EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES /NY/
10-Q, 1997-08-13
INSURANCE AGENTS, BROKERS & SERVICE
Previous: APACHE OFFSHORE INVESTMENT PARTNERSHIP, 10-Q, 1997-08-13
Next: INTERPHASE CORP, 10-Q, 1997-08-13




                       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 June 30, 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 August 11, 1997
- --------------------------------------------------------------------------------

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




                                                                Page 1 of 34

<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                                    FORM 10-Q
                       FOR THE QUARTER ENDED JUNE 30, 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 June 30, 1997 and December 31, 1996...........      3
                   Consolidated Statements of Earnings for the Three Months and Six
                  Months Ended June 30, 1997 and 1996..............................................      4
                   Consolidated Statements of Shareholder's Equity for the Six Months
                  Ended June 30, 1997 and 1996.....................................................      5
                   Consolidated Statements of Cash Flows for the Six Months Ended
                  June 30, 1997 and 1996...........................................................      6
                   Notes to Consolidated Financial Statements......................................      7

Item 2:         Management's Discussion and Analysis of Financial Condition and
                Results of Operations..............................................................     16

PART II         OTHER INFORMATION

Item 1:         Legal Proceedings..................................................................     33

Item 6:         Exhibits and Reports on Form 8-K...................................................     33

SIGNATURES.........................................................................................     34
</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>
                                                                                 June 30,           December 31,
                                                                                   1997                 1996
                                                                              -----------------    -----------------
                                                                                         (In Millions)
<S>                                                                           <C>                  <C>          
ASSETS
Investments:
  Fixed maturities:
    Available for sale, at estimated fair value.............................  $    18,888.2        $    18,077.0
  Mortgage loans on real estate.............................................        2,751.0              3,133.0
  Equity real estate........................................................        3,395.6              3,297.5
  Policy loans..............................................................        2,345.3              2,196.1
  Investment in and loans to affiliates.....................................          689.4                685.0
  Other equity investments..................................................          890.8                870.1
  Other invested assets.....................................................          138.0                 15.9
                                                                              -----------------    -----------------
      Total investments.....................................................       29,098.3             28,274.6
Cash and cash equivalents...................................................          757.5                538.8
Deferred policy acquisition costs...........................................        3,240.7              3,104.9
Amounts due from discontinued GIC Segment...................................          808.4                996.2
Other assets................................................................        2,889.2              2,552.2
Closed Block assets.........................................................        8,504.3              8,495.0
Separate Accounts assets....................................................       32,642.5             29,646.1
                                                                              -----------------    -----------------

Total Assets................................................................  $    77,940.9        $    73,607.8
                                                                              =================    =================

LIABILITIES
Policyholders' account balances.............................................  $    21,833.8        $    21,865.6
Future policy benefits and other policyholders liabilities..................        4,505.4              4,416.6
Short-term and long-term debt...............................................        1,940.1              1,766.9
Other liabilities...........................................................        3,610.2              2,785.1
Closed Block liabilities....................................................        9,048.7              9,091.3
Separate Accounts liabilities...............................................       32,488.3             29,598.3
                                                                              -----------------    -----------------
      Total liabilities.....................................................       73,426.5             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...........................................................        1,135.9                798.7
Net unrealized investment gains.............................................          283.1                189.9
Minimum pension liability...................................................          (12.9)               (12.9)
                                                                              -----------------    -----------------
      Total shareholder's equity............................................        4,514.4              4,084.0
                                                                              -----------------    -----------------

Total Liabilities and Shareholder's Equity..................................  $    77,940.9        $    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
                                   (UNAUDITED)
<TABLE>
<CAPTION>
                                                            Three Months Ended                  Six Months Ended
                                                                 June 30,                           June 30,
                                                     ---------------------------------  ---------------------------------
                                                          1997              1996             1997              1996
                                                     ---------------   ---------------  ---------------   ---------------
                                                                                (In Millions)
<S>                                                  <C>               <C>              <C>               <C>         
REVENUES
Universal life and investment-type
  product policy fee income........................  $      236.1      $     217.8      $      466.6      $      430.7
Premiums...........................................         141.0            152.4             292.8             293.4
Net investment income..............................         588.8            545.5           1,125.5           1,092.9
Investment gains (losses), net.....................         261.0            (17.2)            280.9             (16.0)
Commissions, fees and other income.................         300.0            278.1             595.3             524.3
Contribution from the Closed Block.................          29.7             27.2              65.5              59.3
                                                     ---------------   ---------------  ---------------   ---------------
      Total revenues...............................       1,556.6          1,203.8           2,826.6           2,384.6
                                                     ---------------   ---------------  ---------------   ---------------

BENEFITS AND OTHER DEDUCTIONS
Interest credited to policyholders' account
  balances.........................................         331.5            312.6             644.2             633.0
Policyholders' benefits............................         227.5            273.9             482.4             528.1
Other operating costs and expenses.................         676.6            484.0           1,190.5             940.4
                                                     ---------------   ---------------  ---------------   ---------------
      Total benefits and other deductions..........       1,235.6          1,070.5           2,317.1           2,101.5
                                                     ---------------   ---------------  ---------------   ---------------

Earnings from continuing operations before
  Federal income taxes, minority interest
  and cumulative effect of accounting change.......         321.0            133.3             509.5             283.1
Federal income taxes...............................         125.8             26.2             174.3              62.3
Minority interest in net (loss) income of
  consolidated subsidiaries........................         (27.3)            20.0              (4.7)             38.9
                                                     ---------------   ---------------  ---------------   ---------------
Earnings from continuing operations before
  cumulative effect of accounting change...........         222.5             87.1             339.9             181.9
Discontinued operations, net of Federal income
  taxes............................................            .6              -                (2.7)              -
Cumulative effect of accounting change,
  net of Federal income taxes......................           -                -                 -               (23.1)
                                                     ---------------   ---------------  ---------------   ---------------

Net Earnings.......................................  $      223.1      $      87.1      $      337.2      $      158.8
                                                     ===============   ===============  ===============   ===============
</TABLE>
                 See Notes to Consolidated Financial Statements.

                                       4
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY
                     SIX MONTHS ENDED JUNE 30, 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................................................................          337.2                158.8
                                                                              -----------------    -----------------
Retained earnings, end of period............................................        1,135.9                947.2
                                                                              -----------------    -----------------

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)..............................           93.2               (384.5)
                                                                              -----------------    -----------------
Net unrealized investment gains, end of period..............................          283.1                 12.0
                                                                              -----------------    -----------------

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

Total Shareholder's Equity, End of Period...................................  $     4,514.4        $     4,032.4
                                                                              =================    =================
</TABLE>

                 See Notes to Consolidated Financial Statements.

                                       5
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                     SIX MONTHS ENDED JUNE 30, 1997 AND 1996
                                   (UNAUDITED)
<TABLE>
<CAPTION>
                                                                                    1997                 1996
                                                                              -----------------    -----------------
                                                                                          (In Millions)
<S>                                                                           <C>                  <C>          
Net earnings................................................................  $       337.2        $       158.8
  Adjustments to reconcile net earnings to net cash provided by
    operating activities:
    Interest credited to policyholders' account balances....................          644.2                633.0
    Universal life and investment-type policy fee income....................         (466.6)              (430.7)
    Investment (gains) losses...............................................         (280.9)                16.0
    Change in Federal income taxes payable..................................          158.7               (126.4)
    Other, net..............................................................          241.2               (172.2)
                                                                              -----------------    -----------------

Net cash provided by operating activities...................................          633.8                 78.5
                                                                              -----------------    -----------------

Cash flows from investing activities:
  Maturities and repayments.................................................        1,484.8              1,204.0
  Sales....................................................................         4,867.5              5,033.9
  Return of capital from joint ventures and limited partnerships............           30.4                 48.5
  Purchases.................................................................       (6,700.6)            (7,092.0)
  Decrease in loans to discontinued GIC Segment.............................          185.2                492.5
  Sale of subsidiaries......................................................          261.0                  -
  Other, net................................................................         (454.8)               383.6
                                                                              -----------------    -----------------

Net cash (used) provided by investing activities............................         (326.5)                70.5
                                                                              -----------------    -----------------

Cash flows from financing activities: Policyholders' account balances:
    Deposits................................................................          858.6                913.9
    Withdrawals.............................................................       (1,063.6)            (1,265.8)
  Net change in short-term financings.......................................          169.4                174.1
  Repayments of long-term debt..............................................           (5.8)               (71.3)
  Other, net................................................................          (47.2)               (32.0)
                                                                              -----------------    -----------------

Net cash used by financing activities.......................................          (88.6)              (281.1)
                                                                              -----------------    -----------------

Change in cash and cash equivalents.........................................          218.7               (132.1)
Cash and cash equivalents, beginning of year................................          538.8                774.7
                                                                              -----------------    -----------------

Cash and Cash Equivalents, End of Period....................................  $       757.5        $       642.6
                                                                              =================    =================

Supplemental cash flow information:
  Interest Paid.............................................................  $        53.8        $        49.7
                                                                              =================    =================
  Income Taxes Paid.........................................................  $         -          $         7.3
                                                                              =================    =================
</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 requires 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 six months ended June 30, 1997 are not  necessarily  indicative of
      the results to be expected for the full year.

      The terms  "second  quarter  1997" and "second  quarter 1996" refer to the
      three months ended June 30, 1997 and 1996, respectively.  The terms "first
      half of 1997" and "first half of 1996" refer to the six months  ended June
      30, 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 AND PRONOUNCEMENTS

      In June 1997,  the FASB  issued  SFAS No.  130,  "Reporting  Comprehensive
      Income". This statement establishes standards for reporting and displaying
      comprehensive  income and its components in a full set of general  purpose
      financial statements.  This statement requires that an enterprise classify
      items  of  other  comprehensive  income  by their  nature  in a  financial
      statement  and  display  the  accumulated  balance of other  comprehensive
      income separately from retained earnings and additional paid-in capital in
      the equity section of a statement of financial position. This statement is
      effective   for  fiscal   years   beginning   after   December  15,  1997.
      Reclassification of financial  statements for earlier periods provided for
      comparative purposes is required.

      In June 1997, the FASB issued SFAS No. 131, "Disclosures about Segments of
      an  Enterprise  and  Related  Information".   This  statement  establishes
      standards for the way public business enterprises report information about
      operating  segments in annual and interim  financial  statements issued to
      shareholders.  It also establishes standards for related disclosures about
      products and services,  geographic areas and major  customers.  Generally,
      financial information will be required to be reported on the basis used by
      management for evaluating segment performance and deciding how to allocate
      resources  to  segments.  This  statement  is  effective  for fiscal years
      beginning  after  December  15,  1997 and need not be  applied  to interim
      reporting  in the initial  year of adoption.  Restatement  of  comparative
      information for earlier periods is required.

