EQUITABLE COMPANIES INC
10-Q, 1997-08-13
LIFE INSURANCE
Previous: REVLON INC /DE/, 10-Q, 1997-08-13
Next: CARDINAL BANCSHARES INC, 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. 1-11166
- --------------------------------------------------------------------------------

                      The Equitable Companies Incorporated
                      ------------------------------------
             (Exact name of registrant as specified in its charter)


                   Delaware                                      13-3623351
- --------------------------------------------------------------------------------
       (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, $.01 par value                            205,836,606


                                                                Page 1 of 40
<PAGE>

<TABLE>
<CAPTION>
                      THE EQUITABLE COMPANIES INCORPORATED
                                    FORM 10-Q
                       FOR THE QUARTER ENDED JUNE 30, 1997

                                TABLE OF CONTENTS
                                                                                                   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 Shareholders' Equity for the Six Months
                  Ended June 30, 1997 and 1996...................................................      6
                   Consolidated Statements of Cash Flows for the Six Months Ended
                  June 30, 1997 and 1996.........................................................      7
                   Notes to Consolidated Financial Statements....................................      8

Item 2:         Management's Discussion and Analysis of Financial Condition and
                Results of Operations............................................................     19

PART II         OTHER INFORMATION

Item 1:         Legal Proceedings................................................................     37

Item 4:         Submission of Matters to a Vote of Security Holders..............................     37

Item 6:         Exhibits and Reports on Form 8-K.................................................     38

SIGNATURES.......................................................................................     40
</TABLE>


                                       2
<PAGE>


PART I  FINANCIAL INFORMATION
          Item 1:  Unaudited Consolidated Financial Statements.
                                      THE EQUITABLE COMPANIES INCORPORATED
                                          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.............................  $    19,289.5        $    18,556.2
    Held to maturity, at amortized cost.....................................          162.0                178.5
  Trading account securities, at market value...............................       17,637.3             15,728.1
  Securities purchased under resale agreements..............................       25,722.2             20,492.1
  Mortgage loans on real estate.............................................        2,751.0              3,133.0
  Equity real estate........................................................        3,395.6              3,298.4
  Policy loans..............................................................        2,345.3              2,196.1
  Other equity investments..................................................        1,151.4              1,081.9
  Other invested assets.....................................................          134.8                125.0
                                                                              -----------------    -----------------
      Total investments.....................................................       72,589.1             64,789.3
Cash and cash equivalents...................................................          996.0                755.3
Broker-dealer related receivables...........................................       23,377.2             16,661.7
Deferred policy acquisition costs...........................................        3,241.9              3,106.5
Amounts due from discontinued GIC Segment...................................          808.4                996.2
Other assets................................................................        5,096.7              4,361.1
Closed Block assets.........................................................        8,504.3              8,495.0
Separate Accounts assets....................................................       32,642.5             29,646.1
                                                                              -----------------    -----------------

Total Assets................................................................  $   147,256.1        $   128,811.2
                                                                              =================    =================

LIABILITIES
Policyholders' account balances.............................................  $    21,832.5        $    21,863.8
Future policy benefits and other policyholders liabilities..................        4,505.4              4,416.6
Securities sold under repurchase agreements.................................       36,962.3             29,378.3
Broker-dealer related payables..............................................       24,517.8             19,497.0
Short-term and long-term debt...............................................        7,619.2              5,379.6
Other liabilities...........................................................        5,810.1              5,598.3
Closed Block liabilities....................................................        9,048.7              9,091.3
Separate Accounts liabilities...............................................       32,488.3             29,598.3
                                                                              -----------------    -----------------
      Total liabilities.....................................................      142,784.3            124,823.2
                                                                              -----------------    -----------------

Commitments and contingencies (Note 12)

SHAREHOLDERS' EQUITY
Series C convertible preferred stock........................................           24.4                 24.4
Series D convertible preferred stock........................................          397.0                294.0
Stock employee compensation trust...........................................         (397.0)              (294.0)
Series E convertible preferred stock........................................          380.2                380.2
Common stock, at par value..................................................            1.9                  1.9
Capital in excess of par value..............................................        2,815.9              2,782.2
Retained earnings...........................................................          989.5                632.9
Net unrealized investment gains.............................................          272.8                179.3
Minimum pension liability...................................................          (12.9)               (12.9)
                                                                              -----------------    -----------------
      Total shareholders' equity............................................        4,471.8              3,988.0
                                                                              -----------------    -----------------

Total Liabilities and Shareholders' Equity..................................  $   147,256.1        $   128,811.2
                                                                              =================    =================
</TABLE>
                 See Notes to Consolidated Financial Statements.

                                       3
<PAGE>

                      THE EQUITABLE COMPANIES INCORPORATED
                       CONSOLIDATED STATEMENTS OF EARNINGS
                                   (UNAUDITED)
<TABLE>
<CAPTION>

                                                              Three Months Ended                  Six Months Ended
                                                                   June 30,                           June 30,
                                                       ---------------------------------  ---------------------------------
                                                            1997             1996              1997              1996
                                                       ---------------  ----------------  ---------------   ---------------
                                                                     (In Millions, Except Per Share Amounts)
<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................................         972.7            812.6           1,842.6          1,604.2
Investment gains, net................................         434.1            202.4             612.1            372.7
Commissions, fees and other income...................         777.2            768.1           1,545.7          1,367.4
Contribution from the Closed Block...................          29.7             27.2              65.5             59.3
                                                       ---------------  ---------------   ---------------   --------------
      Total revenues.................................       2,590.8          2,180.5           4,825.3          4,127.7
                                                       ---------------  ----------------  ---------------   ---------------

BENEFITS AND OTHER DEDUCTIONS
Interest credited to policyholders' account
  balances...........................................         331.7            312.8             644.6            633.4
Policyholders' benefits..............................         227.5            273.9             482.4            528.1
Other operating costs and expenses...................       1,607.5          1,356.6           2,998.1          2,514.9
                                                       ---------------  ----------------  ---------------   ---------------
      Total benefits and other deductions............       2,166.7          1,943.3           4,125.1          3,676.4
                                                       ---------------  ----------------  ---------------   ---------------

Earnings from continuing operations before
  Federal income taxes, minority interest
  and cumulative effect of accounting change.........         424.1            237.2             700.2            451.3
Federal income taxes.................................         172.3             72.2             259.7            136.9
Minority interest in net (loss) income of
  consolidated subsidiaries..........................           (.3)            49.3              49.1             89.0
                                                       ---------------  ----------------  ---------------   ---------------
Earnings from continuing operations before
  cumulative effect of accounting change.............         252.1            115.7             391.4            225.4
Discontinued operations, net of Federal income
  taxes..............................................            .6              -                (2.7)             -
Cumulative effect of accounting change,
  net of Federal income taxes........................           -                -                 -              (23.1)
                                                       ---------------  ----------------  ---------------   ---------------

Net Earnings.........................................  $      252.7     $      115.7      $      388.7      $     202.3
                                                       ===============  ================  ===============   ===============
</TABLE>

                                       4
<PAGE>

                      THE EQUITABLE COMPANIES INCORPORATED
                       CONSOLIDATED STATEMENTS OF EARNINGS
                             (UNAUDITED) - Continued
<TABLE>
<CAPTION>
                                                              Three Months Ended                  Six Months Ended
                                                                   June 30,                           June 30,
                                                       ---------------------------------  ---------------------------------
                                                            1997             1996              1997              1996
                                                       ---------------  ----------------  ---------------   ---------------
                                                                     (In Millions, Except Per Share Amounts)
<S>                                                    <C>             <C>                <C>               <C>
Per Common Share:
  Assuming No Dilution:
    Earnings from continuing operations before
      cumulative effect of accounting change.........  $       1.28     $        .58      $       1.97      $      1.13
    Discontinued operations, net of Federal
      income taxes...................................          -                -                 (.01)            -
    Cumulative effect of accounting change,
      net of Federal income taxes....................          -                -                 -                (.12)
                                                       ---------------  ----------------  ---------------   ---------------
    Net Earnings.....................................  $       1.28     $        .58      $       1.96             1.01
                                                       ===============  ================  ===============   ===============

  Assuming Full Dilution:
    Earnings from continuing operations before
      cumulative effect of accounting change.........  $       1.12     $        .54      $       1.74      $      1.05
    Discontinued operations, net of Federal
      income taxes...................................          -                -                 (.01)            -
    Cumulative effect of accounting change,
      net of Federal income taxes....................          -                -                 -                (.10)
                                                       ---------------  ----------------  ---------------   ---------------
    Net Earnings.....................................  $       1.12     $        .54      $       1.73      $       .95
                                                       ===============  ================  ===============   ===============

Cash Dividends Per Common Share......................  $        .05     $        .05      $        .10      $       .10
                                                       ===============  ================  ===============   ===============
</TABLE>
                 See Notes to Consolidated Financial Statements.

