  of each date on which a payment of  principal of or any interest
on this Security is payable,  as set forth herein, such amounts as are necessary
(with any amounts then held by the Fiscal Agent and  available  for the purpose)
to make such payment,  and the Issuer hereby  authorizes  and directs the Fiscal
Agent from funds so  provided  to it to make or cause to be made  payment of the
principal of and any interest, as the case may be, on this Security as set forth
herein and in the Fiscal  Agency  Agreement.  Payments  of  principal  of or any
interest on the Securities may be made, in the case of a registered holder of at
least $5,000,000 principal amount of Securities,  by wire transfer to an account
maintained  by the  payee  with a bank if such  registered  holder  so elects by
giving notice to the Fiscal Agent,  not less than 15 days (or such fewer days as
the Fiscal Agent may accept at its  discretion)  prior to the date on which such
payments are  scheduled to be made, of such election and of the account to which
payments  are  to  be  made.  Unless  such  designation  is  revoked,  any  such
designation  made by such holder with respect to such Securities shall remain in
effect  with  respect to any future  payments  with  respect to such  Securities
payable to such holder. The Issuer shall pay any reasonable administrative costs
in  connection  with making any such  payments.  The Fiscal Agent shall  arrange
directly  with any other Paying Agent who may have been  appointed by the Issuer
pursuant to the  provisions of Section 2 of the Fiscal Agency  Agreement for the
payment from funds so paid by the Issuer of the principal of and any interest on
this Security.  Any monies held in respect of this Security remaining  unclaimed
at the end of two years after such principal and such interest shall have become
payable in accordance  with the Payment  Restrictions  (whether at the Scheduled
Maturity Date or otherwise) and monies sufficient  therefor shall have been duly
made available for payment shall,  together with any interest made available for
payment  thereon,  be repaid to the Issuer  upon  written  request and upon such
repayment  all  liability of the Fiscal Agent with respect  thereto shall cease,
without,  however, limiting in any way any obligation the Issuer may have to pay
the  principal  of and  interest  on  this  Security,  subject  to  the  Payment
Restrictions.

                  (b) In any case where the scheduled  payment date or scheduled
maturity  date of any  Security  shall be at any place of payment a day on which
banking  institutions  are not carrying out  transactions in U.S. dollars or are
authorized  or  obligated by law or  executive  order to close,  then payment of
principal  or  interest  need not be made on such date at such  place but may be
made on the  next  succeeding  day at such  place  which  is not a day on  which
banking institutions in the applicable  jurisdiction are generally authorized or
obligated by law or executive order to close (a "Business  Day"),  with the same
force and effect as if made on the scheduled payment date or scheduled  maturity
date thereof, and no interest shall accrue for the period after such date.

                  6. The Issuer  shall pay all stamp and other  duties,  if any,
which may be imposed by the United States of America or any governmental  entity
or any political  subdivision thereof or taxing authority of or in the foregoing
with  respect to the Fiscal  Agency  Agreement  or the initial  issuance of this
Security. Except as otherwise specifically provided in this Security, the Issuer
shall  not be  required  to make any  payment  with  respect  to any tax,  duty,
assessment or other governmental  charge of whatever nature imposed or levied by
any  government  or any political  subdivision  or taxing  authority  thereof or
therein.

                                      A-6
<PAGE>

                  7.       For so long as any of the Securities remain Outstand-
ing or any amount remains unpaid on any of the Securities,

                  (a) Except with respect to transactions covered by Paragraph 8
hereof,  the Issuer will do or cause to be done all things necessary to preserve
and keep in full force and  effect  its  corporate  existence,  material  rights
(charter and statutory) and franchise;  provided, however, that the Issuer shall
not be  required  to  preserve  any such  right  or  franchise  if the  Board of
Directors shall determine that the  preservation  thereof is no longer desirable
in the  conduct of the  business  of the Issuer and that the Issuer has used its
best  efforts to not  disadvantage  in any  material  respect the holders of the
Securities,  or that  not  preserving  such  right or  franchise  is in the best
interest of the  shareholders  of the Issuer having  considered the interests of
the holders of the Securities.

                  (b) The Issuer  will not be or become an  open-end  investment
company, unit investment trust or face-amount  certificate company that is or is
required to be registered under Section 8 of the Investment Company Act of 1940,
as amended (the "Investment Company Act"), if such action would cause the Issuer
to be in violation of the Investment Company Act at any time prior to payment in
full of the Securities.

                  (c) The  Issuer  shall  use its best  efforts  to  obtain  the
approval of the  Superintendent  in accordance with Section 1307 for the payment
by the Issuer of interest on and  principal of the  Securities  on the scheduled
payment dates or scheduled  maturity dates  thereof,  and, in the event any such
approval has not been obtained for any such payment at or prior to the scheduled
payment date or scheduled maturity date thereof, as the case may be, to continue
to use its best efforts to obtain such approval  promptly  thereafter.  Not less
than 45 days prior to the  scheduled  payment  date or scheduled  maturity  date
thereof  (excluding any such scheduled maturity date which arises as a result of
the  obtaining of an order or the  granting of approval for the  rehabilitation,
liquidation,  conservation  or dissolution of the Issuer),  the Issuer will seek
the  approval  of the  Superintendent  to make each  payment of  interest on and
principal of the Securities. In addition, the Issuer shall notify or cause to be
notified the Fiscal Agent no later than 5 Business Days (as defined herein), and
the Fiscal Agent will notify each holder,  prior to the  scheduled  payment date
for interest on or the  scheduled  maturity  date for  principal of any Security
(excluding  any such  scheduled  maturity  date which  arises as a result of the
obtaining  of an order  or the  granting  of  approval  for the  rehabilitation,
liquidation,  conservation  or  dissolution of the Issuer) in the event that the
Superintendent  has not then  approved  the  making of any such  payment on such
scheduled  payment date or such scheduled  maturity  date, and thereafter  shall
promptly notify the Fiscal Agent,  and the Fiscal Agent will notify each holder,
in the event that the Issuer  shall have failed to make any such  payment on any
such scheduled  payment date or such scheduled  maturity date.  Without limiting
the Issuer's obligations set forth in this paragraph, it is understood that, (a)
nothing herein or in the Fiscal Agency  Agreement shall restrict the Issuer from
paying  or  declaring  dividends  to its  shareholders,  and  (b) to the  extent
authorized  by the  Issuer's  Board of  Directors,  the Issuer may  continue  to
declare   policyholder   dividends  and  to  make   dividend   payments  on  its
participating  policies even though payments on the Securities may not have been
approved by the Superintendent, regardless of the effect any such declaration or
payment may have on the Superintendent's  decision regarding payment of interest
on or principal of the Securities.

     8. For so long as any of the Securities  remain  Outstanding or any amounts
remain unpaid on any of the Securities, the Issuer may merge or consolidate with
or into any other corporation or sell, convey,  transfer or otherwise dispose of
all or substantially  all of its assets to any person,  firm or corporation,  if
(i) (A) in the case of a merger or  consolidation,  the Issuer is the  surviving
corporation or (B) in the case of a merger or consolidation  where the Issuer is
not the  surviving  corporation  and in the case of any such  sale,  conveyance,



                                      A-7
<PAGE>

transfer  or other  disposition,  the  successor  corporation  is a  corporation
organized  and existing  under the laws of the United  States or a State thereof
and such corporation  expressly assumes by supplemental  fiscal agency agreement
all the  obligations  of the Issuer under the  Securities  and the Fiscal Agency
Agreement,  (ii) at the time of any such merger or consolidation,  or such sale,
conveyance,  transfer or other disposition,  the Issuer shall not have failed to
make payment of interest on or principal of the Securities after having received
the  Superintendent's  prior  approval to make such payment and (iii) the Issuer
has  delivered to the Fiscal Agent an  Officer's  Certificate  stating that such
merger, consolidation,  sale, conveyance, transfer or other disposition complies
with this  paragraph  and that all  conditions  precedent  herein  provided  for
relating  to such  transaction  have  been  complied  with.  In the event of the
assumption  by a  successor  corporation  of the  obligations  of the  Issuer as
provided in clause (i)(B) of the immediately preceding sentence,  such successor
corporation  shall succeed to and be  substituted  for the Issuer  hereunder and
under the Fiscal Agency  Agreement and all such  obligations of the Issuer shall
terminate.

                  9. No employee benefit plan within the meaning of Section 3(3)
of the Employee Retirement Income Security Act of 1974, as amended ("ERISA"), or
the prohibited  transaction  provisions of the Internal Revenue Code of 1986, as
amended  (the  "Code"),  as to which  the  Issuer  is a party in  interest  or a
disqualified  person (each a "Plan"),  and no Person acting on behalf of a Plan,
may acquire  this  Security,  unless the  acquisition  of the Security is exempt
under one or more of Prohibited  Transaction exemptions 84-14, 90-1 or 91-38 (or
any amendment  thereof) or another  applicable  exemption from the  prohibitions
under  Section 406 of ERISA and Section  4975 of the Code.  The  purchase by any
Person of this Security shall constitute a representation  by such Person to the
Issuer and the Fiscal Agent that such Person either (i) is not a Plan or (ii) is
a Plan,  and may acquire this Security  under an applicable  exemption  from the
prohibitions  under  Section  406 of ERISA and  Section  4975 of the  Code.  The
restrictions on purchases of the Securities set forth in this Paragraph 9 are in
addition  to  those  otherwise  set  forth in  Section  6 of the  Fiscal  Agency
Agreement and under applicable law.