      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  second  quarter and first half of 1996 earnings from
      continuing  operations  before  cumulative  effect of accounting change by
      $3.9 million and $7.2 million, net of Federal income taxes of $2.0 million
      and $3.8 million, respectively.

 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.

                                       7
<PAGE>

 4)   INVESTMENTS

      Investment valuation allowances and changes thereto are shown below:
<TABLE>
<CAPTION>
                                                                                          Six Months Ended
                                                                                              June 30,
                                                                                 -----------------------------------
                                                                                      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...............................................         41.5               73.9
      Deductions for writedowns and asset dispositions..........................        (46.5)             (82.7)
                                                                                 ---------------     ---------------
      Balances, End of Period................................................... $      132.1        $     164.1
                                                                                 ===============     ===============

      Balances, end of period:
        Mortgage loans on real estate........................................... $       46.9        $     102.1
        Equity real estate......................................................         85.2               62.0
                                                                                 ---------------     ---------------
      Total..................................................................... $      132.1        $     164.1
                                                                                 ===============     ===============
</TABLE>

      For the  second  quarter  and first  half of 1997 and of 1996,  investment
      income  is shown  net of  investment  expenses  of $84.0  million,  $162.8
      million, $88.0 million and $182.2 million, respectively.

      As of June 30, 1997 and December 31, 1996, respectively,  fixed maturities
      classified as available for sale had amortized costs of $18,510.4  million
      and $17,719.2 million,  respectively.  Other equity  investments  included
      equity  securities  with  carrying  values of $410.1  million  and  $403.0
      million and costs of $385.4 million and $371.5 million.

      For the first half of 1997 and 1996,  proceeds  received on sales of fixed
      maturities  classified as available for sale amounted to $4,711.4  million
      and $4,936.3 million, respectively. Gross gains of $76.7 million and $68.5
      million and gross losses of $78.2  million and $44.9 million were realized
      on  these  sales  for  the  first  half of 1997  and  1996,  respectively.
      Unrealized  investment  gains  related to fixed  maturities  classified as
      available  for sale by increased  $20.0 million in the first half of 1997,
      resulting in a balance of $377.8 million at June 30, 1997.

      Impaired  mortgage loans along with the related  provision for losses were
      as follows:
<TABLE>
<CAPTION>
                                                                                   June 30,          December 31,
                                                                                     1997                1996
                                                                                ---------------    -----------------
                                                                                           (In Millions)
      <S>                                                                        <C>                <C>        
      Impaired mortgage loans with provision for losses.......................   $     215.1        $     340.0
      Impaired mortgage loans without provision for losses....................           4.0              122.3
                                                                                ---------------    -----------------
      Recorded investment in impaired mortgage loans..........................         219.1              462.3
      Provision for losses....................................................          43.2               46.4
                                                                                ---------------    -----------------
      Net Impaired Mortgage Loans.............................................   $     175.9        $     415.9
                                                                                ===============    =================
</TABLE>

      During the first  half of 1997 and of 1996,  respectively,  the  Company's
      average recorded  investment in impaired mortgage loans was $341.1 million
      and $541.2 million.  Interest income recognized on these impaired mortgage
      loans  totaled $9.3  million and $20.8  million for the first half of 1997
      and of  1996,  respectively,  including  $1.0  million  and  $7.3  million
      recognized on a cash basis.

                                       8
<PAGE>

 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 the  issuance of  Alliance  Units in
      this transaction.

      On June 30,  1997,  Alliance  reduced the  recorded  value of goodwill and
      contracts  associated  with  Alliance's  acquisition of Cursitor by $120.9
      million.  This charge reflected Alliance's view that Cursitor's continuing
      decline  in  assets  under  management  and  its  reduced   profitability,
      resulting from relative investment  underperformance,  no longer supported
      the carrying value of its investment.  As a result, the Company's earnings
      from continuing  operations  before cumulative effect of accounting change
      for the second  quarter and first half of 1997  included a charge of $59.5
      million, net of a Federal income tax benefit of $10.0 million and minority
      interest of $51.4 million.

      In addition to its 1% general  partnership  interest in Alliance,  at June
      30, 1997, the Company owned approximately 57.1% of Alliance Units.

 6)   BUSINESS SEGMENT INFORMATION
<TABLE>
<CAPTION>
                                                       Three Months Ended                  Six Months Ended
                                                            June 30,                           June 30,
                                                ---------------------------------  ---------------------------------
                                                     1997              1996             1997              1996
                                                ---------------   ---------------  ---------------   ---------------
                                                                           (In Millions)
      <S>                                       <C>              <C>              <C>               <C>   
      Revenues
      Insurance Operations..................... $    1,008.7      $     928.8      $    1,989.7      $    1,845.6
      Investment Services......................        553.2            280.9             848.4             551.3
      Consolidation/elimination................         (5.3)            (5.9)            (11.5)            (12.3)
                                                ---------------   ---------------  ---------------   ---------------
      Total.................................... $    1,556.6      $   1,203.8      $    2,826.6      $    2,384.6
                                                ===============   ===============  ===============   ===============
</TABLE>

<TABLE>
<CAPTION>
                                                       Three Months Ended                  Six Months Ended
                                                            June 30,                           June 30,
                                                ---------------------------------  ---------------------------------
                                                     1997              1996             1997              1996
                                                ---------------   ---------------  ---------------   ---------------
                                                                           (In Millions)
      <S>                                      <C>               <C>              <C>               <C>         
      Earnings from Continuing Operations
        before Federal Income Taxes,
        Minority Interest and Cumulative
        Effect of Accounting Change
      Insurance Operations..................... $      122.7      $      73.4      $      249.5      $      158.0
      Investment Services......................        214.8             76.4             293.2             158.0
                                                ---------------   ---------------  ---------------   ---------------
        Subtotal...............................        337.5            149.8             542.7             316.0
      Corporate interest expense...............        (16.5)           (16.5)            (33.2)            (32.9)
                                                ---------------   ---------------  ---------------   ---------------
      Total.................................... $      321.0      $     133.3      $      509.5      $      283.1
                                                ===============   ===============  ===============   ===============
</TABLE>

<TABLE>
<CAPTION>
                                                                                  June 30,           December 31,
                                                                                    1997                 1996
                                                                              -----------------    -----------------
                                                                                          (In Millions)
      <S>                                                                     <C>                  <C>     
      Assets
      Insurance Operations................................................... $    65,113.7        $    60,464.9
      Investment Services....................................................      13,213.1             13,542.5
      Consolidation/elimination..............................................        (385.9)              (399.6)
                                                                              -----------------    -----------------
      Total.................................................................. $    77,940.9        $    73,607.8
                                                                              =================    =================
</TABLE>

                                       9
<PAGE>

 7)   CLOSED BLOCK

      Summarized financial information of the Closed Block is as follows:
<TABLE>
<CAPTION>
                                                                                  June 30,           December 31,
                                                                                    1997                 1996
                                                                              -----------------    -----------------
                                                                                          (In Millions)
      <S>                                                                     <C>                  <C>    
      Assets
      Fixed maturities:
        Available for sale, at estimated fair value (amortized cost of
          $3,907.8 and $3,820.7)............................................. $     3,964.0        $     3,889.5
      Mortgage loans on real estate..........................................       1,423.4              1,380.7
      Policy loans...........................................................       1,733.1              1,765.9
      Cash and other invested assets.........................................         287.0                336.1
      Deferred policy acquisition costs......................................         871.2                876.5
      Other assets...........................................................         225.6                246.3
                                                                              -----------------    -----------------
      Total Assets........................................................... $     8,504.3        $     8,495.0
                                                                              =================    =================

      Liabilities
      Future policy benefits and other policyholders' account balances....... $     8,965.6        $     8,999.7
      Other liabilities......................................................          83.1                 91.6
                                                                              -----------------    -----------------
      Total Liabilities...................................................... $     9,048.7        $     9,091.3
                                                                              =================    =================
</TABLE>

<TABLE>
<CAPTION>
                                                       Three Months Ended                  Six Months Ended
                                                            June 30,                           June 30,
                                                ---------------------------------  ---------------------------------
                                                     1997              1996             1997              1996
                                                ---------------   ---------------  ---------------   ---------------
                                                                           (In Millions)
      <S>                                       <C>               <C>              <C>               <C>         
      Revenues
      Premiums and other income................ $      174.6      $     182.9      $      349.4      $      367.8
      Investment income (net of investment
        expenses of $7.7, $7.2, $14.8 and
        $14.1).................................        139.5            131.4             278.3             268.2
      Investment gains (losses), net...........          3.1             (4.4)              5.4              (8.6)
                                                ---------------   ---------------  ---------------   ---------------
      Total revenues...........................        317.2            309.9             633.1             627.4
                                                ---------------   ---------------  ---------------   ---------------

      Benefits and Other Deductions
      Policyholders' benefits and dividends....        265.8            276.1             536.8             554.1
      Other operating costs and expenses.......         21.7              6.6              30.8              14.0
                                                ---------------   ---------------  ---------------   ---------------
      Total benefits and other deductions......        287.5            282.7             567.6             568.1
                                                ---------------   ---------------  ---------------   ---------------

      Contribution from the Closed Block....... $       29.7      $      27.2      $       65.5      $       59.3
                                                ===============   ===============  ===============   ===============
</TABLE>

      Investment  valuation  allowances  amounted  to $14.2  million  and  $13.8
      million on mortgage loans and $2.8 million and $3.7 million on equity real
      estate at June 30, 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.

                                       10
<PAGE>

      Impaired  mortgage loans (as defined under SFAS No. 114) along with the
      related  provision for losses were as follows:
<TABLE>
<CAPTION>
                                                                                  June 30,         December 31,
                                                                                    1997               1996
                                                                              -----------------  -----------------
                                                                                         (In Millions)
      <S>                                                                      <C>                <C>           
      Impaired mortgage loans with provision for losses......................  $       108.4      $        128.1
      Impaired mortgage loans without provision for losses...................             .6                  .6
                                                                              -----------------  -----------------
      Recorded investment in impaired mortgages..............................          109.0               128.7
      Provision for losses...................................................           13.7                12.9
                                                                              -----------------  -----------------
      Net Impaired Mortgage Loans............................................  $        95.3      $        115.8
                                                                              =================  =================
</TABLE>

      During  the  first  half of 1997 and of  1996,  respectively,  the  Closed
      Block's average recorded  investment in impaired mortgage loans was $117.9
      million and $143.5 million.  Interest income  recognized on these impaired
      mortgage loans totaled $4.5 million and $5.4 million for the first half of
      1997 and of 1996,  respectively,  including  $1.8 million and $2.4 million
      recognized on a cash basis.