                                       5
<PAGE>

                      THE EQUITABLE COMPANIES INCORPORATED
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                     SIX MONTHS ENDED JUNE 30, 1997 AND 1996
                                   (UNAUDITED)
<TABLE>
<CAPTION>
                                                                                    1997                 1996
                                                                              -----------------    -----------------
                                                                                          (In Millions)
<S>                                                                           <C>                  <C>          
Series C convertible preferred stock, beginning of year and end of period...  $        24.4        $        24.4
                                                                              -----------------    -----------------

Series D convertible preferred stock, beginning of year.....................          294.0                286.6
Change in market value of shares............................................          103.0                 10.4
                                                                              -----------------    -----------------
Series D convertible preferred stock, end of period.........................          397.0                297.0
                                                                              -----------------    -----------------

Stock employee compensation trust, beginning of year........................         (294.0)              (286.6)
Change in market value of shares............................................         (103.0)               (10.4)
                                                                              -----------------    -----------------
Stock employee compensation trust, end of period............................         (397.0)              (297.0)
                                                                              -----------------    -----------------

Series E convertible preferred stock, beginning of year and end of period...          380.2                380.2
                                                                              -----------------    -----------------

Common stock, at par value, beginning of year and end of period.............            1.9                  1.8
                                                                              -----------------    -----------------

Capital in excess of par value, beginning of year as previously reported....        2,782.2              2,561.1
Cumulative effect on prior years of retroactive restatement for
  accounting change.........................................................            -                  192.2
                                                                              -----------------    -----------------
Capital in excess of par value, beginning of year as restated...............        2,782.2              2,753.3
Additional capital in excess of par value...................................           33.7                 13.6
                                                                              -----------------    -----------------
Capital in excess of par value, end of period...............................        2,815.9              2,766.9
                                                                              -----------------    -----------------

Retained earnings, beginning of year as previously reported.................          632.9                590.7
Cumulative effect on prior years of retroactive restatement for
  accounting change.........................................................            -                    6.8
                                                                              -----------------    -----------------
Retained earnings, beginning of year as restated............................          632.9                597.5
Net earnings................................................................          388.7                202.3
Dividends on preferred stocks...............................................          (13.3)               (13.3)
Dividends on common stock...................................................          (18.8)               (18.5)
                                                                              -----------------    -----------------
Retained earnings, end of period............................................          989.5                768.0
                                                                              -----------------    -----------------

Net unrealized investment gains, beginning of year as previously reported...          179.3                328.3
Cumulative effect on prior years of retroactive restatement for
  accounting change.........................................................            -                   58.3
                                                                              -----------------    -----------------
Net unrealized investment gains, beginning of year as restated..............          179.3                386.6
Change in unrealized investment gains (losses)..............................           93.5               (387.6)
                                                                              -----------------    -----------------
Net unrealized investment gains (losses), end of period.....................          272.8                 (1.0)
                                                                              -----------------    -----------------

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

Total Shareholders' Equity, End of Period...................................  $     4,471.8        $     3,905.2
                                                                              =================    =================
</TABLE>
                 See Notes to Consolidated Financial Statements.

                                       6
<PAGE>

                      THE EQUITABLE COMPANIES INCORPORATED
                      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................................................................  $       388.7        $       202.3
  Adjustments to reconcile net earnings to net cash (used) provided by
    operating activities:
    Interest credited to policyholders' account balances....................          644.6                633.4
    Universal life and investment-type policy fee income....................         (466.6)              (430.7)
    Net change in trading activities and broker-dealer related
      receivables/payables..................................................       (4,123.7)               380.3
    (Increase) decrease in matched resale agreements........................       (4,340.6)            (1,904.9)
    Increase (decrease) in matched repurchase agreements....................        4,340.6              1,904.9
    Investment gains, net of dealer and trading gains.......................         (346.0)               (97.6)
    Changes in clearing association fees and regulatory deposits............          (31.1)               (78.7)
    Change in accounts payable and accrued expenses.........................          (64.6)               (24.7)
    Change in Federal income taxes payable..................................           69.0               (109.7)
    Other, net..............................................................          (73.5)              (338.8)
                                                                              -----------------    -----------------

Net cash (used) provided by operating activities............................       (4,003.2)               135.8
                                                                              -----------------    -----------------

Cash flows from investing activities:
  Maturities and repayments.................................................        1,590.5              1,289.4
  Sales....................................................................         5,242.4              5,343.4
  Return of capital from joint ventures and limited partnerships............           30.4                 48.5
  Purchases.................................................................       (7,082.1)            (7,443.3)
  Decrease in loans to discontinued GIC Segment.............................          185.2                492.5
  Sale of subsidiaries......................................................          261.0                  -
  Other, net................................................................         (322.8)               367.6
                                                                              -----------------    -----------------

Net cash (used) provided by investing activities............................          (95.4)                98.1
                                                                              -----------------    -----------------

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.......................................        4,421.5               (150.1)
  Additions to long-term debt...............................................          238.0                252.5
  Repayments of long-term debt..............................................          (75.4)              (219.9)
  Other, net................................................................          (39.8)               (58.9)
                                                                              -----------------    -----------------

Net cash provided  (used) by financing activities...........................        4,339.3               (528.3)
                                                                              -----------------    -----------------

Change in cash and cash equivalents.........................................          240.7               (294.4)
Cash and cash equivalents, beginning of year................................          755.3              1,200.4
                                                                              -----------------    -----------------

Cash and Cash Equivalents, End of Period....................................  $       996.0        $       906.0
                                                                              =================    =================

Supplemental cash flow information:
  Interest Paid.............................................................  $     1,894.3        $     1,402.8
                                                                              =================    =================
  Income Taxes Paid.........................................................  $       168.1        $        60.9
                                                                              =================    =================
</TABLE>
                 See Notes to Consolidated Financial Statements.

                                       7
<PAGE>

                      THE EQUITABLE COMPANIES INCORPORATED
                   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
      Equitable 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 February 1997, the FASB issued SFAS No. 128, "Earnings Per Share". This
      statement  simplifies  the  standards  for  computing  earnings  per share
      ("EPS")  previously  found in APB  Opinion No. 15,  "Earnings  Per Share".
      Basic EPS will replace primary EPS. Basic EPS will be computed by dividing
      income available to common  shareholders by the weighted average number of
      common  shares  outstanding  for the period.  Diluted EPS will be computed
      similarly to the present fully diluted EPS. Dual presentation of basic and
      diluted  EPS will be  required  on the  face of the  income  statement.  A
      reconciliation   of  the  numerator  and  denominator  of  the  basic  EPS
      computation   to  the  numerator  and   denominator  of  the  diluted  EPS
      computation  is also  required.  SFAS No. 128 is effective  for  financial
      statements  issued for periods  ending after  December  15, 1997;  earlier
      application  is not  permitted.  Restatement  of all prior period EPS data
      will be required.  Had The  Equitable's  EPS  calculations  for the second
      quarter and the first half of 1997 been computed on an SFAS No. 128 basis,
      basic  EPS  would   have  been  $1.32  per  share  and  $2.01  per  share,
      respectively.  Diluted EPS would not have been  materially  different from
      reported 1997 amounts.  EPS  calculations for the second quarter and first
      half of 1996 on an SFAS No. 128 basis  would not have  resulted in amounts
      materially different from those reported.

                                       8
<PAGE>

      In 1996, The Equitable  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 $3.8  million  ($.02 and $.04 per share  assuming no dilution and $.02
      and $.03 per share assuming full dilution), 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.

 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 (including interest expense to
      finance  short-term  trading  instruments)  of  $836.2  million,  $1,529.2
      million, $592.2 million and $1,174.1 million, respectively.

      As of June 30, 1997 and December 31, 1996, respectively,  fixed maturities
      classified as available for sale had amortized costs of $18,911.6  million
      and $18,196.1 million,  fixed maturities in the held to maturity portfolio
      had estimated fair values of $179.3 million and $195.1 million and trading
      account  securities had amortized costs of $17,459.5 million and $15,758.3
      million, respectively. Other equity investments included equity securities
      with  carrying  values of $670.7  million and $614.9  million and costs of
      $666.2 million and $627.5 million.

      For the  first  half of 1997 and of 1996,  proceeds  received  on sales of
      fixed  maturities  classified  as available  for sale amounted to $4,999.4
      million and $4,971.9 million,  respectively.  Gross gains of $77.0 million
      and $68.6 million and gross losses of $78.5 million and $45.0 million were
      realized  on  these  sales  for  the  first  half  of  1997  and of  1996,
      respectively.  Unrealized  investment  gains  related to fixed  maturities
      classified as available  for sale  increased by $17.9 million in the first
      half of 1997, resulting in a balance of $377.9 million at June 30, 1997.

                                       9
<PAGE>

      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 Equitable'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.

 5)   SECURITIES SOLD UNDER REPURCHASE AGREEMENTS

      Securities  sold under  repurchase  agreements  are  treated as  financing
      transactions   and  carried  at  the  amounts  at  which  the   securities
      subsequently  will be  reacquired  per the  respective  agreements.  These
      agreements with  counterparties  were  collateralized  principally by U.S.
      government  securities.  The weighted average interest rates on securities
      sold under repurchase agreements were 5.82% and 6.08% at June 30, 1997 and
      December 31, 1996, respectively.

 6)   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 Equitable 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  Equitable'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 Equitable owned approximately 57.1% of Alliance Units.

 7)   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......................      1,580.3          1,246.1           2,830.8           2,273.4
      Corporate and Other......................         10.4             14.0              23.2              27.8
      Consolidation/elimination................         (8.6)            (8.4)            (18.4)            (19.1)
                                                ---------------   ---------------  ---------------   ---------------
      Total.................................... $    2,590.8      $   2,180.5      $    4,825.3      $    4,127.7
                                                ===============   ===============  ===============   ===============
</TABLE>

                                       10
<PAGE>

<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......................        333.3            192.3             515.0             351.8
      Corporate and Other......................          2.9              4.3               5.6               9.4
      Consolidation/elimination................          (.5)             1.6               (.9)              1.1
                                                ---------------   ---------------  ---------------   ---------------
        Subtotal...............................        458.4            271.6             769.2             520.3
      Corporate interest expense...............        (34.3)           (34.4)            (69.0)            (69.0)
                                                ---------------   ---------------  ---------------   ---------------
      Total.................................... $      424.1      $     237.2      $      700.2      $      451.3
                                                ===============   ===============  ===============   ===============
</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....................................................      82,041.5             68,205.3
      Corporate and Other....................................................         671.6                774.3
      Consolidation/elimination..............................................        (570.7)              (633.3)
                                                                              -----------------    -----------------
      Total.................................................................. $   147,256.1        $   128,811.2
                                                                              =================    =================
</TABLE>

 8)   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>

                                       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
      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.

      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.

                                       12
<PAGE>

 9)   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>

<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  Equitable'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.

                                       13
<PAGE>

      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.

      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.

