EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES /NY/
10-Q, 1997-05-14
INSURANCE AGENTS, BROKERS & SERVICE
Previous: APACHE OFFSHORE INVESTMENT PARTNERSHIP, 10-Q, 1997-05-14
Next: INTERPHASE CORP, 10-Q, 1997-05-14





                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                  -------------

                                    FORM 10-Q

                   QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934


For the Quarter Ended March 31, 1997                 Commission File No. 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.)


 1290 Avenue of the Americas, New York, New York                10104
- - --------------------------------------------------------------------------------
     (Address of principal executive offices)                 (Zip Code)


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

                                      None
- - --------------------------------------------------------------------------------
         (Former name, former address, and former fiscal year if changed
                              since last report.)


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) been subject to such filing requirements
for the past 90 days.
                                                         Yes   X    No
                                                              ----      -----

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

                                                        Shares Outstanding
                Class                                     at May 9, 1997
- - --------------------------------------------------------------------------------

    Common Stock, $1.25 par value                            2,000,000









                                                                    Page 1 of 32

<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                                    FORM 10-Q
                    FOR THE THREE MONTHS ENDED MARCH 31, 1997

                                TABLE OF CONTENTS
<TABLE>
<CAPTION>

                                                                                                Page #
                                                                                                ------

<S>             <C>                                                                               <C>
PART I          FINANCIAL INFORMATION

Item 1:         Unaudited Consolidated Financial Statements
                   Consolidated Balance Sheets as of March 31, 1997 and December 31, 1996.....      3
                   Consolidated Statements of Earnings for the Three Months Ended
                  March 31, 1997 and 1996.....................................................      4
                   Consolidated Statements of Shareholder's Equity for the Three Months
                  Ended March 31, 1997 and 1996...............................................      5
                   Consolidated Statements of Cash Flows for the Three Months Ended
                  March 31, 1997 and 1996.....................................................      6
                   Notes to Consolidated Financial Statements.................................      7

Item 2:         Management's Discussion and Analysis of Financial Condition and
                Results of Operations.........................................................     15

PART II         OTHER INFORMATION

Item 1:         Legal Proceedings.............................................................     31

Item 6:         Exhibits and Reports on Form 8-K..............................................     31

SIGNATURES....................................................................................     32
</TABLE>

                                       2
<PAGE>

PART I  FINANCIAL INFORMATION
          Item 1:  Unaudited Consolidated Financial Statements.
            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                           CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)
<TABLE>
<CAPTION>
                                                                                 March 31,          December 31,
                                                                                   1997                 1996
                                                                              -----------------    -----------------
                                                                                         (In Millions)
<S>                                                                           <C>                  <C>          
ASSETS
Investments:
  Fixed maturities:
    Available for sale, at estimated fair value.............................  $    17,762.9        $    18,077.0
  Mortgage loans on real estate.............................................        2,958.8              3,133.0
  Equity real estate........................................................        3,317.0              3,297.5
  Policy loans..............................................................        2,300.8              2,196.1
  Investment in and loans to affiliates.....................................          700.6                685.0
  Other equity investments..................................................          588.2                597.3
  Other invested assets.....................................................          315.9                288.7
                                                                              -----------------    -----------------
      Total investments.....................................................       27,944.2             28,274.6
Cash and cash equivalents...................................................          808.8                538.8
Deferred policy acquisition costs...........................................        3,226.5              3,104.9
Amounts due from discontinued GIC Segment...................................          967.7                996.2
Other assets................................................................        2,817.3              2,552.2
Closed Block assets.........................................................        8,502.2              8,495.0
Separate Accounts assets....................................................       29,478.9             29,646.1
                                                                              -----------------    -----------------

Total Assets................................................................  $    73,745.6        $    73,607.8
                                                                              =================    =================

LIABILITIES
Policyholders' account balances.............................................  $    21,829.7        $    21,865.6
Future policy benefits and other policyholders liabilities..................        4,476.0              4,416.6
Short-term and long-term debt...............................................        2,034.5              1,766.9
Other liabilities...........................................................        2,895.8              2,785.1
Closed Block liabilities....................................................        9,134.2              9,091.3
Separate Accounts liabilities...............................................       29,413.8             29,598.3
                                                                              -----------------    -----------------
      Total liabilities.....................................................       69,784.0             69,523.8
                                                                              -----------------    -----------------

Commitments and contingencies (Note 10)

SHAREHOLDER'S EQUITY
Common stock, $1.25 par value, 2.0 million shares authorized,
  issued and outstanding....................................................            2.5                  2.5
Capital in excess of par value..............................................        3,105.8              3,105.8
Retained earnings...........................................................          912.8                798.7
Net unrealized investment (losses) gains....................................          (46.6)               189.9
Minimum pension liability...................................................          (12.9)               (12.9)
                                                                              -----------------    -----------------
      Total shareholder's equity............................................        3,961.6              4,084.0
                                                                              -----------------    -----------------

Total Liabilities and Shareholder's Equity..................................  $    73,745.6        $    73,607.8
                                                                              =================    =================
</TABLE>


                 See Notes to Consolidated Financial Statements.


                                       3
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                       CONSOLIDATED STATEMENTS OF EARNINGS
                   THREE MONTHS ENDED MARCH 31, 1997 AND 1996
                                   (UNAUDITED)
<TABLE>
<CAPTION>
                                                                                    1997                 1996
                                                                              -----------------    -----------------
                                                                                          (In Millions)
<S>                                                                           <C>                  <C>          
REVENUES
Universal life and investment-type product policy fee income................  $       230.5        $       212.9
Premiums....................................................................          151.8                141.0
Net investment income.......................................................          538.8                536.3
Investment gains, net.......................................................           19.9                  1.2
Commissions, fees and other income..........................................          295.3                246.2
Contribution from the Closed Block..........................................           35.8                 32.1
                                                                              -----------------    -----------------
      Total revenues........................................................        1,272.1              1,169.7
                                                                              -----------------    -----------------

BENEFITS AND OTHER DEDUCTIONS
Interest credited to policyholders' account balances........................          312.7                320.4
Policyholders' benefits.....................................................          254.9                254.2
Other operating costs and expenses..........................................          516.0                445.3
                                                                              -----------------    -----------------
      Total benefits and other deductions...................................        1,083.6              1,019.9
                                                                              -----------------    -----------------

Earnings from continuing operations before Federal income taxes,
  minority interest and cumulative effect of accounting change..............          188.5                149.8
Federal income taxes........................................................           48.5                 36.1
Minority interest in net income of consolidated subsidiaries................           22.6                 18.9
                                                                              -----------------    -----------------
Earnings from continuing operations before cumulative effect of
  accounting change.........................................................          117.4                 94.8
Discontinued operations, net of Federal income taxes........................           (3.3)                 -
Cumulative effect of accounting change, net of Federal income taxes.........            -                  (23.1)
                                                                              -----------------    -----------------

Net Earnings................................................................  $       114.1        $        71.7
                                                                              =================    =================
</TABLE>




                 See Notes to Consolidated Financial Statements.


                                       4
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY
                   THREE MONTHS ENDED MARCH 31, 1997 AND 1996
                                   (UNAUDITED)
<TABLE>
<CAPTION>

                                                                                    1997                 1996
                                                                              -----------------    -----------------
                                                                                          (In Millions)

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

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

Retained earnings, beginning of year as previously reported.................          798.7                781.6
Cumulative effect on prior years of retroactive restatement for
  accounting change.........................................................            -                    6.8
                                                                              -----------------    -----------------
Retained earnings, beginning of year as restated............................          798.7                788.4
Net earnings................................................................          114.1                 71.7
                                                                              -----------------    -----------------
Retained earnings, end of period............................................          912.8                860.1
                                                                              -----------------    -----------------

Net unrealized investment gains, beginning of year as previously reported...          189.9                338.2
Cumulative effect on prior years of retroactive restatement for
  accounting change.........................................................            -                   58.3
                                                                              -----------------    -----------------
Net unrealized investment gains, beginning of year as restated..............          189.9                396.5
Change in unrealized investment gains (losses)..............................         (236.5)              (286.1)
                                                                              -----------------    -----------------
Net unrealized investment (losses) gains, end of period.....................          (46.6)               110.4
                                                                              -----------------    -----------------

Minimum pension liability, beginning of year and end of period..............          (12.9)               (35.1)
                                                                              -----------------    -----------------

Total Shareholder's Equity, End of Period...................................  $     3,961.6        $     4,043.7
                                                                              =================    =================
</TABLE>


                 See Notes to Consolidated Financial Statements.


                                       5
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                   THREE MONTHS ENDED MARCH 31, 1997 AND 1996
                                   (UNAUDITED)
<TABLE>
<CAPTION>
                                                                                    1997                 1996
                                                                              -----------------    -----------------
                                                                                          (In Millions)
<S>                                                                           <C>                  <C>          
Net earnings................................................................  $       114.1        $        71.7
  Adjustments to reconcile net earnings to net cash provided (used)
    by operating activities:
    Interest credited to policyholders' account balances....................          312.7                320.4
    Universal life and investment-type policy fee income....................         (230.5)              (212.9)
    Investment gains........................................................          (19.9)                (1.2)
    Change in Federal income tax payable....................................           54.9               (142.2)
    Other, net..............................................................           12.6               (146.2)
                                                                              -----------------    -----------------

Net cash provided (used) by operating activities............................          243.9               (110.4)
                                                                              -----------------    -----------------

Cash flows from investing activities:
  Maturities and repayments.................................................          651.5                567.1
  Sales....................................................................         2,497.5              3,105.7
  Return of capital from joint ventures and limited partnerships............           19.2                 24.1
  Purchases.................................................................       (3,022.3)            (3,942.3)
  Decrease in loans to discontinued GIC Segment.............................           25.1                135.0
  Other, net................................................................         (283.6)               271.5
                                                                              -----------------    -----------------

Net cash (used) provided by investing activities............................         (112.6)               161.1
                                                                              -----------------    -----------------

Cash flows from financing activities: Policyholders' account balances:
    Deposits................................................................          435.9                474.1
    Withdrawals.............................................................         (549.9)              (641.7)
  Net increase in short-term financings.....................................          276.7                116.7
  Repayments of long-term debt..............................................           (5.5)                 (.3)
  Other, net................................................................          (18.5)               (15.0)
                                                                              -----------------    -----------------

Net cash provided (used) by financing activities............................          138.7                (66.2)
                                                                              -----------------    -----------------

Change in cash and cash equivalents.........................................          270.0                (15.5)
Cash and cash equivalents, beginning of year................................          538.8                774.7
                                                                              -----------------    -----------------

Cash and Cash Equivalents, End of Period....................................  $       808.8        $       759.2
                                                                              =================    =================

Supplemental cash flow information
  Interest Paid.............................................................  $        22.8        $        15.9
                                                                              =================    =================
  Income Taxes Refunded.....................................................  $         -          $         3.2
                                                                              =================    =================
</TABLE>



                 See Notes to Consolidated Financial Statements.