 8)   DISCONTINUED OPERATIONS

      Summarized financial information for the GIC Segment is as follows:
<TABLE>
<CAPTION>
                                                                                  June 30,           December 31,
                                                                                    1997                 1996
                                                                              -----------------    -----------------
                                                                                          (In Millions)
      <S>                                                                     <C>                  <C>          
      Assets
      Mortgage loans on real estate.......................................... $       919.8        $     1,111.1
      Equity real estate.....................................................         888.0                925.6
      Cash and other invested assets.........................................         297.5                474.0
      Other assets...........................................................         203.8                226.1
                                                                              -----------------    -----------------
      Total Assets........................................................... $     2,309.1        $     2,736.8
                                                                              =================    =================

      Liabilities
      Policyholders liabilities.............................................. $     1,101.5        $     1,335.9
      Allowance for future losses............................................         244.9                262.0
      Amounts due to continuing operations...................................         808.4                996.2
      Other liabilities......................................................         154.3                142.7
                                                                              -----------------    -----------------
      Total Liabilities...................................................... $     2,309.1        $     2,736.8
                                                                              =================    =================
</TABLE>

                                       11
<PAGE>

<TABLE>
<CAPTION>
                                                       Three Months Ended                  Six Months Ended
                                                            June 30,                           June 30,
                                                ---------------------------------  ---------------------------------
                                                     1997              1996             1997              1996
                                                ---------------   ---------------  ---------------   ---------------
                                                                           (In Millions)
      <S>                                      <C>               <C>              <C>               <C>         
      Revenues
      Investment income (net of investment
        expenses of $24.1, $33.0, $49.6
        and $64.3)............................. $       43.5      $      60.4      $       78.4      $      132.2
      Investment gains (losses), net...........          1.0             (6.6)             (4.1)            (17.6)
      Policy fees, premiums and other
        income, net............................          -                -                  .1                .1
                                                ---------------   ---------------  ---------------   ---------------
      Total revenues...........................         44.5             53.8              74.4             114.7

      Benefits and Other Deductions............         43.4             68.0              90.6             139.3
      Earnings credited (losses charged)
        to allowance for future losses.........          1.1            (14.2)            (16.2)            (24.6)
                                                ---------------   ---------------  ---------------   ---------------
      Pre-tax loss from operations.............          -                -                 -                 -
      Pre-tax earnings from releasing (loss
        from strengthening) the allowance
        for future losses......................          1.0              -                (4.1)              -
      Federal income tax (expense) benefit.....          (.4)             -                 1.4               -
                                                ---------------   ---------------  ---------------   ---------------
      Earnings (Loss) from Discontinued
        Operations............................. $         .6      $       -        $       (2.7)     $        -
                                                ===============   ===============  ===============   ===============
</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  as of June 30, 1997  resulted in
      management's  decision  to release  $1.0  million of the loss  provisions,
      reducing the reserve  strengthening for the six months ended June 30, 1997
      to $4.1 million.

      Management  believes the loss  provisions  for Wind-Up  Annuities  and GIC
      contracts at June 30, 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
      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  as  earnings  (loss)  from   discontinued   operations  in  the
      consolidated statements of earnings. 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 $7.8 million and $9.0 million
      on  mortgage  loans and $13.3  million  and $20.4  million on equity  real
      estate at June 30, 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.

                                       12
<PAGE>

      Impaired  mortgage loans (as defined under SFAS No. 114) along with the 
      related  provision for losses were as follows:
<TABLE>
<CAPTION>
                                                                                  June 30,         December 31,
                                                                                    1997               1996
                                                                              -----------------  -----------------
                                                                                         (In Millions)
      <S>                                                                      <C>                <C>           
      Impaired mortgage loans with provision for losses......................  $        79.4      $         83.5
      Impaired mortgage loans without provision for losses...................            1.0                15.0
                                                                              -----------------  -----------------
      Recorded investment in impaired mortgages..............................           80.4                98.5
      Provision for losses...................................................            7.8                 8.8
                                                                              -----------------  -----------------
      Net Impaired Mortgage Loans............................................  $        72.6      $         89.7
                                                                              =================  =================
</TABLE>

      During  the  first  half of 1997 and of 1996,  the GIC  Segment's  average
      recorded  investment  in  impaired  mortgage  loans was $92.6  million and
      $136.1 million, respectively. Interest income recognized on these impaired
      mortgage loans totaled $3.1 million and $5.0 million for the first half of
      1997 and of 1996,  respectively,  including  $2.2 million and $3.8 million
      recognized on a cash basis.

      Benefits and other deductions included $14.9 million, $29.7 million, $33.9
      million and $71.5 million of interest  expense related to amounts borrowed
      from  continuing  operations for the second quarter and first half of 1997
      and of 1996, respectively.

 9)   RESTRUCTURING COSTS

      During the first half of 1997 and of 1996,  the Company  recorded  pre-tax
      provisions of $42.4 million and $2.6 million, respectively,  primarily for
      employee  termination  and exit costs.  The amounts  paid during the first
      half of 1997 totaled  $12.0  million.  At June 30, 1997,  the  liabilities
      included  costs  related  to  employee  termination  and exit  costs,  the
      termination  of  operating  leases  and  the  consolidation  of  insurance
      operations' service centers and amounted to $72.7 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.

      In Bachman,  plaintiff  filed its response to the summary  judgment motion
      and  Equitable  Life asked  permission to file a reply brief in support of
      its motion for summary judgment and for oral argument.

      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. The plaintiffs  filed their  memorandum of law and affidavits in
      support of their motion for class  certification  on June 30,  1997.  That
      memorandum  indicates  that  plaintiffs  seek to certify a class solely on
      their  breach of contract  claim,  not their  negligent  misrepresentation
      claim. Discovery as to class certification and as to the merits continues.

                                       13
<PAGE>

      In Fletcher,  on April 24, 1997, the magistrate granted plaintiffs' remand
      motion,  and Equitable  Life has filed an  application  with 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. The court has scheduled a hearing on plaintiff's motion for class
      certification for November 21, 1997.  Discovery as to class  certification
      continues.

      In Dillon,  on February 24, 1997,  Equitable Life and EOC moved to dismiss
      the complaint on several  grounds.  On May 12, 1997,  plaintiffs  served a
      motion for class  certification.  Discovery as to class  certification has
      begun.

      In Chaviano,  plaintiff  filed an amended  complaint on April 14, 1997. On
      July 14,  1997,  Equitable  Life  served a motion to dismiss  the  amended
      complaint or, in the alternative, for summary judgment.

      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 which was granted on July 31,
      1997.  The settlement is also subject to the approval by the United States
      Bankruptcy  Court  for the  Eastern  District  of  Louisiana  of  proposed
      modifications  to a confirmed  plan of  reorganization  for Harrah's  Jazz
      Company and Harrah's Jazz Finance Corp., and the satisfaction or waiver of
      all conditions to the effectiveness of the plan. There can be no assurance
      of the Bankruptcy  Court's  approval of the  modifications  to the plan of
      reorganization,  or that the conditions to the  effectiveness  of the plan
      will be  satisfied  or waived.  In the  opinion of DLJ's  management,  the
      settlement,  if approved, will not have a material adverse effect on DLJ's
      results of operations or on its consolidated financial condition.

      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.

                                       14
<PAGE>

      On July 15, 1997, in the action  relating to the Alliance  North  American
      Government  Income Trust,  Inc., the court denied  plaintiffs'  motion for
      leave to file an amended complaint and ordered that the case be dismissed.
      Plaintiffs  have  until  August  18,  1997 to file an appeal to the Second
      Circuit Court of Appeals.

      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.

11)   SALE OF SUBSIDIARIES

      On June 10, 1997,  Equitable  Life sold  Equitable  Real Estate  ("EREIM")
      (other than EQ Services, Inc. and its interest in Column Financial,  Inc.)
      to Lend Lease  Corporation  Limited  ("Lend  Lease"),  a publicly  traded,
      international  property and  financial  services  company based in Sydney,
      Australia.  The total  purchase  price was $400.0 million and consisted of
      $300.0  million in cash and a $100.0  million note maturing in eight years
      and bearing interest at the rate of 7.4%, subject to certain  adjustments.
      Equitable Life  recognized an investment  gain of $162.4  million,  net of
      Federal  income  tax of $87.4  million  as a result  of this  transaction.
      Equitable  Life entered into  long-term  advisory  agreements  pursuant to
      which EREIM will continue to provide to Equitable  Life's General  Account
      and Separate Accounts  substantially the same services,  for substantially
      the same fees, as provided prior to the sale.

      Through June 10, 1997 and the year ended December 31, 1996,  respectively,
      the businesses sold reported combined revenues of $91.6 million and $226.1
      million and  combined  net  earnings of $10.7  million and $30.7  million.
      Total  combined  assets and  liabilities  as reported at December 31, 1996
      were $171.8 million and $130.1 million, respectively.

                                       15
<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 the Company's  1996 Report on Form 10-K.  The terms "second
quarter 1997" and "second quarter 1996" refer to the three months ended June 30,
1997 and 1996,  respectively.  The terms "first half of 1997" and "first half of
1996" refer to the six months ended June 30, 1997 and 1996, respectively.

Closed Block

The  contribution  from  the  Closed  Block  is  reported  on  one  line  in the
consolidated statements of earnings. The Closed Block includes revenues, benefit
payments,  dividends  and premium taxes  applicable to policies  included in the
Closed Block but excludes many costs and expenses  associated with operating the
Closed  Block and  administering  the  policies  included  therein.  Since  many
expenses  related to the Closed Block were excluded from the  calculation of the
Closed  Block  contribution,  the  contribution  from the Closed  Block does not
represent the actual profitability of the Closed Block.