                                       14
<PAGE>

10)   COMPUTATION OF PER SHARE EARNINGS
<TABLE>
<CAPTION>
                                                       Three Months Ended                  Six Months Ended
                                                            June 30,                           June 30,
                                                ---------------------------------  ---------------------------------
                                                     1997              1996             1997              1996
                                                ---------------   ---------------  ---------------   ---------------
                                                                           (In Millions)
      <S>                                       <C>               <C>              <C>               <C>         
      Net earnings............................. $      252.7      $     115.7      $      388.7      $      202.3
      Less - dividends on preferred stocks.....         (6.6)            (6.6)            (13.3)            (13.3)
      Less - effect of assumed exercise of
        options of publicly held subsidiaries
        assuming no dilution...................         (6.8)            (1.3)             (9.6)             (2.8)
                                                ---------------   ---------------  ---------------   ---------------
      Net earnings applicable to common
        shares - assuming no dilution..........        239.3            107.8             365.8             186.2
      Add - dividends on convertible
        preferred stock and interest on
        convertible subordinated debt..........         10.6             10.4              21.0              20.9
      Less - incremental effect of assumed
        exercise of options of publicly held
        subsidiaries assuming full dilution....         (2.2)             -                (4.3)              -
                                                ---------------   ---------------  ---------------   ---------------
      Net Earnings Applicable to Common
        Shares - Assuming Full Dilution........ $      247.7      $     118.2      $      382.5      $      207.1
                                                ===============   ===============  ===============   ===============

      Weighted average common shares
        outstanding - assuming no
        dilution(1)............................        187.0            185.3             186.7             185.1
      Add - assumed exercise of stock
        options................................          2.1              1.1               1.9               1.1
      Add - assumed conversion of
        convertible preferred stock............         17.8             17.8              17.8              17.8
      Add - assumed conversion of
        convertible subordinated debt..........         14.7             14.7              14.7              14.7
                                                ---------------   ---------------  ---------------   ---------------
      Weighted Average Shares
        Outstanding - Assuming
        Full Dilution..........................        221.6            218.9             221.1             218.7
                                                ===============   ===============  ===============   ===============
<FN>
     (1) The Equitable's  stock options were not included because their dilutive
         effect was less than 3%.
</FN>
</TABLE>

      Shares of the Series D Convertible Preferred Stock (or common stock issued
      on  conversion  thereof)  are  not  considered  to be  outstanding  in the
      computation  of weighted  average  shares of common stock until the shares
      are allocated to fund the obligations for which the SECT was established.

11)   RESTRUCTURING COSTS

      During the first half of 1997 and of 1996, The Equitable  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.

12)   LITIGATION

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

                                       15
<PAGE>

      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.

      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.

                                       16
<PAGE>

      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.

      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 Equitable's  consolidated
      financial position or results of operations.

13)   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.
      The  Equitable  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.

14)   SUBSEQUENT EVENTS

      In December  1993,  the Holding  Company  established  a SECT to provide a
      source of  funding  for a portion  of  obligations  arising  from  various
      employee compensation and benefits programs of subsidiaries. At that time,
      the Holding  Company sold 60,000 shares of Series D Preferred Stock to the
      SECT. The SECT is required to periodically  distribute an amount of Series
      D Preferred Stock (or Common Stock issued on conversion  thereof) based on
      a predetermined  formula. In July 1997, 8,040 shares of Series D Preferred
      Stock were  released  from the SECT and were  converted  into 1.6  million
      shares of Common  Stock  which  were sold,  resulting  in an  increase  in
      shareholders' equity of $54.8 million.

                                       17
<PAGE>

      On August 4, 1997,  the Holding  Company  redeemed in full $364.2  million
      principal amount of its 6.125%  Subordinated  Debentures due 2024,  50,017
      shares  of its  Series C and  822,460  shares  of its  Series E  Preferred
      Stocks.  Upon  redemption  of all  Subordinated  Debentures  and shares of
      Series C and E Preferred  Stocks,  approximately  32.5 million  additional
      shares of Common Stock were issued by the Holding Company.  Holders of the
      Series C and E  Preferred  Stocks  received  cash  representing  dividends
      accrued from July 22, 1997, the prior  dividend  payment date. The Holding
      Company paid cash in lieu of any  fractional  share of Common Stock.  As a
      result  of  those   transactions,   shareholders'   equity   increased  by
      approximately $339.6 million.

      Supplementary  net  earnings  per share,  assuming  no  dilution  and full
      dilution,  computed as if the transactions discussed above had occurred as
      of  January 1, 1997 for the first half of 1997 and as of April 1, 1997 for
      the  second  quarter  1997 were  $1.72  per  share  and  $1.11 per  share,
      respectively.

                                       18
<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 Equitable  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 Equitable'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 21,  also  includes a table  presenting  the  combination  of Closed  Block
amounts on a line-by-line  basis. The Investment  Services  discussion begins on
page 24. 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 Continuing 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.........................       1,112.2            944.0           2,120.9          1,872.4
Investment gains, net.........................         437.2            198.0             617.5            364.1
Commissions, fees and other income............         777.8            768.4           1,546.0          1,367.9
                                                ---------------  ----------------  ---------------   ---------------
  Total revenues..............................       2,878.3          2,463.2           5,392.9          4,695.8

Total benefits and other deductions...........       2,454.2          2,226.0           4,692.7          4,244.5
                                                ---------------  ----------------  ---------------   ---------------
Earnings from continuing operations
  before Federal income taxes,
  minority interest and cumulative
  effect of accounting change.................         424.1            237.2             700.2            451.3
Federal income taxes..........................         172.3             72.2             259.7            136.9
Minority interest in net (loss) income of
  consolidated subsidiaries...................           (.3)            49.3              49.1             89.0
                                                ---------------  ----------------  ---------------   ---------------

Earnings from Continuing Operations
  before Cumulative Effect of
  Accounting Change...........................  $      252.1     $      115.7      $      391.4      $     225.4
                                                ===============  ================  ===============   ===============
<FN>
(1) Includes the Closed Block on a line-by-line basis.
</FN>
</TABLE>

                                       19
<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  partially offset by higher losses
in the Corporate  and Other  segment.  The increase in Federal  income taxes was
attributed to the 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 $697.1  million  increase in revenues for the first half of 1997 compared to
the  corresponding  period in 1996 was attributed  primarily to a $501.9 million
increase in investment results which included a $252.1 million gross gain on the
sale of EREIM and to a $178.1 million  increase in  commissions,  fees and other
income   principally  due  to  increased  business  activity  within  Investment
Services.

Net  investment  income  increased  $248.5  million  for the first  half of 1997
principally due to increases of $208.7 million and $42.8 million,  respectively,
for  Investment  Services and  Insurance  Operations.  The  Investment  Services
increase  was  attributed  to  higher  business  activity  while  the  Insurance
Operations  increase  was due to higher  overall  yields on a larger  investment
asset base.

Investment  gains  increased  by $253.4  million for the first half of 1997 from
$364.1  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.  Investment
gains at DLJ  decreased by $55.6  million with lower dealer and trading gains of
$8.8 million and lower gains of $46.8 million on other equity  investments.  The
gains on other equity  investments  in the 1996 period  included a gain of $79.4
million on the sale of the remaining  shares of a single  corporate  development
portfolio investment.  Also in 1996, a gain of $20.6 million was recognized as a
result of the issuance of Alliance Units to third parties upon completion of the
Cursitor  acquisition.  There were investment  gains of $34.1 million on General
Account  Investment  Assets as compared to losses of $45.2  million in the first
half of 1996.

For the first half of 1997,  total  benefits and other  deductions  increased by
$448.2 million from the comparable period in 1996, reflecting increases in other
operating  costs and expenses of $500.0 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 $394.2 million in Investment
Services 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  Equitable'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.

                                       20
<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
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

                                       21
<PAGE>

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>

                                       22
<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 Equitable'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.

                                       23
<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..............  $      735.7     $      730.1      $    1,459.1      $   1,290.8
Affiliate fees................................          27.6             32.0              58.3             62.1
Other income(1)...............................         817.0            484.0           1,313.4            920.5
                                                ---------------  ----------------  ---------------   ---------------
Total revenues................................       1,580.3          1,246.1           2,830.8          2,273.4
Total costs and expenses......................       1,247.0          1,053.8           2,315.8          1,921.6
                                                ---------------  ----------------  ---------------   ---------------
Earnings from Continuing Operations
  before Federal Income Taxes,
  Minority Interest and Cumulative
  Effect of Accounting Change.................  $      333.3     $      192.3      $      515.0      $     351.8
                                                ===============  ================  ===============   ===============
<FN>
(1) Includes net dealer and trading gains, 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  Equitable  recognized  a gain on this  sale of  $249.8
million  (net  of  $2.3  million  related  state  income  tax).  See  Note 13 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 Equitable owned  approximately  58% of Alliance.
The  impact  of  Alliance's   charge  on  The   Equitable's   net  earnings  was
approximately $59.5 million.

For the first half of 1997,  pre-tax earnings for Investment  Services increased
by $163.2 million from the year earlier period  primarily due to the gain on the
sale of EREIM and higher earnings for DLJ partially  offset by lower earnings at
Alliance reflecting the effect of the abovementioned  write down. 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
$557.4 million  principally  due to 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 $394.2 million for the first half of 1997
as compared to the comparable period in 1996 principally reflecting increases in
compensation  and interest and other  expenses at DLJ due to increased  activity
and the  aforementioned  writedown  of  intangible  assets at Alliance of $120.9
million.

                                       24
<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).............         (14.0)           (10.6)            (23.9)            (3.5)
                                                ---------------  ----------------  ---------------   ---------------
Earnings from Continuing Operations
  before Federal Income Taxes,
  Minority Interest and Cumulative
  Effect of Accounting Change(6)..............  $      333.3     $      192.3      $      515.0      $     351.8
                                                ===============  ================  ===============   ===============
<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 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.

(6) Pre-tax minority  interest related to DLJ was $41.1 million,  $42.4 million,
$80.0  million and $72.3  million for the second  quarter and first half of 1997
and of 1996,  respectively,  and $(26.7) million, $20.5 million,  $(3.8) million
and $39.8 million for Alliance for the same respective periods.
</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.

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

                                       25
<PAGE>

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.

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.

                                       26
<PAGE>

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
  Equitable...................................          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
  Equitable...................................                                          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.


CONTINUING OPERATIONS INVESTMENT PORTFOLIO

The  continuing  operations  investment  portfolio  is  composed  of the General
Account investment portfolio and investment assets of the Holding Company Group.
The General  Account's  portfolio  is  discussed  first,  followed by a separate
discussion on the Holding Company Group investments.