                                       6
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)


 1)   BASIS OF PRESENTATION

      The preparation of the accompanying  consolidated  financial statements in
      conformity with GAAP required management to make estimates and assumptions
      (including normal, recurring accruals) 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. These statements should
      be read in conjunction with the consolidated  financial  statements of the
      Company for the year ended  December 31, 1996.  The results of  operations
      for the three months ended March 31, 1997 are not  necessarily  indicative
      of the results to be expected for the full year.

      The terms "first quarter 1997" and "first quarter 1996" refer to the three
      months ended March 31, 1997 and 1996, respectively.

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

 2)   ACCOUNTING CHANGES

      In 1996, the Company  changed its method of accounting  for  long-duration
      participating life insurance contracts, primarily within the Closed Block,
      in accordance  with the provisions  prescribed by SFAS No. 120. The effect
      of this change,  including the impact on the Closed Block, was to increase
      previously reported first quarter 1996 earnings from continuing operations
      before  cumulative  effect of accounting  change by $3.3  million,  net of
      Federal income taxes of $1.8 million.

 3)   FEDERAL INCOME TAXES

      Federal  income  taxes for interim  periods  have been  computed  using an
      estimated annual  effective tax rate. This rate is revised,  if necessary,
      at the end of each  successive  interim  period  to  reflect  the  current
      estimate of the annual effective tax rate.

 4)   INVESTMENTS

      Investment valuation allowances and changes thereto are shown below:
<TABLE>
<CAPTION>
                                                                                         Three Months Ended
                                                                                             March 31,
                                                                                 -----------------------------------
                                                                                      1997                1996
                                                                                 ---------------     ---------------
                                                                                           (In Millions)
      <S>                                                                        <C>                 <C>        
      Balances, beginning of year............................................... $      137.1        $     325.3
      SFAS No. 121 release......................................................          -               (152.4)
      Additions charged to income...............................................         23.7               38.5
      Deductions for writedowns and asset dispositions..........................        (31.2)             (82.0)
                                                                                 ---------------     ---------------
      Balances, End of Period................................................... $      129.6        $     129.4
                                                                                 ===============     ===============

      Balances, end of period:
        Mortgage loans on real estate........................................... $       42.7        $      85.3
        Equity real estate......................................................         86.9               44.1
                                                                                 ---------------     ---------------
      Total..................................................................... $      129.6        $     129.4
                                                                                 ===============     ===============
</TABLE>


                                       7
<PAGE>

      For the first quarters of 1997 and 1996, investment income is shown net of
      investment expenses of $78.8 million and $94.2 million, respectively.

      As of March 31, 1997 and December 31, 1996, fixed maturities classified as
      available for sale had amortized costs of $17,795.6  million and $17,719.2
      million, respectively. Other equity investments included equity securities
      with  carrying  values of $118.6  million and $130.3  million and costs of
      $97.5  million  and $98.7  million as of March 31, 1997 and  December  31,
      1996, respectively.

      For the first  quarters  of 1997 and 1996,  proceeds  received on sales of
      fixed  maturities  classified  as available  for sale amounted to $2,393.9
      million and $3,051.9 million,  respectively.  Gross gains of $43.3 million
      and $43.1 million and gross losses of $42.5 million and $19.3 million were
      realized  on  these  sales  for  the  first  quarters  of 1997  and  1996,
      respectively. There was a decrease in unrealized investment gains (losses)
      related to fixed  maturities  classified  as available  for sale for first
      quarter 1997 of $390.5 million,  resulting in a balance of $(32.7) million
      at March 31, 1997.

      Impaired  mortgage loans along with the related  provision for losses were
      as follows:
<TABLE>
<CAPTION>
                                                                                  March 31,          December 31,
                                                                                     1997                1996
                                                                                ---------------    -----------------
                                                                                           (In Millions)

      <S>                                                                       <C>                <C>         
      Impaired mortgage loans with provision for losses.......................  $     225.9        $      340.0
      Impaired mortgage loans with no provision for losses....................        116.2               122.3
                                                                                ---------------    -----------------
      Recorded investment in impaired mortgage loans..........................        342.1               462.3
      Provision for losses....................................................         36.4                46.4
                                                                                ---------------    -----------------
      Net Impaired Mortgage Loans.............................................  $     305.7        $      415.9
                                                                                ===============    =================
</TABLE>

      During the first  quarters of 1997 and 1996,  respectively,  the Company's
      average recorded  investment in impaired mortgage loans was $402.2 million
      and $505.0 million.  Interest income recognized on these impaired mortgage
      loans totaled $5.1 million and $9.5 million for the first quarters of 1997
      and 1996, respectively,  including $.6 million and $3.3 million recognized
      on a cash basis.

 5)   ALLIANCE - CURSITOR TRANSACTION

      On February  29,  1996,  Alliance  acquired  the  business of Cursitor for
      approximately  $159.0 million. The purchase price consisted of 1.8 million
      Alliance  Units,  $94.3  million in cash,  $21.5  million in notes payable
      ratably over four years and  substantial  additional  consideration  which
      will be determined at a later date.  The Company  recognized an investment
      gain of $20.6 million as a result of this transaction.  In addition to its
      1% general  partnership  interest  in  Alliance,  at March 31,  1997,  the
      Company owned approximately 57.2% of Alliance Units.


                                       8
<PAGE>

 6)   BUSINESS SEGMENT INFORMATION
<TABLE>
<CAPTION>

                                                                                         Three Months Ended
                                                                                             March 31,
                                                                                 -----------------------------------
                                                                                      1997                1996
                                                                                 ----------------    ---------------
                                                                                           (In Millions)
      <S>                                                                        <C>                 <C>         
      Revenues
      Insurance Operations...................................................... $      983.1        $      905.7
      Investment Services.......................................................        295.2               270.4
      Consolidation/elimination.................................................         (6.2)               (6.4)
                                                                                 ---------------     ---------------
      Total..................................................................... $    1,272.1        $    1,169.7
                                                                                 ===============     ===============

      Earnings from Continuing Operations Before Federal
        Income Taxes, Minority Interest and Cumulative Effect of
        Accounting Change
      Insurance Operations...................................................... $      126.8        $       84.6
      Investment Services.......................................................         78.4                81.6
                                                                                 ---------------     ---------------
        Subtotal................................................................        205.2               166.2
      Corporate interest expense................................................        (16.7)              (16.4)
                                                                                 ---------------     ---------------
      Total..................................................................... $      188.5        $      149.8
                                                                                 ===============     ===============
</TABLE>

<TABLE>
<CAPTION>
                                                                                 March 31,           December 31,
                                                                                    1997                 1996
                                                                              -----------------    -----------------
                                                                                          (In Millions)
      <S>                                                                     <C>                  <C>          
      Assets
      Insurance Operations................................................... $    60,951.9        $    60,464.9
      Investment Services....................................................      13,179.8             13,542.5
      Consolidation/elimination..............................................        (386.1)              (399.6)
                                                                              -----------------    -----------------
      Total.................................................................. $    73,745.6        $    73,607.8
                                                                              =================    =================
</TABLE>

 7)   CLOSED BLOCK

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

                                                                                 March 31,           December 31,
                                                                                    1997                 1996
                                                                              -----------------    -----------------
                                                                                          (In Millions)
      <S>                                                                     <C>                  <C>          
      Assets
      Fixed maturities:
        Available for sale, at estimated fair value (amortized cost of
          $3,935.0 and $3,820.7)............................................. $     3,900.9        $     3,889.5
      Mortgage loans on real estate..........................................       1,376.7              1,380.7
      Policy loans...........................................................       1,742.4              1,765.9
      Cash and other invested assets.........................................         367.0                336.1
      Deferred policy acquisition costs......................................         912.5                876.5
      Other assets...........................................................         202.7                246.3
                                                                              -----------------    -----------------
      Total Assets........................................................... $     8,502.2        $     8,495.0
                                                                              =================    =================

      Liabilities
      Future policy benefits and other policyholders' account balances....... $     8,969.5        $     8,999.7
      Other liabilities......................................................         164.7                 91.6
                                                                              -----------------    -----------------
      Total Liabilities...................................................... $     9,134.2        $     9,091.3
                                                                              =================    =================
</TABLE>


                                       9
<PAGE>

<TABLE>
<CAPTION>

                                                                                         Three Months Ended
                                                                                             March 31,
                                                                                 -----------------------------------
                                                                                      1997                1996
                                                                                 ----------------    ---------------
                                                                                           (In Millions)
      <S>                                                                       <C>                 <C>
      Revenues
      Premiums and other income................................................. $      174.8        $      184.9
      Investment income (net of investment expenses of $7.1 and $6.9)...........        138.8               136.8
      Investment gains (losses), net............................................          2.3                (4.2)
                                                                                 ---------------     ---------------
      Total revenues............................................................        315.9               317.5
                                                                                 ---------------     ---------------

      Benefits and Other Deductions
      Policyholders' benefits and dividends.....................................        271.0               278.0
      Other operating costs and expenses........................................          9.1                 7.4
                                                                                 ---------------     ---------------
      Total benefits and other deductions.......................................        280.1               285.4
                                                                                 ---------------     ---------------

      Contribution from the Closed Block........................................ $       35.8        $       32.1
                                                                                 ===============     ===============
</TABLE>

      Investment  valuation  allowances  amounted  to $17.9  million  and  $13.8
      million on mortgage loans and $2.8 million and $3.7 million on equity real
      estate at March 31, 1997 and December 31, 1996, respectively. The adoption
      of SFAS  No.  121 at  January  1,  1996  resulted  in the  recognition  of
      impairment losses of $5.6 million on real estate held and used.

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

                                                                                 March 31,         December 31,
                                                                                    1997               1996
                                                                              -----------------  -----------------
                                                                                         (In Millions)
      <S>                                                                      <C>                <C>           
      Impaired mortgage loans with provision for losses......................  $       115.3      $        128.1
      Impaired mortgage loans with no provision for losses...................             .6                  .6
                                                                              -----------------  -----------------
      Recorded investment in impaired mortgages..............................          115.9               128.7
      Provision for losses...................................................           15.9                12.9
                                                                              -----------------  -----------------
      Net Impaired Mortgage Loans............................................  $       100.0      $        115.8
                                                                              =================  =================
</TABLE>

      During  the first  quarters  of 1997 and 1996,  respectively,  the  Closed
      Block's average recorded  investment in impaired mortgage loans was $122.4
      million and $129.7 million.  Interest income  recognized on these impaired
      mortgage loans totaled $2.6 million for each of the first quarters of 1997
      and 1996, including $1.2 million recognized on a cash basis.