                  10.  (a) The  Issuer  agrees,  and  each  Security  holder  by
accepting a Security agrees,  that the indebtedness  evidenced by the Securities
is subordinated in right of payment, to the extent and in the manner provided in
this Paragraph, to the prior payment in full of all Indebtedness,  Policy Claims
and Other Creditor  Claims (each as  hereinafter  defined),  in accordance  with
Section  7435 of the  New  York  Insurance  Law  (together  with  any  successor
provision, and as may be hereafter amended from time to time, "Section 7435").

                  (b) Upon any  distribution  to  creditors of the Issuer in any
rehabilitation,   liquidation,   conservation,   dissolution  or  reorganization
proceeding  relating to the Issuer or its  property,  the  priority of claims of
Security  holders  shall be  determined  in  accordance  with Section 7435. In a
proceeding  commenced under Article 74 of the New York Insurance Law, claims for
principal  of or  interest on the  Securities  constitute  Class 7 claims  under
Section 7435, as currently in effect. If the  Superintendent  approves a payment
of principal of or interest on the Securities in an amount that is less than the
full amount of principal of and interest on the Securities  then scheduled to be
paid in respect of the Securities,  payment of such partial amount shall be made
pro rata among Security holders as their interests may appear.

                  (c) If a  distribution  is  made  to  Security  holders  that,
because  of this  Paragraph,  should  not have been made to them,  the  Security
holders  who  receive  the  distribution  shall hold it in trust for  holders of
Policy Claims, Indebtedness and Other Creditor Claims and pay it over to them as
their interests may appear.

                  (d) The Issuer shall promptly  notify the Fiscal Agent and the
Paying  Agent of any facts  known to the Issuer  that  would  cause a payment of
principal of or interest on the Securities to violate this Paragraph.

                                      A-8
<PAGE>

                  (e) This  Paragraph  defines the  relative  rights of Security
holders,  on the one hand, and holders of any other claims,  in accordance  with
Section 7435,  on the other hand.  Nothing in this Security or the Fiscal Agency
Agreement  shall (i) impair,  as between the Issuer and  Security  holders,  the
obligation of the Issuer which is, subject to the Payment Restrictions, absolute
and  unconditional  to pay  principal  of and  interest  on  the  Securities  in
accordance with their terms; (ii) affect the relative rights of Security holders
and creditors of the Issuer,  other than holders of Policy Claims,  Indebtedness
or Other  Creditor  Claims;  or (iii)  prevent the Fiscal  Agent or any Security
holder from exercising any available remedies upon a breach by the Issuer of its
obligations  hereunder,  subject  to the  rights of  holders  of Policy  Claims,
Indebtedness or Other Creditor Claims to receive distributions otherwise payable
to Security holders.

                  (f) No right of any holder of Policy Claims,  Indebtedness  or
Other Creditor Claims to enforce the subordination of the indebtedness evidenced
by the  Securities  shall be impaired by any act or failure to act by the Issuer
or by its failure to comply with the terms of this Fiscal Agency Agreement.

                  (g)  Each  holder  of  Securities,   by  acceptance   thereof,
authorizes and directs the Fiscal Agent on its behalf to take such action as may
be necessary or  appropriate to effectuate  the  subordination  provided in this
Paragraph  and appoints the Fiscal  Agent its  attorney-in-fact  for any and all
such purposes.

                  As used  herein,  "Indebtedness"  of the Issuer shall mean (i)
all existing or future  indebtedness of the Issuer for borrowed money,  (ii) all
existing or future indebtedness for borrowed money of other persons, the payment
of which is guaranteed by the Issuer,  (iii) all existing or future  obligations
of the Issuer under any agreement  obligating the Issuer to cause another person
to maintain a minimum level of net worth, or otherwise to ensure the solvency of
such  person and (iv) any  expense or any claim or  amount,  to the extent  that
payment of principal of and interest on the  Securities is required by law to be
subordinated to the prior payment  thereof,  provided,  that any indebtedness of
the Issuer which by its express terms is subordinated in right of payment to, or
ranks equally with, the  Securities  shall not  constitute  Indebtedness.  Under
current  law the  Issuer  cannot  issue any  indebtedness  which by its terms is
subordinate  to the  Securities.  "Indebtedness"  shall  not  include  any other
surplus notes or similar obligations of the Issuer that rank pari passu with the
Securities or any  indebtedness or other  obligations of any separate account of
the Issuer.

                  As used  herein,  "Policy  Claims"  shall mean all existing or
future claims of policyholders or  beneficiaries,  as the case may be, under any
and all existing or future policies, endorsements, riders and other contracts of
insurance,  annuity  contracts,   including,   without  limitation,   guaranteed
investment contracts,  and funding agreements issued,  assumed or renewed by the
Issuer on or prior to the date hereof or  hereafter  created,  all claims  under
separate  account  agreements to the extent such claims are not fully discharged
by the assets held by the Issuer in the  applicable  separate  accounts  and all
claims of The Life  Insurance  Company  Guaranty  Corporation of New York or any
other guaranty corporation or association of New York or any other jurisdiction,
other than claims  described in clause (i) of the definition of "Other  Creditor
Claims" below and claims for interest.

     As used herein,  "Other Creditor Claims" shall mean all other claims which,
pursuant  to  Section  7435,  have  priority  over  claims  with  respect to the
Securities. Under Section 7435 as currently in effect, such other claims include
(i)  claims  with  respect to the actual and  necessary  costs and  expenses  of
administration incurred by a liquidator, conservator, rehabilitator or ancillary
rehabilitator  under  Section  7435;  (ii) claims with respect to the actual and
necessary  costs and expenses of  administration  incurred by The Life Insurance
Guaranty  Corporation or The Life Insurance Company Guaranty  Corporation of New
York;  (iii)  claims of The Life  Insurance  Company  Guaranty  Corporation  for
certain funds loaned to the Superintendent under Section 7713(d) of the New York
Insurance  Law; (iv) debts up to $1,200 due to employees for services  performed



                                      A-9
<PAGE>

within   one  year  of  the   commencement   of   rehabilitation,   liquidation,
conservation,  dissolution or reorganization proceedings; (v) claims for payment
for goods  furnished  or services  rendered in the  ordinary  course of business
within 90 days of the declaration of the impairment or insolvency of the Issuer;
(vi) claims of the federal or any state or local government  (except in the case
of claims for a penalty or  forfeiture  which are included only to the extent of
pecuniary  loss and  reasonable  costs  occasioned by the act giving rise to the
forfeiture  or  penalty);  and (vii) claims of general  creditors  and all other
claims having priority under Section 7435.

                  11. For so long as any of the Securities remain Outstanding or
any  amount  remains  unpaid on any of the  Securities,  the  Issuer  shall,  in
accordance with Rule 144A,  comply with the terms of the agreements set forth in
Section 7 of the Fiscal Agency Agreement.  The provisions of Sections 7 and 8 of
the Fiscal Agency Agreement are hereby incorporated mutatis mutandis herein.

                  12. In case this  Security  shall become  mutilated,  defaced,
destroyed, lost or stolen, the Issuer will execute and upon the Issuer's request
the Fiscal Agent shall authenticate and deliver a new Security,  having a number
not  contemporaneously  outstanding,  of like tenor  (including the same date of
issuance) and equal principal amount,  registered in the same manner,  dated the
date of its  authentication and bearing interest from the date to which interest
has been paid on this Security,  in exchange and  substitution for this Security
(upon surrender and  cancellation  thereof) or in lieu of and  substitution  for
this Security. In the case where this Security is destroyed, lost or stolen, the
applicant for a substituted  Security  shall furnish to the Issuer such security
or indemnity as may be required by them to save each of them  harmless,  and, in
every case of destruction,  loss or theft of this Security,  the applicant shall
also furnish to the Issuer  satisfactory  evidence of the  destruction,  loss or
theft of this Security and of the ownership thereof, provided,  however, that if
the registered  holder hereof is, in the judgment of the Issuer,  an institution
of recognized responsibility, such holder's written agreement of indemnity shall
be deemed to be  satisfactory  for the issuance of a new Security in lieu of and
substitution  for this Security.  The Fiscal Agent shall  authenticate  any such
substituted  Security  and  deliver  the  same  only  upon  written  request  or
authorization of the Issuer. Upon the issuance of any substituted Security,  the
Issuer  may  require  the  payment  by the  registered  holder  thereof of a sum
sufficient to cover fees and expenses connected therewith. In case this Security
has matured or is about to mature and shall  become  mutilated  or defaced or be
destroyed,  lost or stolen, the Issuer may, subject to the Payment Restrictions,
instead of issuing a substitute  Security,  pay or authorize  the payment of the
same (without surrender thereof except if this Security is mutilated or defaced)
upon  compliance by the registered  holder with the provisions of this Paragraph
12 as hereinabove set forth.

