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

                                    FORM 10-Q

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


For the Quarter Ended June 30, 2001                  Commission File No. 0-25280
- --------------------------------------------------------------------------------


            The Equitable Life Assurance Society of the United States
             (Exact name of registrant as specified in its charter)


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


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


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


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


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  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 10, 2001
- -------------------------------------------------    ---------------------------
  Common Stock, $1.25 par value                                2,000,000


                           REDUCED DISCLOSURE FORMAT:

Registrant  meets the conditions set forth in General  Instruction H (1) (a) and
(b) of Form 10-Q and is therefore  filing this form with the Reduced  Disclosure
Format.




                                                                   Page 1 of 22








            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                                    FORM 10-Q
                       FOR THE QUARTER ENDED JUNE 30, 2001

                                TABLE OF CONTENTS



                                                                                     Page #
                                                                               
PART I    FINANCIAL INFORMATION

Item 1:   Unaudited Consolidated Financial Statements
          Consolidated Balance Sheets as of June 30, 2001 and
            December  31, 2000..................................................      3
          Consolidated Statements of Earnings for the Three Months and
            Six Months Ended June 30, 2001 and 2000.............................      4
          Consolidated Statements of Shareholder's Equity  for
            the Six Months Ended June 30, 2001 and 2000.........................      5
          Consolidated Statements of Cash Flows for the Six Months Ended
            June 30, 2001 and 2000..............................................      6
          Notes to Consolidated Financial Statements............................      7

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

Item 3:   Quantitative and Qualitative Disclosures About Market Risk*...........     19

PART II   OTHER INFORMATION

Item 1:   Legal Proceedings.....................................................     20

Item 6:   Exhibits and Reports on Form 8-K......................................     21

SIGNATURES......................................................................     22


*Omitted pursuant to General Instruction H to Form 10-Q.

                                       2


PART I  FINANCIAL INFORMATION
          Item 1:  Unaudited Consolidated Financial Statements.
            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                           CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)


                                                                                 June 30,           December 31,
                                                                                   2001                 2000
                                                                              -----------------    -----------------
                                                                                          (In Millions)
                                                                                             
ASSETS
Investments:
  Fixed maturities:
    Available for sale, at estimated fair value.............................  $    22,324.4        $    20,659.4
    Held to maturity, at amortized cost.....................................            -                  204.6
  Mortgage loans on real estate.............................................        4,430.0              4,712.6
  Equity real estate........................................................        1,031.8              1,017.8
  Policy loans..............................................................        4,063.3              4,034.6
  Other equity investments..................................................          801.8              2,427.2
  Other invested assets.....................................................          725.3                765.8
                                                                              -----------------    -----------------
      Total investments.....................................................       33,376.6             33,822.0
Cash and cash equivalents...................................................        1,027.2              2,116.8
Cash and securities segregated, at estimated fair value.....................        1,102.1              1,306.3
Broker-dealer related receivables...........................................        1,661.7              1,900.3
Deferred policy acquisition costs...........................................        5,261.8              5,128.8
Intangible assets, net......................................................        3,445.6              3,525.8
Amounts due from reinsurers.................................................        2,176.2              2,097.9
Other assets................................................................        3,811.7              3,787.4
Separate Accounts assets....................................................       49,723.8             51,705.9
                                                                              -----------------    -----------------

Total Assets................................................................  $   101,586.7        $   105,391.2
                                                                              =================    =================

LIABILITIES
Policyholders' account balances.............................................  $    20,395.7        $    20,445.8
Future policy benefits and other policyholders liabilities..................       13,442.9             13,432.1
Broker-dealer related payables..............................................        1,499.4              1,283.0
Customers related payables..................................................        1,357.8              1,636.9
Amounts due to reinsurers...................................................          755.6                730.3
Short-term and long-term debt...............................................        1,474.3              1,630.2
Federal income taxes payable................................................        1,576.0              2,003.3
Other liabilities...........................................................        1,607.4              1,650.7
Separate Accounts liabilities...............................................       49,655.5             51,632.1
Minority interest in equity of consolidated subsidiaries....................        1,797.4              1,820.4
Minority interest subject to redemption rights..............................          665.8                681.1
                                                                              -----------------    -----------------
      Total liabilities.....................................................       94,227.8             96,945.9
                                                                              -----------------    -----------------

Commitments and contingencies (Note 10)

SHAREHOLDER'S EQUITY
Common stock, $1.25 par value, 2.0 million shares authorized,
  issued and outstanding....................................................            2.5                  2.5
Capital in excess of par value..............................................        4,709.0              4,723.8
Retained earnings...........................................................        2,558.3              3,706.2
Accumulated other comprehensive income......................................           89.1                 12.8
                                                                              -----------------    -----------------
      Total shareholder's equity............................................        7,358.9              8,445.3
                                                                              -----------------    -----------------

Total Liabilities and Shareholder's Equity..................................  $   101,586.7        $   105,391.2
                                                                              =================    =================


                 See Notes to Consolidated Financial Statements.

                                       3


            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                       CONSOLIDATED STATEMENTS OF EARNINGS
                                   (UNAUDITED)


                                                           Three Months Ended                   Six Months Ended
                                                                June 30,                            June 30,
                                                    ----------------------------------  ---------------------------------
                                                         2001               2000             2001              2000
                                                    ----------------   ---------------  ----------------  ---------------
                                                                               (In Millions)
                                                                                              
REVENUES
Universal life and investment-type
  product policy fee income........................ $      340.4       $      348.6     $      686.1      $      689.0
Premiums...........................................        245.0              288.0            513.7             574.0
Net investment income..............................        580.7              733.2          1,192.6           1,482.4
Investment losses, net.............................        (51.2)             (58.1)           (29.2)           (185.2)
Commissions, fees and other income.................        783.7              642.8          1,558.5           1,293.2
                                                    ----------------   ---------------  ----------------  ---------------
      Total revenues...............................      1,898.6            1,954.5          3,921.7           3,853.4
                                                    ----------------   ---------------  ----------------  ---------------

BENEFITS AND OTHER DEDUCTIONS
Policyholders' benefits............................        463.2              517.9            932.3           1,057.2
Interest credited to policyholders' account
  balances.........................................        249.1              254.1            497.9             519.6
Compensation and benefits..........................        360.0              170.6            576.5             374.3
Commissions........................................        179.7              218.5            380.5             487.9
Distribution plan payments.........................        124.1              119.3            248.2             235.8
Amortization of deferred sales commissions.........         57.9               53.2            116.2             103.9
Interest expense...................................         21.7               28.4             47.2              53.8
Amortization of deferred policy acquisition
  costs............................................         57.5               96.2            152.7             191.8
Capitalization of deferred policy acquisition
  costs............................................       (194.1)            (194.9)          (379.6)           (390.5)
Rent expense.......................................         38.4               28.5             76.6              57.6
Amortization of intangible assets, net.............         44.4                1.6             88.8               2.9
Other operating costs and expenses.................        222.2              220.0            472.4             326.0
                                                    ----------------   ---------------  ----------------  ---------------
      Total benefits and other deductions..........      1,624.1            1,513.4          3,209.7           3,020.3
                                                    ----------------   ---------------  ----------------  ---------------

Earnings from continuing operations before
  Federal income taxes and minority interest.......        274.5              441.1            712.0             833.1
Federal income tax expense.........................        (57.5)            (119.0)          (176.4)           (210.2)
Minority interest in net income of
  consolidated subsidiaries........................        (96.7)             (65.2)          (188.2)           (139.4)
                                                    ----------------   ---------------  ----------------  ---------------
Earnings from continuing operations................        120.3              256.9            347.4             483.5
(Loss) earnings from discontinued operations, net
  of Federal income taxes..........................         (1.8)              (1.5)             8.2              (6.4)
Cumulative effect of accounting change, net of
  Federal income taxes.............................          -                  -               (3.5)              -
                                                    ----------------   ---------------  ----------------  ---------------

Net Earnings....................................... $      118.5       $      255.4     $      352.1      $      477.1
                                                    ================   ===============  ================  ===============



                 See Notes to Consolidated Financial Statements.