                                       10
<PAGE>

 8)   DISCONTINUED OPERATIONS

      Summarized financial information for the GIC Segment is as follows:
<TABLE>
<CAPTION>

                                                                                 March 31,           December 31,
                                                                                    1997                 1996
                                                                              -----------------    -----------------
                                                                                          (In Millions)
      <S>                                                                     <C>                  <C>          
      Assets
      Mortgage loans on real estate.......................................... $     1,027.2        $     1,111.1
      Equity real estate.....................................................         908.4                925.6
      Other invested assets..................................................         519.4                474.0
      Other assets...........................................................         215.2                226.1
                                                                              -----------------    -----------------
      Total Assets........................................................... $     2,670.2        $     2,736.8
                                                                              =================    =================

      Liabilities
      Policyholders liabilities.............................................. $     1,318.2        $     1,335.9
      Allowance for future losses............................................         246.9                262.0
      Amounts due to continuing operations...................................         967.7                996.2
      Other liabilities......................................................         137.4                142.7
                                                                              -----------------    -----------------
      Total Liabilities...................................................... $     2,670.2        $     2,736.8
                                                                              =================    =================
</TABLE>

<TABLE>
<CAPTION>

                                                                                         Three Months Ended
                                                                                             March 31,
                                                                                 -----------------------------------
                                                                                      1997                1996
                                                                                 ----------------    ---------------
                                                                                           (In Millions)
      <S>                                                                        <C>                 <C>
      Revenues
      Investment income (net of investment expenses of $25.5
        and $31.3).............................................................. $       34.9        $       71.8
      Investment losses, net....................................................         (5.1)              (11.0)
      Policy fees, premiums and other income....................................           .1                  .1
                                                                                 ---------------     ---------------
      Total revenues............................................................         29.9                60.9

      Benefits and Other Deductions.............................................         47.2                71.3
      Losses charged to allowance for future losses.............................        (17.3)              (10.4)
                                                                                 ---------------     ---------------
      Pre-tax loss from operations..............................................          -                   -
      Pre-tax loss from strengthening of the allowance for future losses........         (5.1)                -
      Federal income tax benefit................................................          1.8                 -
                                                                                 ---------------     ---------------
      Loss from Discontinued Operations......................................... $       (3.3)       $        -
                                                                                 ===============     ===============
</TABLE>

      The Company's quarterly process for evaluating the loss provisions applies
      the  current  period's  results of  discontinued  operations  against  the
      allowance,  re-estimates  future losses,  and adjusts the  provisions,  if
      appropriate.  The  evaluation  performed in first quarter 1997 resulted in
      management's  decision to strengthen the loss  provisions by $5.1 million,
      resulting in a post-tax charge of $3.3 million to discontinued operations'
      results for first quarter 1997.

      Management  believes the loss  provisions  for Wind-Up  Annuities  and GIC
      contracts at March 31, 1997 are adequate to provide for all future losses;
      however,  the  determination  of  loss  provisions  continues  to  involve
      numerous  estimates  and  subjective   judgments  regarding  the  expected
      performance of discontinued  operations investment assets. There can be no
      assurance  the  losses  provided  for will  not  differ  from  the  losses


                                       11
<PAGE>

      ultimately realized. To the extent actual results or future projections of
      discontinued  operations differ from  management's  current best estimates
      and assumptions  underlying the loss  provisions,  the difference would be
      reflected  in the  consolidated  statements  of earnings  in  discontinued
      operations.  In  particular,  to the extent  income,  sales  proceeds  and
      holding periods for equity real estate differ from  management's  previous
      assumptions,  periodic  adjustments  to the loss  provisions are likely to
      result.

      Investment valuation allowances amounted to $10.0 million and $9.0 million
      on  mortgage  loans and $14.7  million  and $20.4  million on equity  real
      estate  at March 31,  1997 and  December  31,  1996,  respectively.  As of
      January 1, 1996,  the  adoption  of SFAS No. 121  resulted in a release of
      existing  valuation  allowances of $71.9 million on equity real estate and
      recognition of impairment  losses of $69.8 million on real estate held and
      used.

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

                                                                                 March 31,         December 31,
                                                                                    1997               1996
                                                                              -----------------  -----------------
                                                                                         (In Millions)
      <S>                                                                      <C>                <C>           
      Impaired mortgage loans with provision for losses......................  $        82.2      $         83.5
      Impaired mortgage loans with no provision for losses...................           15.6                15.0
                                                                              -----------------  -----------------
      Recorded investment in impaired mortgages..............................           97.8                98.5
      Provision for losses...................................................            9.6                 8.8
                                                                              -----------------  -----------------
      Net Impaired Mortgage Loans............................................  $        88.2      $         89.7
                                                                              =================  =================
</TABLE>

      During the first  quarters  of 1997 and 1996,  the GIC  Segment's  average
      recorded  investment  in  impaired  mortgage  loans was $98.2  million and
      $124.5 million, respectively. Interest income recognized on these impaired
      mortgage  loans  totaled  $2.0  million  and $2.7  million  for the  first
      quarters of 1997 and 1996,  respectively,  including $1.4 million and $1.6
      million recognized on a cash basis.

      Benefits and other deductions  included $14.8 million and $37.6 million of
      interest  expense related to amounts  borrowed from continuing  operations
      for the first quarters of 1997 and 1996, respectively.

 9)   RESTRUCTURING COSTS

      During the first quarters of 1997 and 1996, the Company  recorded  pre-tax
      provisions  of $5.2  million and $.7 million,  respectively,  for employee
      termination  and exit costs.  The amounts paid during  first  quarter 1997
      totaled $8.5 million.  At March 31, 1997, the  liabilities  included costs
      related to the  consolidation  of insurance  operations'  service centers,
      relocation  expenses,  the  termination  of operating  leases and employee
      severance benefits and amounted to $41.2 million.

10)   LITIGATION

      There  have  been  no new  material  legal  proceedings  and  no  material
      developments  in matters which were  previously  reported in the Company's
      Notes to Consolidated Financial Statements for the year ended December 31,
      1996, except as follows:

      In  Bowler,  Equitable  Life has  filed its reply  brief,  urging  summary
      judgment  on all  claims  but  one.  Issues  of fact  are   raised  by one
      plaintiff's  claim  (that he was misled by the  representation  concerning
      state approval),  and accordingly this claim only could not be resolved on
      summary  judgment.  The  summary  judgment  motion is now  under  judicial
      review.

                                       12
<PAGE>

      In Cole, on April 29, 1997, at a pre-trial  conference,  the Court ordered
      that all  discovery  be completed  by October 8, 1997.  The court  further
      ordered that a Note of Issue  (placing the case on the trial  calendar) be
      filed on or before  October 10, 1997,  and that on October 14,  1997,  the
      Court would hold a conference  to schedule a trial date.  The parties have
      agreed  on  a  briefing   schedule  for   plaintiffs'   motion  for  class
      certification.  A hearing on  plaintiffs'  motion for class  certification
      will be scheduled,  at the discretion of the court,  on or after September
      12, 1997.

      In Fletcher,  on April 24, 1997, the magistrate granted plaintiffs' remand
      motion,  and  Equitable  Life has  filed an  application  to the judge for
      reconsideration.  Equitable  Life's time to answer the  complaint has been
      extended  until 30 days after the court's final  resolution of plaintiffs'
      remand motion.

      In Duncan,  plaintiff  moved to have the action  certified as a nationwide
      class action with two plaintiff  subgroups:  one comprising those alleging
      misrepresentations  concerning  the extent to which  their  policies  were
      proper  replacement  policies,  and the other  comprising  those  alleging
      misrepresentations  concerning the number of years that the annual premium
      would need to be paid. Equitable Life will oppose the motion.
      Discovery as to class certification has begun.

      In  Bradley,  on March 3,  1997,  EVLICO  served a notice of appeal of the
      court's order denying  EVLICO's motion to remove the Bradley action to New
      York  County  and to  consolidate  or  jointly  try the Cole  and  Bradley
      actions. Discovery as to class certification has begun.

      In Dillon,  on February 24, 1997,  Equitable Life and EOC moved to dismiss
      the complaint on several grounds.

      In Chaviano, plaintiff filed an amended complaint on April 14, 1997.

      In connection with the previously  reported  actions  relating to Harrah's
      Jazz Company and Harrah's Jazz Finance Corp., the parties to these actions
      have agreed to a settlement,  subject to the approval of the U.S. District
      Court for the Eastern District of Louisiana.

      On May 2,  1997,  DLJ  was  named  as a  defendant  in the  First  Amended
      Derivative  Complaint in James G. Caven v.  Charles R. Miller,  et al., an
      action in the United States  District  Court for the Southern  District of
      Texas. The action is a derivative  action  allegedly  brought on behalf of
      Paracelsus Healthcare Corporation ("Paracelsus"), and in turn on behalf of
      Champion   Healthcare   Corporation   ("Champion"),   in  connection  with
      Champion's  merger with  Paracelsus  on or about  August 16,  1996.  Other
      defendants  named  in the  amended  complaint  are  certain  officers  and
      directors  of Champion,  Paracelsus,  certain  officers  and  directors of
      Paracelsus,  and Paracelsus'  outside  auditors.  With respect to DLJ, the
      amended  complaint  alleges that DLJ was engaged by Champion to act as its
      investment   advisor  in  identifying   suitable  merger  and  acquisition
      prospects  in the  healthcare  industry,  and  that DLJ was  negligent  in
      recommending  Paracelsus to Champion as a suitable  merger  partner and in
      rendering an opinion to  Champion's  board of directors  that the exchange
      ratio of Paracelsus  common stock for Champion  common stock in the merger
      was fair from a  financial  point of view to  holders of  Champion  common
      stock.  The amended  complaint  seeks  damages in an  unspecified  amount,
      rescission of the merger,  interest,  attorney's fees and costs, and other
      relief.  Due  to  the  early  stage  of  such  litigation,  based  on  the
      information  currently  available to it, DLJ's  management  cannot make an
      estimate of loss, if any, or predict  whether or not such  litigation will
      have a  material  adverse  effect on DLJ's  results of  operations  in any
      particular period.

      In addition to the matters  previously  reported and the matters described
      above,  the Holding Company 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.