     13.  Section 10 of the Fiscal  Agency  Agreement,  which  Section is hereby
incorporated  mutatis mutandis by reference herein,  provides that, with certain
exceptions as therein provided and with the consent of the holders of a majority
of the principal amount of the Outstanding  Securities of this series present at
a meeting duly called pursuant  thereto or by written consent of such percentage
of the principal amount of all Outstanding Securities, the Issuer and the Fiscal
Agent may,  with the prior  approval  of the  Superintendent,  modify,  amend or
supplement  the Fiscal Agency  Agreement or the terms of the  Securities of this
series or may give  consents  or  waivers  or take other  actions  with  respect
thereto. Any such modification,  amendment, supplement, consent, waiver or other
action shall be conclusive and binding on the holder of this Security and on all
future holders of this Security and of any Security issued upon the registration
of transfer hereof or in exchange  heretofore or in lieu hereof,  whether or not
notation thereof is made upon this Security. The Fiscal Agency Agreement and the
terms of the Securities may, with the prior approval of the  Superintendent,  be
modified or amended by the Issuer and the Fiscal  Agent,  without the consent of
any holders of Securities, for the purpose of (a) adding to the covenants of the



                                      A-10
<PAGE>

Issuer for the benefit of the holders of  Securities,  or (b)  surrendering  any
right or power  conferred  upon  the  Issuer,  or (c)  securing  the  Securities
pursuant to the requirements hereof, thereof or otherwise, or (d) evidencing the
succession  of another  corporation  to the Issuer  and the  assumption  by such
successor  of the  covenants  and  obligations  of the Issuer  herein and in the
Fiscal  Agency  Agreement as permitted by the  Securities  and the Fiscal Agency
Agreement,  or (e) modifying the restrictions on, and procedures for, resale and
other  transfers  of the  Securities  to the  extent  required  by any change in
applicable  law or regulation  (or the  interpretation  thereof) or in practices
relating to the resale or transfer of restricted  securities  generally,  or (f)
accommodating the issuance,  if any, of Securities in book-entry or certificated
form and matters related  thereto which do not adversely  affect the interest of
any Security  holder in any  material  respect,  or (g) curing any  ambiguity or
correcting or supplementing any defective  provision  contained herein or in the
Fiscal Agency Agreement in a manner which does not adversely affect the interest
of any Security holder in any material  respect,  or (h) effecting any amendment
which the Issuer and the Fiscal  Agent may  determine  is necessary or desirable
and which shall not adversely affect the interest of any Security holder, to all
of which each holder of any Security, by acceptance thereof, consents.

                  14. Holders of Securities may enforce the Fiscal Agency Agree-
ment or the Securities only in the manner set forth below.

                  (a) In the event that any state or federal agency shall obtain
an order or grant approval for the rehabilitation,  liquidation, conservation or
dissolution of the Issuer,  the Securities of all Series will upon the obtaining
of such an order or the  granting of such  approval  immediately  mature in full
without  any  action  on the  part of the  Fiscal  Agent  or any  holder  of the
Securities, with payment thereon being subject to the Payment Restrictions,  and
any restrictions  imposed as a consequence of, or pursuant to, such proceedings.
Notwithstanding  any other  provision  of this  Security  or the  Fiscal  Agency
Agreement, in no event shall the Fiscal Agent or any holder of the Securities be
entitled  to declare  the  Securities  to  immediately  mature or  otherwise  be
immediately payable.

                  (b) In the event that the Superintendent  approves in whole or
in part a payment of any  interest on or  principal  of any  Securities  and the
Issuer  fails to pay the full amount of such  approved  payment on the date such
amount is scheduled to be paid, such approved amount will be immediately payable
on such date without any action on the part of the Fiscal Agent or any holder of
Securities.  In the event  that the  Issuer  fails to  perform  any of its other
obligations  hereunder or under the Fiscal Agency Agreement,  each holder of the
Securities  may pursue any available  remedy to enforce the  performance  of any
provision of such Securities or the Fiscal Agency Agreement,  provided, however,
that such remedy shall in no event  include the right to declare the  Securities
immediately  payable,  and shall in no  circumstances  be inconsistent  with the
provisions  of Section  1307.  A delay or  omission  by any  Security  holder in
exercising any right or remedy  accruing as a result of the Issuer's  failure to
perform its obligations  hereunder or under the Fiscal Agency  Agreement and the
continuation  thereof  shall not  impair  such right or remedy or  constitute  a
waiver of or acquiescence in such  non-performance  by the Issuer. To the extent
permitted  by law, no remedy is  exclusive  of any other remedy and all remedies
are cumulative.

     (c)  Notwithstanding  any other  provision  of this  Security or the Fiscal
Agency  Agreement,  the right of any holder of Securities to receive  payment of
the  principal  of and  interest  on such  holder's  Securities  on or after the
respective  scheduled  payment or  scheduled  maturity  dates  expressed in such
Securities, or to bring suit for the enforcement of any such payment on or after
such  respective  scheduled  payment or scheduled  maturity  dates, in each case
subject to such  payment on such  dates  having  received  the  approval  of the
Superintendent  pursuant to the Payment Restrictions,  including the approval of
the  Superintendent  pursuant to Section 1307, is absolute and unconditional and
shall not be impaired or affected without the consent of the holder.

                  15. No reference  herein to the Fiscal Agency Agreement and no
provision  of this  Security or of the Fiscal  Agency  Agreement  shall alter or
impair the obligation of the Issuer, subject to the Payment Restrictions, to pay
the principal of and interest on this Security at the times, place and rate, and
in the coin or currency, herein prescribed.

                                      A-11
<PAGE>

                                                                      EXHIBIT B

                             FORM OF GLOBAL SECURITY

                  THIS SECURITY (OR ITS PREDECESSOR) WAS ORIGINALLY  ISSUED IN A
TRANSACTION  EXEMPT FROM REGISTRATION  UNDER THE UNITED STATES SECURITIES ACT OF
1933,  AS AMENDED  (THE "ACT"),  AND MAY NOT BE  REOFFERED,  RESOLD,  PLEDGED OR
OTHERWISE  TRANSFERRED  IN THE  ABSENCE OF SUCH  REGISTRATION  OR AN  APPLICABLE
EXEMPTION  THEREFROM AND IN ACCORDANCE WITH THE FISCAL AGENCY AGREEMENT,  COPIES
OF WHICH ARE  AVAILABLE  FOR  INSPECTION  AT THE  CORPORATE  TRUST OFFICE OF THE
FISCAL AGENT. EACH PURCHASER OF THIS SECURITY IS HEREBY NOTIFIED THAT THE SELLER
OF THIS SECURITY MAY BE RELYING ON THE EXEMPTION FROM SUCH REGISTRATION PROVIDED
BY RULE 144A UNDER THE ACT (TOGETHER  WITH ANY  SUCCESSOR  PROVISION AND AS SUCH
MAY BE HEREAFTER AMENDED FROM TIME TO TIME, "RULE 144A").

                  UNLESS  THIS   SECURITY   IS   PRESENTED   BY  AN   AUTHORIZED
REPRESENTATIVE  OF [INSERT NAME OF  DEPOSITARY]  TO THE EQUITABLE LIFE ASSURANCE
SOCIETY OF THE UNITED  STATES (THE  "ISSUER") OR ITS AGENT FOR  REGISTRATION  OF
TRANSFER,  EXCHANGE OR PAYMENT,  AND ANY  SECURITY  ISSUED IN EXCHANGE  FOR THIS
SECURITY  OR ANY PORTION  HEREOF IS  REGISTERED  IN THE NAME OF [INSERT  NAME OF
NOMINEE OF  DEPOSITARY]  OR IN SUCH OTHER NAME AS IS REQUESTED BY AN  AUTHORIZED
REPRESENTATIVE  OF  [INSERT  NAME OF  DEPOSITARY]  (AND ANY  PAYMENT  IS MADE TO
[INSERT NAME OF NOMINEE OF  DEPOSITARY]  OR TO SUCH OTHER ENTITY AS IS REQUESTED
BY AN AUTHORIZED  REPRESENTATIVE OF [INSERT NAME OF DEPOSITARY]),  ANY TRANSFER,
PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON OTHER THAN
[INSERT NAME OF  DEPOSITARY]  OR A NOMINEE  THEREOF IS WRONGFUL  INASMUCH AS THE
REGISTERED OWNER HEREOF, [INSERT NAME OF NOMINEE OF DEPOSITARY], HAS AN INTEREST
HEREIN.

                  THIS SECURITY IS A GLOBAL  SECURITY  WITHIN THE MEANING OF THE
FISCAL AGENCY AGREEMENT REFERRED TO HEREINAFTER. THIS GLOBAL SECURITY MAY NOT BE
EXCHANGED,  IN WHOLE OR IN PART,  FOR A SECURITY  REGISTERED  IN THE NAME OF ANY
PERSON OTHER THAN [INSERT NAME OF  DEPOSITARY] OR A NOMINEE  THEREOF,  EXCEPT IN
THE LIMITED CIRCUMSTANCES SET FORTH IN SECTION 5 OF THE FISCAL AGENCY AGREEMENT,
AND MAY NOT BE TRANSFERRED,  IN WHOLE OR IN PART,  EXCEPT IN ACCORDANCE WITH THE
RESTRICTIONS  SET  FORTH  IN  SECTION  6(C)  OF  THE  FISCAL  AGENCY  AGREEMENT.
BENEFICIAL  INTERESTS IN THIS GLOBAL  SECURITY MAY NOT BE TRANSFERRED  EXCEPT IN
ACCORDANCE WITH SECTION 6(C) OF THE FISCAL AGENCY AGREEMENT.