                                       4


            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY
                     SIX MONTHS ENDED JUNE 30, 2001 AND 2000
                                   (UNAUDITED)


                                                                                    2001                 2000
                                                                              -----------------    -----------------
                                                                                          (In Millions)
                                                                                             
SHAREHOLDER'S EQUITY
Common stock, at par value, beginning of year and end of period.............  $         2.5        $         2.5
                                                                              -----------------    -----------------

Capital in excess of par value, beginning of year...........................        4,723.8              3,557.2
(Decrease) increase in additional capital in excess of par value............          (14.8)               418.2
                                                                              -----------------    -----------------
Capital in excess of par value, end of period...............................        4,709.0              3,975.4
                                                                              -----------------    -----------------

Retained earnings, beginning of year........................................        3,706.2              2,600.7
Net earnings................................................................          352.1                477.1
Shareholder dividends paid..................................................       (1,500.0)              (150.0)
                                                                              -----------------    -----------------
Retained earnings, end of period............................................        2,558.3              2,927.8
                                                                              -----------------    -----------------

Accumulated other comprehensive income (loss), beginning of year............           12.8               (392.9)
Other comprehensive income (loss)...........................................           76.3                (44.8)
                                                                              -----------------    -----------------
Accumulated other comprehensive income (loss), end of period................           89.1               (437.7)
                                                                              -----------------    -----------------

Total Shareholder's Equity, End of Period...................................  $     7,358.9        $     6,468.0
                                                                              =================    =================





                 See Notes to Consolidated Financial Statements.

                                       5

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                     SIX MONTHS ENDED JUNE 30, 2001 AND 2000
                                   (UNAUDITED)


                                                                                    2001                 2000
                                                                              -----------------    -----------------
                                                                                          (In Millions)

                                                                                             
Net earnings................................................................  $       352.1        $       477.1
  Adjustments to reconcile net earnings to net cash provided
    by operating activities:
    Interest credited to policyholders' account balances....................          497.9                519.6
    Universal life and investment-type product policy fee income............         (686.1)              (689.0)
    Net change in broker-dealer and customer related receivables/payables...         (142.2)                45.7
    Investment losses, net..................................................           29.2                185.2
    Change in deferred policy acquisition costs.............................         (226.0)              (197.6)
    Change in future policy benefits........................................          (13.9)                57.3
    Change in property and equipment........................................         (140.8)              (122.3)
    Change in Federal income tax payable....................................         (470.6)               (27.8)
    Decrease in segregated cash and securities, net.........................          204.3                  -
    Change in accounts payable and accrued expenses.........................           47.2                 81.2
    Other, net..............................................................          375.1               (235.2)
                                                                              -----------------    -----------------

Net cash (used) provided by operating activities............................         (173.8)                94.2
                                                                              -----------------    -----------------

Cash flows from investing activities:
  Maturities and repayments.................................................        1,192.1              1,282.9
  Sales....................................................................         4,883.3              2,927.4
  Purchases.................................................................       (5,107.7)            (3,437.3)
  Decrease (increase) in short-term investments.............................          165.6                  (.9)
  Other, net................................................................         (230.9)              (140.8)
                                                                              -----------------    -----------------

Net cash provided by investing activities...................................          902.4                631.3
                                                                              -----------------    -----------------

Cash flows from financing activities:
  Policyholders' account balances:
    Deposits................................................................        1,479.5              1,327.6
    Withdrawals and transfers to Separate Accounts..........................       (1,392.9)            (2,314.8)
  Net (decrease) increase in short-term financings..........................         (156.2)               435.6
  Shareholder dividends paid ...............................................       (1,500.0)              (150.0)
  Proceeds from newly issued Alliance units.................................            -                1,600.0
  Other, net................................................................         (248.6)              (122.8)
                                                                              -----------------    -----------------

Net cash (used) provided by financing activities............................       (1,818.2)               775.6
                                                                              -----------------    -----------------

Change in cash and cash equivalents.........................................       (1,089.6)             1,501.1
Cash and cash equivalents, beginning of year................................        2,116.8                695.8
                                                                              -----------------    -----------------

Cash and Cash Equivalents, End of Period....................................  $     1,027.2        $     2,196.9
                                                                              =================    =================

Supplemental cash flow information
  Interest Paid.............................................................  $        27.5        $        47.7
                                                                              =================    =================
  Income Taxes Paid.........................................................  $       619.4        $       276.9
                                                                              =================    =================



                 See Notes to Consolidated Financial Statements.

                                       6


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


1)    BASIS OF PRESENTATION

      The  preparation  of the  accompanying  unaudited  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.
      Actual results could differ from those estimates.  These statements should
      be read in conjunction with the consolidated  financial  statements of the
      Company for the year ended  December 31, 2000.  The results of  operations
      for the six months ended June 30, 2001 are not  necessarily  indicative of
      the results to be expected for the full year.

      The terms  "second  quarter  2001" and "second  quarter 2000" refer to the
      three months ended June 30, 2001 and 2000, respectively.  The terms "first
      half of 2001" and "first half of 2000" refer to the six months  ended June
      30, 2001 and 2000, respectively.

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

2)    ACCOUNTING CHANGES

      On January 1, 2001,  the Company  adopted  SFAS No. 133, as amended,  that
      established  new  accounting  and reporting  standards for all  derivative
      instruments,  including certain  derivatives  embedded in other contracts,
      and  for  hedging   activities.   Free-standing   derivative   instruments
      maintained  by the Company at January 1, 2001 include  interest rate caps,
      floors and collars intended to hedge crediting rates on interest-sensitive
      individual  annuities contracts and certain reinsurance  contracts.  Based
      upon  guidance  from  the FASB and the  Derivatives  Implementation  Group
      ("DIG"),  the  caps,  floors  and  collars  could not be  designated  in a
      qualifying  hedging  relationship  under SFAS No.  133 and,  consequently,
      require  mark-to-market  accounting  through earnings for changes in their
      fair values  beginning  January 1, 2001. In accordance with the transition
      provisions of SFAS No. 133, the Company recorded a  cumulative-effect-type
      charge to earnings of $3.5 million to recognize the difference between the
      carrying values and fair values of free standing derivative instruments at
      January 1, 2001. With respect to adoption of the  requirements on embedded
      derivatives,  the  Company  elected a January  1,  1999  transition  date,
      thereby effectively  "grandfathering"  existing accounting for derivatives
      embedded in hybrid instruments acquired, issued, or substantively modified
      before that date. As a consequence of this  election,  coupled with recent
      interpretive  guidance  from the FASB and the DIG with  respect  to issues
      specifically related to insurance contracts and features,  adoption of the
      new  requirements  for embedded  derivatives had no material impact on the
      Company's  results  of  operation  or its  financial  position.  Upon  its
      adoption  of SFAS No.  133,  the Company  reclassified  $196.6  million of
      held-to-maturity  securities as available-for-sale.  This reclassification
      resulted in an after-tax cumulative-effect-type adjustment of $5.8 million
      in other comprehensive income,  representing the after-tax unrealized gain
      on these securities at January 1, 2001.

      The Company adopted SOP 00-3  prospectively  as of January 1, 2001 with no
      financial    impact   upon    initial    implementation.    Prior   period
      reclassifications   have  been  made  to  include   Closed  Block  assets,
      liabilities,  revenues and expenses on a line-by-line basis as required by
      SOP 00-3.

                                       7


3)    NEW ACCOUNTING PRONOUNCEMENTS

      In 2001, the FASB issued SFAS No. 141,  "Business  Combinations," and SFAS
      No. 142, "Goodwill and Other Intangible Assets". SFAS No. 141 required all
      business  combinations  initiated  after June 30, 2001 to be accounted for
      using only the  purchase  method.  Under SFAS No. 142,  goodwill and other
      intangible  assets  deemed  to have  indefinite  lives  will no  longer be
      amortized but will be subject to impairment tests. Other intangible assets
      will continue to be amortized  over their useful lives.  The provisions of
      SFAS No.  142 are  required  to be  applied  starting  with  fiscal  years
      beginning  after  December  15, 2001.  Impairment  losses for goodwill and
      indefinite  lived  intangible   assets  that  arise  due  to  the  initial
      application of SFAS No. 142 will be reported as resulting from a change in
      accounting principle.