                                       13
<PAGE>

11)   SUBSEQUENT EVENT

      On April 10, 1997,  Equitable Life entered into a definitive  agreement to
      sell Equitable Real Estate (other than EQ Services,  Inc. and its interest
      in  Column  Financial,  Inc.) to Lend  Lease  Corporation  Limited  ("Lend
      Lease"), a publicly traded,  international property and financial services
      company based in Sydney,  Australia.  The total  purchase  price is $400.0
      million and consists of $300.0  million in cash and a $100.0  million note
      maturing in eight years and bearing interest at the rate of 7.4%,  subject
      to certain adjustments. The transaction is expected to be completed during
      the second  quarter of 1997,  subject to regulatory  approvals and certain
      other  conditions.  Equitable  Life will  enter  into  long-term  advisory
      agreements  pursuant to which the  businesses  to be sold will continue to
      provide  to  Equitable  Life's  General  Account  and  Separate   Accounts
      substantially  the same  services,  for  substantially the  same  fees, as
      currently provided.

      For first quarter 1997 and the year ended December 31, 1996, respectively,
      the businesses to be sold reported  combined revenues of $48.6 million and
      $226.1  million  and  combined  net  earnings  of $4.1  million  and $30.7
      million.  Total combined  assets and  liabilities as reported at March 31,
      1997 were $163.2 million and $117.5 million, respectively.

                                       14
<PAGE>

Item 2.
                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,  and with the Management's  Discussion and Analysis
section  included in Equitable Life's 1996 Report on Form 10-K. The terms "first
quarter 1997" and "first quarter 1996" refer to the three months ended March 31,
1997 and 1996, respectively.


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 first  quarters of 1997 and 1996 combined
with the results of  operations  outside of the Closed  Block.  See Closed Block
results as combined  herein on page 17.  Management's  discussion  and  analysis
addresses the combined results of operations unless noted otherwise.
<TABLE>
<CAPTION>

                                                                                         Three Months Ended
                                                                                             March 31,
                                                                                 -----------------------------------
                                                                                      1997                1996
                                                                                 ---------------     ---------------
                                                                                           (In Millions)
<S>                                                                              <C>                 <C>        
Combined Results of Operations

Policy fee income and premiums.................................................. $      557.4        $     538.6
Net investment income...........................................................        677.6              673.1
Investment gains (losses), net..................................................         22.2               (3.0)
Commissions, fees and other income..............................................        295.0              246.4
                                                                                 ---------------     ---------------
  Total revenues................................................................      1,552.2            1,455.1

Total benefits and other deductions.............................................      1,363.7            1,305.3
                                                                                 ---------------     ---------------
Earnings from continuing operations before Federal income taxes,
  minority interest and cumulative effect of accounting change..................        188.5              149.8
Federal income taxes............................................................         48.5               36.1
Minority interest in net income of consolidated subsidiaries....................         22.6               18.9
                                                                                 ---------------     ---------------

Earnings from Continuing Operations before Cumulative Effect of
  Accounting Change............................................................. $      117.4        $      94.8
                                                                                 ===============     ===============
</TABLE>

Continuing Operations

Compared to the  comparable  prior year period,  the higher  pre-tax  results of
operations for first quarter 1997 reflected  increased earnings in the Insurance
Operations  segment  partially offset by a decline in earnings in the Investment
Services segment and higher  Corporate  interest  expense.  Federal income taxes
increased due to higher pre-tax results of operations.  Minority interest in net
income of  consolidated  subsidiaries  was higher  principally  due to increased
earnings at Alliance.

The $97.1  million  increase in revenues for first  quarter 1997 compared to the
corresponding  period  in 1996  was  attributed  primarily  to a  $48.6  million
increase in  commissions,  fees and other  income  principally  due to increased
business  activity within  Investment  Services and a $29.7 million  increase in
investment results.

                                       15
<PAGE>


Net  investment  income  increased  $4.5  million for first  quarter 1997 due to
Insurance Operations.

Investment  gains  increased by $25.2 million for first quarter 1997 from a $3.0
million loss for the same period in 1996.  There were investment  gains of $22.2
million on General  Account  Investment  Assets as  compared  to losses of $23.9
million  in the first  quarter  1996.  In first  quarter  1996,  a gain of $20.6
million was  recognized  as a result of the issuance of Alliance  Units to third
parties upon completion of the Cursitor acquisition.

For first quarter 1997, total benefits and other  deductions  increased by $58.4
million  from the  comparable  period  in 1996,  reflecting  increases  in other
operating  costs  and  expenses  of $72.1  million,  partially  offset by a $6.7
million  decrease in  policyholders'  benefits  and a $7.3  million  decrease in
interest  credited to  policyholders.  The increase in other operating costs and
expenses was  attributable to increased  operating costs of $43.9 million in the
Insurance Operations segment and $28.0 million in Investment Services associated
with increased segment revenues.

Discontinued Operations

The Company's quarterly  evaluation of the GIC Segment's loss provisions applies
the current period's results of discontinued  operations  against the allowance,
re-estimates  future  losses and adjusts the  provisions,  if  appropriate.  The
evaluation performed in first quarter 1997 resulted in management's  decision to
strengthen the loss provisions by $5.1 million.  The factor contributing to this
strengthening was higher than anticipated investment losses principally on other
equity investments.

Excluding  the  effect of the  aforementioned  reserve  strengthening,  in first
quarter 1997,  $17.3 million of pre-tax  losses were incurred and charged to the
GIC Segment's  allowance for future losses as compared to $10.4 million in first
quarter 1996.  Investment  results  declined by $31.0 million in the first three
months of 1997 as compared to the year earlier  period.  Net  investment  income
declined by $36.9 million,  principally  due to lower yields on a  significantly
reduced  GIC  Segment  Investment  Asset  base.  The  reduction  in GIC  Segment
investments was principally due to the repayments of approximately $1.02 billion
of loans from continuing  operations  during 1996.  Investment  losses were $5.1
million  in the first  three  months of 1997  compared  to $11.0  million in the
comparable  period in 1996. There were $6.2 million lower losses on other equity
investments  than  during the year  earlier  period  principally  offset by $1.1
million of losses on equity real estate as compared to $1.0  million in gains in
first  quarter  1996.  Benefits and other  deductions  declined by $24.1 million
principally  due to the  aforementioned  repayments  in  1996  resulting  in the
decrease in interest expense on lower borrowings from continuing operations.

                                       16
<PAGE>

COMBINED RESULTS OF CONTINUING OPERATIONS BY SEGMENT

Insurance Operations

The Closed Block is part of Insurance  Operations.  The following table combines
the Closed Block amounts with the reported results of operations  outside of the
Closed Block on a line-by-line basis.
<TABLE>
<CAPTION>

                              Insurance Operations
                                  (In Millions)

                                                                    Three Months Ended March 31,
                                                  ------------------------------------------------------------------
                                                                       1997
                                                  ------------------------------------------------
                                                       As             Closed                              1996
                                                    Reported           Block           Combined         Combined
                                                  -------------    --------------    -------------    --------------
<S>                                               <C>              <C>               <C>              <C>        
Policy fees, premiums and other income..........  $    410.3       $    174.8        $      585.1     $     563.3
Net investment income...........................       517.1            138.8               655.9           651.4
Investment gains (losses), net..................        19.9              2.3                22.2           (23.6)
Contribution from the Closed Block..............        35.8            (35.8)                -               -
                                                  -------------    --------------    -------------    --------------
  Total revenues................................       983.1            280.1             1,263.2         1,191.1
Total benefits and other deductions.............       856.3            280.1             1,136.4         1,106.5
                                                  -------------    --------------    -------------    --------------
Earnings from Continuing Operations
  before Federal Income Taxes,
  Minority Interest and Cumulative
  Effect of Accounting Change...................  $    126.8       $      -          $      126.8     $      84.6
                                                  =============    ==============    =============    ==============
</TABLE>

For first quarter of 1997,  earnings from  continuing  operations  for Insurance
Operations  reflected an increase of $42.2 million from the year earlier period.
Investment  gains in 1997 versus losses in 1996,  higher policy fees on variable
and  interest-sensitive  life and individual annuities contracts and improved DI
and group pension  results were offset by higher  employee  benefit  costs.  The
improved  DI and group  pension  results  reflect the  establishment  of premium
deficiency  reserves in fourth quarter 1996. To the extent periodic results from
these  businesses  differ  from  the  assumptions  used  in  establishing  those
reserves,  the  resulting  earnings  (loss)  will impact  Insurance  Operations'
results.

Total  revenues  increased by $72.1  million  primarily  due to a $50.3  million
increase in investment  results and a $17.6 million increase in policy fees. The
increase in Insurance  Operations'  investment  results  principally  was due to
investment gains (losses). Gains on fixed maturities were $5.8 million higher in
first quarter 1997, up from $25.5 million in first quarter 1996.  Mortgage loans
produced a $1.6  million  gain as compared  with a $26.7  million  loss in first
quarter  1996.  Losses on equity real estate and other equity  investments  were
lower by $8.2  million and $3.8  million,  respectively.  Insurance  Operations'
$27.3 million increase in gross investment income  principally was due to higher
overall yields on a $1.37 billion larger General Account  Investment  Asset base
offset by $22.8  million lower  interest on lower amounts due from  discontinued
operations. Policy fee income rose to $230.5 million due to higher insurance and
annuity account balances.

Total  benefits and other  deductions  for first quarter 1997 rose $29.9 million
from the comparable 1996 period as increases of $56.8 million in other operating
expenses and $15.0 million higher DAC amortization  were offset by $27.9 million
higher DAC capitalization,  the effects of the favorable mortality experience on
variable  and  interest-sensitive  policies  and a  decrease  in  future  policy
benefits. The increase in operating costs resulted from higher variable expenses
related to  increased  sales,  higher  employee  benefit  costs and higher costs
related to the annuity wholesaler  distribution system implemented in the latter
part of 1996. The decrease in policyholders'  benefits primarily resulted from a
lower increase in reserves on DI business and improved  mortality  experience on
the larger in force book of business for variable  and  interest-sensitive  life
policies.  This  lower  mortality  experience  resulted  in an  increase  in the
amortization of DAC on variable and interest-sensitive  life policies.  Interest
credited on policyholders' account balances in Insurance Operations decreased by
$7.3 million reflecting  moderately lower crediting rates applied to a larger in
force book of business.