CONSOLIDATED RESULTS OF OPERATIONS

The following  table  presents the  consolidated  results of operations  for the
first half of 1997 and of 1996. In this  presentation,  the  contribution of the
Closed Block is combined on a line-by-line  basis with the results of operations
outside of the Closed Block. The Insurance Operations analysis,  which begins on
page 18,  also  includes a table  presenting  the  combination  of Closed  Block
amounts on a line-by-line  basis. The Investment  Services  discussion begins on
page 21. Management's  discussion and analysis addresses the combined results of
operations unless noted otherwise.
<TABLE>
<CAPTION>
                                                       Three Months Ended                  Six Months Ended
                                                            June 30,                           June 30,
                                                ---------------------------------  ---------------------------------
                                                     1997             1996              1997              1996
                                                ---------------  ----------------  ---------------   ---------------
                                                                           (In Millions)
Consolidated Results of Operations(1)
<S>                                             <C>              <C>               <C>               <C>        
Policy fee income and premiums................  $      551.1     $      552.8      $    1,108.5      $   1,091.4
Net investment income.........................         728.3            676.9           1,403.8          1,361.1
Investment gains (losses), net................         264.1            (21.6)            286.3            (24.6)
Commissions, fees and other income............         300.6            278.4             595.6            524.8
                                                ---------------  ----------------  ---------------   ---------------
  Total revenues..............................       1,844.1          1,486.5           3,394.2          2,952.7

Total benefits and other deductions...........       1,523.1          1,353.2           2,884.7          2,669.6
                                                ---------------  ----------------  ---------------   ---------------
Earnings from continuing operations
  before Federal income taxes,
  minority interest and cumulative
  effect of accounting change.................         321.0            133.3             509.5            283.1
Federal income taxes..........................         125.8             26.2             174.3             62.3
Minority interest in net (loss) income of
  consolidated subsidiaries...................         (27.3)            20.0              (4.7)            38.9
                                                ---------------  ----------------  ---------------   ---------------

Earnings from Continuing Operations
  before Cumulative Effect of
  Accounting Change...........................  $      222.5     $       87.1      $      339.9      $     181.9
                                                ===============  ================  ===============   ===============
<FN>
(1) Includes the Closed Block on a line-by-line basis.
</FN>
</TABLE>

                                       16
<PAGE>

Continuing Operations

Compared to the comparable 1996 period, the higher pre-tax results of continuing
operations  for  the  first  half  of  1997  reflected  increased  earnings  for
Investment  Services and Insurance  Operations.  The increase in Federal  income
taxes was attributed to higher pre-tax results of operations.  Minority interest
in net income of consolidated  subsidiaries was significantly  lower principally
due to the effect of Alliance's  write down of the carrying  value of intangible
assets  associated  with the  Cursitor  acquisition.  See  "Combined  Results of
Continuing Operations by Segment - Investment Services."

The $441.5  million  increase in revenues for the first half of 1997 compared to
the  corresponding  period in 1996 was attributed  primarily to a $353.6 million
increase in investment results which included a $252.1 million gross gain on the
sale of EREIM and to a $70.8  million  increase in  commissions,  fees and other
income   principally  due  to  increased  business  activity  within  Investment
Services.

Net  investment  income  increased  $42.7  million  for the  first  half of 1997
principally due to higher overall yields on a larger  investment  asset base for
Insurance  Operations partially offset by lower interest income on lower amounts
due from discontinued operations.

There  were  investment  gains of $286.3  million  for the first half of 1997 as
compared to losses of $24.6  million  for the same  period in 1996.  There was a
$252.1 million gross gain  recognized on the sale of EREIM during second quarter
1997.  Also in the  first  half of 1997,  investment  gains  increased  to $34.1
million on General  Account  Investment  Assets as  compared  to losses of $45.2
million in the first half of 1996. In 1996, the gain of $20.6 million recognized
as a result of the issuance of Alliance  Units to third parties upon  completion
of the Cursitor  acquisition was more than offset by investment  losses of $45.2
million on General Account Investment Assets.

For the first half of 1997,  total  benefits and other  deductions  increased by
$215.1 million from the comparable period in 1996, reflecting increases in other
operating  costs and expenses of $266.9 million and a $11.5 million  increase in
interest credited to policyholders  partially offset by a $63.3 million decrease
in policyholders'  benefits.  The increase in other operating costs and expenses
was  attributable  to increased  operating costs of $161.9 million in Investment
Services  associated  with  increased  segment  activities  and a $103.9 million
increase in other operating costs and expenses in Insurance Operations primarily
due  to  increases  in  DAC  amortization  and in  the  provision  for  employee
termination and exit costs.

Discontinued GIC Segment

The Company's quarterly  evaluation of the GIC Segment's loss provisions applies
the  current  period's  results  of  the  discontinued  operations  against  the
allowance,   re-estimates   future  losses  and  adjusts  the   provisions,   if
appropriate.  The evaluation performed at June 30, 1997 resulted in management's
decision to release  $1.0 million of the loss  provisions,  reducing the reserve
strengthening for the six months ended June 30, 1997 to $4.1 million. The factor
contributing to the net  strengthening in the first half of 1997 was higher than
anticipated investment losses, principally on other equity investments.

Excluding the effect of the aforementioned reserve strengthening,  $16.2 million
of pre-tax  losses were incurred and charged to the GIC Segment's  allowance for
future  losses in the first  half of 1997 as  compared  to $24.6  million in the
first half of 1996.  Investment  results  declined by $40.3 million in the first
half of 1997 as compared  to the year  earlier  period.  Net  investment  income
declined by $53.8  million,  principally  due to lower yield on a  significantly
reduced  GIC  Segment  Investment  Asset  base.  The  reduction  in GIC  Segment
investments was primarily due to the repayments of  approximately  $1.02 billion
of loans from continuing  operations  during 1996.  Investment  losses decreased
$13.5 million to $4.1 million in the first half of 1997. There were $1.2 million
of gains on mortgage  loans as  compared to $2.7  million in losses in the first
half of 1996 and $7.7  million  and $2.7  million  lower  losses on equity  real
estate and other equity investments, respectively. Benefits and other deductions
declined by $48.7 million  principally due to the  aforementioned  repayments in
1996  resulting in the  decrease in interest  expense on lower  borrowings  from
continuing operations.

                                       17
<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)

                                                                      Six Months Ended June 30,
                                                  ------------------------------------------------------------------
                                                                       1997
                                                  ------------------------------------------------
                                                       As             Closed                              1996
                                                    Reported           Block           Combined         Combined
                                                  -------------    --------------    -------------    --------------
<S>                                               <C>              <C>               <C>              <C>         
Policy fees, premiums and other income..........  $    813.3       $    349.4        $    1,162.7     $    1,141.2
Net investment income...........................     1,082.2            278.3             1,360.5          1,317.7
Investment gains (losses), net..................        28.7              5.4                34.1            (45.2)
Contribution from the Closed Block..............        65.5            (65.5)                -                -
                                                  -------------    --------------    -------------    --------------
  Total revenues................................     1,989.7            567.6             2,557.3          2,413.7
Total benefits and other deductions.............     1,740.2            567.6             2,307.8          2,255.7
                                                  -------------    --------------    -------------    --------------
Earnings from Continuing Operations
  before Federal Income Taxes,
  Minority Interest and Cumulative
  Effect of Accounting Change...................  $    249.5       $      -          $      249.5     $      158.0
                                                  =============    ==============    =============    ==============
</TABLE>

The earnings from  continuing  operations in Insurance  Operations for the first
half of 1997  reflected  an  increase  of $91.5  million  from the year  earlier
period.  Investment  gains in 1997 versus losses in 1996,  higher net investment
income,  higher  policy  fees  on  variable  and  interest-sensitive   life  and
individual annuities  contracts,  lower life insurance mortality and improved DI
and  group  pension  results  were  offset by higher  amortization  of  deferred
acquisition costs and the provision for employee termination and exit 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 $143.6 million primarily due to investment  results
which increased by $122.1 million, a $35.9 million increase in policy fees and a
$4.4 million increase in commissions,  fees and other income, offset by an $18.8
million  decline in premiums.  The decrease in premiums  principally  was due to
lower traditional life and individual health premiums. The increase in Insurance
Operations  investment  results primarily resulted from investment gains in 1997
as  compared  to losses in 1996.  There  were  gains of $45.4  million  on fixed
maturities,  an increase of $10.3  million over the  comparable  1996 period and
$6.4  million of gains on the General  Account's  other  equity  investments  as
compared to $2.4 million during the first half of 1996. Losses on mortgage loans
decreased  $48.3  million to $3.0  million,  while  losses on equity real estate
totaled  $14.7  million,  $16.7  million  lower  than in the first half of 1996.
Insurance  Operations' $42.8 million increase in investment  income  principally
was due to $79.8  million  higher  overall  yields on a larger  General  Account
Investment  Asset base,  offset by $41.8 million lower interest on lower amounts
due from discontinued  operations.  Policy fee income rose to $466.6 million due
to higher insurance and annuity account balances.

Total  benefits  and  other  deductions  for the first  half of 1997 rose  $52.1
million from the comparable  1996 period as increases of $108.0 million in other
operating  expenses and $47.0  million  higher DAC  amortization  were offset by
$51.1 million higher DAC capitalization,  the effects of the favorable mortality
experience  on variable and  interest-sensitive  life policies and a decrease in
policy  benefits.  The increase in operating costs resulted from higher variable
expenses related to increased sales, higher restructuring costs of $39.1 million
and  higher  costs  related  to  the  annuity  wholesaler   distribution  system


                                       18
<PAGE>

implemented  in the  latter  part of 1996.  The  decrease  of $63.3  million  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   increased  by  $11.5  million  reflecting
moderately lower crediting rates applied to a larger in force book of business.