      The  Company  will  apply SFAS No.  142's  provisions  beginning  in first
      quarter 2002.  The Company's  management has not yet determined the impact
      of the initial  application  of SFAS No. 142 on results of  operations  or
      capital resources.

4)    INVESTMENTS

      Investment valuation allowances and changes thereto are shown below:


                                                                                          Six Months Ended
                                                                                               June,
                                                                                 -----------------------------------
                                                                                      2001                2000
                                                                                 ---------------     ---------------
                                                                                           (In Millions)

                                                                                               
      Balances, beginning of year............................................... $      126.2        $     177.9
      Additions charged to income...............................................         15.8               36.4
      Deductions for writedowns and asset dispositions..........................        (25.7)             (76.7)
                                                                                 ---------------     ---------------
      Balances, End of Period................................................... $      116.3        $     137.6
                                                                                 ===============     ===============

      Balances, end of period:
        Mortgage loans on real estate........................................... $       41.1        $      35.1
        Equity real estate......................................................         75.2              102.5
                                                                                 ---------------     ---------------
      Total..................................................................... $      116.3        $     137.6
                                                                                 ===============     ===============

      For the second  quarters  and first  half of 2001 and of 2000,  investment
      income  is  shown  net of  investment  expenses  of $54.1  million,  $57.3
      million, $115.4 million and $117.4 million, respectively.

      As of June 30, 2001 and December 31, 2000, fixed maturities  classified as
      available for sale had amortized costs of $22,062.9  million and $20,609.7
      million  and  fixed  maturities  in the  held to  maturity  portfolio  had
      estimated fair values of $210.5 million at December 31, 2000. Other equity
      investments  included  trading  securities  having carrying values of $5.7
      million  and  $1,563.3  million and costs of $49.6  million  and  $1,607.1
      million at June 30, 2001 and December 31,  2000,  respectively,  and other
      equity  securities with carrying values of $39.9 million and $28.9 million
      and costs of $40.5  million  and  $31.5  million  as of June 30,  2001 and
      December 31, 2000, respectively.

      In the second  quarters and first half of 2001 and of 2000,  respectively,
      net unrealized  and realized  holding  (losses)  gains on trading  account
      equity securities of $(.2) million,  $1.1 million,  $26.5 million and $5.4
      million  were  included  in net  investment  income  in  the  consolidated
      statements of earnings.

      For the first half of 2001 and 2000,  proceeds  received on sales of fixed
      maturities  classified as available for sale amounted to $3,276.0  million
      and  $2,672.9  million,  respectively.  Gross gains of $103.7  million and
      $56.6  million and gross losses of $56.0  million and $111.7  million were
      realized on these sales for the first half of 2001 and 2000, respectively.
      Unrealized  investment  gains  related to fixed  maturities  classified as
      available for sale  increased by $211.7  million  during the first half of
      2001, resulting in a balance of $261.5 million at June 30, 2001.

                                       8


      Impaired  mortgage loans along with the related  provision for losses were
      as follows:


                                                                                   June 30,          December 31,
                                                                                     2001                2000
                                                                                ---------------    -----------------
                                                                                           (In Millions)

                                                                                              
      Impaired mortgage loans with provision for losses.......................   $      80.9        $      170.9
      Impaired mortgage loans without provision for losses....................          17.7                 5.8
                                                                                ---------------    -----------------
      Recorded investment in impaired mortgage loans..........................          98.6               176.7
      Provision for losses....................................................         (41.2)              (45.7)
                                                                                ---------------    -----------------
      Net Impaired Mortgage Loans.............................................   $      57.4        $      131.0
                                                                                ===============    =================

      During  the  first  half of 2001 and  2000,  respectively,  the  Company's
      average recorded  investment in impaired mortgage loans was $137.3 million
      and $171.5 million.  Interest income recognized on these impaired mortgage
      loans  totaled  $2.9 million and $7.4 million ($.2 million on a cash basis
      for 2001) for the first half of 2001 and 2000, respectively.

5)    PURCHASE AND SALE OF INTERESTS IN AFFILIATES

      During second quarter 2000, Alliance sold approximately 32.6 million newly
      issued Alliance Units to the Holding  Company for $1.60 billion.  Alliance
      used  the  cash  proceeds  primarily  to  fund  the  cash  portion  of the
      consideration  of  its  fourth  quarter  acquisition  of  the  assets  and
      liabilities of Sanford C. Bernstein.  The Company  recorded an increase in
      Capital  in excess of par value as a result of this  transaction.  At June
      30,  2001 and 2000,  respectively,  the  Company's  consolidated  economic
      interest in Alliance was approximately 39% and 47%.

6)    CLOSED BLOCK

      The excess of Closed Block  liabilities over Closed Block assets (adjusted
      to  exclude   the  impact  of  related   amounts  in   accumulated   other
      comprehensive  income and DAC)  represents  the  expected  maximum  future
      post-tax  earnings  from the Closed  Block  which would be  recognized  in
      income  from  continuing  operations  over the  period  the  policies  and
      contracts in the Closed Block remain in force.  As of January 1, 2001, the
      Company has developed an actuarial  calculation of the expected  timing of
      the Closed Block earnings.

      If the actual  cumulative  earnings from the Closed Block are greater than
      the  expected  cumulative  earnings,  only the expected  earnings  will be
      recognized in net income. Actual cumulative earnings in excess of expected
      cumulative  earnings at any point in time are  recorded as a  policyholder
      dividend  obligation  because they will ultimately be paid to Closed Block
      policyholders  as an  additional  policyholder  dividend  unless offset by
      future performance that is less favorable than originally  expected.  If a
      policyholder  dividend obligation has been previously  established and the
      actual  Closed  Block  earnings in a  subsequent  period are less than the
      expected earnings for that period,  the policyholder  dividend  obligation
      would be reduced  (but not below  zero).  If, over the period the policies
      and contracts in the Closed Block remain in force,  the actual  cumulative
      earnings  of the  Closed  Block  are  less  than the  expected  cumulative
      earnings,  only  actual  earnings  would  be  recognized  in  income  from
      continuing operations.  If the Closed Block has insufficient funds to make
      guaranteed policy benefit payments, such payments will be made from assets
      outside the Closed Block.

      Many expenses related to Closed Block operations,  including  amortization
      of  DAC,  are  charged  to   operations   outside  of  the  Closed  Block;
      accordingly,  net revenues of the Closed Block do not represent the actual
      profitability of the Closed Block operations. Operating costs and expenses
      outside  of the  Closed  Block  are,  therefore,  disproportionate  to the
      business outside of the Closed Block.

                                       9


      Summarized financial information for the Closed Block is as follows:


                                                                                  June 30,           December 31,
                                                                                    2001                 2000
                                                                              -----------------    -----------------
                                                                                          (In Millions)
                                                                                             
      CLOSED BLOCK LIABILITIES:
      Future policy benefits and other policyholders' account balances....... $     8,985.4        $     9,026.4
      Other liabilities......................................................          65.5                 33.8
                                                                              -----------------    -----------------
      Total Closed Block liabilities.........................................       9,050.9              9,060.2
                                                                              -----------------    -----------------

      ASSETS DESIGNATED TO THE CLOSED BLOCK:
      Available for sale, at fair value (amortized cost
         of $4,404.6 and $4,373.5)...........................................       4,502.9              4,408.0
      Mortgage loans on real estate..........................................       1,530.6              1,581.8
      Policy loans...........................................................       1,538.6              1,557.7
      Cash and other invested assets.........................................         253.3                174.7
      Other assets...........................................................         212.4                237.1
                                                                              -----------------    -----------------
      Total assets designated to the Closed Block............................       8,037.8              7,959.3
                                                                              -----------------    -----------------

      Excess of Closed Block liabilities over assets designated to
         the Closed Block....................................................       1,013.1              1,100.9
      Amounts included in accumulated other comprehensive income:
           Net unrealized investment gains, net of deferred Federal
             income tax of $34.4 and $12.2...................................          63.9                 22.7
                                                                              -----------------    -----------------

      Maximum Future Earnings To Be Recognized From Closed Block
         Assets and Liabilities.............................................. $     1,077.0        $     1,123.6
                                                                              =================    =================