                                       17
<PAGE>

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

                              Premiums and Deposits
                                  (In Millions)
                                                                                         Three Months Ended
                                                                                             March 31,
                                                                                 -----------------------------------
                                                                                      1997                1996
                                                                                 ---------------     ---------------
<S>                                                                              <C>                 <C>        
Individual annuities
  First year.................................................................... $      647.3        $     509.7
  Renewal.......................................................................        340.3              330.1
                                                                                 ---------------     ---------------
                                                                                        987.6              839.8
Variable and interest-sensitive life
  First year recurring..........................................................         52.6               44.9
  First year optional...........................................................         59.8               40.2
  Renewal.......................................................................        341.3              338.1
                                                                                 ---------------     ---------------
                                                                                        453.7              423.2
Traditional life
  First year recurring..........................................................          4.0                4.9
  First year optional...........................................................          1.1                1.3
  Renewal.......................................................................        205.4              212.8
                                                                                 ---------------     ---------------
                                                                                        210.5              219.0
Other(1)
  First year....................................................................          4.0                7.1
  Renewal.......................................................................         90.4               89.6
                                                                                 ---------------     ---------------
                                                                                         94.4               96.7

Total first year................................................................        768.8              608.1
Total renewal...................................................................        977.4              970.6
                                                                                 ---------------     ---------------
Total individual insurance and annuity products.................................      1,746.2            1,578.7

Participating group annuities...................................................         47.3               60.9
Conversion annuities............................................................          2.1                -
Association plans...............................................................         31.4               23.2
                                                                                 ---------------     ---------------
Total group pension products....................................................         80.8               84.1

Total Premiums and Deposits..................................................... $    1,827.0        $   1,662.8
                                                                                 ===============     ===============
<FN>
(1)  Includes health insurance and reinsurance assumed.
</FN>
</TABLE>

First year premiums and deposits for individual  insurance and annuity  products
for first  quarter  1997  increased  from  prior year  levels by $160.7  million
primarily  due  to  higher  sales  of  individual  annuities  and  variable  and
interest-sensitive  life contracts.  Renewal premiums and deposits  increased by
$6.8 million  during first  quarter 1997 over the prior year period as increases
in the larger block of individual annuities and variable and  interest-sensitive
life policies were partially  offset by decreases in  traditional  life policies
and other  product  lines.  Traditional  life  premiums  and  deposits for first
quarter 1997 decreased from the prior year's  comparable  period by $8.5 million
due to the marketing focus on variable and  interest-sensitive  products and the
decline in the  traditional  life book of business.  The 27.0% increase in first
year individual  annuities  premiums and deposits in first quarter 1997 over the
prior year period  included a $138.4 million  increase in sales of a new line of

                                       18
<PAGE>

retirement  annuity  products  sold  through  both the career  agency  force and
complementary  distribution channels. First year variable and interest-sensitive
life policies included $17.2 million of premiums from the sale of one large COLI
policy. Management believes the strategic positioning of the Company's insurance
operations has begun to positively  affect premium growth.  Particular  emphasis
will  continue  to be devoted  to the  support  of the new needs  based  selling
approach  and  the  establishment  of  consultative  financial  services  as the
cornerstone  of the sales  process.  Changes in agent  recruitment  and training
practices  have  resulted in  retention  and  productivity  improvements  which,
management believes, are contributing to premium results.

Surrenders  and  Withdrawals - The following  table  summarizes  surrenders  and
withdrawals,  including universal life and investment-type contract withdrawals,
for Insurance  Operations'  major  individual  insurance and annuities'  product
lines.
<TABLE>
<CAPTION>

                           Surrenders and Withdrawals
                                  (In Millions)

                                                                                         Three Months Ended
                                                                                             March 31,
                                                                                 -----------------------------------
                                                                                      1997                1996
                                                                                 ---------------     ---------------
<S>                                                                              <C>                 <C>        
Individual Insurance and Annuities' Product Lines:
Individual annuities............................................................ $      594.4        $     610.5
Variable and interest-sensitive life............................................        123.2              112.3
Traditional life................................................................        105.6               93.6
                                                                                 ---------------     ---------------
Total........................................................................... $      823.2        $     816.4
                                                                                 ===============     ===============
</TABLE>

Policy and contract  surrenders  and  withdrawals  increased $6.8 million during
first  quarter 1997 compared to the same period in 1996 due to the $22.9 million
higher  surrenders  and  withdrawals  in  variable  and  interest-sensitive  and
traditional  life  products,  partially  offset  by  a  decrease  in  individual
annuities  surrenders  and  withdrawals.  Surrenders  and  withdrawals  in first
quarter 1996  included  $88.0 million paid in January 1996 for two small pension
annuity clients who terminated their contracts.

Investment Services

The  following  table  summarizes  the  results  of  operations  for  Investment
Services.
<TABLE>
<CAPTION>

                               Investment Services
                                  (In Millions)

                                                                                         Three Months Ended
                                                                                             March 31,
                                                                                 -----------------------------------
                                                                                      1997                1996
                                                                                 ---------------     ---------------
<S>                                                                              <C>                 <C>        
Third party commissions and fees................................................ $      235.4        $     195.8
Affiliate fees..................................................................         30.7               30.1
Other income(1).................................................................         29.1               44.5
                                                                                 ---------------     ---------------
Total revenues..................................................................        295.2              270.4
Total costs and expenses........................................................        216.8              188.8
                                                                                 ---------------     ---------------
Earnings from Continuing Operations before Federal Income Taxes,
  Minority Interest and Cumulative Effect of Accounting Change.................. $       78.4        $      81.6
                                                                                 ===============     ===============
<FN>
(1)  Includes investment results and other items.
</FN>
</TABLE>

                                       19
<PAGE>

For first quarter 1997,  pre-tax earnings for Investment  Services  decreased by
$3.2 million from the  year-earlier  period  primarily due to lower other income
offset by higher  earnings for Alliance and DLJ.  Other income for first quarter
1996  included  a gross gain of $20.6  million  recognized  by the  Company as a
result of the issuance of Alliance Units in the Cursitor acquisition. Alliance's
earnings increased  primarily due to higher investment  advisory fees and higher
distribution  plan fees as a result of higher  assets  under  management.  DLJ's
earnings  were  higher in 1997  largely  due to strong  merger  and  acquisition
activity, increased levels of underwriting,  higher dealer and trading gains and
the growth in trading  volume on most major  exchanges.  Total segment  revenues
were up $24.8 million principally due to higher revenues at DLJ.

Total costs and expenses  increased by $28.0  million for first  quarter 1997 as
compared to that same period in 1996  primarily due to a $29.7 million  increase
at Alliance reflecting  increases in compensation and other promotional expenses
due to increased activity.

The following table summarizes results of operations by business unit.
<TABLE>
<CAPTION>

                               Investment Services
                     Results of Operations by Business Unit
                                  (In Millions)

                                                                                         Three Months Ended
                                                                                             March 31,
                                                                                 -----------------------------------
                                                                                      1997                1996
                                                                                 ---------------     ---------------
<S>                                                                              <C>                 <C>        
Earnings from  continuing  operations  before  Federal  income  taxes,
  minority interest and cumulative effect of accounting change:
  DLJ(1)........................................................................ $      131.0        $      98.8
  Alliance......................................................................         54.1               46.1
  Equitable Real Estate.........................................................          6.5                7.5
  Consolidation/elimination(2)(3)(4)............................................       (113.2)             (70.8)
                                                                                 ---------------     ---------------
Earnings from Continuing Operations before Federal Income Taxes,
  Minority Interest and Cumulative Effect of Accounting Change.................. $       78.4        $      81.6
                                                                                 ===============     ===============
<FN>
(1) Excludes amortization expense of $1.0 million and $0.9 million for the first
    quarters of 1997 and 1996,  respectively,  on goodwill and intangible assets
    related to Equitable  Life's  acquisition of DLJ in 1985, which are included
    in consolidation/elimination.

(2) Includes  interest  expense  of $3.0  million  and $3.2  million  related to
    intercompany  debt  issued by  intermediate  holding  companies  payable  to
    Equitable Life for the first quarters of 1997 and 1996, respectively.

(3) Includes  the  Holding  Company  and  third  party  interests  in DLJ's  net
    earnings, as well as taxes on the Company's equity interest in DLJ's pre-tax
    earnings of $99.8 million and $79.4  million for the first  quarters of 1997
    and 1996, respectively.

(4) Includes a gain of $16.9  million (net of $3.7  million  related  state
    income tax) for first  quarter 1996 on issuance of Alliance Units to third
    parties upon the completion of the Cursitor transaction.
</FN>
</TABLE>

DLJ - DLJ's  earnings  from  continuing  operations  for first quarter 1997 were
$131.0 million, up $32.2 million from the comparable prior year period. Revenues
increased  $205.4  million  to  $980.9  million  primarily  due  to  higher  net
investment   income  of  $90.1   million,   increased  fees  of  $62.9  million,
underwriting  revenues of $38.5 million and higher  commissions of $21.8 million
offset by lower gains on the corporate  development  portfolio of $24.7 million.
DLJ's  expenses were $849.9  million for first  quarter 1997, up $173.2  million
from the comparable  prior year period primarily due to a $79.1 million increase
in compensation  and  commissions,  higher interest expense of $43.2 million and
$13.8 million higher brokerage and exchange fees.

                                       20
<PAGE>

DLJ enters into certain  contractual  agreements  referred to as  derivatives or
off-balance-sheet financial instruments involving futures, forwards and options.
DLJ's  derivative  activities  are not as extensive as many of its  competitors.
Instead,  DLJ has focused its  derivative  activities  on 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,  interest rate instruments and currencies,  and issuing
structured notes.  DLJ's involvement in swap contracts is not significant.  As a
result,  DLJ's  involvement  in  derivatives  products is related  primarily  to
revenue  generation  through the provision of products to its clients as opposed
to hedges against DLJ's own positions.

Options  contracts  are  typically  written for a duration of less than thirteen
months.  Revenues from these activities (net of related  interest  expense) were
approximately  $9.6 million and $8.8 million for the first  quarters of 1997 and
1996, respectively.  Option writing revenues are primarily from the amortization
of option premiums.

The notional value of written options  contracts  outstanding was  approximately
$9.3  billion  and $4.9  billion at March 31, 1997 and 1996,  respectively.  The
increase in the  notional  value of options was  primarily  due to  increases in
customer  activity  related to U.S.  government  obligations  and  foreign  debt
securities.  Such written options contracts are substantially covered by various
financial instruments that DLJ had purchased or sold as principal.

As part of DLJ's trading activities, including trading activities in the related
cash market instruments, DLJ enters into forward and futures contracts primarily
involving securities, foreign currencies, indices and forward rate agreements as
well as options on futures  contracts.  Such forward and futures  contracts  are
entered into as part of DLJ's covering  transactions  and are generally not used
for speculative purposes.

Net trading gains  (losses) on forward  contracts were $29.3 million and $(23.9)
million and net trading gains  (losses) on futures  contracts  were $5.7 million
and $8.7 million for the first quarters of 1997 and 1996, respectively.