                  [INCLUDE IF SECURITY IS A GLOBAL  SECURITY OR SECURITY  ISSUED
IN EXCHANGE  THEREFOR  (UNLESS,  PURSUANT TO SECTION  6(G) OF THE FISCAL  AGENCY
AGREEMENT,  THE ISSUER  DETERMINES THAT THE LEGEND MAY BE REMOVED)] -- THE NOTES
EVIDENCED  HEREBY HAVE NOT BEEN REGISTERED UNDER THE ACT AND MAY NOT BE OFFERED,
SOLD, PLEDGED OR OTHERWISE TRANSFERRED EXCEPT (A) BY THE INITIAL INVESTOR (1) TO
A PERSON WHOM THE SELLER REASONABLY BELIEVES IS A QUALIFIED  INSTITUTIONAL BUYER
WITHIN  THE  MEANING  OF RULE 144A  PURCHASING  FOR ITS OWN  ACCOUNT  OR FOR THE
ACCOUNT  OF A  QUALIFIED  INSTITUTIONAL  BUYER  IN  A  TRANSACTION  MEETING  THE
REQUIREMENTS  OF RULE 144A, (2) IN AN OFFSHORE  TRANSACTION  COMPLYING WITH RULE
903 OR RULE 904 OF  REGULATION  S UNDER THE ACT, OR (3) PURSUANT TO AN EXEMPTION
FROM  REGISTRATION  UNDER THE ACT PROVIDED BY RULE 144 (IF AVAILABLE) AND (B) BY
SUBSEQUENT  INVESTORS,  AS SET  FORTH  IN (A)  ABOVE  AND,  IN  ADDITION,  TO AN
INSTITUTION THAT IS AN ACCREDITED INVESTOR,  AS DEFINED IN RULE 501(a)(1),  (2),
(3) OR (7),  OR,  IF THE  EQUITY  OWNERS  THEREOF  ALL  MEET  ONE OR MORE OF THE
FOREGOING CRITERIA,  RULE 501(a)(8),  UNDER THE ACT, IN EACH CASE, IN ACCORDANCE
WITH ALL  APPLICABLE  SECURITIES  LAWS OF THE STATES OF THE UNITED  STATES.  THE
HOLDER OF THIS SECURITY ALSO  UNDERSTANDS  AND AGREES THAT (A) THIS SECURITY MAY
ONLY BE TRANSFERRED IN MINIMUM PRINCIPAL AMOUNTS OF $250,000 AND (B) SUCH HOLDER
WILL NOTIFY ANY PERSON WHO PURCHASES  THIS SECURITY FROM IT OF THE  RESTRICTIONS
REFERRED TO HEREIN. NO REPRESENTATION  CAN BE MADE AS TO THE AVAILABILITY OF THE
EXEMPTION  FROM  REGISTRATION  PROVIDED BY RULE 144, IF ANY, FOR RESALES OF THIS
NOTE.



                                      B-1
<PAGE>



                  THE  HOLDER OF THIS  SECURITY  AGREES  FOR THE  BENEFIT OF THE
ISSUER THAT,  IF THE HOLDER  PROPOSES TO SELL OR TRANSFER  THIS  SECURITY TO ANY
EMPLOYEE BENEFIT PLAN (AS DEFINED IN SECTION 3 OF THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED),  THE HOLDER WILL COMPLY WITH THE RESTRICTIONS
SET FORTH IN PARAGRAPH 9 HEREOF.

                  PAYMENTS OF PRINCIPAL  AND INTEREST ON THIS  SECURITY MAY ONLY
BE MADE  OUT OF THE  ISSUER'S  FREE AND  DIVISIBLE  SURPLUS  AND WITH THE  PRIOR
APPROVAL  OF THE  SUPERINTENDENT  OF  INSURANCE  OF THE  STATE OF NEW YORK  (THE
"SUPERINTENDENT"), IN ACCORDANCE WITH SECTION 1307 OF THE NEW YORK INSURANCE LAW
(TOGETHER  WITH ANY SUCCESSOR  PROVISION,  AND AS MAY BE HEREAFTER  AMENDED FROM
TIME TO TIME, "SECTION 1307").  THERE ARE NO GUIDELINES OR INTERPRETATIONS AS TO
THE EXTENT OF THE SUPERINTENDENT'S  DISCRETION UNDER SECTION 1307 IN DETERMINING
WHETHER  THE  FINANCIAL  CONDITION  OF THE  ISSUER  WARRANTS  THE MAKING OF SUCH
PAYMENTS.

                                      B-2
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES

                         __% Surplus Note scheduled to mature on December 1,
20__ --------------------

CUSIP NO.:__________

No. R-____                                                         $___________

                  THE EQUITABLE LIFE ASSURANCE  SOCIETY OF THE UNITED STATES,  a
stock life insurance  company  organized under the laws of the State of New York
(herein  called the  "Issuer"),  for value  received,  hereby  promises  to pay,
subject to the  approval  of the  Superintendent  pursuant to Section  1307,  to
______________________,   or   registered   assigns,   the   principal   sum  of
______________ United States dollars ($_________),  or such other amount (not to
exceed [ ] million  dollars ($[  ,000,000])  when taken together with all of the
Issuer's  __% Surplus  Notes  scheduled to mature on December 1, 20__ issued and
outstanding  in definitive  certificated  form or in the form of another  global
Security)  as may  from  time to time  represent  the  principal  amount  of the
Issuer's __% Surplus Notes scheduled to mature on December 1, 20__ in respect of
which  beneficial  interests  are held through the  Depositary  in the form of a
global Security, on December 1, 20__ (the "Scheduled Maturity Date"), and to pay
interest  thereon,  subject to the  approval of the  Superintendent  pursuant to
Section 1307, from December 1, 1995 or from the most recent  Scheduled  Interest
Payment Date to which interest has been paid or duly provided for, semi-annually
in arrears on June 1 and December 1 in each year,  commencing June 1, 1996 (each
a "Scheduled  Interest Payment Date"), at the rate of ___% per annum,  until the
principal  hereof is paid or duly  provided for. This Security is not subject to
redemption  prior to the Scheduled  Maturity Date. The date upon which any state
or federal  agency obtains an order or grants  approval for the  rehabilitation,
liquidation,  conservation  or dissolution of the Issuer shall also be deemed to
be the scheduled maturity date. As specified on the reverse hereof, all payments
of  principal  of or  interest  on this  Security  may be made  only  out of the
Issuer's  free and  divisible  surplus  and only with the prior  approval of the
Superintendent.  The interest so payable,  and punctually  paid or duly provided
for, on any Scheduled  Interest  Payment Date shall be paid, in accordance  with
the terms of the Fiscal Agency Agreement  hereinafter referred to, to the person
(the  "registered  holder")  in  whose  name  this  Security  (or  one  or  more
predecessor  Securities) is registered at the close of business on the May 15 or
the  November  15  (whether  or not a Business  Day (as  defined on the  reverse
hereof)), as the case may be (each a "Regular Record Date"), next preceding such
Scheduled Interest Payment Date.  Interest on the Securities shall be calculated
on the basis of a 360-day year of twelve 30-day months. Any such interest not so
punctually  paid or duly provided for shall forthwith cease to be payable to the
registered holder on such Regular Record Date and shall be paid to the person in
whose name this Security (or one or more  predecessor  Securities) is registered
at the  close of  business  on a special  record  date for the  payment  of such
interest to be fixed by the Issuer,  notice whereof shall be given to registered
holders of the  Securities  not less than 15 days prior to such  special  record
date.

     Principal of this Security shall be payable against surrender hereof at the
corporate  trust office of the Fiscal Agent  hereinafter  referred to and at the
offices of such other Paying Agents as the Issuer shall have appointed  pursuant
to the Fiscal Agency Agreement. Payments of principal of the Securities shall be
made only  against  surrender  of the  Securities.  Payments of interest on this
Security may be made, in accordance with the foregoing and subject to applicable
laws and regulations, by check mailed on or before the scheduled payment date of
such payment to the person entitled thereto at such person's  address  appearing
on the aforementioned  register.  In the case of a registered holder of at least
$5,000,000  aggregate  principal amount of Securities,  payments of principal or
interest may be made by wire transfer to an account maintained by the payee with
a bank if such registered holder so elects by giving notice to the Fiscal Agent,
not less than 15 days (or such fewer days as the Fiscal  Agent may accept at its
discretion) prior to the applicable scheduled payment date or scheduled maturity
date hereof,  of such  election  and of the account to which  payments are to be
made.  Unless such  designation is revoked,  any such  designation  made by such
holder with  respect to such  Securities  shall remain in effect with respect to
any future payments with respect to such Securities  payable to such holder. The
Issuer  agrees that until this  Security has been  delivered to the Fiscal Agent
for cancellation, or monies sufficient to pay the full principal of and interest
remaining  unpaid on this  Security  have been made  available  for  payment and
either paid or returned to the Issuer as provided  herein,  it will at all times
maintain  offices or agencies in the Borough of Manhattan,  The City of New York
for the payment of the  principal  of and interest on the  Securities  as herein
provided.

                  Reference  is hereby  made to the further  provisions  of this
Security set forth on the reverse hereof, which further provisions shall for all
purposes have the same effect as if set forth at this place.


                                      B-3
<PAGE>

                  This  Security  may be  executed  by the  Issuer  by manual or
facsimile   signatures,   and  such  signatures  may  be  executed  on  separate
counterparts.

                  Unless  the  certificate  of  authentication  hereon  has been
executed by the Fiscal Agent by manual  signature,  this  Security  shall not be
valid or obligatory for any purpose.

                  IN WITNESS  WHEREOF,  the Issuer has caused this instrument to
be duly executed.


Dated:


                                                  THE EQUITABLE LIFE ASSURANCE
                                                  SOCIETY OF THE UNITED STATES


                                                  By:
                                                     --------------------------
                                                     Name:
                                                     Title:

                                                  By:
                                                     --------------------------
                                                     Name:
                                                     Title:

                  This   is   one  of  the   Securities   referred   to  in  the
within-mentioned Fiscal Agency Agreement.