      Closed Block revenues and expenses were as follows:


                                                       Three Months Ended                  Six Months Ended
                                                            June 30,                           June 30,
                                                ---------------------------------  ---------------------------------
                                                     2001             2000              2001              2000
                                                ---------------  ----------------  ---------------   ---------------
                                                                           (In Millions)
                                                                                         
      REVENUES:
      Premiums and other income...............  $      143.6     $      150.4      $      291.5      $     303.4
      Investment income (net of investment
         expenses of $1.8, $3.3, $2.5
         and $6.7)............................         143.0            146.6             290.7            289.6
      Investment (losses) gains, net..........         (14.4)             2.0             (12.6)            (1.0)
                                                ---------------  ----------------  ---------------   ---------------
      Total revenues..........................         272.2            299.0             569.6            592.0
                                                ---------------  ----------------  ---------------   ---------------

      BENEFITS AND
      OTHER DEDUCTIONS:
      Policyholders' benefits and dividends...         253.3            254.5             486.8            511.8
      Other operating costs and expenses......           5.0              4.3               9.6              9.2
                                                ---------------  ----------------  ---------------   ---------------
      Total benefits and other deductions.....         258.3            258.8             496.4            521.0
                                                ---------------  ----------------  ---------------   ---------------

      Net revenues before Federal income
         taxes................................          13.9             40.2              73.2             71.0
      Federal income taxes....................          (5.3)           (14.5)            (26.6)           (25.8)
                                                ---------------  ----------------  ---------------   ---------------
      Net Revenues............................  $        8.6     $       25.7      $       46.6      $      45.2
                                                ===============  ================  ===============   ===============

                                       10


7)    DISCONTINUED OPERATIONS

      Summarized financial information for discontinued operations follows:


                                                                                  June 30,          December 31,
                                                                                    2001                2000
                                                                              -----------------  -------------------
                                                                                          (In Millions)
                                                                                           
      BALANCE SHEETS
      Mortgage loans on real estate.......................................... $      198.9       $       330.9
      Equity real estate.....................................................        308.2               350.9
      Fixed maturities, available for sale, at estimated fair value
         (amortized cost $406.6 and $321.5)..................................        422.3               336.5
      Other equity investments...............................................         29.4                43.1
      Other invested assets..................................................          2.7                 1.9
                                                                              -----------------  -------------------
           Total investments.................................................        961.5             1,063.3
      Cash and cash equivalents..............................................        147.5                84.3
      Other assets...........................................................        174.6               148.8
                                                                              -----------------  -------------------
      Total Assets........................................................... $    1,283.6       $     1,296.4
                                                                              =================  ===================

      Policyholders liabilities.............................................. $      945.4       $       966.8
      Allowance for future losses............................................        159.7               159.8
      Other liabilities......................................................        178.5               169.8
                                                                              -----------------  -------------------
      Total Liabilities...................................................... $    1,283.6       $     1,296.4
                                                                              =================  ===================



                                                       Three Months Ended                  Six Months Ended
                                                            June 30,                           June 30,
                                                ---------------------------------  ---------------------------------
                                                     2001              2000             2001              2000
                                                ---------------   ---------------  ---------------   ---------------
                                                                           (In Millions)
                                                                                         
      STATEMENTS OF EARNINGS
      Investment income (net of investment
        expenses of $6.3, $9.4, $12.5
        and $19.8)............................. $       17.6      $      23.3      $       51.8      $       52.3
      Investment gains, net....................         10.5              4.3              12.0               2.0
      Policy fees, premiums and
        other income...........................          (.1)              .2               (.1)               .2
                                                ---------------   ---------------  ---------------   ---------------
      Total revenues...........................         28.0             27.8              63.7              54.5

      Benefits and other deductions............         27.3             27.8              51.8              54.5
      Earnings credited to allowance for
        future losses..........................           .7              -                11.9               -
                                                ---------------   ---------------  ---------------   ---------------
      Pre-tax results from operations..........          -                -                 -                 -
      Pre-tax earnings (loss) from releasing
        (strengthening) the allowance for
        future losses..........................         (2.7)            (2.2)             12.7              (9.8)
      Federal income tax benefit (expense).....           .9               .7              (4.5)              3.4
                                                ---------------   ---------------  ---------------   ---------------
      (Loss) Income from Discontinued
         Operations............................ $       (1.8)     $      (1.5)     $        8.2      $       (6.4)
                                                ===============   ===============  ===============   ===============

      The Company's  quarterly  process for  evaluating the allowance for future
      losses applies the current  period's  results of  discontinued  operations
      against  the  allowance,  re-estimates  future  losses,  and  adjusts  the
      allowance, if appropriate.  The evaluations performed in the first half of
      2001 and 2000 resulted in  management's  decision to release the allowance
      by $12.7 million for the first half of 2001 and  strengthen  the allowance
      by $9.8  million for the first half of 2000.  This  resulted in  after-tax
      income of $8.2 million for the first half of 2001 and after-tax  losses of
      $6.4 million for the first half of 2000.

                                       11


      Management  believes the  allowance  for future losses at June 30, 2001 is
      adequate to provide for all future losses;  however,  the determination of
      the  allowance  involves  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  estimates  and  assumptions  underlying  the allowance for future
      losses,  the difference would be reflected in the consolidated  statements
      of earnings  in  discontinued  operations.  In  particular,  to the extent
      income,  sales proceeds and holding  periods for equity real estate differ
      from management's previous  assumptions,  periodic adjustments to the loss
      allowance are likely to result.

      Investment  valuation allowances amounted to $2.4 million and $2.9 million
      on  mortgage  loans and $10.8  million  and $11.4  million on equity  real
      estate at June 30, 2001 and December 31, 2000, respectively.

8)    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.

9)    STOCK APPRECIATION RIGHTS

      Following  completion of the merger of AXA Merger Corp.  with and into the
      Holding Company,  certain  employees  exchanged AXA ADR options for tandem
      Stock  Appreciation  Rights ("SARs") and  at-the-money  AXA ADR options of
      equivalent  intrinsic value. The maximum  obligation for the SARs is $84.7
      million,  based upon the underlying  price of AXA ADRs at January 2, 2001,
      the closing date of the  aforementioned  merger  transaction.  The Company
      recorded an increase of $2.9 million for the second  quarter of 2001 and a
      reduction  of  $33.2  million  for the  first  half  of  2001 in the  SARs
      liability,  reflecting the variable  accounting for the SARs, based on the
      change in the market value of AXA ADRs for the  respective  periods  ended
      June 30, 2001.

10)   LITIGATION

      There  have  been  no new  material  legal  proceedings  and  no  material
      developments in specific litigations  previously reported in the Company's
      Notes to Consolidated Financial Statements for the year ended December 31,
      2000, except as described below:

      Annuity Contract Case

      In June 2001, the District Court granted defendants' motion to dismiss AXA
      Client Solutions and the Holding Company from the amended  complaint,  and
      dismissed the conversion  claims.  The District  Court denied  defendants'
      motion to dismiss the remaining  claims.  Equitable  Life has answered the
      amended complaint.

      Agent Health Benefits Case

      Plaintiffs  filed a second amended  complaint  which,  among other things,
      alleges  that   Equitable  Life  failed  to  comply  with  plan  amendment
      procedures  and deletes the  promissory  estoppel  claim.  Equitable  Life
      answered the complaint in June 2001.

      Alliance Reorganization Case

      In April 2001, the court issued a decision granting in part and denying in
      part  defendants'   motion  to  dismiss;   the  claim  alleging  that  the
      partnership  agreement of Alliance Holding was not validly amended was one
      of the claims dismissed.

      Prime Property Fund Case

      This  action was  settled  in June 2001 and the  plaintiff's  claims  were
      dismissed with prejudice.

                                       12


      Disposal of DLJ

      In April 2001, oral argument of defendants'  motion to dismiss was held in
      the putative  class action  lawsuit  filed in the United  States  District
      Court, Southern District of New York.