The notional  contract and market values of the forward and futures contracts at
March 31, 1997 and 1996 were as follows:
<TABLE>
<CAPTION>

                                                    March 31, 1997                         March 31, 1996
                                           ----------------------------------    -----------------------------------
                                             Purchases            Sales            Purchases             Sales
                                           ---------------    ---------------    ---------------     ---------------
                                                                        (In Millions)
<S>                                        <C>                <C>                <C>                 <C>        
Forward Contracts
  (Notional Contract Value)..............  $  17,222.2        $   26,188.6       $   17,945.2        $  17,297.3
                                           ===============    ===============    ===============     ===============

Futures Contracts and Options on
  Futures Contracts (Market Value).......  $   2,193.1        $    6,843.6       $    1,672.6        $   1,001.7
                                           ===============    ===============    ===============     ===============
</TABLE>

Structured  notes are  customized  financing  instruments in which the amount of
interest  or  principal  paid on a debt  obligation  is linked to the  return on
specific cash market financial  instruments.  At March 31, 1997 and December 31,
1996, DLJ had issued  long-term  structured  notes  totaling  $211.4 million and
$216.2  million,  respectively.  DLJ  expects  the  volume of this  activity  to
increase in the future. DLJ covers its obligations on structured notes primarily
by purchasing  and selling the  securities to which the value of its  structured
notes are linked.

In March 1997, DLJ acquired the London based Phoenix Group Limited,  a financial
advisory  and  investment  management  business  with offices in London and Hong
Kong. It has two principal operations, a corporate finance and advisory business
and a private equity fund management business investing in unquoted  securities.
It also makes investments as principal.

Alliance - Alliance's earnings from continuing operations for first quarter 1997
were $54.1 million, an increase of $8.0 million from the prior year's comparable
period.  Revenues  totaled $219.3 million for first quarter 1997, an increase of
$37.7 million from the comparable  period in 1996,  due to increased  investment
advisory and service fees. Alliance's costs and expenses increased $29.7 million
for first quarter 1997 primarily due to increases in employee  compensation  and
benefits and other promotional expenditures.

                                       21
<PAGE>

On February  29, 1996,  Alliance  acquired  substantially  all of the assets and
liabilities  of Cursitor for  aproximately $159.0 million. The  acquisition  was
accounted  for under the purchase  method with the results of Cursitor  from the
date of acquisition included in Alliance's  consolidated  financial  statements.
Cursitor  specializes in providing global asset allocation  services to U.S. and
non-U.S.  institutional  investors.  Cursitor's  investment results were poor in
1995 and 1996.  Despite a modest  improvement  in investment  results during the
three months ended March 31, 1997, Cursitor continued to experience  significant
client  account  terminations  and  asset  outflows.   Cursitor's  assets  under
management at March 31, 1997 and April 30, 1997 were  approximately $6.0 billion
and $5.4 billion, respectively.

Alliance  evaluates  the  potential  impairment  of  its  intangible  assets  by
comparing  the  undiscounted  cash  flows  expected  to be  realized  from those
intangible assets to their recorded values pursuant to SFAS No. 121.  Management
of  Alliance  currently  estimates  that  despite a  significant  decline in the
profitability  of Cursitor,  the  undiscounted  cash flows from Cursitor will be
sufficient  for  Alliance  to  recover  its  investment.   However,  should  the
profitability of Cursitor continue to decline,  management's estimate may change
and  Alliance's  investment in Cursitor  might be considered  impaired.  In such
event,  Alliance  would be  required  to reduce the  recorded  value of Cursitor
goodwill and  contracts  acquired to fair market value,  which is  significantly
below their recorded value.

Equitable Real Estate - Equitable Real Estate's  earnings from  operations  were
$6.5 million for first  quarter  1997,  down $1.0  million  from the  comparable
period in 1996. The decrease primarily was due to lower General Account fees.

On April 10, 1997,  Equitable Life and Lend Lease signed a definitive  agreement
for  Lend  Lease to  purchase  Equitable  Real  Estate's  investment  management
business for $300.0 million in cash and a $100.0 million eight year note subject
to certain  adjustments.  The sale is expected  to be  completed  during  second
quarter  1997,  subject to regulatory  approvals  and certain other  conditions.
Equitable Life will enter into long-term advisory  agreements  pursuant to which
the businesses to be sold will continue to provide  services to Equitable Life's
General Account and Separate  Accounts.  See Note 11 to  Consolidated  Financial
Statements for further information.

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

                        Fees and Assets Under Management
                                  (In Millions)

                                                                                           At or For the
                                                                                         Three Months Ended
                                                                                             March 31,
                                                                                 -----------------------------------
                                                                                      1997                1996
                                                                                 ---------------     ---------------
<S>                                                                              <C>                 <C>        
Fees:
  Third Party................................................................... $      204.7        $     166.5
  Equitable Life and the Holding Company........................................         27.7               27.2
                                                                                 ---------------     ---------------
Total........................................................................... $      232.4        $     193.7
                                                                                 ===============     ===============

Assets Under Management:
  Third Party................................................................... $   184,137         $  161,231
  Equitable Life and the Holding Company........................................      56,684             50,819
                                                                                 ---------------     ---------------
Total........................................................................... $   240,821         $  212,050
                                                                                 ===============     ===============
</TABLE>

Fees from assets  under  management  increased  for first  quarter 1997 from the
comparable  1996  period  principally  as a result of  growth  in  assets  under
management for third  parties.  Alliance's  third party assets under  management
increased by $17.3 billion primarily due to market  appreciation and mutual fund
sales.

At March 31, 1997, third party assets under management by Equitable Real Estate,
including Separate Accounts, were $14.7 billion. For first quarter 1997 and full
year 1996,  fees received for assets under  management  by the  businesses to be
sold totaled  $48.5  million and $229.9  million,  respectively,  of which $31.4
million and $139.6 million, respectively, were received from third parties.

                                       22
<PAGE>

General Account Investment Portfolio

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

                General Account Investment Assets Carrying Values
                                 March 31, 1997
                                  (In Millions)

                                                                                                         General
                                                                                                         Account
                                                      Balance           Closed                         Investment
Balance Sheet Captions:                                Sheet            Block           Other(1)         Assets
- - -------------------------------------------------- ---------------   -------------   ---------------  -------------
<S>                                                <C>                 <C>             <C>              <C>
Fixed maturities:
  Available for sale.............................. $    17,762.9       $  3,900.9      $    (151.0)     $   21,814.8
Mortgage loans on real estate.....................       2,958.8          1,376.7              -             4,335.5
Equity real estate................................       3,317.0            200.8            (18.7)          3,536.5
Policy loans......................................       2,300.8          1,742.4              -             4,043.2
Other equity investments..........................         588.2            100.3              9.9             678.6
Other invested assets.............................       1,016.5             87.8          1,093.1              11.2
                                                   -----------------   -------------   ---------------  -------------
  Total investments...............................      27,944.2          7,408.9            933.3          34,419.8
Cash and cash equivalents.........................         808.8            (21.9)           124.6             662.3
                                                   -----------------   -------------   ---------------  -------------

Total............................................. $    28,753.0       $  7,387.0      $   1,057.9      $   35,082.1
                                                   =================   =============   ===============  =============
<FN>
(1) Assets listed in the "Other" category  principally consist of assets held in
    portfolios other than the General  Account,  certain  reclassifications  and
    intercompany  adjustments.  The "Other"  category is deducted in arriving at
    the General Account Investment Assets.
</FN>
</TABLE>

The General Account  Investment  Assets  presentation set forth in the following
pages  includes the  investments  of the Closed Block on a  line-by-line  basis.
Management  believes it is appropriate to discuss the  information on a combined
basis in view of the  similar  asset  quality  characteristics  of  major  asset
categories in the portfolios.

Writedowns on fixed maturities were $4.6 million and $19.8 million for the first
quarters  of 1997 and 1996,  respectively;  writedowns  on equity real estate in
first quarter 1997 were $0.1 million.  The following table shows asset valuation
allowances  and additions to and deductions  from such  allowances for mortgages
and equity real estate for the first quarters of 1997 and 1996.

                                       23
<PAGE>

<TABLE>
<CAPTION>
                        General Account Investment Assets
                              Valuation Allowances
                                  (In Millions)

                                                                                    Equity Real
                                                                  Mortgages            Estate             Total
                                                                ---------------    ---------------    --------------
<S>                                                             <C>                <C>                <C>        
March 31, 1997
Assets Outside of the Closed Block:
Beginning balances............................................  $     50.4         $      86.7        $     137.1
Additions.....................................................         9.5                14.2               23.7
Deductions(2).................................................       (17.2)              (14.0)             (31.2)
                                                                ---------------    ---------------    --------------
Ending Balances...............................................  $     42.7         $      86.9        $     129.6
                                                                ===============    ===============    ==============

Closed Block:
Beginning balances............................................  $     13.8         $       3.7        $      17.5
Additions.....................................................         5.3                 0.5                5.8
Deductions(2).................................................        (1.2)               (1.4)              (2.6)
                                                                ---------------    ---------------    --------------
Ending Balances...............................................  $     17.9         $       2.8        $      20.7
                                                                ===============    ===============    ==============

Total:
Beginning balances............................................  $     64.2         $      90.4        $     154.6
Additions.....................................................        14.8                14.7               29.5
Deductions(2).................................................       (18.4)              (15.4)             (33.8)
                                                                ---------------    ---------------    --------------
Ending Balances...............................................  $     60.6         $      89.7        $     150.3
                                                                ===============    ===============    ==============

March 31, 1996
Total:
Beginning balances............................................  $     83.9         $     264.1        $     348.0
SFAS No. 121 release(1).......................................         -                (152.4)            (152.4)
Additions.....................................................        26.5                19.2               45.7
Deductions(2).................................................        (0.5)              (81.9)             (82.4)
                                                                ---------------    ---------------    --------------
Ending Balances...............................................  $    109.9         $      49.0        $     158.9
                                                                ===============    ===============    ==============
<FN>
(1) As a result of the  adoption  of SFAS No. 121 at  January  1,  1996,  $152.4
    million of  allowances  on assets  held for  investment  were  released  and
    impairment  losses of $149.6 million were recognized on real estate held and
    used.