                                       27
<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                                            Holding        Account
                                         Sheet            Closed                           Company       Investment
Balance Sheet Captions:                  Total            Block           Other(1)        Group (2)        Assets
- ----------------------------------- ----------------   -------------   ---------------  --------------  -------------
<S>                                 <C>                <C>             <C>              <C>             <C>         
Fixed maturities:
  Available for sale..............  $   19,289.5       $   3,964.0     $    (131.6)     $     401.3     $   22,983.8
  Held to maturity................         162.0               0.0             0.0            162.0              0.0
Trading account securities........      17,637.3               0.0        17,637.3              0.0              0.0
Securities purchased under
  resale agreements...............      25,722.2               0.0        25,722.2              0.0              0.0
Mortgage loans on real estate.....       2,751.0           1,423.4             0.0              0.0          4,174.4
Equity real estate................       3,395.6             195.0           (17.8)             0.0          3,608.4
Policy loans......................       2,345.3           1,733.1             0.0              0.0          4,078.4
Other equity investments..........       1,151.4             107.4           253.4              7.9            997.5
Other invested assets.............         134.8              87.2           220.1             (3.9)             5.8
                                    ----------------   -------------   ---------------  --------------  -------------
  Total investments...............      72,589.1           7,510.1        43,683.6            567.3         35,848.3
Cash and cash equivalents.........         996.0            (103.8)          328.7             40.3            523.2
                                    ----------------   -------------   ---------------  --------------  -------------

Total.............................  $   73,585.1       $   7,406.3     $  44,012.3      $     607.6     $   36,371.5
                                    ================   =============   ===============  ==============  =============
<FN>
(1) Assets listed in the "Other" category  principally consist of assets held in
portfolios  other  than  the  Holding  Company  Group  and the  General  Account
(primarily  securities  held in  inventory  or for  resale by DLJ) which are not
managed   as  part  of   General   Account   Investment   Assets   and   certain
reclassifications and intercompany adjustments. The "Other" category is deducted
in arriving at the General Account Investment Assets.

(2) The  Holding  Company  Group  investment  assets are not  managed as part of
General  Account  Investment  Assets and are  deducted  in  arriving  at 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 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 1996.

                                       28
<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>

                                       29
<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.

                                       30
<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.

                                       31
<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>

                                       32
<PAGE>

At June 30,  1997,  The  Equitable  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 Equitable
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>

                                       33
<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  Equitable'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.

Holding Company Group Investment Portfolio - Continuing Operations

For the first half of 1997,  Holding Company Group investment results were $23.2
million,  as compared to $27.8 million in the year earlier period.  The decrease
principally was due to lower investment  income on the Holding Company's smaller
fixed maturities portfolio.

                                       34
<PAGE>

At June 30,  1997,  the Holding  Company  Group  investment  portfolio's  $607.7
million carrying value was made up of $563.3 million of fixed maturities ($396.0
million with an NAIC 1 rating), $36.5 million of cash and short-term investments
and $7.9  million  of other  equity  investments.  At  December  31,  1996,  the
portfolio's carrying value was $705.7 million,  which included $657.7 million of
fixed maturities  ($444.9 million with an NAIC 1 rating),  $40.6 million of cash
and short-term investments and $7.4 million of other equity investments.
<TABLE>
<CAPTION>
                     Holding Company Group 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...... $     472.5        83.9%  $     486.1     $      525.0       80.1%  $     537.8
  3-6      Ba and lower..........        90.8        16.1          94.6            130.4       19.9         136.5
                                  -------------   --------- -------------   -------------   --------- --------------

  Total.........................  $     563.3       100.0%  $     580.7     $      655.4      100.0%  $     674.3
                                  =============   ========= =============   =============   ========= ==============
</TABLE>

At June 30,  1997,  the  amortized  cost of  problem  fixed  maturities  was $.0
million,  $4.5 million for potential  problem fixed maturities and $10.2 million
for restructured fixed maturities.


LIQUIDITY AND CAPITAL RESOURCES

Since  becoming  a  public  company  in 1992,  the  Holding  Company's  Board of
Directors  has  declared  quarterly  cash  dividends  of $.05  per  share on the
outstanding  shares of its Common Stock.  At June 30, 1997, the Holding  Company
had three series of preferred stock outstanding. The annual dividend rate on the
Series C Preferred  Stock was fixed at 6% and dividends  amounted to $.8 million
for the  first  half of  1997.  The  Series  D  Preferred  Stock  will  increase
shareholders'  equity only when shares are released  from the SECT. No shares of
Series D Preferred  Stock were  released  from the SECT during the first half of
1997.  The  Series E  Preferred  Stock's  dividend  rate was fixed at 6.125% and
dividends  totaled  $12.5  million  for the  first  half of 1997.  The  Series E
Preferred Stock dividends were payable quarterly in Common Stock.

On  August  4,  1997,  the  Holding  Company  redeemed  all of  its  outstanding
Subordinated  Debentures and all outstanding shares of its Series C and Series E
Preferred Stock. Upon redemption,  the Holding Company issued approximately 32.5
million  additional  shares  of its  Common  Stock.  Holders  of  record  of the
Subordinated  Debentures were entitled to receive 40.4040 shares of Common Stock
for each $1,000 principal amount of Subordinated Debentures redeemed, along with
cash  representing  interest  accrued  from July 22,  1997,  the prior  interest
payment date. Holders of the Series C and Series E Preferred Stock were entitled
to receive  20.4082  shares of Common  Stock for each share of  Preferred  Stock
redeemed,  together with cash representing dividends accrued from July 22, 1997,
the prior dividend  payment date.  The Holding  Company paid cash in lieu of any
fractional  share of Common Stock.

In April 1996, the Holding Company  registered with the SEC  approximately  11.9
million shares of Common Stock issuable upon  conversion of shares of the Series
D Preferred Stock held by the SECT. At June 30, 1997, the aggregate market value
of these registered  securities was $395.7 million,  based on the closing market
price on the NYSE. In July 1997,  the SECT released 8,040 shares of the Series D
Preferred  Stock which were  converted  into 1.6 million shares of Common Stock.
AXA purchased  960,000  shares  directly  while the  remaining  shares were sold
through an agent to the  public.  The net  proceeds of the sales  totaled  $54.8
million.

See  Note 14 of Notes  to the  Consolidated  Financial  Statements  for  further
information on the redemptions and the SECT transaction.

                                       35
<PAGE>

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.

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 used by operating  activities  was $4.00 billion for the first half
of 1997 compared to net cash provided by operating  activities of $135.8 million
for the  same  period  in  1996.  Cash  used  by  operating  activities  in 1997
principally  was  attributable  to the  $4.12  billion  net  change  in  trading
activities and broker-dealer related  receivables/payables  at DLJ reflecting an
increase in operating assets.  The 1996 cash provided by operations  principally
was due to the $380.3 million net change in trading activities and broker-dealer
related  receivables/payables at DLJ as its level of business activity continued
to increase,  partially  offset by the $109.7  million  change in Federal income
taxes  payable and the $78.7  million  change in clearing  association  fees and
regulatory deposits.

Net cash used by investing  activities  was $95.4  million for the first half of
1997 as compared to net cash  provided by investing  activities of $98.1 million
for the same period in 1996. During the first half of 1997, investment purchases
exceeded sales, maturities,  repayments and return of capital by $218.8 million.
The  EREIM  sale  produced  net  proceeds  of   approximately   $261.0  million.
Discontinued operations reduced its outstanding loans from continuing operations
by $185.2  million  during  the first six  months of 1997.  In the 1996  period,
investment  purchases  exceeded  sales,  maturities,  repayments  and  return of
capital by $762.0 million. The discontinued GIC Segment repaid $492.5 million of
loans from continuing operations during the first half of 1996.

Net cash provided by financing  activities  was $4.34 billion for the first half
of 1997 as compared to net cash used by financing  activities of $528.3  million
in the first half of 1996. Net cash provided by financing  activities during the
first six months of 1997  primarily  resulted from a $4.42  billion  increase in
short-term  financings,  principally due to net repurchase  agreement  activity.
There was a net increase of long-term  debt of $162.6  million  primarily due to
new  debt  at DLJ.  Withdrawals  from  General  Account  policyholders'  account
balances  exceeded  deposits by $205.0  million during the six months ended June
30,  1997.  In  the  first  half  of  1996,  withdrawals  from  General  Account
policyholders' account balances exceeded deposits by $351.9 million.  During the
first six  months of 1996,  cash used for the  repayment  of  long-term  debt of
$219.9 million and the net decrease of $150.1  million in short-term  financing,
principally  at DLJ,  was  partially  offset by the net cash  proceeds of $247.8
million from DLJ's February 1996 Medium Term Notes offering.

The operating, investing and financing activities described above resulted in an
increase  in cash and cash  equivalents  during the first half of 1997 of $240.7
million to $996.0 million.

                                       36
<PAGE>

PART II        OTHER INFORMATION

Item 1.        Legal Proceedings

There have been no new material legal  proceedings and no material  developments
in matters which were previously  reported in the Registrant's Form 10-K for the
year ended December 31, 1996, except as set forth in Note 12 to the Registrant's
Unaudited  Consolidated Financial Statements in Part I of this Form 10-Q for the
quarter ended June 30, 1997.

Item 4.        Submission of Matters to a Vote of Security Holders.

At the annual  meeting of the  Holding  Company's  shareholders  held on May 14,
1997,  the 19 nominees  listed  below were  elected as  directors of the Holding
Company to hold office until the 1998 annual meeting and until their  successors
shall have been elected and qualified. In addition, at such meeting, the Holding
Company's  shareholders  (i) ratified the appointment of Price Waterhouse LLP as
the  Holding  Company's  independent  accountants,  (ii)  approved a  Short-term
Incentive  Compensation  Plan For Senior  Officers,  (iii)  approved a Long-term
Incentive  Compensation  Plan For Senior  Officers,  (iv)  approved  the Holding
Company's  1997 Stock  Incentive  Plan, (v) approved an amendment to the Holding
Company's  Restated  Certificate  of  Corporation  concerning  amendment  of the
Holding Company's  By-Laws and (vi) approved  possible  purchases by AXA and its
affiliates  from time to time of all or a portion of the  shares of the  Holding
Company's Common Stock to be sold by the SECT.