                                                  THE CHASE MANHATTAN BANK, N.A.
                                                     as Fiscal Agent

                                                   By:-------------------------
                                                            Authorized Officer


                                      B-4
<PAGE>

                                 FORM OF REVERSE

                  1. This  Security  is one of a duly  authorized  issue of ___%
Surplus  Notes  scheduled  to mature on December  1, 20__ of the Issuer  (herein
called the  "Securities" or "Notes"),  limited in aggregate  principal amount to
$[___,000,000].  The Issuer and The Chase  Manhattan  Bank,  N.A.  (the  "Fiscal
Agent")  have entered into a Fiscal  Agency  Agreement,  dated as of December 1,
1995 (such  instrument,  as it may be duly amended from time to time,  is herein
called the "Fiscal  Agency  Agreement"),  which  provides for the  mechanism for
issuing the Securities  and, inter alia, sets forth certain duties of the Fiscal
Agent in connection therewith.  As used herein, the term "Fiscal Agent" includes
any  successor  fiscal agent under the Fiscal  Agency  Agreement.  Copies of the
Fiscal  Agency  Agreement  are on  file  and  available  for  inspection  at the
corporate trust office of the Fiscal Agent in the Borough of Manhattan, The City
of New York.  Holders of Securities are referred to the Fiscal Agency  Agreement
for a statement  of the terms  thereof,  including  those  relating to transfer,
payment,  exchanges  and certain other  matters.  The Fiscal Agent or any Paying
Agent  shall also act as Transfer  Agent and  Securities  registrar.  Terms used
herein  which are  defined  in the Fiscal  Agency  Agreement  but not  otherwise
defined  herein  shall have the  meanings  assigned  to such terms in the Fiscal
Agency Agreement.

                  The  Securities  are direct and unsecured  obligations  of the
Issuer and, subject to the payment restrictions contained in paragraphs 4 and 10
hereof (the  "Payment  Restrictions"),  are  scheduled  to mature on December 1,
20__.  Section  1307  provides  that the  Securities  are not part of the  legal
liabilities of the Issuer and are not a basis of any set-off against the Issuer.

                  The date upon  which any state or  federal  agency  obtains an
order or grants approval for the  rehabilitation,  liquidation,  conservation or
dissolution of the Issuer shall also be deemed to be the scheduled maturity date
hereof.

                  2. The Securities are issuable only in fully  registered  form
without  coupons.  Securities are issuable in minimum  denominations of $250,000
and integral multiples of $1,000 above that amount.

                  3. The Issuer shall maintain, in the Borough of Manhattan, The
City of New York,  a  Transfer  Agent  where  Securities  may be  registered  or
surrendered for  registration of transfer or exchange.  The Issuer has initially
appointed the corporate  trust office of the Fiscal Agent as its Transfer  Agent
in the Borough of Manhattan,  The City of New York.  The Issuer shall cause each
Transfer  Agent to act as a Securities  registrar  and shall cause to be kept at
the  office  of each  Transfer  Agent  a  register  in  which,  subject  to such
reasonable  regulations  as it may  prescribe,  the Issuer shall provide for the
registration  of Securities and  registration  of transfers of  Securities.  The
Issuer  reserves the right to vary or terminate the  appointment of any Transfer
Agent or to appoint additional or other Transfer Agents or to approve any change
in the office through which any Transfer  Agent acts,  provided that there shall
at all times be a Transfer  Agent in the Borough of  Manhattan,  The City of New
York.  The  Issuer  shall  cause  notice  of  any  resignation,  termination  or
appointment of the Fiscal Agent or any Paying Agent or Transfer Agent and of any
change in the office  through  which any such Agent  shall act to be provided to
holders of Securities.

     Subject to the  restrictions  set forth  herein  and in the  Fiscal  Agency
Agreement,  the  transfer of a Security  is  registrable  on the  aforementioned
register upon surrender of such Security at any Transfer Agent duly endorsed by,
or accompanied by a written  instrument of transfer in form  satisfactory to the
Issuer duly  executed by, the  registered  holder  thereof or his attorney  duly
authorized in writing.  Upon such surrender of this Security for registration of
transfer,  the Issuer shall execute, and the Fiscal Agent shall authenticate and
deliver,  in the name of the designated  transferee or transferees,  one or more
new  Securities,  dated the date of  authentication  thereof,  of any authorized
denominations and of a like aggregate principal amount.


                                      B-5
<PAGE>

                  Subject to the restrictions set forth herein and in the Fiscal
Agency Agreement,  at the option of the registered holder upon request confirmed
in  writing,  Securities  may be  exchanged  for  Securities  of any  authorized
denominations and aggregate principal amount upon surrender of the Securities to
be exchanged at the office of any Transfer Agent. Whenever any Securities are so
surrendered for exchange,  the Issuer shall execute,  and the Fiscal Agent shall
authenticate and deliver,  the Securities which the registered holder making the
exchange is entitled to receive.  Any registration of transfer or exchange shall
be effected  upon the Issuer  being  satisfied  with the  documents of title and
identity of the person  making the request and subject to the  restrictions  set
forth in the immediately following paragraph and such reasonable  regulations as
the Issuer may from time to time agree with the Fiscal Agent.

                  All  Securities  issued upon any  registration  of transfer or
exchange of Securities shall be the valid obligations of the Issuer,  evidencing
the same debt, and entitled to the same benefits, as the Securities  surrendered
upon such registration of transfer or exchange.  No service charge shall be made
for any registration of transfer or exchange, but the Issuer may require payment
of a sum  sufficient to cover any tax or other  governmental  charge  payable in
connection therewith.

                  Prior to due presentment of this Security for  registration of
transfer, the Issuer, the Fiscal Agent and any agent of the Issuer or the Fiscal
Agent may treat the  person in whose name this  Security  is  registered  as the
absolute owner hereof for all purposes, whether or not this Security be overdue,
and neither the Issuer nor the Fiscal Agent nor any such agent shall be affected
by notice to the contrary.

                  4. (a)  Notwithstanding  anything  to the  contrary  set forth
herein or in the Fiscal Agency Agreement,  any payment of principal of, interest
on or any monies owing with respect to this  Security,  whether at the scheduled
payment date or scheduled  maturity date specified  herein or otherwise,  may be
made only (i) out of the free and  divisible  surplus  of the  Issuer  which the
Superintendent  determines to be available for such payments  under Section 1307
and  (ii)  with  the  prior  approval  of the  Superintendent  whenever,  in his
judgment,  the  financial  condition of the Issuer  warrants  such  payment,  in
accordance with Section 1307. If the Superintendent  does not approve the making
of any payment of  principal  of or interest on this  Security on the  scheduled
payment date or scheduled  maturity  date  thereof,  as  specified  herein,  the
scheduled payment date or scheduled  maturity date, as the case may be, shall be
extended  and such  payment  shall be made by the  Issuer on the next  following
Business Day on which the Issuer  shall have the approval of the  Superintendent
to make such  payment.  Interest  will  continue  to  accrue on any such  unpaid
principal  through the actual date of payment at the rate of interest  stated on
the face hereof.  Interest will not accrue on interest with respect to which the
scheduled  payment date has been extended,  during the period of such extension.
If the  Superintendent  approves a payment of  principal  of or  interest on the
Securities  in an amount that is less than the full amount of  principal  of and
interest  on  the  Securities  then  scheduled  to be  paid  in  respect  of the
Securities, payment of such partial amount shall be made pro rata among Security
holders as their interests may appear.

     (b) Any payment of principal of or interest on any Security as to which the
approval of the  Superintendent  has been  obtained and which is not  punctually
paid or duly  provided for on the scheduled  payment date or scheduled  maturity
date thereof,  as set forth herein (such payment being referred to as an "Unpaid
Amount"),  will forthwith  cease to be payable to the  registered  owner of this
Security on the relevant record date designated  herein,  and such Unpaid Amount
will instead be payable to the registered owner of this Security on a subsequent
special  record date.  The Issuer shall fix the special  record date and payment

                                      B-6
<PAGE>

date for the payment of any Unpaid  Amount.  At least 15 days before the special
record  date,  the Issuer  shall mail to each holder of the  Securities  and the
Fiscal  Agent a notice that states the special  record  date,  payment  date and
amount of interest or  principal  to be paid.  On the payment  date set forth in
such  notice,  the Paying Agent shall pay the amount of interest or principal to
be so paid to each holder of the  Securities  in the manner set forth in Section
4(a) of the Fiscal Agency Agreement.

                  5. (a) For so long as the  Fiscal  Agent is acting as a Paying
Agent hereunder,  the Issuer shall provide, subject to the Payment Restrictions,
to the Fiscal Agent in  immediately  available  funds on or prior to 10:00 a.m.,
New York time,  of each date on which a payment of  principal of or any interest
on this Security is payable,  as set forth herein, such amounts as are necessary
(with any amounts then held by the Fiscal Agent and  available  for the purpose)
to make such payment,  and the Issuer hereby  authorizes  and directs the Fiscal
Agent from funds so  provided  to it to make or cause to be made  payment of the
principal of and any interest, as the case may be, on this Security as set forth
herein and in the Fiscal  Agency  Agreement.  Payments  of  principal  of or any
interest on the Securities may be made, in the case of a registered holder of at
least $5,000,000 principal amount of Securities,  by wire transfer to an account
maintained  by the  payee  with a bank if such  registered  holder  so elects by
giving notice to the Fiscal Agent,  not less than 15 days (or such fewer days as
the Fiscal Agent may accept at its  discretion)  prior to the date on which such
payments are  scheduled to be made, of such election and of the account to which
payments  are  to  be  made.  Unless  such  designation  is  revoked,  any  such
designation  made by such holder with respect to such Securities shall remain in
effect  with  respect to any future  payments  with  respect to such  Securities
payable to such holder. The Issuer shall pay any reasonable administrative costs
in  connection  with making any such  payments.  The Fiscal Agent shall  arrange
directly  with any other Paying Agent who may have been  appointed by the Issuer
pursuant to the  provisions of Section 2 of the Fiscal Agency  Agreement for the
payment from funds so paid by the Issuer of the principal of and any interest on
this Security.  Any monies held in respect of this Security remaining  unclaimed
at the end of two years after such principal and such interest shall have become
payable in accordance  with the Payment  Restrictions  (whether at the Scheduled
Maturity Date or otherwise) and monies sufficient  therefor shall have been duly
made available for payment shall,  together with any interest made available for
payment  thereon,  be repaid to the Issuer  upon  written  request and upon such
repayment  all  liability of the Fiscal Agent with respect  thereto shall cease,
without,  however, limiting in any way any obligation the Issuer may have to pay
the  principal  of and  interest  on  this  Security,  subject  to  the  Payment
Restrictions.