(2) Primarily reflected releases of allowances due to asset dispositions and 
    writedowns.
</FN>
</TABLE>

                                       24
<PAGE>

General Account Investment Assets by Category

The  following  table shows the amortized  cost,  valuation  allowances  and net
amortized cost of the major categories of General Account  Investment  Assets at
March 31, 1997 and net amortized cost at December 31, 1996.
<TABLE>
<CAPTION>

                        General Account Investment Assets
                              (Dollars In Millions)

                                                    March 31, 1997                               December 31, 1996
                              -----------------------------------------------------------   -----------------------------
                                                                                % 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).......... $   21,892.8    $      -        $  21,892.8        62.3%      $  21,711.6          62.6%
Mortgages....................      4,396.1          60.6          4,335.5        12.3           4,513.7          13.0
Equity real estate...........      3,626.2          89.7          3,536.5        10.1           3,518.6          10.1
Other equity investments.....        678.6           -              678.6         1.9             692.4           2.0
Policy loans.................      4,043.2           -            4,043.2        11.5           3,962.0          11.4
Cash and short-term
  investments(2).............        673.5           -              673.5         1.9             277.7           0.9
                              --------------- -------------   ------------- -------------   -------------   -------------
Total........................ $   35,310.4    $    150.3      $  35,160.1       100.0%      $  34,676.0         100.0%
                              =============== =============   ============= =============   =============   =============
<FN>
(1) Excludes  unrealized (losses) gains of $(78.0) million and $432.9 million in
    fixed  maturities  classified  as  available  for sale at March 31, 1997 and
    December 31, 1996, respectively.

(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 on an opportunistic basis.  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.

                                       25
<PAGE>

Investment Results of General Account Investment Assets
<TABLE>
<CAPTION>

                      Investment Results by Asset Category
                              (Dollars In Millions)

                                                                            Three Months Ended March 31,
                                                              ---------------------------------------------------------
                                                                         1997                          1996
                                                              ---------------------------   ---------------------------
                                                                 (1)                           (1)
                                                                Yield          Amount         Yield          Amount
                                                              -----------   -------------   -----------   -------------
<S>                                                              <C>        <C>                <C>        <C>        
Fixed Maturities:
  Income....................................................     8.00%      $     435.9        7.92%      $     383.4
  Investment Gains/(Losses).................................     0.57%             31.3        0.53%             25.5
                                                              -----------   -------------   -----------   -------------
  Total.....................................................     8.57%      $     467.2        8.45%      $     408.9
  Ending Assets.............................................                $  21,892.8                   $  19,570.8
Mortgages:
  Income....................................................     9.47%      $     104.7        8.74%      $     108.6
  Investment Gains/(Losses).................................     0.14%              1.6       (2.15)%           (26.7)
                                                              -----------   -------------   -----------   -------------
  Total.....................................................     9.61%      $     106.3        6.59%      $      81.9
  Ending Assets.............................................                $   4,335.5                   $   4,934.3
Equity Real Estate(2):
  Income....................................................     2.09%      $      14.2        3.28%      $      25.9
  Investment Gains/(Losses).................................    (1.54%)           (10.5)      (2.37)%           (18.7)
                                                              -----------   -------------   -----------   -------------
  Total.....................................................     0.55%      $       3.7        0.91%      $       7.2
  Ending Assets.............................................                $   2,705.5                   $   3,105.7
Other Equity Investments:
  Income....................................................    12.90%      $      22.1       11.55%      $      21.0
  Investment Gains/(Losses).................................    (0.12%)            (0.2)      (2.20)%            (4.0)
                                                              -----------   -------------   -----------   -------------
  Total.....................................................    12.78%      $      21.9        9.35%      $      17.0
  Ending Assets.............................................                $     678.6                   $     689.9
Policy Loans:
  Income....................................................     6.90%      $      69.0        6.83%      $      65.1
  Ending Assets.............................................                $   4,043.2                   $   3,855.1
Cash and Short-term Investments:
  Income....................................................    10.60%      $      12.6       10.32%      $      22.6
  Ending Assets.............................................                $     673.5                   $     799.6
Total:
  Income....................................................     7.72%      $     658.5        7.62%      $     626.6
  Investment Gains/(Losses).................................     0.26%             22.2       (0.29)%           (23.9)
                                                              -----------   -------------   -----------   -------------
  Total(3)..................................................     7.98%      $     680.7        7.33%      $     602.7
  Ending Assets.............................................                $  34,329.1                   $  32,955.4
<FN>
(1) Yields have been  annualized and calculated  based on the quarterly  average
    asset  carrying  values   excluding   unrealized  gains  (losses)  in  fixed
    maturities.  Annualized  yields  are not  necessarily  indicative  of a full
    year's results.

(2) Equity  real  estate  carrying  values are shown net of third party debt and
    minority  interest in real estate of $831.0 million and $917.2 million as of
    March 31, 1997 and 1996,  respectively.  Equity real estate  income is shown
    net of operating  expenses,  depreciation,  third party interest expense and
    minority  interest.  Third  party  interest  expense and  minority  interest
    totaled $13.3  million and $14.3 million for the first  quarters of 1997 and
    1996, respectively.

(3) 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 7.71% and 7.04% for the first  quarters of 1997
    and 1996, respectively.
</FN>
</TABLE>


                                       26
<PAGE>

For first quarter 1997, General Account investment results were up $78.0 million
or 12.9% from the year earlier period reflecting higher income on a higher asset
base and gains on fixed  maturities.  On an annualized  basis,  total investment
yield  increased  to 7.98% from  7.33%.  Investment  income  increased  by $31.9
million or 5.1%,  resulting  in an increase in the  annualized  income  yield to
7.72% from 7.62%. Excluding SFAS No. 121 related permanent impairment writedowns
of $149.6 million and releases of valuation  allowances  totaling $152.4 million
relating to equity real estate in 1996,  additions to asset valuation allowances
and writedowns of fixed  maturities and equity real estate were $34.3 million in
first quarter 1997 compared to $65.5 million in first quarter 1996.

Total investment  results for fixed maturities  increased $58.3 million or 14.3%
for first quarter 1997 compared to the year earlier  period.  Investment  income
increased  by  $52.5  million  reflecting  a higher  asset  base as  nearly  all
available funds were reinvested in fixed maturities. Investment gains were $31.3
million for first  quarter 1997 compared to $25.5 million in first quarter 1996.
Writedowns  on fixed  maturities  were $4.6 million in the first three months of
1997 as  compared  to $19.8  million  in the  comparable  period of 1996.  Total
investment results on mortgages improved $24.4 million or 29.8% in first quarter
1997 compared to the same period a year ago largely due to  investment  gains of
$1.6  million as  compared  to losses of $26.7  million in first  quarter  1996,
partially offset by lower investment income  attributable to a lower asset base.
Equity real estate  investment  results were $3.5 million lower during the first
three months of 1997 than the year earlier period  reflecting  lower  investment
yield on a smaller  asset  base.  During the first  three  months of 1997,  $4.2
million of losses were  recognized on equity real estate with  amortized cost of
$77.2 million which was sold as compared to first quarter 1996 when $0.9 million
of losses were recognized on properties with an amortized cost of $202.4 million
which  were  sold.  There  were  higher  investment  results  for  other  equity
investments as the effect of a reduced asset base in first quarter 1997 was more
than offset by the 1996 period's loss realized on the  disposition  of a limited
partnership interest.

Fixed Maturities.  Fixed maturities  consist of publicly traded debt securities,
privately  placed debt  securities  and small  amounts of  redeemable  preferred
stock, which represented 72.9%, 26.4% and 0.7%,  respectively,  of the amortized
cost of this asset category at March 31, 1997.
<TABLE>
<CAPTION>

                       Fixed Maturities By Credit Quality
                              (Dollars In Millions)

                                             March 31, 1997                          December 31, 1996
               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>
    1-2    Aaa/Aa/A and Baa...... $  19,066.8(1)     87.1%  $  18,951.1    $ 18,994.8(1)       87.5%   $  19,334.0
    3-6    Ba and lower..........     2,660.6(2)     12.2       2,719.4       2,575.2(2)       11.9        2,665.7
                                  ------------  ------------------------   -----------      ---------- -------------

Subtotal........................     21,727.4        99.3      21,670.5      21,570.0          99.4       21,999.7
Redeemable preferred stock
  and other.....................        165.4         0.7         144.3         141.6           0.6          144.8
                                  ------------  ------------------------   -----------   ------------- -------------
Total...........................  $  21,892.8       100.0%  $  21,814.8    $ 21,711.6         100.0%   $  22,144.5
                                  ============  ========================   ===========   ============= =============
<FN>
(1) Includes  Class B Notes with an  amortized  cost of $57.6  million  and $67.0
    million,  at March 31, 1997 and December 31, 1996, respectively, eliminated
    in consolidation.

(2) Includes Class B Notes with an amortized cost of $100.0 million, eliminated
    in consolidation.
</FN>
</TABLE>

At March 31, 1997, the Company held collateralized mortgage obligations ("CMOs")
with an amortized  cost of $2.48  billion,  including  $2.36 billion in publicly
traded CMOs. About 59.1% of the public CMO holdings were collateralized by GNMA,
FNMA and FHLMC securities.  Approximately  38.7% of the public CMO holdings were
in PAC bonds. At March 31, 1997, IO strips amounted to $4.7 million at amortized
cost. There were no holdings of principal only strips at that date. In addition,
at March 31,  1997,  the Company  held $2.36  billion of  mortgage  pass-through
securities  (GNMA,  FNMA or FHLMC securities) and also held $425.6 million of Aa
or higher rated public asset backed securities,  primarily backed by home equity
mortgages, airline and other equipment, and credit card receivables.

                                       27
<PAGE>

<TABLE>
<CAPTION>

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

                                                                                  March 31,          December 31,
                                                                                     1997                1996
                                                                                ---------------    -----------------
<S>                                                                             <C>                <C>          
FIXED MATURITIES..............................................................  $   21,892.8       $    21,711.6
Problem fixed maturities......................................................          35.0                50.6
Potential problem fixed maturities............................................            .5                  .5
Restructured fixed maturities(1)..............................................           3.4                 3.4
<FN>
(1) Excludes restructured fixed maturities of $2.5 million and $2.5 million that
    are shown as problems at March 31, 1997 and December 31, 1996, respectively,
    and excludes $0.0 million of restructured fixed maturities that are shown as
    potential problems at March 31, 1997.
</FN>
</TABLE>

Mortgages. Mortgages consist of commercial,  agricultural and residential loans.
At March 31, 1997,  commercial  mortgages  totaled $2.71  billion  (61.6% of the
amortized cost of the category),  agricultural  loans were $1.69 billion (38.3%)
and residential loans were $3.6 million (0.1%).
<TABLE>
<CAPTION>

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

                                                                                  March 31,          December 31,
                                                                                     1997                1996
                                                                                ---------------    -----------------
<S>                                                                             <C>                <C>          
COMMERCIAL MORTGAGES..........................................................  $   2,707.0        $     2,901.2
Problem commercial mortgages..................................................         10.8                 11.3
Potential problem commercial mortgages........................................        284.2                425.7
Restructured commercial mortgages(1)..........................................        237.1                269.3
VALUATION ALLOWANCES..........................................................         60.6                 64.2

AGRICULTURAL MORTGAGES........................................................  $   1,685.5        $     1,672.7
Problem agricultural mortgages................................................         11.0                  5.4
Potential problem agricultural mortgages......................................          -                    -
Restructured agricultural mortgages...........................................          2.0                  2.0
VALUATION ALLOWANCES..........................................................          -                    -
<FN>
(1) Excludes restructured commercial mortgages of $1.7 million that are shown as
    problems at both March 31, 1997 and December 31,  1996,  and excludes  $81.2
    million and $229.5  million of  restructured  commercial  mortgages that are
    shown as  potential  problems  at March  31,  1997 and  December  31,  1996,
    respectively.
</FN>
</TABLE>

Problem commercial mortgages decreased by $0.5 million from December 31, 1996 to
March 31, 1997 due to foreclosures.  Potential problem loans declined  primarily
due to loans reclassified to performing  status.  During first quarter 1997, the
amortized cost of foreclosed  commercial  mortgages totaled $38.5 million with a
$1.5 million reduction in amortized cost required at the time of foreclosure.