      A putative class action was filed in Delaware  Chancery Court on behalf of
      the holders of CSFBdirect  tracking stock.  Named  defendants  include AXA
      Financial, Credit Suisse First Boston (USA), Inc., the former directors of
      DLJ and the  directors  of Credit  Suisse  First  Boston  (USA),  Inc. The
      complaint  challenges  the sale of DLJ  common  stock as well as the March
      2001 offer by Credit  Suisse to purchase  the  publicly  owned  CSFBdirect
      tracking  stock  for $4 per share  and  asserts  claims  for  breaches  of
      fiduciary  duties  and  breach of  contract.  Plaintiffs  seek  injunctive
      relief,  an  unspecified  amount of  compensatory  damages,  and costs and
      expenses,  including  attorneys'  fees.  This new  action,  along with the
      actions  previously  reported  have been  consolidated.  In May 2001,  the
      Delaware  Chancery  Court ordered that this new complaint be the operative
      complaint  in the  consolidated  actions.  A memorandum  of  understanding
      outlining the terms of a proposed settlement was executed in July 2001.

      Outcome of Litigation

      Although the outcome of litigation cannot be predicted with certainty, the
      Company's  management believes that the ultimate resolution of the matters
      described  above  should  not  have  a  material  adverse  effect  on  the
      consolidated  financial position of the Company.  The Company's management
      cannot make an estimate  of loss,  if any, or predict  whether or not such
      litigations   will  have  a  material  adverse  effect  on  the  Company's
      consolidated results of operations in any particular period.

      Alliance Investment Company Act Cases

      In April 2001,  an amended  class  action  complaint  was filed in Federal
      District  Court in the  Southern  District of Illinois  against  Alliance,
      Alliance Fund  Distributors,  Inc.  ("AFD"),  a wholly owned subsidiary of
      Alliance,   and  other  defendants  alleging  violations  of  the  Federal
      Investment Company Act of 1940, as amended ("ICA"), and breaches of common
      law fiduciary duty. The allegations in the amended  complaint  concern six
      mutual  funds with which  Alliance  has  investment  advisory  agreements,
      including  Alliance  Premier  Growth  Fund,  Alliance  Health  Care  Fund,
      Alliance Growth Fund,  Alliance  Quasar Fund,  Alliance Fund, and Alliance
      Disciplined Value Fund. The amended complaint alleges principally that (i)
      certain  advisory  agreements  concerning  these  funds  were  negotiated,
      approved,  and  executed in violation  of the ICA, in  particular  because
      certain  directors  of these funds should be deemed  interested  under the
      ICA;  (ii)  the  distribution  plans  for  these  funds  were  negotiated,
      approved,  and  executed in  violation  of the ICA; and (iii) the advisory
      fees and  distribution  fees paid to Alliance and AFD,  respectively,  are
      excessive and, therefore,  constitute a breach of fiduciary duty. Alliance
      and AFD believe that plaintiffs'  allegations are without merit and intend
      to  vigorously  defend  against  these  allegations.  At the present time,
      management of Alliance and AFD are unable to estimate the impact,  if any,
      that  the  outcome  of this  action  may  have on  Alliance's  results  of
      operations or financial condition.

      In June  2001,  an amended  class  action  complaint  was filed in Federal
      District Court in the Southern District of Illinois against Alliance, AFD,
      and  numerous  other  defendants  in the  mutual  fund  industry  alleging
      violations  of the ICA and  breaches  of common law  fiduciary  duty.  The
      allegations in the amended complaint concern three mutual funds with which
      Alliance has investment  advisory  agreements,  including Alliance Premier
      Growth Fund,  Alliance  Growth Fund and Alliance  Quasar Fund. The amended
      complaint  alleges   principally  that  (i)  certain  advisory  agreements
      concerning  these  funds  were  negotiated,   approved,  and  executed  in
      violation of the ICA, in  particular  because  certain  directors of these
      funds should be deemed  interested  under the ICA;  (ii) the  distribution
      plans for these funds were negotiated, approved, and executed in violation
      of the  ICA;  and  (iii)  the  advisory  fees  paid to  Alliance  and AFD,
      respectively,  are  excessive  and,  therefore,  constitute  a  breach  of
      fiduciary duty. Alliance and AFD believe that plaintiffs'  allegations are
      without merit and intend to vigorously  defend against these  allegations.
      At the present time, management of Alliance and AFD are unable to estimate
      the impact, if any, that the outcome of this action may have on Alliance's
      results of operations or financial condition.

                                       13


      Other Matters

      In addition to the matters previously  reported and those described above,
      the Holding  Company and its  subsidiaries  are involved in various  legal
      actions and proceedings in connection with their  businesses.  Some of the
      actions and  proceedings  have been  brought on behalf of various  alleged
      classes of  claimants  and  certain  of these  claimants  seek  damages of
      unspecified amounts.  While the ultimate outcome of such matters cannot be
      predicted with  certainty,  in the opinion of management no such matter is
      likely to have a material  adverse  effect on the  Company's  consolidated
      financial position or results of operations.  However,  it should be noted
      that the frequency of large damage awards, including large punitive damage
      awards that bear little or no relation to actual economic damages incurred
      by plaintiffs in some jurisdictions, continues to create the potential for
      an unpredictable judgment in any given matter.

11)   BUSINESS SEGMENT INFORMATION

      The  following  tables  reconcile   segment  revenues  and  earnings  from
      continuing  operations  before  Federal income taxes to total revenues and
      earnings as  reported  on the  consolidated  statements  of  earnings  and
      segment  assets  to  total  assets  on the  consolidated  balance  sheets,
      respectively.


                                                        Three Months Ended                  Six Months Ended
                                                             June 30,                           June 30,
                                                 ---------------------------------  ----------------------------------
                                                      2001              2000             2001              2000
                                                 ---------------   ---------------  ---------------   ----------------
                                                                            (In Millions)

                                                                                          
       Segment revenues:
       Insurance...............................  $    1,161.9      $   1,368.7      $    2,465.8      $   2,665.9
       Investment Services.....................         759.9            615.4           1,503.6          1,246.4
       Consolidation/elimination...............         (23.2)           (29.6)            (47.7)           (58.9)
                                                 ---------------   ---------------  ---------------   ----------------
       Total Revenues..........................  $    1,898.6      $   1,954.5      $    3,921.7      $   3,853.4
                                                 ===============   ===============  ===============   ================

       Segment earnings from continuing
          operations before Federal income
          taxes and minority interest:
       Insurance...............................  $      122.6      $     245.1      $      414.2      $     392.5
       Investment Services.....................         151.9            196.0             297.8            440.6
                                                 ---------------   ---------------  ---------------   ----------------
       Total Earnings from Continuing
          Operations before Federal Income
          Taxes and Minority Interest..........  $      274.5      $     441.1      $      712.0      $     833.1
                                                 ===============   ===============  ===============   ================





                                                                                   June 30,          December 31,
                                                                                     2001                2000
                                                                             ------------------   ------------------
                                                                                           (In Millions)
                                                                                            
      Assets:
      Insurance.........................................................      $    85,565.2       $     88,641.1
      Investment Services...............................................           16,021.5             16,807.2
      Consolidation/elimination.........................................                -                  (57.1)
                                                                             ------------------   ------------------
      Total Assets......................................................      $   101,586.7       $    105,391.2
                                                                             ==================   ==================


                                       14


12)   RELATED PARTY TRANSACTIONS

      Beginning January 1, 2000, the Company  reimburses the Holding Company for
      expenses  relating to the Excess Retirement Plan,  Supplemental  Executive
      Retirement  Plan and certain  other  employee  benefit  plans that provide
      participants  with  medical,  life  insurance,  and deferred  compensation
      benefits.  Such reimbursement was based on the cost to the Holding Company
      of the benefits  provided  which  totaled  $12.6 million and $8.5 million,
      respectively, for the first half of 2001 and of 2000.

      The Company  paid  $304.5  million and $358.2  million,  respectively,  of
      commissions and fees to AXA Distribution and its subsidiaries for sales of
      insurance  products  for the first half of 2001 and of 2000.  The  Company
      charged AXA Distribution's subsidiaries $245.9 million and $172.4 million,
      respectively,  for their  applicable  share of operating  expenses for the
      first half of 2001 and of 2000, pursuant to the Agreements for Services.