The number of votes with respect to each of these matters was as follows:

       (a)   Election of Directors:

             Name                           Votes For           Votes Withheld

             Claude Bebear                  169,433,016               435,457
             John S. Chalsty                169,439,529               428,944
             Henri de Castries              169,432,328               436,145
             Francoise Colloc'h             169,433,386               435,087
             Joseph L. Dionne               169,147,499               720,974
             William T. Esrey               169,418,291               450,182
             Jean-Rene Fourtou              163,569,715             6,298,758
             Donald J. Greene               169,437,165               431,308
             Anthony J. Hamilton            169,421,517               446,956
             John T. Hartley                169,142,689               725,784
             John H. F. Haskell, Jr.        169,434,408               434,065
             Mary R. (Nina) Henderson       169,429,032               439,441
             W. Edwin Jarmain               169,143,331               725,142
             Winthrop Knowlton              169,121,239               747,234
             Arthur L. Liman                163,530,221             6,338,252
             Joseph J. Melone               169,432,266               436,207
             Didier Pineau-Valencienne      163,399,366             6,469,107
             George J. Sella, Jr.           169,415,168               453,305
             Dave H. Williams               163,404,242             6,464,231

      (b) Ratification of the Appointment of Price Waterhouse LLP as Independent
          Accountants:

                Votes For         Votes Against         Abstentions

               169,529,055           166,111              173,307

                                       37
<PAGE>

      (c) Approval of the Short-term Incentive Compensation Plan For Senior
          Officers:

                Votes For         Votes Against         Abstentions    Nonvotes

               156,655,111          3,634,195            1,126,843     8,452,324

      (d) Approval of the Long-term Incentive Compensation Plan For Senior
          Officers:

                Votes For         Votes Against         Abstentions    Nonvotes

               156,884,946          3,305,931            1,225,272     8,452,324

      (e) Approval of the Holding Company's 1997 Stock Incentive Plan:

                Votes For         Votes Against         Abstentions    Nonvotes

               157,051,930          3,281,843            1,082,376     8,452,324

      (f) Approval of an Amendment to the Holding Company's Restated Certificate
          of  Incorporation   Concerning  Amendment  of  the  Holding  Company's
          By-Laws:

                Votes For         Votes Against         Abstentions    Nonvotes

               156,417,339          3,823,232            1,175,578     8,452,324

      (g) Approval of Possible  Purchases by AXA and its Affiliates from time to
          time of all or a Portion of the Holding  Company's  Common Stock to be
          sold by the SECT:

                Votes For         Votes Against         Abstentions    Nonvotes

               159,142,512          1,103,668            1,169,969     8,452,324


Item 6.        Exhibits and Reports on Form 8-K.
<TABLE>
<CAPTION>
                <S> <C>             <C>
                (a) Exhibits
                    4.01(a)         Restated Certificate of Incorporation of the Registrant, filed as Exhibit
                                    4.01(a)to the Registrant's Form S-3 Registration Statement (No. 333-03224), and
                                    incorporated herein by reference.

                    4.01(b)         Certificate of Designation of Cumulative Convertible Preferred Stock, Series C,
                                    filed as Exhibit 4.01(d) to the Registrant's Form S-3 Registration Statement
                                    (No. 333-03224), and incorporated herein by reference.

                    4.01(c)         Certificate of Designation of Cumulative Convertible Preferred Stock, Series D,
                                    filed as Exhibit 4.01(e) to the Registrant's Form S-3 Registration Statement
                                    (No. 333-03224), and incorporated herein by reference.

                    4.01(d)         Certificate of Designation of Cumulative Convertible Preferred Stock, Series E,
                                    filed as Exhibit 4.01(f) to the Registrant's Form S-3 Registration Statement
                                    (No. 333-03224), and incorporated herein by reference.

                                       38
<PAGE>

                    4.01(e)         Amendment   to   Restated   Certificate   of Incorporation of the Registrant,
                                    dated as of May 15, 1997 filed as Exhibit 4.01(g) to the Registrant's Form S-3
                                    Registration Statement (No. 333-03224),  and incorporated herein by reference.

                    4.01(f)         Certificate of Elimination, dated July 31, 1997.

                    4.02            By-Laws of the Registrant, filed as Exhibit 4.02 to the Registrant's Form S-3
                                    (No. 333-03224), and incorporated herein by reference.

                    10.1            Second Amendment of Lease, dated as of May 1, 1997, between 1290
                                    Partners L.P. and Equitable Life.

                    10.2            Letter Agreement dated July 8, 1997, from the Holding Company and
                                    Equitable Life to Mr. Edward D. Miller.

                    Exhibit 27      Financial Data Schedule
</TABLE>

                (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 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.

                                       39
<PAGE>

                                   SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  The
Equitable Companies Incorporated has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized.


Date:    August 11, 1997       THE EQUITABLE COMPANIES INCORPORATED


                               By:         /s/Stanley B. Tulin
                                   ---------------------------------------------
                                   Name:   Stanley B. Tulin
                                   Title:  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


                                       40



                           CERTIFICATE OF ELIMINATION

                                       OF

                      THE EQUITABLE COMPANIES INCORPORATED

                         Pursuant to Section 151 of the
                General Corporation Law of the State of Delaware

                  THE EQUITABLE COMPANIES INCORPORATED,  a corporation organized
and existing  under the General  Corporation  Law of the State of Delaware  (the
"Corporation") certifies as follows:

     1. The Board of Directors of the  Corporation  adopted a resolution  to the
following effect:

         None of the authorized shares of the Cumulative  Convertible  Preferred
         Stock,  Series A (the  "Series A  Stock")  and  Cumulative  Convertible
         Preferred  Stock,  Series B (the "Series B Stock") are  outstanding and
         none  will  be  issued  subject  to the  certificates  of  designations
         previously  filed  with  respect to the Series A Stock and the Series B
         Stock.

     2.  The  Board  of  Directors  of  the  Corporation  adopted  a  resolution
authorizing the filing of a certificate with the Secretary of State of the State
of Delaware setting forth the above resolution.

     3.  In  accordance  with  the  provisions  of  Section  151 of the  General
Corporation Law of the State of Delaware,  the Certificate of  Incorporation  is
hereby  amended  to  eliminate  all  matters  set forth in the  certificates  of
designations  previously  filed with  respect to the Series A Stock and Series B
Stock.

     IN WITNESS WHEREOF,  The Equitable  Companies  Incorporated has caused this
certificate to be signed by Kevin R. Byrne, Senior Vice President and Treasurer,
on July 31, 1997.

                                          THE EQUITABLE COMPANIES INCORPORATED

                                          By: /s/ Kevin R. Byrne
                                              ---------------------------------
                                              Name:   Kevin R. Byrne
                                              Title:  Senior Vice President and
                                                      Treasurer


                           SECOND AMENDMENT OF LEASE


     Agreement,  dated as of May 1, 1997, between 1290 PARTNERS L.P., a New York
limited  partnership having an office in care of The Victor Capital Group, L.P.,
885 Third Avenue,  New York, New York 10022-4802  ("Landlord") and THE EQUITABLE
LIFE ASSURANCE SOCIETY OF THE UNITED STATES, a New York corporation having an of
flee at 1290 Avenue of the Americas, New York, New York 10019 ("Tenant").

                                  WITNESSETH:

     WHEREAS,  Landlord and Tenant are parties to a Lease,  dated as of July 20,
1995 (the "Original Lease"),  as amended by a First Amendment of Lease, dated as
of December 28, 1995 (collectively, the "Lease"), whereby Landlord is leasing to
Tenant and Tenant is hiring from Landlord  certain space in the building located
at 1290  Avenue of the  Americas,  New  York,  New York  (the  "Building");  and


     WHEREAS,  Landlord and Tenant  desire to further amend the Lease to provide
that Landlord lease to Tenant and Tenant hire from Landlord  certain  additional
space on the ninth floor of the Building,  and for certain other matters as more
particularly  set forth  herein.

     NOW, THEREFORE, Landlord and Tenant agree as follows:

     1. Defined Terms.  All capitalized  terms used herein but not defined shall
have the meanings ascribed to them in the Lease

     2. Lease of  Additional  Space.  (a) Landlord  hereby  leases to Tenant and
Tenant hereby hires from  Landlord,  subject to the terms and conditions of this
Agreement, the following:

     (i) the portion of the ninth floor of the Building,  substantially as shown
hatched on the floor plan annexed hereto as Exhibit A (the "A-Space"); and

     (ii) the portion of the ninth floor of the Building, substantially as shown
hatched  on the floor  plan  annexed  hereto as  Exhibit B (the  "B-Space";  the
A-Space and the B-Space are collectively called the "Additional Space").

     (b) The term of the lease of the A-Space  shall  commence on the earlier of
(i) the date that  Landlord's  Initial  Work (as defined in Section  5(a) below)
relating to the A-Space is  Substantially  Complete  (as defined in Section 2(h)
below)  and (ii) the date  Tenant or anyone  claiming  under or  through  Tenant
occupies any portion of the A-Space for the  performance of Initial Tenant World
(as defined in Section  5(a) below) (the  earlier of the dates in clause (i) and
clause (ii) is called the  "A-Space  Commencement  Date").  Landlord  and Tenant
anticipate that the A-Space  Commencement  Date will occur on or about August 8,
1997. If the A-Space Commencement Date, determined under clause (i) above, would
be later than August 8, 1997.  then Landlord  shall give to Tenant not less than
10 days notice of the date on which Landlord anticipates in good faith that such
space will be  delivered  to Tenant  with  Landlord's  Initial  Work  applicable
thereto  Substantially  Complete;  provided,  that if,  after the giving of such
notice,  Landlord  believes that the actual delivery date will be later than the
date set forth in such notice,  then Landlord  shall keep Tenant  advised of the
status of such  delay  and,  if the  actual  delivery  date shall be more than 2
Business Days later than the date set forth in such notice,  Landlord shall give
to Tenant not less than 2  Business  Days  prior  notice of the actual  delivery
date.  Landlord shall not be required to give to Tenant any notice  hereunder if
(A) the A-Space Commencement Date,  determined under clause (i) above, occurs on
or before  August 8, 1997 or (B) the  A-Space  Commencement  Date is  determined
under clause (ii! above. If the A-Space  Commencement  Date fails to occur on or
before  August 8, 1998 (as such date may be extended to the extent of any Tenant
Delay  applicable to the A-Space;  as so extended,  the "A-Space Outside Date"),
then Tenant may give to Landlord not less than 30 days notice of Tenant's intent
to terminate  the lease of the A-Space,  which notice must be given by Tenant on
or before  the  earlier  to occur of (x) the date  that  Landlord  delivers  the
A-Space to Tenant with Landlord's Initial Work applicable thereto  Substantially
Complete and (y) the date that is 30 days after the A-Space  Outside Date) (time
of the essence).  If Tenant timely gives a  termination  notice  pursuant to the
preceding  sentence  and  Landlord  fails,  on or  before  the  date set for the
termination of the A-Space in Tenant's notice.  to deliver to Tenant the A-Space
with Landlord's Initial Work applicable thereto Substantially Complete, then (1)
the lease of the A-Space  pursuant to this Agreement shall terminate on the date
provided  therefor  in  Tenant's  termination  notice,  (2)  neither  Tenant nor
Landlord  shall  have any  further  obligation  or  liability  to the other with
respect to the A-Space (but such termination shall have no effect on the B-Space
or any other space then  included or  includable in the Premises) and (3) on the
date provided for the termination of the A-Space in Tenant's termination notice,
<PAGE>

Tenant shall pay to Landlord,  as  Additional  Charges  hereunder,  S199,589.33,
together  with  interest on such amount at the Prime Rate from the date Landlord
paid to Tenant the amount  described in Section  3(b)(i)  below to and including
the date of such payment by Tenant.