                                       28
<PAGE>

The original  weighted average coupon rate on the $237.1 million of restructured
mortgages  was  9.7%.  As a result  of these  restructurings,  the  restructured
weighted average coupon rate was 8.5% and the restructured weighted average cash
payment  rate  was  7.9%.  The  foregone  interest  on  restructured  commercial
mortgages (including  restructured  commercial mortgages presented as problem or
potential problem commercial mortgages) for first quarter 1997 was $0.8 million.

As of March 31,  1997,  the  distribution  of problem  commercial  mortgages  by
property type was: retail ($9.1 million or 84.3%) and apartment ($1.7 million or
15.7%).  By state,  the  distribution  was Connecticut  ($5.0 million or 46.3%),
Mississippi  ($4.1 million or 38.0%) and Indiana  ($1.7  million or 15.7%).  The
distribution  of potential  problem  commercial  mortgages by property type was:
retail ($188.6  million or 66.4%),  office ($44.1 million or 15.5%),  industrial
($27.3  million  or 9.6%),  and hotel  ($24.2  million or 8.5%).  By state,  the
distribution was: New York ($97.3 million or 34.2%), Pennsylvania ($60.1 million
or 21.1%),  Massachusetts  ($35.3  million or 12.4%),  Texas  ($24.2  million or
8.5%),  California ($19.3 million or 6.8%),  Puerto Rico ($18.7 million or 6.6%)
and Virginia ($16.5 million or 5.8%). No other state was larger than 5.0%.

At March 31, 1997 and 1996,  respectively,  management identified impaired loans
as defined under SFAS No. 114 with carrying  values of $403.5 million and $514.6
million.  The provisions for losses for these impaired mortgage loans were $52.4
million  and $98.4  million at March 31,  1997 and 1996,  respectively.  For the
first quarters of 1997 and 1996, respectively, income accrued on these loans was
$7.7 million and $12.0 million, including cash received of $7.5 million and $9.6
million.

For  first  quarter  1997,   scheduled  principal   amortization   payments  and
prepayments on commercial  mortgage loans received aggregated $160.6 million. In
addition,  $150.6  million of commercial  mortgage  loan maturity  payments were
scheduled,  of which  $13.0  million  were paid as due.  Of the amount not paid,
$98.3  million were granted short term  extensions of up to three months,  $39.3
million were  foreclosed and none were  delinquent or in default for non-payment
of principal.

Equity Real Estate.  As of March 31, 1997, on the basis of amortized  cost,  the
equity  real  estate  category   included  $2.54  billion  (70.1%)  acquired  as
investment real estate and $1.09 billion (29.9%)  acquired through or in lieu of
foreclosure (including in-substance  foreclosures).  At March 31, 1997 and 1996,
respectively,  allowances  totaling $87.9 million and $49.0 million were held on
properties  identified  as  available  for sale with  amortized  costs of $457.6
million and $336.7 million.

At March 31, 1997,  the vacancy rate for the  Company's  office  properties  was
14.7%  in  total,  with a  vacancy  rate of 10.0%  for  properties  acquired  as
investment real estate and 27.9% for properties  acquired  through  foreclosure.
The national  commercial office vacancy rate was 12.1% (as of December 31, 1996)
as measured by CB Commercial.


LIQUIDITY AND CAPITAL RESOURCES

Equitable  Life has a  commercial  paper  program  with an issue  limit of up to
$500.0 million.  This program is available for general corporate purposes and is
supported by Equitable  Life's  existing  $350.0  million bank credit  facility,
which expires in June 2000.  Equitable  Life uses this program from time to time
in its  liquidity  management.  At March 31, 1997,  no amounts were  outstanding
under either the commercial paper program or the revolving credit facility.

Consolidated Cash Flows

The net cash  provided  by  operating  activities  was $243.9  million for first
quarter 1997 compared to net cash used by operating activities of $110.4 million
for first quarter 1996.

                                       29
<PAGE>

Net cash used by investing  activities was $112.6 million for first quarter 1997
as compared to net cash provided by investing  activities of $161.1  million for
the same  period in 1996.  Cash used by  investing  activities  during the first
three  months  of 1997  primarily  was  attributable  to the  increase  in other
invested assets, partially offset by investment sales, maturities, repayment and
returns of capital exceeding purchases by approximately $145.9 million. In 1996,
cash provided by investing  activities  primarily was attributable to the $135.0
million  decrease in loans to the GIC  Segment,  partially  offset by  purchases
exceeding sales, maturities and repayments by approximately $245.4 million.

Net cash provided by financing  activities  was $138.7 million for first quarter
1997 as compared to net cash used by financing  activities  of $66.2  million in
first  quarter  1996.  Net cash  provided by financing  activities  during first
quarter 1997 resulted from a $276.7 million  increase in short-term  financings.
Withdrawals from  policyholders'  account balances  exceeded  deposits by $114.0
million  during first  quarter 1997.  During first  quarter  1996,  cash used by
financing   activities   was  primarily   attributable   to   withdrawals   from
policyholders' account balances exceeding deposits by $167.6 million.

The operating, investing and financing activities described above resulted in an
increase in cash and cash  equivalents  during the first three months of 1997 of
$270.0 million to $808.8 million.

                                       30
<PAGE>

PART II        OTHER INFORMATION

Item 1.        Legal Proceedings.

There have been no new material legal  proceedings and no material  developments
in matters which were previously  reported in the Registrant's Form 10-K for the
year ended December 31, 1996, except as set forth in Note 12 to the Registrant's
Unaudited  Consolidated Financial Statements in Part I of this Form 10-Q for the
quarter ended March 31, 1997.

Item 6.        Exhibits and Reports on Form 8-K.

                (a) Exhibits

                    Exhibit 2       Purchase Agreement,  dated April 10, 1997,
                                    between   Equitable   Life  and  Lend  Lease
                                    Corporation Limited,  filed as Exhibit 10.27
                                    to the Holding Company's quarterly report on
                                    Form 10-Q for the  quarter  ended  March 31,
                                    1997 and incorporated herein by reference.

                    Exhibit 10.7    Agreement,   dated  April  24,  1996,
                                    between  Equitable  Life and Mr.  Stanley B.
                                    Tulin, filed as Exhibit 10.28 to the Holding
                                    Company's  quarterly report on Form 10-Q for
                                    the   quarter   ended  March  31,  1997  and
                                    incorporated herein by reference.

                    Exhibit 10.8    Agreement,   dated  March  26,  1997,
                                    between  Equitable  Life  and Mr.  James  M.
                                    Benson,   filed  as  Exhibit  10.29  to  the
                                    Holding  Company's  quarterly report on Form
                                    10-Q for the  quarter  ended  March 31, 1997
                                    and incorporated herein by reference.

                    Exhibit 27      Financial Data Schedule

                (b) Reports on Form 8-K

                    None


                                       31
<PAGE>

                                   SIGNATURES

Pursuant  to the  requirements  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:    May 14, 1997             THE EQUITABLE LIFE ASSURANCE SOCIETY
                                  OF THE UNITED STATES


                                  By:     /s/Stanley B. Tulin
                                          --------------------------------------
                                          Name:  Stanley B. Tulin
                                          Title: Senior Executive Vice President
                                                 and Chief Financial Officer


Date:    May 14, 1997                     /s/Alvin H. Fenichel
                                          -------------------------------------
                                          Alvin H. Fenichel
                                          Senior Vice President and Controller



                                       32


<TABLE> <S> <C>

<ARTICLE>                                       7
<MULTIPLIER>                                                1,000
                                                 
<S>                                             <C>
<PERIOD-TYPE>                                   3-MOS
<FISCAL-YEAR-END>                               DEC-31-1997
<PERIOD-START>                                  JAN-01-1997
<PERIOD-END>                                    MAR-31-1997
<DEBT-HELD-FOR-SALE>                                   17,762,900
<DEBT-CARRYING-VALUE>                                           0
<DEBT-MARKET-VALUE>                                             0
<EQUITIES>                                                588,200
<MORTGAGE>                                              2,958,800
<REAL-ESTATE>                                           3,317,000
<TOTAL-INVEST>                                         27,944,200
<CASH>                                                    808,800
<RECOVER-REINSURE>                                              0
<DEFERRED-ACQUISITION>                                  3,226,500
<TOTAL-ASSETS>                                         73,745,600
<POLICY-LOSSES>                                                 0
<UNEARNED-PREMIUMS>                                             0
<POLICY-OTHER>                                          4,476,000
<POLICY-HOLDER-FUNDS>                                  21,829,700
<NOTES-PAYABLE>                                         2,034,500
                                           0
                                                     0
<COMMON>                                                    2,500
<OTHER-SE>                                              3,959,100
<TOTAL-LIABILITY-AND-EQUITY>                           73,745,600
                                                382,300
<INVESTMENT-INCOME>                                       538,800
<INVESTMENT-GAINS>                                         19,900
<OTHER-INCOME>                                            331,100
<BENEFITS>                                                254,900
<UNDERWRITING-AMORTIZATION>                                72,200
<UNDERWRITING-OTHER>                                      443,800
<INCOME-PRETAX>                                           188,500
<INCOME-TAX>                                               48,500
<INCOME-CONTINUING>                                       117,400
<DISCONTINUED>                                             (3,300)
<EXTRAORDINARY>                                                 0
<CHANGES>                                                       0
<NET-INCOME>                                              114,100
<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