13)   COMPREHENSIVE INCOME

      The components of  comprehensive  income for second quarters 2001 and 2000
      and the first half of 2001 and of 2000 are as follows:



                                                       Three Months Ended                  Six Months Ended
                                                            June 30,                           June 30,
                                                ---------------------------------  ---------------------------------
                                                     2001              2000             2001              2000
                                                ---------------   ---------------  ---------------   ---------------
                                                                           (In Millions)

                                                                                         
      Net earnings............................. $      118.5      $     255.4      $      352.1      $      477.1
                                                ---------------   ---------------  ---------------   ---------------

      Change in unrealized (losses) gains,
        net of reclassification adjustment.....        (94.1)           (49.0)             76.3             (44.8)
                                                ---------------   ---------------  ---------------   ---------------

      Other comprehensive (loss) income........        (94.1)           (49.0)             76.3             (44.8)
                                                ---------------   ---------------  ---------------   ---------------

      Comprehensive Income..................... $       24.4      $     206.4      $      428.4      $      432.3
                                                ===============   ===============  ===============   ===============

14)   SHAREHOLDER DIVIDENDS

      In second  quarters  2001 and 2000,  respectively,  the Company  paid cash
      shareholder dividends totaling $1.5 billion and $150.0 million.

                                       15


Item 2.
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS


The  management  narrative  for  the  Company  that  follows  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 narrative found in the Management's  Discussion and Analysis ("MD&A")
section  included in the Company's Annual Report on Form 10-K for the year ended
December 31, 2000 ("2000 Form 10-K").

CONSOLIDATED RESULTS OF OPERATIONS

Six Months Ended June 30, 2001 Compared to Six Months Ended June 30, 2000

Earnings from  continuing  operations  before  Federal income taxes and minority
interest  was $712.0  million  for the first six months of 2001,  a decrease  of
$121.1  million  from the year  earlier  period.  Net  earnings  for the Company
totaled  $352.1  million for the first six months of 2001,  down $125.0  million
from  $477.1  million  for the 2000  period.  Net  earnings  for the 2001 period
included a $3.5 million  cumulative effect adjustment  related to the January 1,
2001  adoption of SFAS No. 133 while the 2000 period  included a $124.3  million
contribution to earnings from DLJ, sold in fourth quarter 2000.

Revenues. Total revenues increased $68.3 million as higher commissions, fees and
other  income and lower  investment  losses in the 2001  period more than offset
decreases in net investment income and premiums.

Premiums declined $60.3 million  principally due to lower individual DI premiums
due to the indemnity reinsurance agreement entered into in July 2000.

Net investment income decreased $289.8 million  primarily  attributable to other
equity   securities   and   fixed   maturity   investments   in  the   Financial
Advisory/Insurance  segment in first half of 2001. The fixed maturity impact was
primarily  attributable to a declining  interest rate  environment and a smaller
asset balance in the General  Account,  while the decrease in income from equity
securities reflected equity market declines.

Investment  losses,  net totaled  $29.2  million in the 2001 period  compared to
$185.2 million in the first six months of 2000.  The  investment  losses in both
periods were primarily related to fixed maturities.

The 20.5% growth in commissions,  fees and other income was principally due to a
$252.8  million  increase in investment  advisory and service fees and to $135.6
million in institutional  research service fees related to Bernstein  activities
(purchased in fourth  quarter  2000),  partially  offset by DLJ's $124.3 million
contribution  to  earnings  in the  2000  period  and  by  $24.0  million  lower
distribution  revenues at  Alliance.  The  increase in  investment  advisory and
service fees was primarily due to higher average assets under management, higher
performance  fees  and  transaction  charges  principally  due to the  Bernstein
acquisition,  partially offset by a decline in the retail sector's advisory fees
as a result  in a shift in assets to lower  fee cash  management  products.  The
lower  distribution  revenues at Alliance  reflected  lower average daily mutual
funds outstanding due to market depreciation.

Benefits and Other  Deductions.  Total benefits and other  deductions  increased
$189.4  million  primarily  due to the  inclusion  of Bernstein in the first six
months of 2001.

While interest  credited to  policyholders'  account  balances  decreased  $21.7
million  primarily  due to lower  General  Account  Investment  Asset  balances,
policyholders' benefits decreased $124.9 million due primarily to the decline in
DI benefits  that were  reinsured  in July 2000 and the reserve  impact of lower
premiums  in the first six months of 2001,  partially  offset by less  favorable
mortality.

The $202.2 million  increase in  compensation  and benefits was primarily due to
the Bernstein  acquisition and to payments to certain former executive  officers
of the Company under continuity  agreements  related to AXA's minority  interest
buyout.  Additional  compensation  and  benefits  costs may be  incurred  as the
Company  implements  various expense reduction  initiatives.  The $107.4 million
reduction of  commissions  was due to lower sales of  insurance  and mutual fund
products  principally in the Insurance segment in 2001. Higher distribution plan
payments and amortization of deferred sales  commissions  resulted from Alliance
sales  of  sponsored  mutual  funds  and  cash  management  services'  products,
including  ongoing sales of back-end  load mutual  funds.  The increases in rent
expense  and  in  amortization  of  goodwill  and  intangibles   were  primarily
attributable to the Bernstein acquisition.

                                       16


Other operating  costs and expenses grew $146.4 million  primarily due to higher
general and  administrative  expenses at  Alliance,  principally  related to the
Bernstein acquisition, and in the Insurance segment.

Premiums and  Deposits.  Total  premiums and deposits for  insurance and annuity
products  for the first six months of 2001  decreased  from prior year levels by
$809.8  million to $4.70  billion  primarily  due to lower  sales of  individual
annuities.  Management  believes the decline in individual  annuity sales in the
first half of 2001 was primarily  due to the weak equity market and  comparisons
to a strong performance in the first six months of 2000.

Surrenders  and  Withdrawals.  When  totals for the first six months of 2001 are
compared to the comparable 2000 period,  surrenders and  withdrawals  were down,
from $2.95 billion to $2.51  billion.  The annualized  annuities  surrender rate
declined to 9.1% in the 2001 period from 10.1% in the same period in 2000, while
the  individual  life surrender  rates showed a modest  improvement to 4.0% from
4.1%. The trends in surrender and withdrawal  rates  described above continue to
fall within the range of expected experience.

Assets Under Management. An analysis of assets under management follows.

                             Assets Under Management
                                  (In Millions)


                                                                                               June 30,
                                                                                   ---------------------------------
                                                                                        2001              2000
                                                                                   ---------------   ---------------
                                                                                               
Third party (1)................................................................... $     407,120     $  321,682
Separate Accounts.................................................................        49,724         55,600
General Account, Holding Company Group and other (1)..............................        35,916         37,389
                                                                                   ---------------   ---------------
Total Assets Under Management..................................................... $     492,760     $  414,671
                                                                                   ===============   ===============

<FN>
1)   June 30, 2000 amounts have been  restated to exclude the $69.00  billion of
     DLJ related assets.
</FN>


Third party assets under  management at June 30, 2001  increased  $85.44 billion
primarily as a result of the Bernstein acquisition, which added $85.8 billion at
October 2, 2000, and net asset inflows,  offset by market depreciation.  General
Account, Holding Company Group and other assets under management decreased $1.47
billion  as  the  asset  reductions  related  to  the  July  2000  DI  indemnity
reinsurance  transaction  and  writedowns  of fixed  maturities  offset  the net
proceeds  from the sale of DLJ (after taxes and funding used in the AXA minority
buyout).  The decline in Separate Account assets under management  resulted from
continued market depreciation which more than offset net new deposits.

Alliance assets under  management at June 30, 2001 totaled $465.33  billion,  as
compared to $387.76 billion at June 30, 2000. Non-US clients accounted for 16.0%
of the June 30, 2001 total.



LIQUIDITY AND CAPITAL RESOURCES

Equitable  Life.  During first quarter 2001,  Equitable  Life sold its remaining
holdings of CSG stock received upon the sale of DLJ.

In April 2001, Equitable Life paid a $1.50 billion shareholder dividend.