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                  Six Months Ended
                                                            June 30,                           June 30,
                                                ---------------------------------  ---------------------------------
                                                     1997             1996              1997              1996
                                                ---------------  ----------------  ---------------   ---------------
<S>                                             <C>              <C>               <C>               <C>        
Individual annuities
  First year..................................  $      746.5     $      562.2      $    1,393.8      $   1,071.9
  Renewal.....................................         344.3            331.7             684.6            661.8
                                                ---------------  ----------------  ---------------   ---------------
                                                     1,090.8            893.9           2,078.4          1,733.7
Variable and interest-sensitive life
  First year recurring........................          45.1             45.2              97.7             90.1
  First year optional.........................          57.1             44.3             116.9             84.5
  Renewal.....................................         288.9            264.8             630.2            602.9
                                                ---------------  ----------------  ---------------   ---------------
                                                       391.1            354.3             844.8            777.5
Traditional life
  First year recurring........................           3.3              4.8               7.3              9.7
  First year optional.........................           0.8              1.2               1.9              2.5
  Renewal.....................................         204.2            210.7             409.6            423.5
                                                ---------------  ----------------  ---------------   ---------------
                                                       208.3            216.7             418.8            435.7
Other(1)
  First year..................................           4.3             11.0               8.3             18.1
  Renewal.....................................          91.3             98.3             181.7            187.9
                                                ---------------  ----------------  ---------------   ---------------
                                                        95.6            109.3             190.0            206.0

Total first year..............................         857.1            668.7           1,625.9          1,276.8
Total renewal.................................         928.7            905.5           1,906.1          1,876.1
                                                ---------------  ----------------  ---------------   ---------------
Total individual insurance and
  annuity products............................       1,785.8          1,574.2           3,532.0          3,152.9

Participating group annuities.................          47.6             57.5              94.9            118.4
Conversion annuities..........................          (0.6)             0.0               1.5              0.0
Association plans.............................          37.3             27.0              68.7             50.2
                                                ---------------  ----------------  ---------------   ---------------
Total group pension products..................          84.3             84.5             165.1            168.6

Total Premiums and Deposits...................  $    1,870.1     $    1,658.7      $    3,697.1      $   3,321.5
                                                ===============  ================  ===============   ===============
<FN>
(1) Includes health insurance and reinsurance assumed.
</FN>
</TABLE>

                                       19
<PAGE>

First year premiums and deposits for individual  insurance and annuity  products
for the first half of 1997  increased  from prior year's level by $349.1 million
primarily  due  to  higher  sales  of  individual  annuities  and  variable  and
interest-sensitive  life products.  Renewal  premiums and deposits  increased by
$30.0  million  during  the first  half of 1997 over the  prior  year  period as
increases  in the  larger  block of  variable  and  interest-sensitive  life and
individual  annuities policies were partially offset by decreases in traditional
life and other  product  lines.  Traditional  life premiums and deposits for the
first six months of 1997  decreased from the prior year's  comparable  period by
$16.9  million due to the  marketing  focus on variable  and  interest-sensitive
products and the decline in the  traditional  life book of  business.  The 30.0%
increase in first year individual  annuities  premiums and deposits in 1997 over
the prior year period included a $355.9 million  increase in sales of a new line
of  retirement  annuity  products  sold through both the career agency force and
complementary  distribution channels. First year variable and interest-sensitive
life premiums and deposits for the first half of 1997 included  $39.8 million of
premiums and deposits from the sale of two large COLI cases. Management believes
the strategic  positioning  of the Company's  insurance  operations has begun to
have a positive effect on 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   Insurance
Operations'   surrenders   and   withdrawals,   including   universal  life  and
investment-type  contract  withdrawals,   for  major  individual  insurance  and
annuities' product lines.
<TABLE>
<CAPTION>
                           Surrenders and Withdrawals
                                  (In Millions)

                                                       Three Months Ended                  Six Months Ended
                                                            June 30,                           June 30,
                                                ---------------------------------  ---------------------------------
                                                     1997             1996              1997              1996
                                                ---------------  ----------------  ---------------   ---------------
<S>                                             <C>              <C>               <C>               <C>  
Individual Insurance and Annuities'
  Product Lines:
Individual annuities..........................  $      569.1     $      588.2      $    1,163.5      $   1,198.7
Variable and interest-sensitive life..........         123.3            116.7             246.5            229.0
Traditional life..............................          91.8             92.9             197.4            186.5
                                                ---------------  ----------------  ---------------   ---------------

Total.........................................  $      784.2     $      797.8      $    1,607.4      $   1,614.2
                                                ===============  ================  ===============   ===============
</TABLE>

Policy and contract surrenders and withdrawals decreased $6.8 million during the
first half of 1997  compared to the same period in 1996.  Surrenders of variable
and interest-sensitive  products increased by $17.5 million due to the increased
size of the book of business. The $35.2 million decrease in individual annuities
surrenders was principally due to decreased  surrenders of Equi-Vest  contracts.
Surrenders  and  withdrawals in 1996 included $88.0 million paid in January 1996
for two small pension clients who terminated their contracts.

                                       20
<PAGE>

Investment Services

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

                                                       Three Months Ended                  Six Months Ended
                                                            June 30,                           June 30,
                                                ---------------------------------  ---------------------------------
                                                     1997             1996              1997              1996
                                                ---------------  ----------------  ---------------   ---------------
<S>                                             <C>              <C>               <C>               <C>        
Third party commissions and fees..............  $      236.7     $      215.2      $      472.1      $     412.1
Affiliate fees................................          27.6             32.0              58.3             62.1
Other income(1)...............................         288.9             33.7             318.0             77.1
                                                ---------------  ----------------  ---------------   ---------------
Total revenues................................         553.2            280.9             848.4            551.3
Total costs and expenses......................         338.4            204.5             555.2            393.3
                                                ---------------  ----------------  ---------------   ---------------
Earnings from Continuing Operations
  before Federal Income Taxes,
  Minority Interest and Cumulative
  Effect of Accounting Change.................  $      214.8     $       76.4      $      293.2      $     158.0
                                                ===============  ================  ===============   ===============
<FN>
(1) Includes investment results and other items.
</FN>
</TABLE>

On June 10, 1997,  Equitable Life sold EREIM to Lend Lease for $300.0 million in
cash and a $100.0  million  eight  year note,  subject  to certain  adjustments.
Equitable Life entered into long-term advisory agreements whereby the businesses
sold will continue to provide  services to Equitable  Life's General Account and
Separate Accounts.  The Company recognized a gain on this sale of $249.8 million
(net of $2.3 million  related  state income  tax).  See Note 11 to  Consolidated
Financial  Statements for further  information.  EREIM's results from operations
continue to be included in Investment Services' results up to the date of sale.

Also during the second  quarter 1997,  Alliance wrote down the recorded value of
goodwill and contracts  associated  with its  acquisition  of Cursitor by $120.9
million.  This  charge  reflected  Alliance  management's  view that  Cursitor's
continuing  decline in assets under  management  and its reduced  profitability,
resulting  from  relative  investment  underperformance,   no  longer  supported
Cursitor's  carrying value.  Cursitor's  assets under  management  declined from
approximately  $10.0 billion at the date of  acquisition to $5.1 billion at June
30, 1997. At June 30, 1997, the Company owned approximately 58% of Alliance. The
impact of  Alliance's  charge on the  Company's  net earnings was  approximately
$59.5 million.

For the first half of 1997,  pre-tax earnings for Investment  Services increased
by $135.2 million from the year earlier period primarily due to the gain on sale
of EREIM and higher  earnings for DLJ,  partially  offset by lower  earnings for
Alliance reflecting the effect of the abovementioned  writedown.  DLJ's earnings
were  higher in 1997  largely  due to strong  merger and  acquisition  activity,
private fund capital raising assignments, higher investment banking fees and the
growth in trading volume on most major exchanges. Total segment revenues were up
$297.1  million  principally  due to the gain on the sale of  EREIM  and  higher
revenues at DLJ. Other income for the first half of 1997 included a pre-tax gain
of $252.1  million  from the sale of EREIM.  Other  income for the first half of
1996  included a gross gain of $20.6  million on the issuance of Alliance  Units
during  the  first  quarter  of  that  year  in  connection  with  the  Cursitor
transaction.

Total costs and expenses  increased by $161.9 million for the first half of 1997
as compared to the  comparable  period in 1996 primarily due to a $170.1 million
increase at Alliance  reflecting  the  aforementioned  writedown  of  intangible
assets at Alliance of $120.9  million and  increases in  compensation  and other
promotional expenses due to increased activity.

                                       21
<PAGE>

The following table summarizes results of operations by business unit.
<TABLE>
<CAPTION>
                               Investment Services
                 Pre-tax Results of Operations by Business Unit
                                  (In Millions)

                                                       Three Months Ended                  Six Months Ended
                                                            June 30,                           June 30,
                                                ---------------------------------  ---------------------------------
                                                     1997             1996              1997              1996
                                                ---------------  ----------------  ---------------   ---------------
<S>                                            <C>               <C>               <C>              <C> 
Business Unit:
  DLJ(1)......................................  $      152.0     $      145.9      $      283.0      $     244.7
  Alliance....................................         (62.8)            48.0              (8.7)            94.1
  Equitable Real Estate(2)....................           8.3              9.0              14.8             16.5
  Gain on sale of EREIM(3)....................         249.8              -               249.8              -
  Consolidation/elimination(4)(5)(6)..........        (132.5)          (126.5)           (245.7)          (197.3)
                                                ---------------  ----------------  ---------------   ---------------
Earnings from Continuing Operations
  before Federal Income Taxes,
  Minority Interest and Cumulative
  Effect of Accounting Change(7)..............  $      214.8     $       76.4      $      293.2      $     158.0
                                                ===============  ================  ===============   ===============
<FN>
(1) Excludes  amortization expense of $1.1 million,  $1.0 million,  $2.1 million
and $1.9  million  for the  second  quarter  and first half of 1997 and of 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 results of operations through June 10, 1997, the sale date of EREIM
to Lend Lease.

(3) Gain on the sale of EREIM is net of $2.3 million related state income tax.

(4) Includes  interest expense of $2.9 million,  $2.9 million,  $5.9 million and
$6.1  million  related  to  intercompany  debt  issued by  intermediate  holding
companies  payable to  Equitable  Life for the second  quarter and first half of
1997 and of 1996, respectively.

(5)  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 $119.5 million,  $115.9  million,  $219.3 million and $195.3 million
for the second quarter and first half of 1997 and of 1996, respectively.

(6) Includes a gain of $16.9  million (net of $3.7 million  related state income
tax) for the six months  ended June 30, 1996 on  issuance  of Alliance  Units to
third parties upon the completion of the Cursitor  transaction  during the first
quarter of 1996.

(7) Pre-tax minority  interest in Alliance was $(26.7)  million,  $20.5 million,
$(3.8)  million and $39.8 million for the second  quarter and first half of 1997
and of 1996, respectively.
</FN>
</TABLE>

DLJ - DLJ's  earnings  from  operations  for the first half of 1997 were  $283.0
million,  up $38.3  million  from the  comparable  prior year  period.  Revenues
increased  $275.5  million  to $2.04  billion  primarily  due to  increased  net
investment income of $209.0 million, higher fee income of $138.1 million, higher
commissions of $27.6 million partially offset by lower underwriting  revenues of
$52.5  million and lower  gains of $46.7  million on the  corporate  development
portfolio.  DLJ's  expenses  were $1.76  billion for the first half of 1997,  up
$237.2  million from the  comparable  prior year period  primarily due to higher
interest  expense of $112.7 million and a $56.8 million increase in compensation
and commissions and $12.1 million higher brokerage and exchange fees.