     (c) The term of the lease of the B-Space  shall  commence on the earlier of
(i)  the  date  that  Landlord's   Initial  Work  relating  to  the  B-Space  is
Substantially  Complete  and (ii) the date  Tenant or anyone  claiming  under or
through  Tenant  occupies  any  portion of the B-Space  for the  performance  of
Initial  Tenant Work (the  earlier of the dates in clause (i) and clause (ii) is
called the "B-Space Commencement Date"). Landlord and Tenant anticipate that the
B-Space Commencement Date will occur on or about January 8, 1998. If the B-Space
Commencement  Date,  determined  under  clause  (i)  above,  would be later than
January 8, 1998, then Landlord shall give to Tenant not less than 10 days notice
of the date on which Landlord anticipates in good faith that the B-Space will be
delivered   to  Tenant  with   Landlord's   Initial  Work   applicable   thereto
Substantially  Complete;  provided,  that if,  after the giving of such  notice,
Landlord  believes that the actual delivery date will be later than the date set
forth in such notice,  then Landlord  shall keep Tenant advised of the status of
such delay and, if the actual  delivery  date shall be more than 2 Business Days
later than the date set forth in such notice,  Landlord shall give to Tenant not
less than 2 Business  Days prior notice of the actual  delivery  date.  Landlord
shall not be required to give to Tenant any notice  hereunder if (A) the B-Space
Commencement  Date,  determined  under  clause  (i)  above,  occurs on or before
January 8, 1998 or (B) the B-Space  Commencement Date is determined under clause
(ii) above. If the B-Space Commencement Date fails to occur on or before January
8,  1999 (as  such  date may be  extended  to the  extent  of any  Tenant  Delay
applicable to the B-Space;  as so extended,  the "B-Space  Outside Date"),  then
Tenant may give to Landlord  not less than 30 days notice of Tenant's  intent to
terminate  the lease of the B-Space,  which notice must be given by Tenant on or
before the earlier to occur of (x) the date that  Landlord  delivers the B-Space
to Tenant with Landlord's Initial Work applicable thereto Substantially Complete
and (y) the date that is 30 days after the  B-Space  Outside  Date) (time of the
essence).  If Tenant timely gives a termination notice pursuant to the preceding
sentence and Landlord  fails,  on or before the date set for the  termination of
the B-Space in Tenant's notice, to deliver to Tenant the B-Space with Landlord's
Initial Work applicable thereto  Substantially  Complete,  then (1) the lease of
the B-Space  pursuant to this  Agreement  shall  terminate on the date  provided
therefor in Tenant's  termination  notice, (2) neither Tenant nor Landlord shall
have any  further  obligation  or  liability  to the other  with  respect to the
B-Space (but such  termination  shall have no effect on the A-Space or any other
space then  included or includable in the Premises) and (3) on the date provided
for the termination of the B-Space in Tenant's termination notice,  Tenant shall
pay to Landlord,  as Additional  Charges hereunder,  5182,363.97,  together with
interest on such amount at the Prime Rate from the date  Landlord paid to Tenant
the amount  described in Section 3(b)(i) below to and including the date of such
payment by Tenant.

     (d) If, for any reason, including,  without limitation,  the failure of the
occupants of the Additional Space on the date of this Agreement timely to vacate
any  portion  of the  Additional  Space,  Landlord  shall be unable  to  deliver
possession  of either the A-Space or the B-Space on any date  specified  in this
Agreement for such delivery,  the validity of the Lease and this Agreement shall
not be  impaired,  nor  shall  the  Term  with  respect  to any  portion  of the
Additional Space be extended,  by reason thereof,  and (except to the extent set
forth in  Section  5(Y)  below)  Landlord  shall  have no  liability  to  Tenant
therefor.  Tenant's sole remedy for such failure shall be the termination rights
provided  for in Sections  2(b) and 2(c) above.  This  Section  9(d) shall be an
express  provision to the contrary for purposes of Section 023-a of the New York
Real Property Law and any other law of like import now or hereafter in effect.

     (e) Tenant and Landlord shall, upon the occurrence  thereof:  execute,  and
deliver  instruments  in form  reasonably  satisfactory  to Tenant and  Landlord
confirming the A-Space  Commencement Date and the B-Space  Commencement Date, as
applicable:  provided,  that the failure by any party to execute and deliver any
such instrument shall not affect the occurrence of the A-Space Commencement Date
or the B-Space Commencement Date, as applicable, in accordance with the terms of
this Agreement.

     (f) The  Additional  Space  shall be  conclusively  deemed to  contain  the
following rentable square feet:

     A-Space: 27,090
     B-Space: 24,752
<PAGE>

     (g) Effective as of (i) the A-Space  Commencement  Date with respect to the
A-Space and (ii) the B-Space  Commencement Date with respect to the B-Space, all
references  in the Lease to the  "Premises"  shall  (except to the extent  other
terms are  provided  in this  Agreement  with  respect  to such  portion  of the
Additional  Space),  be deemed to refer  collectively  to the  Premises  demised
pursuant to the Lease, the A-Space (as of the A-Space Commencement Date) and the
B-Space (as of the B-Space  Commencement  Date), and all references in the Lease
to the "Office  Space"  shall  (except to the extent other terms are provided in
this Agreement with respect to such portion of the Additional  Space), be deemed
to refer  collectively  to the Office Space demised  pursuant to the Lease,  the
A-Space (as of the A-Space Commencement Date) and the B-Space (as of the B-Space
Commencement Date).

     (h) Landlord's Initial Work with respect to any space shall be deemed to be
Substantially  Complete on the date upon which such Landlord's  Initial Work has
been completed,  other than (i) minor details or  adjustments,  but only if such
details or adjustments shall not interfere in any material respect with Tenant's
ability to (A) prepare any portion of such space for Tenant's initial  occupancy
thereof,  or (B) thereafter use and occupy the same for the ordinary  conduct of
Tenant's  intended  use of such  space  (as such  intended  use is shown  on, or
reasonably  inferable from,  Tenant's then current plans and specifications with
respect to Tenant's initial Alterations therein);  provided,  that such intended
use is permitted  pursuant to Section  1.05 of the  Original  Lease and (ii) any
part of  Landlord's  Initial Work if and to the extent the same is not completed
due to Tenant Delay.

     3. Terms  Applicable  to the  A-Space.  The lease of the  A-Space by Tenant
shall he on all of the terms and conditions of the Lease, except that:

     (a) the term of the lease of the  A-Space  shall  commence  as set forth in
Section 2(b) above;

     (b)  Landlord  shall not be required to perform any work to pay any amount,
to install any  fixtures or  equipment  or to render any services to prepare the
Building or the A-Space for Tenant's use or  occupancy,  and Tenant shall accept
the A-Space in its "as is" condition on the A-Space Commencement Date; provided,
that (i) within 15 days after the  execution  and delivery of this  Agreement by
Landlord and Tenant,  Landlord shall pay to Tenant $381,953.50 which may be used
by Tenant for the  payment of  brokerage  commissions,  for the cost of Tenant's
Initial Work in the  Additional  Space or  otherwise,  (ii) prior to the A-Space
Commencement Date, Landlord shall Substantially Complete Landlord's Initial Work
with respect to the A-Space,  (iii) within a reasonable period after the A-Space
Commencement Date Landlord shall perform Landlord's  Additional Work (as defined
in Section  5(a)  below)  with  respect to the  A-Space  (it being  agreed  that
Landlord shall use  reasonable  efforts to complete such  Landlord's  Additional
Work within a time frame that will not delay  Tenant's  performance  of Tenant's
Initial Work in the A-Space), (iv) within 30 days after the A-Space Commencement
Date, Landlord shall pay to Tenant $1,0,78,314.00 in respect of Tenant's Initial
Work in the  A-Space  and (v) within 30 days after  Tenant  first  occupies  the
A-Space for the ordinary  conduct of Tenant's  business,  Landlord  shall pay to
Tenant  S199,589.53  which may be used by Tenant for the  payment  of  brokerage
commissions,  for the cost of Tenant's  Initial Work in the Additional  Space or
otherwise;

     (c) Fixed Rent with respect to the A-Space  shall be payable from and after
the A-Space Commencement Date to and including the Expiration Date at the annual
rate of  51.049,737.50,  payable in equal  monthly  installments  of  $87,478.13
(appropriately  prorated  in the case of the first  monthly  installment  if the
A-Space  Commencement Date is not the first day of a month) and otherwise at the
times and in the  manner set forth in the  Lease;  provided,  that so long as no
default under the Lease beyond  applicable  notice and grace periods shall exist
at the time such Fixed Rent would otherwise become due and payable. Tenant shall
be  entitled  to an  abatement  of the Fixed Rent  payable  with  respect to the
A-Space in respect of the period commencing on the A-Space Commencement Date and
ending  on the 300th day after the  A-Space  Commencement  Date  (which  300 day
period may be extended in accordance with Section 5(g) below);

     (d) from and after  the  A-Space  Commencement  Date,  Tenant  shall pay to
Landlord Tax Payments and Operating  Payments with respect to the A-Space at the
times and in the manner set forth in the Lease;

     (e)  Landlord  shall make  available to the A-Space  electric  energy in an
amount not less 8 watts  demand load per  rentable  square foot of the  A-Space;
Tenant shall separately pay for electric energy supplied to the A-Space from and
after the A-Space  Commencement Date in the manner and at the times set forth in
Article 2 of the  Original  Lease,  and  Landlord,  at Tenant's  expense,  shall
install promptly after the A-Space  Commencement  Date a submeter to measure the
demand for, and consumption of, electricity in the A-Space;  provided,  that if,
on the A-Space Commencement Date, such submeter has not yet been installed, then
from and after the A-Space  Commencement  Date,  through and  including the date
that  Landlord  installs  such  submeter.  Tenant shall pay for electric  energy
<PAGE>

supplied to the A-Space at the rate of $2.00 per annum per rentable  square foot
of the A-Space  (which  amount  shall be reduced to $.75 per annum per  rentable
square foot during the period of construction of Tenant's initial Alterations to
such space); and

     (f) in addition  to the  condenser  water made  available  to Tenant  under
Section  3.01(a) of the Original  Lease,  Landlord shall provide to Tenant up to
another 10 tons of condenser  water,  on the terms and  conditions  set forth in
said Section 3.01(a);  provided,  that Landlord shall not be required to provide
such  additional  10 tons unless Tenant shall utilize same within one year after
the A-Space Commencement Date.