                  (b) In any case where the scheduled  payment date or scheduled
maturity  date of any  Security  shall be at any place of payment a day on which
banking  institutions  are not carrying out  transactions in U.S. dollars or are
authorized  or  obligated by law or  executive  order to close,  then payment of
principal  or  interest  need not be made on such date at such  place but may be
made on the  next  succeeding  day at such  place  which  is not a day on  which
banking institutions in the applicable  jurisdiction are generally authorized or
obligated by law or executive order to close (a "Business  Day"),  with the same
force and effect as if made on the scheduled payment date or scheduled  maturity
date thereof, and no interest shall accrue for the period after such date.

                  6. The Issuer  shall pay all stamp and other  duties,  if any,
which may be imposed by the United States of America or any governmental  entity
or any political  subdivision thereof or taxing authority of or in the foregoing
with  respect to the Fiscal  Agency  Agreement  or the initial  issuance of this
Security. Except as otherwise specifically provided in this Security, the Issuer
shall  not be  required  to make any  payment  with  respect  to any tax,  duty,
assessment or other governmental  charge of whatever nature imposed or levied by
any  government  or any political  subdivision  or taxing  authority  thereof or
therein.

                                      B-7
<PAGE>

                  7.  For so long as any of the Securities remain Outstanding or
any amount remains unpaid on any of the Securities,

                  (a) Except with respect to transactions covered by Paragraph 8
hereof,  the Issuer will do or cause to be done all things necessary to preserve
and keep in full force and  effect  its  corporate  existence,  material  rights
(charter and statutory) and franchise;  provided, however, that the Issuer shall
not be  required  to  preserve  any such  right  or  franchise  if the  Board of
Directors shall determine that the  preservation  thereof is no longer desirable
in the  conduct of the  business  of the Issuer and that the Issuer has used its
best  efforts to not  disadvantage  in any  material  respect the holders of the
Securities,  or that  not  preserving  such  right or  franchise  is in the best
interest of the  shareholders  of the Issuer having  considered the interests of
the holders of the Securities.

                  (b) The Issuer  will not be or become an  open-end  investment
company, unit investment trust or face-amount  certificate company that is or is
required to be registered under Section 8 of the Investment Company Act of 1940,
as amended (the "Investment Company Act"), if such action would cause the Issuer
to be in violation of the Investment Company Act at any time prior to payment in
full of the Securities.

                  (c) The  Issuer  shall  use its best  efforts  to  obtain  the
approval of the  Superintendent  in accordance with Section 1307 for the payment
by the Issuer of interest on and  principal of the  Securities  on the scheduled
payment dates or scheduled  maturity dates  thereof,  and, in the event any such
approval has not been obtained for any such payment at or prior to the scheduled
payment date or scheduled maturity date thereof, as the case may be, to continue
to use its best efforts to obtain such approval  promptly  thereafter.  Not less
than 45 days prior to the  scheduled  payment  date or scheduled  maturity  date
thereof  (excluding any such scheduled maturity date which arises as a result of
the  obtaining of an order or the  granting of approval for the  rehabilitation,
liquidation,  conservation  or dissolution of the Issuer),  the Issuer will seek
the  approval  of the  Superintendent  to make each  payment of  interest on and
principal of the Securities. In addition, the Issuer shall notify or cause to be
notified the Fiscal Agent no later than 5 Business Days (as defined herein), and
the Fiscal Agent will notify each holder,  prior to the  scheduled  payment date
for interest on or the  scheduled  maturity  date for  principal of any Security
(excluding  any such  scheduled  maturity  date which  arises as a result of the
obtaining  of an order  or the  granting  of  approval  for the  rehabilitation,
liquidation,  conservation  or  dissolution of the Issuer) in the event that the
Superintendent  has not then  approved  the  making of any such  payment on such
scheduled  payment date or such scheduled  maturity  date, and thereafter  shall
promptly notify the Fiscal Agent,  and the Fiscal Agent will notify each holder,
in the event that the Issuer  shall have failed to make any such  payment on any
such scheduled  payment date or such scheduled  maturity date.  Without limiting
the Issuer's obligations set forth in this paragraph, it is understood that, (a)
nothing herein or in the Fiscal Agency  Agreement shall restrict the Issuer from
paying  or  declaring  dividends  to its  shareholders,  and  (b) to the  extent
authorized  by the  Issuer's  Board of  Directors,  the Issuer may  continue  to
declare   policyholder   dividends  and  to  make   dividend   payments  on  its
participating  policies even though payments on the Securities may not have been
approved by the Superintendent, regardless of the effect any such declaration or
payment may have on the Superintendent's  decision regarding payment of interest
on or principal of the Securities.

                                      B-8
<PAGE>

                  8. For so long as any of the Securities remain  Outstanding or
any  amounts  remain  unpaid on any of the  Securities,  the Issuer may merge or
consolidate  with or into any other  corporation  or sell,  convey,  transfer or
otherwise dispose of all or substantially all of its assets to any person,  firm
or corporation, if (i) (A) in the case of a merger or consolidation,  the Issuer
is the  surviving  corporation  or (B) in the case of a merger or  consolidation
where the Issuer is not the  surviving  corporation  and in the case of any such
sale, conveyance,  transfer or other disposition, the successor corporation is a
corporation  organized  and  existing  under the laws of the United  States or a
State thereof and such  corporation  expressly  assumes by  supplemental  fiscal
agency  agreement all the obligations of the Issuer under the Securities and the
Fiscal Agency  Agreement,  (ii) at the time of any such merger or consolidation,
or such sale,  conveyance,  transfer or other disposition,  the Issuer shall not
have failed to make payment of interest on or principal of the Securities  after
having  received the  Superintendent's  prior  approval to make such payment and
(iii) the Issuer has  delivered  to the Fiscal  Agent an  Officer's  Certificate
stating that such merger,  consolidation,  sale,  conveyance,  transfer or other
disposition  complies  with this  paragraph  and that all  conditions  precedent
herein provided for relating to such transaction have been complied with. In the
event of the  assumption by a successor  corporation  of the  obligations of the
Issuer as provided in clause (i)(B) of the immediately preceding sentence,  such
successor  corporation  shall  succeed  to and be  substituted  for  the  Issuer
hereunder and under the Fiscal Agency  Agreement and all such obligations of the
Issuer shall terminate.

                  9. No employee benefit plan within the meaning of Section 3(3)
of the Employee Retirement Income Security Act of 1974, as amended ("ERISA"), or
the prohibited  transaction  provisions of the Internal Revenue Code of 1986, as
amended  (the  "Code"),  as to which  the  Issuer  is a party in  interest  or a
disqualified  person (each a "Plan"),  and no Person acting on behalf of a Plan,
may acquire  this  Security,  unless the  acquisition  of the Security is exempt
under one or more of Prohibited  Transaction exemptions 84-14, 90-1 or 91-38 (or
any amendment  thereof) or another  applicable  exemption from the  prohibitions
under  Section 406 of ERISA and Section  4975 of the Code.  The  purchase by any
Person of this Security shall constitute a representation  by such Person to the
Issuer and the Fiscal Agent that such Person either (i) is not a Plan or (ii) is
a Plan,  and may acquire this Security  under an applicable  exemption  from the
prohibitions  under  Section  406 of ERISA and  Section  4975 of the  Code.  The
restrictions on purchases of the Securities set forth in this Paragraph 9 are in
addition  to  those  otherwise  set  forth in  Section  6 of the  Fiscal  Agency
Agreement and under applicable law.

                  10.  (a) The  Issuer  agrees,  and  each  Security  holder  by
accepting a Security agrees,  that the indebtedness  evidenced by the Securities
is subordinated in right of payment, to the extent and in the manner provided in
this Paragraph, to the prior payment in full of all Indebtedness,  Policy Claims
and Other Creditor  Claims (each as  hereinafter  defined),  in accordance  with
Section  7435 of the  New  York  Insurance  Law  (together  with  any  successor
provision, and as may be hereafter amended from time to time, "Section 7435").

                  (b) Upon any  distribution  to  creditors of the Issuer in any
rehabilitation,   liquidation,   conservation,   dissolution  or  reorganization
proceeding  relating to the Issuer or its  property,  the  priority of claims of
Security  holders  shall be  determined  in  accordance  with Section 7435. In a
proceeding  commenced under Article 74 of the New York Insurance Law, claims for
principal  of or  interest on the  Securities  constitute  Class 7 claims  under
Section 7435, as currently in effect. If the  Superintendent  approves a payment
of principal of or interest on the Securities in an amount that is less than the
full amount of principal of and interest on the Securities  then scheduled to be
paid in respect of the Securities,  payment of such partial amount shall be made
pro rata among Security holders as their interests may appear.