                                       22
<PAGE>

Substantially  all of DLJ's  activities  related to  derivatives  are,  by their
nature,  trading  activities  which are  primarily  for the  purpose of customer
accommodation.  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's derivative activities consist of writing OTC
options to accommodate  its customers'  needs,  trading in forward  contracts in
U.S.  government  and agency  issued or  guaranteed  securities  and engaging 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  $42.2  million  and $31.9  million for the first half of 1997 and
1996, respectively.  Option writing revenues are primarily from the amortization
of option  premiums.  The increase in revenues  primarily  resulted  from higher
levels  of  activity,  both  in  size  and  number  of  transactions,  by  DLJ's
institutional customers and favorable market conditions.

The notional value of written options  contracts  outstanding was  approximately
$6.5  billion  and $3.5  billion at June 30,  1997 and 1996,  respectively.  The
overall  increase in the  notional  value of all options  was  primarily  due to
increases in customer  activity  related to U.S.  government  obligations.  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 losses on forward contracts were $(47.7) million and $(39.1) million
and net trading  (losses) gains on futures  contracts  were $(25.7)  million and
$8.5 million for the first six months of 1997 and 1996, respectively.

Treated as  off-balance-sheet  items, the notional contract and market values of
the forward and futures contracts at June 30, 1997 and 1996 were as follows:
<TABLE>
<CAPTION>
                                                     June 30, 1997                         June 30, 1996
                                           ----------------------------------    -----------------------------------
                                             Purchases            Sales            Purchases             Sales
                                           ---------------    ---------------    ---------------     ---------------
                                                                        (In Millions)
<S>                                        <C>                <C>                <C>                 <C>        
Forward Contracts
  (Notional Contract Value)..............  $    15,622        $     20,572       $     17,102        $    18,446
                                           ===============    ===============    ===============     ===============

Futures Contracts and Options on
  Futures Contracts (Market Value).......  $     2,669        $      5,668       $        803        $       590
                                           ===============    ===============    ===============     ===============
</TABLE>

Structured  notes are customized  derivative  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 June 30, 1997 and 1996, DLJ had
issued  long-term  structured  notes totaling  $188.1 million and $143.1 million
outstanding,  respectively.  DLJ  covers its  obligations  on  structured  notes
primarily by  purchasing  and selling the  securities  to which the value of its
structured notes are linked.

                                       23
<PAGE>

Alliance - Alliance's  loss from  operations for the first half of 1997 was $8.7
million,  a decrease  from the $94.1  million of earnings  from the prior year's
comparable  period.  Revenues totaled $445.0 million for the first six months of
1997, an increase of $67.3 million from the  comparable  period in 1996,  due to
increased  investment  advisory and service fees.  Alliance's costs and expenses
increased  $170.1  million  for the  first  half of  1997  primarily  due to the
abovementioned $120.9 million writedown of intangible assets and to increases of
$19.0 million in employee compensation and benefits.

Equitable Real Estate - This  business'  earnings from  operations  included the
results  of EREIM  through  June 10,  1997,  the  date of sale.  Equitable  Real
Estate's earnings from operations were $14.8 million for the first six months of
1997, down $1.7 million from the preceding year's  comparable  period.  Revenues
declined $10.4 million to $91.6 million for the first half of 1997 when compared
to the 1996 comparable period.  Operating  expenses similarly  decreased by $8.7
million totaling $76.8 million for the first half of 1997.

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                  Six Months Ended
                                                            June 30,                           June 30,
                                                ---------------------------------  ---------------------------------
                                                     1997             1996              1997              1996
                                                ---------------  ----------------  ---------------   ---------------
<S>                                             <C>              <C>               <C>               <C>        
Fees:
  Third Party.................................  $      192.2     $      184.9      $      396.9      $     351.4
  The Holding Company and Equitable Life......          33.4             28.9              61.1             56.1
                                                ---------------  ----------------  ---------------   ---------------
Total.........................................  $      225.6     $      213.8      $      458.0      $     407.5
                                                ===============  ================  ===============   ===============

Assets Under Management:
  Third Party(1)..............................                                     $   193,898       $  167,580
  The Holding Company and Equitable Life......                                          57,528           50,058
                                                                                   ---------------   ---------------
Total.........................................                                     $   251,426       $  217,638
                                                                                   ===============   ===============
<FN>
(1) Included Separate Account assets under management, as well as assets managed
on behalf of other AXA affiliates.
</FN>
</TABLE>

Fees from assets under management  increased for the first half of 1997 from the
prior year's comparable period principally as a result of growth in assets under
management for third  parties.  Alliance's  third party assets under  management
increased by $29.14 billion primarily due to the market  appreciation and mutual
fund sales.

For the first half of 1997 and full year 1996,  fees  received  for assets under
management by EREIM totaled $94.1 million and $229.9 million,  respectively,  of
which $63.7 million and $139.6 million,  respectively,  were received from third
parties.

                                       24
<PAGE>

General Account Investment Portfolio

The following table reconciles the  consolidated  balance sheet asset amounts to
General Account Investment Asset amounts.
<TABLE>
<CAPTION>
                        General Account Investment Assets
                        Carrying Values at June 30, 1997
                                  (In Millions)
                                                                                                         General
                                                      Balance                                            Account
                                                       Sheet            Closed                         Investment
Balance Sheet Captions:                                Total            Block           Other(1)         Assets
- -------------------------------------------------  ---------------   -------------   ---------------  --------------
<S>                                                <C>              <C>              <C>              <C>    
Fixed maturities:
  Available for sale............................   $    18,888.2     $   3,964.0     $     (131.6)    $   22,983.8
Mortgage loans on real estate...................         2,751.0         1,423.4              0.0          4,174.4
Equity real estate..............................         3,395.6           195.0            (17.8)         3,608.4
Policy loans....................................         2,345.3         1,733.1              0.0          4,078.4
Other equity investments........................           890.8           107.4              0.7            997.5
Other invested assets...........................           827.4            87.2            908.8              5.8
                                                   ---------------   -------------   ---------------  --------------
  Total investments.............................        29,098.3         7,510.1            760.1         35,848.3
Cash and cash equivalents.......................           757.5          (103.8)           130.5            523.2
                                                   ---------------   -------------   ---------------  --------------

Total...........................................   $    29,855.8     $   7,406.3     $      890.6     $   36,371.5
                                                   ===============   =============   ===============  ==============
<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  Closed  Block's   investments  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 $9.0 million and $22.5 million for the first
six months of 1997 and of 1996,  respectively;  writedowns on equity real estate
during the first half of 1997 were $0.2 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 six months of 1997 and of 1996.

                                       25
<PAGE>

<TABLE>
<CAPTION>
                        General Account Investment Assets
                              Valuation Allowances
                                  (In Millions)
                                                                                    Equity Real
                                                                  Mortgages            Estate             Total
                                                                ---------------    ---------------    --------------
<S>                                                             <C>                <C>                <C>        
June 30, 1997
Assets Outside of the Closed Block:
Beginning balances............................................  $     50.4         $      86.7        $     137.1
Additions.....................................................        20.6                20.9               41.5
Deductions(2).................................................       (24.1)              (22.4)             (46.5)
                                                                ---------------    ---------------    --------------
Ending Balances...............................................  $     46.9         $      85.2        $     132.1
                                                                ===============    ===============    ==============

Closed Block:
Beginning balances............................................  $     13.8         $       3.7        $      17.5
Additions.....................................................         6.4                 0.5                6.9
Deductions(2).................................................        (6.0)               (1.4)              (7.4)
                                                                ---------------    ---------------    --------------
Ending Balances...............................................  $     14.2         $       2.8        $      17.0
                                                                ===============    ===============    ==============

Total:
Beginning balances............................................  $     64.2         $      90.4        $     154.6
Additions.....................................................        27.0                21.4               48.4
Deductions(2).................................................       (30.1)              (23.8)             (53.9)
                                                                ---------------    ---------------    --------------
Ending Balances...............................................  $     61.1         $      88.0        $     149.1
                                                                ===============    ===============    ==============

June 30, 1996
Total:
Beginning balances............................................  $     83.9         $     264.1        $     348.0
SFAS No. 121 release(1).......................................         -                (152.4)            (152.4)
Additions.....................................................        50.1                37.8               87.9
Deductions(2).................................................        (0.5)              (84.8)             (85.3)
                                                                ---------------    ---------------    --------------
Ending Balances...............................................  $    133.5         $      64.7        $     198.2
                                                                ===============    ===============    ==============
<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>

                                       26
<PAGE>

General Account Investment Assets by Category

The following table shows the amortized cost,  valuation  allowances and the net
amortized cost of the major categories of General Account  Investment  Assets at
June 30, 1997 and the net amortized cost at December 31, 1996.
<TABLE>
<CAPTION>
                        General Account Investment Assets
                              (Dollars In Millions)

                                                    June 30, 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).......... $   22,541.3    $      -        $  22,541.3        62.7%      $  21,711.6          62.1%
Mortgages....................      4,235.5          61.1          4,174.4        11.6           4,513.7          12.9
Equity real estate...........      3,696.4          88.0          3,608.4        10.0           3,518.6          10.1
Other equity investments.....        997.5           -              997.5         2.8             965.1           2.8
Policy loans.................      4,078.4           -            4,078.4        11.4           3,962.0          11.3
Cash and short-term
  investments(2).............        529.0           -              529.0         1.5             277.7           0.8
                              --------------- -------------   ------------- -------------   -------------   -------------
Total........................ $   36,078.1    $    149.1      $  35,929.0       100.0%      $  34,948.7         100.0%
                              =============== =============   ============= =============   =============   =============
<FN>
(1)  Excludes  unrealized  gains of $442.5  million and $432.9  million in fixed
maturities  classified  as available  for sale at June 30, 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 the level of expenditures required to fund necessary or desired improvements
to properties.