     4. Terms  Applicable  to the  B-Space.  The lease of the  B-Space by Tenant
shall be on all of the terms and conditions of the Lease, except that:

     (a) the term of the lease of the  B-Space  shall  commence  as set forth in
Section 2(c) above;

     (b) Landlord  shall not be required to perform any work, to pay any amount,
to install any  fixtures or  equipment  or to render any services to prepare the
Building or the B-Space for Tenant's use or  occupancy,  and Tenant shall accept
the B-Space in its "as is" condition on the B-Space Commencement Date; provided,
that (i) prior to the B-Space  Commencement Date,  Landlord shall  Substantially
Complete  Landlord's  Initial  Work with  respect to the  B-Space  (ii) within a
reasonable  period after the B-Space  Commencement  Date Landlord  shall perform
Landlord's  Additional  Work with respect to the B-Space;  (it being agreed that
Landlord shall use  reasonable  efforts to complete such  Landlord's  Additional
Work within a time frame that will not delay  Tenant's  performance  of Tenant's
Initial  Work  in  the  B-Space),   (iii)  within  30  days  after  the  B-Space
Commencement  Date,  Landlord  shall pay to Tenant  S995.366.00  in  respect  of
Tenant's  Initial Work in the B-Space and (iv) within 30 days after Tenant first
occupies the B-Space for the  ordinary  conduct of Tenant's  business.  Landlord
shall pay to Tenant  $182,363.97  which may be used by Tenant for the payment of
brokerage  commissions.  for the cost of Tenant's Initial Work in the Additional
Space or otherwise;

     (c) Fixed Rent with respect to the B-Space  shall be payable from and after
the B-Space Commencement Date to and including the Expiration Date at the annual
rate of  $959,140.00,  payable  in  equal  monthly  installments  of  $79,928.33
(appropriately  prorated  in the case of the first  monthly  installment  if the
B-Space  Commencement Date is not the first day of a month) and otherwise at the
times and in the  manner set forth in the  Lease;  provided.  that so long as no
default under the Lease beyond  applicable  notice and grace periods shall exist
at the time such Fixed Rent would otherwise become due and payable, Tenant shall
be  entitled  to an  abatement  of the Fixed Rent  payable  with  respect to the
B-Space in respect of the period commencing on the B-Space Commencement Date and
ending  on the 300th day after the  B-Space  Commencement  Date  (which  300 day
period may be extended in accordance with Section 5(g) below);

     (d) from and after  the  B-Space  Commencement  Date,  Tenant  shall pay to
Landlord Tax Payments and Operating  Payments with respect to the B-Space at the
times and in the manner set forth in the Lease;

     (e)  Landlord  shall make  available to the B-Space  electric  energy in an
amount  not less  than 8 watts  demand  load  per  rentable  square  foot of the
B-Space; Tenant shall separately pay for electric energy supplied to the B-Space
from and after the B-Space  Commencement Date in the manner and at the times set
forth in Article 2 of the Original  Lease,  and Landlord,  at Tenant's  expense,
shall  install,  promptly  after the B-Space  Commencement  Date,  a submeter to
measure  the  demand  for,  and  consumption  of,  electricity  in the  B-Space;
provided,  that if, on the B-Space  Commencement Date, such submeter has not yet
been installed,  then from and after the B-Space  Commencement Date, through and
including the date that Landlord  installs such  submeter,  Tenant shall pay for
electric  energy  supplied  to the  B-Space  at the rate of $2.00  per annum per
rentable  square foot of the B-Space  (which amount shall be reduced to S.75 per
annum per  rentable  square foot during the period of  construction  of Tenant's
initial Alterations to such space); and

     (f) in addition  to the  condenser  water made  available  to Tenant  under
Section  3.01(a) of the Original  Lease,  Landlord shall provide to Tenant up to
another l0 tons of condenser  water,  on the terms and  conditions  set forth in
said Section 3.01(a);  provided,  that Landlord shall not be required to provide
such  additional  10 tons unless Tenant shall utilize same within one year after
the B-Space Commencement Date.


<PAGE>

     5. Landlord's Work; Work Allowance. (a) As used in this Agreement:

     (i)  "Landlord's  Initial  Work"  means,  with respect to any space (A) the
demolition of all tenant  improvements in such space,  including all partitions,
doors, flooring, ceilings, supplemental air conditioning units (leaving in place
all existing overhead air conditioning ductwork),  lighting and electrical feeds
and (B) the delivery to Tenant of a Form ACP-5 with respect to such space.

     (ii) "Landlord's  Additional Work" means,  with respect to any space (A) if
and to the extent  required in such space,  the  fireproofing  of all structural
members in such space and  firestopping  treatment at all slab  penetrations and
(B) the  provision of  connection  points at all fire alarm floor panels in such
space to the Building's  Class E System  (collectively,  "Landlord's  Additional
Work").

     (iii) "Initial Tenant Work" means the  installation in the Additional Space
of  fixtures,  improvements  and  appurtenances  attached  to or built  into the
Additional Space,  engineering  costs, space planning costs and permit fees, and
shall not include movable  partitions,  business and trade fixtures,  machinery,
equipment, furniture, furnishings and other articles of personal property.

     (b) Within a reasonable period of time after the A-Space Commencement Date,
Landlord,  at Tenant's expense,  shall reprogram the four elevators which! as of
the date of this Agreement,  serve exclusively the twelfth through the fifteenth
floors of the  Building  (the  "Dedicated  Elevators")  to open and close on the
ninth floor of the Building.  Tenant  acknowledges  that Landlord cannot protect
against  any other  tenant on the ninth  floor or any  visitors  of such  tenant
accessing the Dedicated Elevators.  Tenant shall reimburse Landlord for the cost
of such  reprogramming  within 30 days after Landlord gives to Tenant an invoice
therefor,  together with reasonable  back-up  documentation.  Landlord shall use
reasonable efforts to complete such reprogramming prior to Tenant's occupancy of
the A-Space for the ordinary conduct of Tenant's business.

     (c) Within a reasonable period of time after the A-Space Commencement Date,
Landlord,  at Tenant's expense,  shall, provided the same is then permissible in
accordance  with Laws,  partition the elevator  lobby serving the ninth floor of
the  Building  so as to  provide  Tenant  on the  ninth  floor  of the  Building
exclusive use of the Dedicated  Elevators.  Tenant shall reimburse  Landlord for
the cost of such  partitioning  within 30 days after Landlord gives to Tenant an
invoice therefor, together with reasonable back-up documentation. Landlord shall
use reasonable efforts to complete such partitioning prior to Tenant's occupancy
of  the  B-Space  for  the  ordinary  conduct  of  Tenant's   business.   Tenant
acknowledges  that,  upon the  partitioning  of the elevator  lobby on the ninth
floor of the  Building,  Tenant  shall not have the use of any of the  passenger
elevators serving such ninth floor other than the Dedicated Elevators.

     (d) In  performing  Landlord's  Additional  Work and the work  described in
Section 5(b) above  Landlord  shall  coordinate the scheduling of such work with
Tenant so as to minimize any interference  with Tenant's  performance of Initial
Tenant Work; provided, that Landlord shall not be required to use overtime labor
in performing the same.

     (e) Tenant shall pay to Landlord a supervision  fee in connection  with the
performance  by Tenant of  Initial  Tenant  Work  equal to 6% of the cost of all
Initial Tenant Work.  Tenant shall pay to Landlord such  supervision  fee (which
may be by credit against the Work Allowance) within 30 days after Landlord gives
to  Tenant  an  invoice   therefor.   Tenant  shall  provide  to  Landlord  such
documentation as Landlord may reasonably  require in order to establish the cost
of Initial Tenant Work.

     (f) Tenant  shall  comply in all  respects  with  Article 4 of the Original
Lease in performing  Initial Tenant Work. Without limiting the generality of the
foregoing,  Tenant shall,  prior to commencing  Initial  Tenant Work,  submit to
Landlord for  Landlord's  approval in accordance  with said Article 4, plans and
specifications in respect of Initial Tenant Work.

     (g) If (i) Landlord shall fail to Substantially Complete Landlord's Initial
Work with respect to the A-Space on or before the date that is 20 days after the
day on which Landlord  first obtains  vacant  possession of the A-Space from the
tenant that  occupies the A-Space on the date of this  Agreement,  (ii) Landlord
shall fail to Substantially Complete Landlord's Initial Work with respect to the
B-Space on or before  the date that is 20 days  after the day on which  Landlord
first obtains vacant possession of the B-Space from the tenant that occupies the
B-Space on the date of this  Agreement,  (iii)  Landlord shall fail to reprogram
the Dedicated  Elevators to open and close on the ninth floor of the Building on
or before the date that is 7 days after the day on which  Landlord first obtains
vacant  possession  of the A-Space from the tenant that  occupies the A-Space on
the date of this  Agreement  anchor (iv)  Landlord  shall fail to partition  the
elevator bank on the ninth floor of the Building (if required in accordance with
Section  5.01(c)  above) on or before  the date that is 42 days after the day on

<PAGE>

which Landlord  first obtains  vacant  possession of the A-Space from the tenant
that  occupies  the  A-Space  on the date of this  Agreement,  and if any of the
events  described in clauses (i! through (iv) above shall result in any Landlord
Delay with respect to the A-Space or the B-Space (provided, that for purposes of
this  Section  5(g).  only the  circumstances  described  in  clause  (i) of the
definition of "Landlord Delay" shall be deemed to give rise to a Landlord Delay,
and no Landlord Delay shall be deemed to result from any circumstance  described
in clause (ii) of the  definition  of  "Landlord  Delay"),  then (A) the 300 day
abatement  of Fixed Rent with  respect to the A-Space set forth in Section  3(c)
above  shall be  extended  by I day  (notwithstanding  that more than one of the
events  described  in clauses (i) through  (iv) above may have  resulted in such
Landlord  Delay) for each day of such Landlord  Delay  applicable to the A-Space
and (B) the 300 day  abatement  of Fixed Rent with  respect to the  B-Space  set
forth in Section  4(c) above shall be extended  by 1 day  (notwithstanding  that
more than one of the events described in clauses (i) through (iv) above may have
resulted in such Landlord Delay) for each day of such Landlord Delay  applicable
to the B-Space.