In June 2001,  Equitable Life renewed its 364-day credit facility,  reducing its
credit line from $350.0 million to $250.0 million.  At June 30, 2001, no amounts
were  outstanding  under  Equitable  Life's  commercial  paper  program  or  its
revolving credit facility.

                                       17


Alliance.  At June 30, 2001,  Alliance  had $613.4  million of  short-term  debt
outstanding, principally under its commercial paper program. On August 15, 2001,
Alliance is expected to issue  $400.0  million  5.625%  notes due 2006 under its
July 11, 2001 shelf  registration  statement.  The net proceeds  will be used to
reduce short-term debt and for general partnership purposes.


FORWARD-LOOKING STATEMENTS

The Company's management has made in this report, and from time to time may make
in its public  filings and press releases as well as in oral  presentations  and
discussions,  forward-looking  statements  concerning the Company's  operations,
economic  performance  and  financial  condition.   Forward-looking   statements
include,  among other things,  discussions  concerning  the Company's  potential
exposure  to  market  risks,  as  well  as  statements  expressing  management's
expectations,  beliefs,  estimates,  forecasts,  projections and assumptions, as
indicated by words such as "believes,"  "estimates,"  "intends,"  "anticipates,"
"expects,"   "projects,"   "should,"   "probably,"  "risk,"  "target,"  "goals,"
"objectives," or similar expressions. The Company claims the protection afforded
by the safe  harbor for  forward-looking  statements  contained  in the  Private
Securities  Litigation  Reform  Act of 1995,  and  assumes no duty to update any
forward-looking statement.  Forward-looking statements are based on management's
expectations  and beliefs  concerning  future  developments  and their potential
effects and are subject to risks and uncertainties.  Actual results could differ
materially from those anticipated by forward-looking  statements due to a number
of important factors  including those discussed  elsewhere in this report and in
the Company's  other public  filings,  press releases,  oral  presentations  and
discussions.  The following  discussion  highlights  some of the more  important
factors that could cause such differences.

Market Risk.  The Company's  businesses are subject to market risks arising from
its insurance  asset/liability  management,  investment  management  and trading
activities.   Primary   market   risk   exposures   exist   in   the   Financial
Advisory/Insurance  segment and result from interest rate  fluctuations,  equity
price movements and changes in credit quality. The nature of each of these risks
is discussed under the caption  "Quantitative and Qualitative  Disclosures About
Market Risk" and in Note 16 of Notes to Consolidated Financial Statements,  both
contained in the 2000 Form 10-K.

Insurance.  The  Insurance  Group's  future sales of life  insurance and annuity
products  and  financial  planning  services are  dependent on numerous  factors
including: successful implementation of the Company's strategic initiatives; the
intensity  of  competition  from  other  insurance  companies,  banks  and other
financial  institutions;  conditions in the securities markets; the strength and
professionalism  of  distribution   channels;   the  continued   development  of
additional channels;  the financial and claims paying ratings of Equitable Life;
its  reputation  and  visibility  in the market  place;  its ability to develop,
distribute  and  administer  competitive  products  and  services  in a  timely,
cost-effective manner; and its investment management  performance.  In addition,
the nature and extent of  competition  and the markets for products  sold by the
Insurance Group may be materially  affected by changes in laws and  regulations,
including  changes  relating to savings,  retirement  funding and taxation.  See
"Business - Regulation"  contained in the 2000 Form 10-K. The  profitability  of
the Insurance  Group depends on a number of factors,  including  levels of gross
operating  expenses  and the amount  which can be  deferred  as DAC,  successful
implementation of expense-reduction  initiatives,  secular trends, the Company's
mortality,  morbidity,  persistency  and claims  experience,  and profit margins
between  investment  results from General Account Investment Assets and interest
credited on  individual  insurance  and annuity  products;  and the  adequacy of
reserves and the extent to which subsequent experience differs from management's
estimates and assumptions used in determining those reserves. The performance of
General  Account  Investment  Assets depends,  among other things,  on levels of
interest rates and the markets for equity  securities and real estate,  the need
for asset  valuation  allowances and  writedowns,  and the performance of equity
investments  which  have  created,  and in the future  may  create,  significant
volatility  in  investment  income.  The ability of the Company to continue  its
accelerated  real estate sales program without  incurring net losses will depend
on real  estate  markets  for the  remaining  properties  held  for sale and the
negotiation of transactions which confirm management's  expectations on property
values.

Investment  Services.  Alliance's  revenues  are largely  dependent on the total
value  and  composition  of  assets  under its  management  and are,  therefore,
affected by market  appreciation and depreciation,  additions and withdrawals of
assets,  purchases and  redemptions of mutual funds and shifts of assets between
accounts or products with  different  fee  structures.  See "Combined  Operating
Results by Segment - Investment Services" contained in the 2000 Form 10-K.

                                       18


Discontinued  Operations.  The  determination of the allowance for future losses
for the discontinued  Wind-Up Annuities  continues to involve numerous estimates
and subjective  judgments  including  those  regarding  expected  performance of
investment assets,  ultimate mortality experience and other factors which affect
investment  and  benefit  projections.  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  underlying  the allowance,  the difference
would be reflected as earnings or loss from  discontinued  operations within 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  allowance  are  likely to
result.

Technology  and  Information  Systems.  The  Company's  information  systems are
central to, among other things,  designing and pricing  products,  marketing and
selling   products   and   services,   processing   policyholder   and  investor
transactions, client recordkeeping,  communicating with retail sales associates,
employees and clients,  and recording  information for accounting and management
information purposes.  Any significant  difficulty associated with the operation
of such  systems,  or any material  delay or inability to develop  needed system
capabilities,  could have a material adverse effect on the Company's  results of
operations and, ultimately, its ability to achieve its strategic goals.

Legal Environment.  A number of lawsuits have been filed against life and health
insurers involving insurers' sales practices, alleged agent misconduct,  failure
to  properly  supervise  agents and other  matters.  Some of the  lawsuits  have
resulted in the award of substantial judgments against other insurers, including
material amounts of punitive  damages,  or in substantial  settlements.  In some
states,  juries have substantial  discretion in awarding punitive  damages.  The
Holding Company's insurance  subsidiaries,  including Equitable Life, like other
life and health insurers, are involved in such litigation. While no such lawsuit
has  resulted  in an award or  settlement  of any  material  amount  against the
Company to date,  its results of  operations  and financial  condition  could be
affected by defense and  settlement  costs and any unexpected  material  adverse
outcomes in such  litigations as well as in other material  litigations  pending
against the Holding Company and its subsidiaries.  In addition,  examinations by
Federal and state  regulators could result in adverse  publicity,  sanctions and
fines. For further  information,  see "Business - Regulation,"  contained in the
2000 Form 10-K,  and "Legal  Proceedings,"  contained  in the 2000 Form 10-K and
herein.

Future Accounting  Pronouncements.  In the future, new accounting pronouncements
may have material effects on the Company's  consolidated  statements of earnings
and  shareholder's  equity.  See  Note  2 of  Notes  to  Consolidated  Financial
Statements  contained  in the 2000 Form 10-K for  pronouncements  issued but not
effective  at  December  31,  2000,  as  well  as  Notes  2  and 3 of  Notes  to
Consolidated Financial Statements included elsewhere herein.

Regulation.  The  businesses  conducted by the Holding  Company's  subsidiaries,
including Equitable Life, are subject to extensive regulation and supervision by
state  insurance  departments and Federal and state agencies  regulating,  among
other  things,  insurance and  annuities,  securities  transactions,  investment
companies and investment advisors.  Changes in the regulatory  environment could
have a  material  impact  on  operations  and  results.  The  activities  of the
Insurance  Group are subject to the  supervision of the insurance  regulators of
each of the 50 states.  See "Business -  Regulation"  contained in the 2000 Form
10-K.


Item 3.      QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Omitted pursuant to General Instruction H to Form 10-Q.

                                       19



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, 2000, except as described below:

In Franze,  in March 2001,  the United  States Court of Appeals for the Eleventh
Circuit  granted the petition of  Equitable  Life and EVLICO for  permission  to
appeal the order denying summary judgment and granting class  certification.  In
May 2001, Equitable Life and EVLICO appealed that order.

In Patenaude, in June 2001, defendants' motion for reconsideration was denied.