                                       27
<PAGE>

Investment Results of General Account Investment Assets
<TABLE>
<CAPTION>
                      Investment Results by Asset Category
                              (Dollars In Millions)

                                    Three Months Ended June 30,                           Six Months Ended June 30,
                         --------------------------------------------------   --------------------------------------------------
                                  1997                      1996                       1997                      1996
                         ------------------------  ------------------------   ------------------------  ------------------------
                            (1)                       (1)                        (1)                       (1)
                           Yield       Amount        Yield       Amount         Yield      Amount         Yield       Amount
                         ---------- -------------  ---------- -------------   ------------------------  ---------- -------------
<S>                         <C>     <C>               <C>     <C>                <C>    <C>                <C>     <C>       
Fixed Maturities:
  Income..............      8.04%   $    446.5        7.92%   $     394.8        8.00%  $     882.4        7.91%   $    778.2
  Investment
    Gains/(Losses)....      0.25%         14.1        0.19%           9.6        0.42%         45.4        0.36%         35.1
                         ---------- -------------  ---------- -------------   ------------------------  ---------- -------------
  Total...............      8.29%   $    460.6        8.11%   $     404.4        8.42%  $     927.8        8.27%   $    813.3
  Ending Assets.......              $ 22,541.3                $  20,304.9               $  22,541.3                $ 20,304.9
Mortgages:
  Income..............      9.76%   $    103.8        8.99%   $     109.7        9.61%  $     208.5        8.87%   $    218.3
  Investment
    Gains/(Losses)....     (0.43)%        (4.6)      (2.02)%        (24.6)      (0.14)%        (3.0)      (2.09)%       (51.3)
                         ---------- -------------  ---------- -------------   ------------------------------------ -------------
  Total...............      9.33%   $     99.2        6.97%   $      85.1        9.47%  $     205.5        6.78%   $    167.0
  Ending Assets.......              $  4,174.4                $   4,828.1               $   4,174.4                $  4,828.1
Equity Real
  Estate (2):
  Income..............      2.83%   $     19.4        2.46%   $      19.1        2.46%  $      33.6        2.87%   $     45.0
  Investment
    Gains/(Losses)....     (0.61)%        (4.2)      (1.63)%        (12.7)      (1.08)%       (14.7)      (2.00)%       (31.4)
                         ---------- ------------- ----------- -------------   ------------------------------------ -------------
  Total...............      2.22%   $     15.2        0.83%   $       6.4        1.38%  $      18.9        0.87%   $     13.6
  Ending Assets.......              $  2,771.5                $   3,100.1               $   2,771.5                $  3,100.1
Other Equity
  Investments:
  Income..............     18.92%   $     46.1       16.03%   $      38.3       13.61%  $      66.1       15.79%   $     70.4
  Investment
    Gains/(Losses)....      2.71%          6.6        2.68%           6.4        1.32%          6.4        0.53%          2.4
                         ---------- ------------- ----------- -------------   ------------------------------------ -------------
  Total...............     21.63%   $     52.7       18.71%   $      44.7       14.93%  $      72.5       16.32%   $     72.8
  Ending Assets.......              $    997.5                $     961.6               $     997.5                $    961.6
Policy Loans:
  Income..............      7.00%   $     71.1        6.95%   $      67.3        6.96%  $     140.1        6.90%   $    132.4
  Ending Assets.......              $  4,078.4                $   3,891.1               $   4,078.4                $  3,891.1
Cash and Short-term
  Investments:
  Income..............      7.78%   $     11.7        5.00%   $       8.3        9.85%  $      24.3        8.13%   $     30.9
  Ending Assets.......              $    529.0                $     529.0               $     529.0                $    529.0
Total:
  Income..............      8.02%   $    698.6        7.63%   $     637.5        7.83%  $   1,355.0        7.68%   $  1,275.2
  Investment
    Gains/(Losses)....      0.14%         11.9       (0.25)%        (21.3)       0.20%         34.1       (0.28)%       (45.2)
                         ---------- ------------- ----------- -------------   ------------------------------------ -------------
  Total(3)............      8.16%   $    710.5        7.38%   $     616.2        8.03%  $   1,389.1        7.40%   $  1,230.0
  Ending Assets.......              $ 35,092.1                $  33,614.8               $  35,092.1                $ 33,614.8
<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.

                                       28
<PAGE>

(2) Equity  real  estate  carrying  values are shown net of third party debt and
minority interest in real estate of $836.9 million and $840.6 million as of June
30,  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  $12.5
million, $14.0 million, $25.8 million and $28.3 million for the three months and
the six months ended June 30, 1997 and 1996, respectively.

(3) Total yields are shown before  deducting  investment fees paid to investment
managers (which include asset management,  acquisition,  disposition, accounting
and legal fees).  If such fees had been  deducted,  total yields would have been
7.86%, 7.11%, 7.74% and 7.13% for the three months and the six months ended June
30, 1997 and 1996, respectively.
</FN>
</TABLE>

For the first half of 1997,  General Account  investment  results were up $159.1
million from the year earlier period  reflecting higher income on a higher asset
base and  investment  gains as  compared  to losses in the prior  period.  On an
annualized  basis,  total  investment  yield  increased  to  8.03%  from  7.40%.
Investment  income increased by $79.8 million or 6.3%,  resulting in an increase
in the  annualized  income  yield to 7.83% from  7.68%.  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  $57.6  million  in the first six months of 1997
compared to $110.4 million in the first half of 1996.

Total investment results for fixed maturities  increased $114.5 million or 14.1%
for the first  half of 1997  compared  to the year  earlier  period.  Investment
income  increased by $104.2  million  reflecting a higher asset base,  primarily
from reinvesting  nearly all available funds into fixed  maturities.  Investment
gains were $45.4 million for the first half of 1997 compared to $35.1 million in
1996. Writedowns on fixed maturities were $9.0 million in the first half of 1997
as compared to $22.5 million in the comparable  period of 1996. Total investment
results on mortgages  increased  by $38.5  million or 23.1% in the first half of
1997  compared to the same period a year ago largely due to fewer  additions  to
asset  valuation  allowances.  Equity real estate  investment  results were $5.3
million  higher during the first six months of 1997 than the year earlier period
reflecting fewer additions to asset valuation allowances.

Fixed Maturities.  Fixed maturities  consist of publicly traded debt securities,
privately  placed debt  securities  and small  amounts of  redeemable  preferred
stock, which represented 73.6%, 25.8% and 0.6%,  respectively,  of the amortized
cost of this asset category at June 30, 1997.
<TABLE>
<CAPTION>
                       Fixed Maturities By Credit Quality
                              (Dollars In Millions)

                                              June 30, 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...... $  19,700.2(1)     87.4%  $  20,015.1     $  18,994.8(1)     87.5%   $ 19,334.0
  3-6      Ba and lower..........     2,697.8(2)     12.0       2,822.3         2,575.2(2)     11.9       2,665.7
                                  ------------  ----------- --------------  ------------    ---------- -------------

Subtotal........................     22,398.0        99.4      22,837.4        21,570.0        99.4       21,999.7
Redeemable preferred stock
  and other.....................        143.3          .6         146.4           141.6          .6          144.8
                                  ------------  ----------- --------------  ------------  -----------  -------------
Total...........................  $  22,541.3       100.0%  $  22,983.8     $  21,711.6       100.0%   $  22,144.5
                                  ============  =========== ==============  ============  ===========  =============
<FN>
(1)  Includes  Class B Notes with an amortized  cost of $20.8  million and $67.0
million at June 30, 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>

                                       29
<PAGE>

At June 30, 1997, the Company held CMOs with an amortized cost of $2.39 billion,
including $2.28 billion in publicly  traded CMOs.  About 62.0% of the public CMO
holdings were  collateralized by GNMA, FNMA and FHLMC securities.  Approximately
38.5% of the public CMO holdings were in PAC bonds.  At June 30, 1997, IO strips
amounted to $8.7 million at amortized cost.  There were no holdings of PO strips
at that date. In addition,  at June 30, 1997,  the Company held $2.36 billion of
mortgage pass-through  securities (GNMA, FNMA or FHLMC securities) and also held
$492.7 million of Aa or higher rated public asset backed  securities,  primarily
backed by home equity  mortgages,  airline and other equipment,  and credit card
receivables.
<TABLE>
<CAPTION>
                                Fixed Maturities
                 Problems, Potential Problems and Restructureds
                                 Amortized Cost
                                  (In Millions)

                                                                                   June 30,          December 31,
                                                                                     1997                1996
                                                                                ---------------    -----------------
<S>                                                                             <C>                <C>          
FIXED MATURITIES..............................................................  $   22,541.3       $    21,711.6
Problem fixed maturities......................................................          22.9                50.6
Potential problem fixed maturities............................................            .5                  .5
Restructured fixed maturities(1)..............................................           2.9                 3.4
<FN>
(1) Excludes  restructured  fixed  maturities  of $2.5 million that are shown as
problems at both June 30, 1997 and December 31, 1996; there were no restructured
fixed  maturities  that are shown as potential  problems at June 30, 1997 nor at
December 31, 1996.
</FN>
</TABLE>

Mortgages. Mortgages consist of commercial,  agricultural and residential loans.
At June 30, 1997,  commercial  mortgages  totaled  $2.52  billion  (59.4% of the
amortized cost of the category),  agricultural  loans were $1.71 billion (40.5%)
and residential loans were $3.1 million (.1%).
<TABLE>
<CAPTION>
                                    Mortgages
                 Problems, Potential Problems and Restructureds
                                 Amortized Cost
                                  (In Millions)
                                                                                   June 30,          December 31,
                                                                                     1997                1996
                                                                                ---------------    -----------------
<S>                                                                             <C>                <C>          
COMMERCIAL MORTGAGES..........................................................  $   2,518.9        $     2,901.2
Problem commercial mortgages..................................................         70.8                 11.3
Potential problem commercial mortgages........................................        141.0                425.7
Restructured commercial mortgages(1)..........................................        233.0                269.3
VALUATION ALLOWANCES..........................................................         61.1                 64.2

AGRICULTURAL MORTGAGES........................................................  $   1,713.5        $     1,672.7
Problem agricultural mortgages................................................         14.7                  5.4
Potential problem agricultural mortgages......................................          -                    -
Restructured agricultural mortgages...........................................          1.2                  2.0
VALUATION ALLOWANCES..........................................................          -                    -
<FN>
(1) Excludes restructured commercial mortgages of $40.0 million and $1.7 million
that are shown as problems at June 30, 1997 and December 31, 1996, respectively,
and  excludes  $38.3  million  and  $229.5  million of  restructured  commercial
mortgages that are shown as potential problems at June 30, 1997 and December 31,
1996, respectively.
</FN>
</TABLE>

                                       30
<PAGE>

Problem commercial  mortgages  increased by $59.5 million from December 31, 1996
to June 30, 1997 as previously  identified potential problems became delinquent.
Potential  problem loans declined as mortgages were  reclassified  to performing
status and problem.  During the first six months of 1997,  the amortized cost of
foreclosed  commercial  mortgages  totaled  $153.5  million  with a $1.5 million
reduction in amortized cost required at the time of foreclosure.

The original  weighted average coupon rate on the $233.0 million of restructured
mortgages  was  9.7%.  As a result  of these  restructurings,  the  restructured
weighted average coupon rate was 8.6% and the restructured weighted average cash
payment  rate  was  8.2%.  The  foregone  interest  on  restructured  commercial
mortgages (including  restructured  commercial mortgages presented as problem or
potential  problem  commercial  mortgages)  for the first six months of 1997 was
$1.6 million.