     6. Further  Amendments to Lease.  Effective as of the date hereof the Lease
is hereby further amended as follows:

     (a) The  definition of "Antenna" in Section 11.01 of the Original  Lease is
hereby  amended  to  include  3  additional  antennas  which  may be  installed,
maintained  and operated by Tenant on the roof of the Building in the  locations
designated on Exhibit T to the Original  Lease and otherwise in compliance  with
the terms and conditions of the Original Lease,  including,  without limitation,
Section 4.03(d) and Article 11 of the Original Lease;

     (b) The reference in Section 11.01 of the Original Lease to "Exhibit T1" is
amended to refer to "Exhibit T"; and

     (c) Exhibit T to the Original  Lease is deleted and there shall be inserted
in lieu  thereof  a new  Exhibit  T  consisting  of the plan of  Edwards  & Zuck
Communications,  Inc., last revised 9/10/96,  a copy of which is attached to and
made a part of this Agreement as Exhibit C.

     7. Broker. (a) Each party represents to the other that such party has dealt
with no broker  other  than  EREIM  (representing  Tenant)  and  Tishman  Speyer
Properties,  L.P.  (representing  Landlord)  (collectively,  the  "Brokers")  in
connection  with the  leasing of the  Additional  Space,  and each  party  shall
indemnify and hold the other harmless from and against all loss, cost, liability
and expense  (including,  without  limitation,  reasonable  attorneys'  fees and
disbursements)  arising out of any claim for a commission or other  compensation
by any broker  other than the  Brokers  who  alleges  that it has dealt with the
indemnifying party in connection with the leasing of the Additional Space.

     (b) Tenant shall be responsible  for any  commission or other  compensation
due to EREIM in connection with the leasing of the Additional  Space, and Tenant
shall  indemnify  and hold Landlord  harmless  from and against all loss,  cost,
liability and expense (including, without limitation, reasonable attorneys' fees
and  disbursements)  arising  out  of  any  claim  for  a  commission  or  other
compensation by EREIM in connection with the leasing of the Additional Space.

     (c) Landlord shall be responsible for any commission or other  compensation
due to Tishman  Speyer  Properties,  Inc. in connection  with the leasing of the
Additional Space, and Landlord shall indemnify and hold Tenant harmless from and
against all loss, cost,  liability and expense  (including,  without limitation,
reasonable  attorneys'  fees and  disbursements)  arising out of any claim for a
commission  or  other  compensation  by  Tishman  Speyer  Properties,   Inc.  in
connection with the leasing of the Additional Space.

     8. No Other Changes.  Except as expressly set forth in this Agreement,  the
Lease shall  remain  unmodified  and in full force and effect,  and the Lease as
modified herein is ratified and confirmed.  All references in the Lease to "this
Lease"  shall  hereafter  be  deemed to refer to the  Lease as  amended  by this
Agreement.
<PAGE>

     9.   Counterparts.   This   Agreement  may  be  executed  in  one  or  more
counterparts,  each of which shall constitute an original and all of which taken
together shall constitute one agreement.

     IN WITNESS  WHEREOF,  Landlord and Tenant have duly executed this Agreement
as of the day and year first above written.

                Landlord:                1290 PARTNERS,  L.P.,

                                         By: 1290 GP Corp., general partner

                                             By: /s/Andrew Cohen
                                                 -------------------------------
                                             Name:  Andrew Cohen
                                             Title: Vice President

                Tenant:                  THE EQUITABLE LIFE ASSURANCE SOCIETY
                                         OF THE UNITED STATES.

                                         By: /s/Leon Billis
                                             -----------------------------------
                                             Name:  Leon Billis
                                             Title: Senior Vice President



July 8,1997

PRIVATE AND CONFIDENTIAL

Mr. Edward D. Miller
7 Sunset Lane
Garden City, New York   11530

Dear Ed:

On behalf of the Boards of Directors of The Equitable Companies Incorporated and
The Equitable  Life Assurance  Society of the United  States,  I am delighted to
extend this offer to succeed me as President  and Chief  Executive  Officer with
your  election to take place at our board  meetings on July 17, 1997.  You would
also be elected to the boards at that meeting.

Your base salary as President and Chief  Executive  Officer for the remainder of
1997,  1998 and  1999  will be at a level  of  $800,000  per  annum  payable  in
approximately equal periodic installments.  We will also pay you a sign on bonus
of  $1,500,000,  of which  $500,000 will be paid to you upon joining the Company
and the balance of $1,000,000  will be paid in February  1998. In addition,  for
services in 1998 we will pay you a bonus of  $2,700,000  in February  1999.  You
will  receive your base salary and bonus  payments for the years 1997,  1998 and
1999,  provided that before the receipt of any payment your  employment  has not
been terminated by reason of death, disability or voluntary resignation,  or for
Cause. As used in this paragraph,  "Cause" means (i) your willful failure (other
than due to physical or mental illness) to perform  substantially your duties as
an employee after reasonable  notice to you of such failure,  (ii) your engaging
in serious misconduct that is injurious to the Company or any of its affiliates,
(iii) your having been convicted of, or entered a plea of nolo  contendere to, a
crime that  constitutes a felony or (iv) your breach of any written  covenant or
agreement  with  the  Company  or any  of its  affiliates  not to  disclose  any
information pertaining to the Company or any of its affiliates.  In the event of
your  termination  of  employment by reason of death or  disability,  a pro rata
amount of your bonus  payments  will be paid based on the  portion of the period
covered by the bonus for which you remained in active service.

In  addition,  you  will  also  be a  participant  in our  Short-Term  Incentive
Compensation  Plan  for  Senior  Officers.  The  amounts  of  your  sign  on and
additional  bonuses will be taken into account in determining  the amounts to be
paid to you under the Short-Term Incentive Compensation Plan for 1997 and 1998.

You will also  participate in The Equitable  Companies 1997 Stock Incentive Plan
(the "Stock Plan") and you will receive a grant of 300,000 stock options as soon
as possible after joining the Company and an additional  100,000 options in both
September 1998 and September  1999.  These options will have a ten year term and
will vest over a three year period at the rate of one-third  each year.  If your
employment  is  terminated  by the  Company  other  than for Cause as defined in
Section 2.1(f) of the Stock Plan, the options granted prior to termination  will
fully  vest  and may be  exercised  at any  time  prior  to the  earlier  of the
expiration of the term of the options or within five years following termination
of employment.  In becoming an employee of the Company,  you will not thereby be
entering into a written covenant or agreement not to compete with the Company or
any of its affiliates for purposes of the  application of Section  2.1(f)(iv) of
the Stock Plan.

In addition you will  participate  in our long-term  incentive  program which is
under  review at this  time.  We expect the  program  to  provide  for an annual
benefit which is targeted at 80% of base salary to be paid in a  combination  of
performance  shares  and  options.  In  lieu  of  participating  in a  long-term
incentive  program prior to 1998, you will receive a cash payment of $250,000 in
early 1998.

You will also be  included  in all  benefit  plans for  senior  officers  of the
Company,  including  those  providing  health,  retirement,  disability and life
insurance benefits.  We will also make available to you a car and driver as well
as secretarial support of your choice allowing you to carry out your business in
an efficient manner.
<PAGE>

Ed,  I  believe  this  covers  the  important  points  that we  have  previously
discussed.  The Boards and I are enthusiastic over the prospect of your becoming
our new Chief Executive  Officer.  We look forward to your favorable response as
soon as possible.  If you are in agreement  with the above terms and  conditions
would you kindly sign the letter and return it to my attention.

Sincerely,


/s/Joseph J. Melone
- -------------------
Joseph  J. Melone
President and Chief Executive Officer

ACCEPTED:


/s/Edward D. Miller
- -------------------
Edward D. Miller

<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>                                   19,289,500
<DEBT-CARRYING-VALUE>                                     162,000
<DEBT-MARKET-VALUE>                                       179,300
<EQUITIES>                                              1,151,400
<MORTGAGE>                                              2,751,000
<REAL-ESTATE>                                           3,395,600
<TOTAL-INVEST>                                         72,589,100
<CASH>                                                    996,000
<RECOVER-REINSURE>                                              0
<DEFERRED-ACQUISITION>                                  3,241,900
<TOTAL-ASSETS>                                        147,256,100
<POLICY-LOSSES>                                                 0
<UNEARNED-PREMIUMS>                                             0
<POLICY-OTHER>                                          4,505,400
<POLICY-HOLDER-FUNDS>                                  21,832,500
<NOTES-PAYABLE>                                         7,619,200
                                           0
                                               404,600
<COMMON>                                                    1,900
<OTHER-SE>                                              4,065,300
<TOTAL-LIABILITY-AND-EQUITY>                          147,256,100
                                                759,400
<INVESTMENT-INCOME>                                     1,842,600
<INVESTMENT-GAINS>                                        612,100
<OTHER-INCOME>                                          1,611,200
<BENEFITS>                                                482,400
<UNDERWRITING-AMORTIZATION>                               151,700
<UNDERWRITING-OTHER>                                    2,846,400
<INCOME-PRETAX>                                           700,200
<INCOME-TAX>                                              259,700
<INCOME-CONTINUING>                                       391,400
<DISCONTINUED>                                             (2,700)
<EXTRAORDINARY>                                                 0
<CHANGES>                                                       0
<NET-INCOME>                                              388,700
<EPS-PRIMARY>                                                1.96
<EPS-DILUTED>                                                1.73
<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