                                      B-9
<PAGE>

                  (c) If a  distribution  is  made  to  Security  holders  that,
because  of this  Paragraph,  should  not have been made to them,  the  Security
holders  who  receive  the  distribution  shall hold it in trust for  holders of
Policy Claims, Indebtedness and Other Creditor Claims and pay it over to them as
their interests may appear.

                  (d) The Issuer shall promptly  notify the Fiscal Agent and the
Paying  Agent of any facts  known to the Issuer  that  would  cause a payment of
principal of or interest on the Securities to violate this Paragraph.

                  (e) This  Paragraph  defines the  relative  rights of Security
holders,  on the one hand, and holders of any other claims,  in accordance  with
Section 7435,  on the other hand.  Nothing in this Security or the Fiscal Agency
Agreement  shall (i) impair,  as between the Issuer and  Security  holders,  the
obligation of the Issuer which is, subject to the Payment Restrictions, absolute
and  unconditional  to pay  principal  of and  interest  on  the  Securities  in
accordance with their terms; (ii) affect the relative rights of Security holders
and creditors of the Issuer,  other than holders of Policy Claims,  Indebtedness
or Other  Creditor  Claims;  or (iii)  prevent the Fiscal  Agent or any Security
holder from exercising any available remedies upon a breach by the Issuer of its
obligations  hereunder,  subject  to the  rights of  holders  of Policy  Claims,
Indebtedness or Other Creditor Claims to receive distributions otherwise payable
to Security holders.

                  (f) No right of any holder of Policy Claims,  Indebtedness  or
Other Creditor Claims to enforce the subordination of the indebtedness evidenced
by the  Securities  shall be impaired by any act or failure to act by the Issuer
or by its failure to comply with the terms of this Fiscal Agency Agreement.

                  (g)  Each  holder  of  Securities,   by  acceptance   thereof,
authorizes and directs the Fiscal Agent on its behalf to take such action as may
be necessary or  appropriate to effectuate  the  subordination  provided in this
Paragraph  and appoints the Fiscal  Agent its  attorney-in-fact  for any and all
such purposes.

                  As used  herein,  "Indebtedness"  of the Issuer shall mean (i)
all existing or future  indebtedness of the Issuer for borrowed money,  (ii) all
existing or future indebtedness for borrowed money of other persons, the payment
of which is guaranteed by the Issuer,  (iii) all existing or future  obligations
of the Issuer under any agreement  obligating the Issuer to cause another person
to maintain a minimum level of net worth, or otherwise to ensure the solvency of
such  person and (iv) any  expense or any claim or  amount,  to the extent  that
payment of principal of and interest on the  Securities is required by law to be
subordinated to the prior payment  thereof,  provided,  that any indebtedness of
the Issuer which by its express terms is subordinated in right of payment to, or
ranks equally with, the  Securities  shall not  constitute  Indebtedness.  Under
current  law the  Issuer  cannot  issue any  indebtedness  which by its terms is
subordinate  to the  Securities.  "Indebtedness"  shall  not  include  any other
surplus notes or similar obligations of the Issuer that rank pari passu with the
Securities or any  indebtedness or other  obligations of any separate account of
the Issuer.

                  As used  herein,  "Policy  Claims"  shall mean all existing or
future claims of policyholders or  beneficiaries,  as the case may be, under any
and all existing or future policies, endorsements, riders and other contracts of
insurance,  annuity  contracts,   including,   without  limitation,   guaranteed
investment contracts,  and funding agreements issued,  assumed or renewed by the
Issuer on or prior to the date hereof or  hereafter  created,  all claims  under
separate  account  agreements to the extent such claims are not fully discharged
by the assets held by the Issuer in the  applicable  separate  accounts  and all
claims of The Life  Insurance  Company  Guaranty  Corporation of New York or any
other guaranty corporation or association of New York or any other jurisdiction,
other than claims  described in clause (i) of the definition of "Other  Creditor
Claims" below and claims for interest.


                                      B-10
<PAGE>

                  As used herein,  "Other Creditor  Claims" shall mean all other
claims which,  pursuant to Section 7435,  have priority over claims with respect
to the Securities.  Under Section 7435 as currently in effect, such other claims
include (i) claims with respect to the actual and  necessary  costs and expenses
of  administration  incurred  by a  liquidator,  conservator,  rehabilitator  or
ancillary  rehabilitator  under  Section  7435;  (ii) claims with respect to the
actual and necessary costs and expenses of  administration  incurred by The Life
Insurance   Guaranty   Corporation  or  The  Life  Insurance   Company  Guaranty
Corporation  of New York;  (iii) claims of The Life Insurance  Company  Guaranty
Corporation for certain funds loaned to the Superintendent under Section 7713(d)
of the New York  Insurance  Law;  (iv) debts up to $1,200 due to  employees  for
services  performed  within  one  year of the  commencement  of  rehabilitation,
liquidation, conservation, dissolution or reorganization proceedings; (v) claims
for payment for goods  furnished or services  rendered in the ordinary course of
business  within 90 days of the  declaration  of the impairment or insolvency of
the Issuer;  (vi) claims of the federal or any state or local government (except
in the case of claims for a penalty or forfeiture which are included only to the
extent of pecuniary loss and reasonable  costs occasioned by the act giving rise
to the  forfeiture  or penalty);  and (vii) claims of general  creditors and all
other claims having priority under Section 7435.

                  11. For so long as any of the Securities remain Outstanding or
any  amount  remains  unpaid on any of the  Securities,  the  Issuer  shall,  in
accordance with Rule 144A,  comply with the terms of the agreements set forth in
Section 7 of the Fiscal Agency Agreement.  The provisions of Sections 7 and 8 of
the Fiscal Agency Agreement are hereby incorporated mutatis mutandis herein.

                  12. In case this  Security  shall become  mutilated,  defaced,
destroyed, lost or stolen, the Issuer will execute and upon the Issuer's request
the Fiscal Agent shall authenticate and deliver a new Security,  having a number
not  contemporaneously  outstanding,  of like tenor  (including the same date of
issuance) and equal principal amount,  registered in the same manner,  dated the
date of its  authentication and bearing interest from the date to which interest
has been paid on this Security,  in exchange and  substitution for this Security
(upon surrender and  cancellation  thereof) or in lieu of and  substitution  for
this Security. In the case where this Security is destroyed, lost or stolen, the
applicant for a substituted  Security  shall furnish to the Issuer such security
or indemnity as may be required by them to save each of them  harmless,  and, in
every case of destruction,  loss or theft of this Security,  the applicant shall
also furnish to the Issuer  satisfactory  evidence of the  destruction,  loss or
theft of this Security and of the ownership thereof, provided,  however, that if
the registered  holder hereof is, in the judgment of the Issuer,  an institution
of recognized responsibility, such holder's written agreement of indemnity shall
be deemed to be  satisfactory  for the issuance of a new Security in lieu of and
substitution  for this Security.  The Fiscal Agent shall  authenticate  any such
substituted  Security  and  deliver  the  same  only  upon  written  request  or
authorization of the Issuer. Upon the issuance of any substituted Security,  the
Issuer  may  require  the  payment  by the  registered  holder  thereof of a sum
sufficient to cover fees and expenses connected therewith. In case this Security
has matured or is about to mature and shall  become  mutilated  or defaced or be
destroyed,  lost or stolen, the Issuer may, subject to the Payment Restrictions,
instead of issuing a substitute  Security,  pay or authorize  the payment of the
same (without surrender thereof except if this Security is mutilated or defaced)
upon  compliance by the registered  holder with the provisions of this Paragraph
12 as hereinabove set forth.

     13.  Section 10 of the Fiscal  Agency  Agreement,  which  Section is hereby
incorporated  mutatis mutandis by reference herein,  provides that, with certain
exceptions as therein provided and with the consent of the holders of a majority
of the principal amount of the Outstanding  Securities of this series present at
a meeting duly called pursuant  thereto or by written consent of such percentage
of the principal amount of all Outstanding Securities, the Issuer and the Fiscal
Agent may,  with the prior  approval  of the  Superintendent,  modify,  amend or
supplement  the Fiscal Agency  Agreement or the terms of the  Securities of this
series or may give  consents  or  waivers  or take other  actions  with  respect
thereto. Any such modification,  amendment, supplement, consent, waiver or other


                                      B-11
<PAGE>

action shall be conclusive and binding on the holder of this Security and on all
future holders of this Security and of any Security issued upon the registration
of transfer hereof or in exchange  heretofore or in lieu hereof,  whether or not
notation thereof is made upon this Security. The Fiscal Agency Agreement and the
terms of the Securities may, with the prior approval of the  Superintendent,  be
modified or amended by the Issuer and the Fiscal  Agent,  without the consent of
any holders of Securities, for the purpose of (a) adding to the covenants of the
Issuer for the benefit of the holders of  Securities,  or (b)  surrendering  any
right or power  conferred  upon  the  Issuer,  or (c)  securing  the  Securities
pursuant to the requirements hereof, thereof or otherwise, or (d) evidencing the
succession  of another  corporation  to the Issuer  and the  assumption  by such
successor  of the  covenants  and  obligations  of the Issuer  herein and in the
Fiscal  Agency  Agreement as permitted by the  Securities  and the Fiscal Agency
Agreement,  or (e) modifying the restrictions on, and procedures for, resale and
other  transfers  of the  Securities  to the  extent  required  by any change in
applicable  law or regulation  (or the  interpretation  thereof) or in practices
relating to the resale or transfer of restricted  securities  generally,  or (f)
accommodating the issuance,  if any, of Securities in book-entry or certificated
form and matters related  thereto which do not adversely  affect the interest of
any Security  holder in any  material  respect,  or (g) curing any  ambiguity or
correcting or supplementing any defective  provision  contained herein or in the
Fiscal Agency Agreement in a manner which does not adversely affect the interest
of any Security holder in any material  respect,  or (h) effecting any amendment
which the Issuer and the Fiscal  Agent may  determine  is necessary or desirable
and which shall not adversely affect the interest of any Security holder, to all
of which each holder of any Security, by acceptance thereof, consents.