At June  30,  1997,  problem  commercial  mortgages  were  classified  into  the
following  property  types:  retail ($69.1 million or 97.6%) and apartment ($1.7
million or 2.4%).  Their  distribution  by state was: New York ($38.3 million or
54.1%),  Massachusetts ($26.8 million or 37.9%) and Mississippi ($4.0 million or
5.6%).  Potential problem commercial  mortgages were classified by property type
as: retail ($86.4 million or 61.3%), industrial ($27.3 million or 19.4%), office
($21.0  million or 14.9%) and hotel  ($5.4  million  or 3.8%).  By state,  their
distribution was: New York ($63.9 million or 45.3%), Pennsylvania ($22.7 million
or 16.1%),  Puerto Rico ($18.7 million or 13.3%) and Virginia  ($16.4 million or
11.6%). No other state had 5.0% or more of the total.

At June 30, 1997 and 1996,  management  identified  impaired commercial loans as
defined  under SFAS No. 114 with a carrying  value of $269.7  million and $595.8
million,  respectively.  The  provision for losses for these  impaired  mortgage
loans  was  $56.9  million  and  $122.1  million  at June  30,  1997  and  1996,
respectively.  Income  earned on these loans in the first six months of 1997 and
1996 was $13.7 million and $26.1 million, respectively,  including cash received
of $12.8 million and $20.9 million, respectively.

For the first six months of 1997, scheduled principal  amortization payments and
prepayments on commercial  mortgage loans received aggregated $278.4 million. In
addition,  during the first six  months of 1997,  $299.6  million of  commercial
mortgage loan maturity payments were scheduled, of which $51.9 million were paid
as due. Of the amount not paid,  $125.3 million were foreclosed,  $117.8 million
were  granted  short term  extensions  of up to six months,  $4.6  million  were
extended for a weighted average of 3.0 years at a weighted average interest rate
of 9.65% and none were delinquent or in default for non-payment of principal.

Equity Real Estate.  As of June 30, 1997,  on the basis of amortized  cost,  the
equity real  estate  category  included  $2.62  billion  (or 70.8%)  acquired as
investment real estate and $1.08 billion (or 29.2%) acquired  through or in lieu
of foreclosure (including in-substance foreclosures).

Real estate properties with amortized costs of $130.1 million and $247.0 million
were sold  during  the first six months of 1997 and 1996,  respectively.  In the
first  half of 1997  and  1996,  respectively,  gains of $4.4  million  and $2.5
million were recognized on equity real estate which was sold.

At June 30, 1997 and 1996,  respectively,  allowances totaling $88.0 million and
$64.7  million were held on  properties  identified  as available  for sale with
amortized costs of $429.1 million and $375.4 million.

At June 30, 1997, the vacancy rate for the Company's office properties was 13.1%
in total, with a vacancy rate of 9.9% for properties acquired as investment real
estate and 23.1% for  properties  acquired  through  foreclosure.  The  national
commercial  office  vacancy rate was 11.6% (as of March 31, 1997) 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 June 30, 1997, there were no amounts outstanding
under the commercial paper program or the revolving credit facility.

                                       31
<PAGE>

DLJ continues to be active in raising  additional  capital.  In April 1997,  DLJ
commenced a program  for the  offering  of up to $300.0  million of  medium-term
notes under a shelf  registration  statement.  On April 15, 1997,  $10.0 million
aggregate  principal  amount of variable  rate  medium-term  notes due 2000 were
issued.  The interest rate is LIBOR plus 10 basis points with a rate at June 30,
1997 of  5.88125%.  On June 18, 1997,  DLJ issued an  additional  $10.0  million
aggregate  principal amount of 6.85% medium-term notes due 2002, followed by the
June 30, 1997  issuance of $70.0  million  aggregate  principal  amount of 6.70%
medium-term notes due in 2000. The proceeds of approximately  $89.8 million were
used  for  general  corporate  purposes.   In  June  1997,  DLJ  filed  a  shelf
registration  statement which enables DLJ to issue from time to time up to $1.00
billion in aggregate principal amount of senior or subordinated debt securities.
There were no securities  outstanding under this shelf registration statement at
June 30, 1997. On August 8, 1997,  DLJ  converted  its $28.8  million  aggregate
principal amount of 5% junior subordinated  convertible  debentures into 685,204
shares of DLJ common stock.

To  address a  possible  year end change in its tax  status,  on June 24,  1997,
Alliance announced plans for a change to a public corporate  ownership structure
to become effective in December 1997. On August 5, 1997, The Taxpayer Relief Act
of 1997 was signed into law. It included the option for certain  publicly traded
partnerships  to  maintain  partnership  tax  status  and  pay  a  3.5%  tax  on
partnership gross income. On August 6, 1997, Alliance announced its intention to
utilize this option and remain a publicly traded limited partnership and that it
would not  implement  the  previously  announced  change  to a public  corporate
ownership structure.

Consolidated Cash Flows

The net cash provided by operating  activities  was $633.8 million for the first
half of 1997 compared to $78.5 million for the first half of 1996.

Net cash used by investing  activities  was $326.5 million for the first half of
1997 as compared to net cash  provided by investing  activities of $70.5 million
for the same period in 1996. During the first half of 1997, investment purchases
exceeded sales, maturities,  repayments and return of capital by $317.9 million.
The  EREIM  sale  produced  net  proceeds  of   approximately   $261.0  million.
Discontinued  operations  reduced its outstanding loans by $185.2 million during
the first six months of 1997. Cash provided by investing  activities  during the
first half of 1996 primarily was  attributable to the $492.5 billion decrease in
loans to the GIC Segment during the first quarter of 1996.  Investment purchases
exceeded sales,  maturities,  repayments and return of capital by  approximately
$805.6 million, partially offsetting the effect of the GIC repayment.

Net cash used by financing  activities  was $88.6  million for the first half of
1997 as  compared to $281.1  million  for the same period in 1996.  In the first
half of 1997,  withdrawals from General Account  policyholders' account balances
exceeded deposits by $205.0 million.  There was a net increase of $169.4 million
in short-term financing.  Net cash used by financing activities during the first
half  of  1996  primarily   resulted  from   withdrawals  from  General  Account
policyholders' account balances exceeding deposits by $351.9 million.

The operating, investing and financing activities described above resulted in an
increase  in cash and cash  equivalents  during the first half of 1997 of $218.7
million to $757.5 million.

                                       32
<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 10 to the Registrant's
Unaudited  Consolidated Financial Statements in Part I of this Form 10-Q for the
quarter ended June 30, 1997.


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

                (a) Exhibits
                    10.1            Second  Amendment of Lease,  dated as of May
                                    1, 1997,  between  1290  Partners  L.P.  and
                                    Equitable Life, filed as Exhibit 10.1 to the
                                    Holding  Company's  quarterly report on Form
                                    10-Q for the quarter ended June 30, 1997 and
                                    incorporated herein by reference.

                    10.2            Letter  Agreement  dated July 8, 1997,  from
                                    the Holding  Company and  Equitable  Life to
                                    Mr. Edward D. Miller,  filed as Exhibit 10.2
                                    to the Holding Company's quarterly report on
                                    Form  10-Q for the  quarter  ended  June 30,
                                    1997 and incorporated herein by reference.


                    Exhibit 27      Financial Data Schedule

                (b) Reports on Form 8-K

                    A Current Report on Form 8-K was filed July 10, 1997; Item 5
                    therein  discussed  (a) the selection of Edward D. Miller as
                    President  and Chief  Executive  Officer of both the Holding
                    Company and Equitable Life and his expected election to both
                    companies'  boards  of  directors,  (b)  the  redemption  of
                    certain debt and preferred  stock of the Holding Company for
                    Common Stock, (c) the announcement by Alliance regarding (1)
                    its plans for a transaction responsive to a potential change
                    in   Alliance's   tax   status  and  (2)  its  taking  of  a
                    non-recurring  non-cash  charge to reduce the recorded value
                    of  goodwill  and  contracts   associated   with  Alliance's
                    acquisition   of  Cursitor   and  (d)  the  closing  of  the
                    previously  announced  sale  of  certain  subsidiaries.   No
                    financial statements were filed.

                                       33
<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:    August 11, 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:    August 11, 1997                  /s/Alvin H. Fenichel
                                  ----------------------------------------------
                                  Name:   Alvin H. Fenichel
                                  Title:  Senior Vice President and Controller


                                       34

<TABLE> <S> <C>

<ARTICLE>                                       7
<MULTIPLIER>                                                1,000
       
<S>                                             <C>
<PERIOD-TYPE>                                   6-MOS
<FISCAL-YEAR-END>                               DEC-31-1997
<PERIOD-START>                                  JAN-01-1997
<PERIOD-END>                                    JUN-30-1997
<DEBT-HELD-FOR-SALE>                                   18,888,200
<DEBT-CARRYING-VALUE>                                           0
<DEBT-MARKET-VALUE>                                             0
<EQUITIES>                                                890,800
<MORTGAGE>                                              2,751,000
<REAL-ESTATE>                                           3,395,600
<TOTAL-INVEST>                                         29,098,300
<CASH>                                                    757,500
<RECOVER-REINSURE>                                              0
<DEFERRED-ACQUISITION>                                  3,240,700
<TOTAL-ASSETS>                                         77,940,900
<POLICY-LOSSES>                                                 0
<UNEARNED-PREMIUMS>                                             0
<POLICY-OTHER>                                          4,505,400
<POLICY-HOLDER-FUNDS>                                  21,833,800
<NOTES-PAYABLE>                                         1,940,100
                                           0
                                                     0
<COMMON>                                                    2,500
<OTHER-SE>                                              4,511,900
<TOTAL-LIABILITY-AND-EQUITY>                           77,940,900
                                                759,400
<INVESTMENT-INCOME>                                     1,125,500
<INVESTMENT-GAINS>                                        280,900
<OTHER-INCOME>                                            660,800
<BENEFITS>                                                482,400
<UNDERWRITING-AMORTIZATION>                               151,300
<UNDERWRITING-OTHER>                                    1,039,200
<INCOME-PRETAX>                                           509,500
<INCOME-TAX>                                              174,300
<INCOME-CONTINUING>                                       339,900
<DISCONTINUED>                                             (2,700)
<EXTRAORDINARY>                                                 0
<CHANGES>                                                       0
<NET-INCOME>                                              337,200
<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