In Wood,  in April 2001,  EVLICO filed a notice of removal to the United  States
District  Court for the  Southern  District of  California.  Plaintiff  filed an
amended  complaint  in June  2001  and in  August  2001,  plaintiff  voluntarily
dismissed the action without prejudice.

In American National Bank, in June 2001, the District Court granted  defendants'
motion to dismiss AXA Client  Solutions and the Holding Company from the amended
complaint,  and  dismissed  the  conversion  claims.  The District  Court denied
defendants' motion to dismiss the remaining claims.  Equitable Life has answered
the amended complaint.

In  Duncan,  plaintiffs'  motions  to set aside the  orders  of  dismissal  with
prejudice and to reinstate their individual claims have been withdrawn.

In Fischel,  plaintiffs  filed a second  amended  complaint  which,  among other
things,  alleges  that  Equitable  Life  failed  to comply  with plan  amendment
procedures and deletes the promissory  estoppel  claim.  Equitable Life answered
the complaint in June 2001.

In R.S.M.,  in April  2001,  the court  issued a decision  granting  in part and
denying in part  defendants'  motion to  dismiss;  the claim  alleging  that the
partnership agreement of Alliance Holding was not validly amended was one of the
claims dismissed.

BT-I was settled in June 2001 and the  plaintiff's  claims were  dismissed  with
prejudice.

In Siamac  Sedighim,  in April  2001,  oral  argument of  defendants'  motion to
dismiss was held.

A putative  class  action  entitled  David Uhrik v. Credit  Suisse  First Boston
(USA),  Inc.,  et al.  was  filed in  Delaware  Chancery  Court on behalf of the
holders of CSFBdirect  tracking stock.  Named defendants  include AXA Financial,
Credit  Suisse First Boston  (USA),  Inc.,  the former  directors of DLJ and the
directors of Credit Suisse First Boston (USA), Inc. The complaint challenges the
sale of DLJ common  stock as well as the March  2001  offer by Credit  Suisse to
purchase  the  publicly  owned  CSFBdirect  tracking  stock for $4 per share and
asserts  claims  for  breaches  of  fiduciary  duties  and  breach of  contract.
Plaintiffs  seek  injunctive  relief,  an  unspecified  amount  of  compensatory
damages,  and costs and expenses,  including  attorneys' fees. The Uhrik action,
along with the actions  captioned  Irvin Woods,  et al. v. Joe L. Roby,  et al.;
Thomas Rolle v. Joe L. Roby,  et al.;  Andrew  Loguercio v. Joe L. Roby, et al.;
and Robert  Holschen v. Joe. L. Roby,  et al.,  are among the actions  that have
been   consolidated   under  the  caption  In  re  CSFB  Direct  Tracking  Stock
Shareholders  Litigation.  In May 2001, the Delaware Chancery Court ordered that
the Uhrik complaint be the operative  complaint in the consolidated  actions.  A
memorandum of  understanding  outlining the terms of a proposed  settlement  was
executed in July 2001.

Although the outcome of  litigation  cannot be  predicted  with  certainty,  the
Company's  management  believes  that the  ultimate  resolution  of the  matters
described  above should not have a material  adverse effect on the  consolidated
financial  position of the  Company.  The  Company's  management  cannot make an
estimate of loss, if any, or predict whether or not such litigations will have a
material adverse effect on the Company's  consolidated  results of operations in
any particular period.

In April 2001,  an amended class action  complaint  entitled  Miller,  et al. v.
Mitchell Hutchins Assets Management,  Inc., et al. was filed in Federal District
Court in the  Southern  District of Illinois  against  Alliance,  Alliance  Fund
Distributors,  Inc.  ("AFD"),  a wholly owned subsidiary of Alliance,  and other

                                       20


defendants alleging violations of the Federal Investment Company Act of 1940, as
amended  ("ICA"),  and breaches of common law fiduciary duty. The allegations in
the  amended  complaint  concern  six  mutual  funds  with  which  Alliance  has
investment advisory agreements, including Alliance Premier Growth Fund, Alliance
Health Care Fund, Alliance Growth Fund, Alliance Quasar Fund, Alliance Fund, and
Alliance  Disciplined Value Fund. The amended complaint alleges principally that
(i)  certain  advisory  agreements   concerning  these  funds  were  negotiated,
approved,  and executed in violation of the ICA, in particular  because  certain
directors of these funds  should be deemed  interested  under the ICA;  (ii) the
distribution  plans for these funds were negotiated,  approved,  and executed in
violation of the ICA; and (iii) the advisory fees and distribution  fees paid to
Alliance and AFD,  respectively,  are  excessive  and,  therefore,  constitute a
breach of fiduciary duty. Alliance and AFD believe that plaintiffs'  allegations
are without merit and intend to vigorously defend against these allegations.  At
the present  time,  management  of Alliance  and AFD are unable to estimate  the
impact,  if any, that the outcome of this action may have on Alliance's  results
of operations or financial condition.

In June 2001, an amended class action complaint  entitled Nelson,  et al. v. AIM
Advisors,  Inc.,  et al. was filed in  Federal  District  Court in the  Southern
District of Illinois against Alliance, AFD, and numerous other defendants in the
mutual fund industry  alleging  violations of the ICA and breaches of common law
fiduciary  duty. The allegations in the amended  complaint  concern three mutual
funds with which Alliance has investment advisory agreements, including Alliance
Premier Growth Fund,  Alliance Growth Fund and Alliance Quasar Fund. The amended
complaint alleges  principally that (i) certain advisory  agreements  concerning
these funds were negotiated,  approved, and executed in violation of the ICA, in
particular  because certain directors of these funds should be deemed interested
under the ICA;  (ii) the  distribution  plans for these  funds were  negotiated,
approved, and executed in violation of the ICA; and (iii) the advisory fees paid
to Alliance and AFD,  respectively,  are excessive and, therefore,  constitute a
breach of fiduciary duty. Alliance and AFD believe that plaintiffs'  allegations
are without merit and intend to vigorously defend against these allegations.  At
the present  time,  management  of Alliance  and AFD are unable to estimate  the
impact,  if any, that the outcome of this action may have on Alliance's  results
of operations or financial condition.

In addition to the matters  previously  reported and those described  above, the
Holding Company and its  subsidiaries  are involved in various legal actions and
proceedings  in  connection  with  their  businesses.  Some of the  actions  and
proceedings  have been brought on behalf of various alleged classes of claimants
and certain of these  claimants seek damages of unspecified  amounts.  While the
ultimate  outcome of such matters  cannot be predicted  with  certainty,  in the
opinion of management no such matter is likely to have a material adverse effect
on the  Company's  consolidated  financial  position  or results of  operations.
However, it should be noted that the frequency of large damage awards, including
large punitive  damage awards that bear little or no relation to actual economic
damages  incurred by plaintiffs in some  jurisdictions,  continues to create the
potential for an unpredictable judgment in any given matter.



Item 2.        Changes in Securities
               None

Item 3.        Defaults Upon Senior Securities
               None

Item 4.        Submission of Matters to a Vote of Security Holders
               None

Item 5.        Other Information
               None

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

                (a) Exhibits

                    10.10  Employment  Agreement  dated May 11, 2001 between the
                    Holding Company,  Equitable Life and Christopher M. Condron,
                    filed as Exhibit  10.16 to the Holding  Company's  quarterly
                    report on Form 10-Q for the quarter ended June 30, 2001.


                (b) Reports on Form 8-K

                    1. On May 30, 2001,  the Holding  Company  filed a report on
                    Form 8-K relating to certain announced management changes.

                                       21




                                   SIGNATURES

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


Date:    August 10, 2001           THE EQUITABLE LIFE ASSURANCE SOCIETY
                                   OF THE UNITED STATES


                                   By:   /S/Stanley B. Tulin
                                         ---------------------------------------
                                         Name:    Stanley B. Tulin
                                         Title:   Vice Chairman of the Board and
                                                  Chief Financial Officer


Date:    August 10, 2001                 /S/Alvin H. Fenichel
                                         ---------------------------------------
                                         Name:    Alvin H. Fenichel
                                         Title:   Senior Vice President and
                                                  Controller



                                       22