                  14. Holders of Securities may enforce the Fiscal Agency Agree-
ment or the Securities only in the manner set forth below.

                  (a) In the event that any state or federal agency shall obtain
an order or grant approval for the rehabilitation,  liquidation, conservation or
dissolution of the Issuer,  the Securities of all Series will upon the obtaining
of such an order or the  granting of such  approval  immediately  mature in full
without  any  action  on the  part of the  Fiscal  Agent  or any  holder  of the
Securities, with payment thereon being subject to the Payment Restrictions,  and
any restrictions  imposed as a consequence of, or pursuant to, such proceedings.
Notwithstanding  any other  provision  of this  Security  or the  Fiscal  Agency
Agreement, in no event shall the Fiscal Agent or any holder of the Securities be
entitled  to declare  the  Securities  to  immediately  mature or  otherwise  be
immediately payable.

     (b) In the event  that the  Superintendent  approves  in whole or in part a
payment of any interest on or principal of any  Securities  and the Issuer fails
to pay the full  amount of such  approved  payment  on the date  such  amount is
scheduled to be paid, such approved  amount will be immediately  payable on such
date  without  any  action  on the part of the  Fiscal  Agent or any  holder  of
Securities.  In the event  that the  Issuer  fails to  perform  any of its other
obligations  hereunder or under the Fiscal Agency Agreement,  each holder of the
Securities  may pursue any available  remedy to enforce the  performance  of any
provision of such Securities or the Fiscal Agency Agreement,  provided, however,
that such remedy shall in no event  include the right to declare the  Securities
immediately  payable,  and shall in no  circumstances  be inconsistent  with the
provisions  of Section  1307.  A delay or  omission  by any  Security  holder in
exercising any right or remedy  accruing as a result of the Issuer's  failure to
perform its obligations  hereunder or under the Fiscal Agency  Agreement and the
continuation  thereof  shall not  impair  such right or remedy or  constitute  a
waiver of or acquiescence in such  non-performance  by the Issuer. To the extent
permitted  by law, no remedy is  exclusive  of any other remedy and all remedies
are cumulative.


                                      B-12
<PAGE>

                  (c)  Notwithstanding  any other  provision of this Security or
the Fiscal  Agency  Agreement,  the right of any holder of Securities to receive
payment of the principal of and interest on such holder's Securities on or after
the respective  scheduled payment or scheduled  maturity dates expressed in such
Securities, or to bring suit for the enforcement of any such payment on or after
such  respective  scheduled  payment or scheduled  maturity  dates, in each case
subject to such  payment on such  dates  having  received  the  approval  of the
Superintendent  pursuant to the Payment Restrictions,  including the approval of
the  Superintendent  pursuant to Section 1307, is absolute and unconditional and
shall not be impaired or affected without the consent of the holder.

                  15. No reference  herein to the Fiscal Agency Agreement and no
provision  of this  Security or of the Fiscal  Agency  Agreement  shall alter or
impair the obligation of the Issuer, subject to the Payment Restrictions, to pay
the principal of and interest on this Security at the times, place and rate, and
in the coin or currency, herein prescribed.


                                      B-13
<PAGE>



                                                                      EXHIBIT C

                          FORM OF TRANSFER CERTIFICATE
                           FOR EXCHANGE OR TRANSFER OF
                         RESTRICTED DEFINITIVE SECURITY
                  (Transfers and exchanges pursuant to ss. 6(b)
                         of the Fiscal Agency Agreement)


The Chase Manhattan Bank, N.A.
  as Fiscal Agent
4 Chase MetroTech Center, 3rd Floor
Brooklyn, New York 11245

                  Re: The Equitable Life Assurance Society of the United States,
                       ____% Surplus Notes scheduled to mature on December 1, 20
                      (the "Securities")

                  Reference is hereby made to the Fiscal Agency Agreement, dated
as of December 1, 1995 (the "Fiscal  Agency  Agreement"),  between The Equitable
Life Assurance Society of the United States, as Issuer,  and The Chase Manhattan
Bank, N.A., as Fiscal Agent. Capitalized terms used but not defined herein shall
have the meanings given to them in the Fiscal Agency Agreement.

                  This letter relates to $_________________  principal amount of
Restricted  Definitive  Securities  held in  definitive  form by [insert name of
transferor]  (the  "Transferor").  The  Transferor  has requested an exchange or
transfer of such Securities.

                  In  connection  with  such  request  and in  respect  of  such
Securities,  the  Transferor  does hereby  certify that (i) such  Securities are
owned by the Transferor and are being  exchanged  without  transfer or (ii) such
transfer has been effected  pursuant to and in accordance  with Rule 144A,  Rule
144 or Rule 903 or Rule 904 under the United States  Securities  Act of 1933, as
amended (the "Act"),  and accordingly the Transferor does hereby further certify
that:

                  I.  if the  transfer  is  being  effected  pursuant  to and in
         accordance  with Rule 144A under the Act, that the Securities are being
         transferred  to a person  that the  Transferor  reasonably  believes is
         purchasing  the  Securities  for  its own  account,  or for one or more
         accounts with respect to which such person  exercises  sole  investment
         discretion,  and such  person  and each such  account  is a  "qualified
         institutional buyer" within the meaning of Rule 144A, in each case in a
         transaction  meeting the  requirements  of Rule 144A and in  accordance
         with any applicable  securities  laws of any state of the United States
         or any other jurisdiction; or

                  II. if the transfer is being effected pursuant to Rule 144,
         the Securities are being transferred in a transaction in accordance
         with Rule 144; or

                 III. if the transfer is being effected pursuant to Rule 903 or
                       904:

                      (1) the offer of the Securities was not made to a person
                 in the United States;
                      (2) either:

                           (A)  at  the   time   the  buy   order   was
                  originated,  the  transferee  was  outside the United
                  States or the Transferor and any person acting on its
                  behalf  reasonably  believed that the  transferee was
                  outside the United States, or

                           (B) the  transaction  was executed in, on or
                  through  the  facilities  of  a  designated  offshore
                  securities  market and neither the Transferor nor any
                  person   acting  on  its   behalf   knows   that  the
                  transaction  was  pre-arranged  with a  buyer  in the
                  United States;

                      (3) no  directed  selling  efforts  have been made in
                  contravention  of the requirements of Rule 903(b) or 904(b)
                  of Regulation S, as applicable; and

                      (4) the transaction is not part of a plan or scheme to
                  evade the registration requirements of the Act.


                                      C-1
<PAGE>

                  This certificate and the statements  contained herein are made
for your benefit and the benefit of the Issuer and the Purchasers. Terms used in
this  certificate and not otherwise  defined in the Fiscal Agency Agreement have
the meanings set forth in Rule 144A, Rule 144 or Regulation S under the Act.

                                                    [Insert Name of Transferor]

                                                    By:
                                                       ------------------------
                                                       Name:
                                                       Title:

Dated:  ______________, ____

cc: The Equitable Life Assurance Society of the United States


                                      C-2
<PAGE>

<TABLE> <S> <C>

<ARTICLE>                     7
       
<S>                           <C>
<MULTIPLIER>                  1,000
<FISCAL-YEAR-END>             DEC-31-1995
<PERIOD-START>                JAN-01-1995
<PERIOD-END>                  DEC-31-1995
<PERIOD-TYPE>                 YEAR
<DEBT-HELD-FOR-SALE>          15,899,900
<DEBT-CARRYING-VALUE>                  0
<DEBT-MARKET-VALUE>                    0
<EQUITIES>                       621,100
<MORTGAGE>                     3,638,300
<REAL-ESTATE>                  3,916,200
<TOTAL-INVEST>                27,394,600
<CASH>                           774,700
<RECOVER-REINSURE>                     0
<DEFERRED-ACQUISITION>         3,083,300
<TOTAL-ASSETS>                69,242,200
<POLICY-LOSSES>                        0
<UNEARNED-PREMIUMS>                    0
<POLICY-OTHER>                 4,171,800
<POLICY-HOLDER-FUNDS>         21,752,600
<NOTES-PAYABLE>                1,899,300
<COMMON>                           2,500
                  0
                            0
<OTHER-SE>                     3,998,300
<TOTAL-LIABILITY-AND-EQUITY>  69,242,200
                     1,377,800
<INVESTMENT-INCOME>            2,127,700
<INVESTMENT-GAINS>                 5,300
<OTHER-INCOME>                 1,011,200
<BENEFITS>                     1,011,300
<UNDERWRITING-AMORTIZATION>      320,400
<UNDERWRITING-OTHER>           1,536,100
<INCOME-PRETAX>                  410,000
<INCOME-TAX>                     112,400
<INCOME-CONTINUING>              297,600
<DISCONTINUED>                         0
<EXTRAORDINARY>                        0
<CHANGES>                              0
<NET-INCOME>                     297,600
<EPS-PRIMARY>                          0
<EPS-DILUTED>                          0
<RESERVE-OPEN>                         0
<PROVISION-CURRENT>                    0
<PROVISION-PRIOR>                      0
<PAYMENTS-CURRENT>                     0
<PAYMENTS-PRIOR>                       0
<RESERVE-CLOSE>                        0
<CUMULATIVE-DEFICIENCY>                0
        

</TABLE>


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