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 September 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 November 9, 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 25






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

                                TABLE OF CONTENTS



                                                                                      Page #
                                                                                
PART I       FINANCIAL INFORMATION

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

Item 2:      Management's Discussion and Analysis of Financial Condition and
             Results of Operations ("Management Narrative").........................   18

Item 3:      Quantitative and Qualitative Disclosures About Market Risk*............   21

PART II      OTHER INFORMATION

Item 1:      Legal Proceedings......................................................   22

Item 6:      Exhibits and Reports on Form 8-K.......................................   24

SIGNATURES..........................................................................   25

<FN>
*Omitted pursuant to General Instruction H to Form 10-Q.
</FN>

                                       2

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


                                                                               September 30,        December 31,
                                                                                   2001                 2000
                                                                              -----------------    -----------------
                                                                                         (In Millions)
                                                                                             
ASSETS
Investments:
  Fixed maturities:
    Available for sale, at estimated fair value.............................  $    23,654.3        $    20,659.4
    Held to maturity, at amortized cost.....................................            -                  204.6
  Mortgage loans on real estate.............................................        4,415.1              4,712.6
  Equity real estate........................................................          959.0              1,017.8
  Policy loans..............................................................        4,092.0              4,034.6
  Other equity investments..................................................          780.0              2,427.2
  Other invested assets.....................................................        1,231.4                765.8
                                                                              -----------------    -----------------
      Total investments.....................................................       35,131.8             33,822.0
Cash and cash equivalents...................................................          801.5              2,116.8
Cash and securities segregated, at estimated fair value.....................        1,093.5              1,306.3
Broker-dealer related receivables...........................................        1,148.6              1,900.3
Deferred policy acquisition costs...........................................        5,317.1              5,128.8
Intangible assets, net......................................................        3,400.8              3,525.8
Amounts due from reinsurers.................................................        2,234.0              2,097.9
Other assets................................................................        3,848.7              3,787.4
Separate Accounts assets....................................................       42,666.3             51,705.9
                                                                              -----------------    -----------------

Total Assets................................................................  $    95,642.3        $   105,391.2
                                                                              =================    =================

LIABILITIES
Policyholders' account balances.............................................  $    20,582.5        $    20,445.8
Future policy benefits and other policyholders liabilities..................       13,505.3             13,432.1
Broker-dealer related payables..............................................          987.1              1,283.0
Customers related payables..................................................        1,347.4              1,636.9
Amounts due to reinsurers...................................................          802.3                730.3
Short-term and long-term debt...............................................        1,957.2              1,630.2
Federal income taxes payable................................................        1,799.0              2,003.3
Other liabilities...........................................................        1,815.8              1,650.7
Separate Accounts liabilities...............................................       42,607.3             51,632.1
Minority interest in equity of consolidated subsidiaries....................        1,787.8              1,820.4
Minority interest subject to redemption rights..............................          658.6                681.1
                                                                              -----------------    -----------------
      Total liabilities.....................................................       87,850.3             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..............................................        4,685.8              4,723.8
Retained earnings...........................................................        2,677.0              3,706.2
Accumulated other comprehensive income......................................          426.7                 12.8
                                                                              -----------------    -----------------
      Total shareholder's equity............................................        7,792.0              8,445.3
                                                                              -----------------    -----------------

Total Liabilities and Shareholder's Equity..................................  $    95,642.3        $   105,391.2
                                                                              =================    =================


            See Notes to Unaudited Consolidated Financial Statements.

                                       3


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


                                                           Three Months Ended                  Nine Months Ended
                                                              September 30,                      September 30,
                                                    ----------------------------------  ---------------------------------
                                                         2001               2000             2001              2000
                                                    ----------------   ---------------  ----------------  ---------------
                                                                               (In Millions)
                                                                                              
REVENUES
Universal life and investment-type
  product policy fee income........................ $      325.9       $      359.0     $    1,012.0      $    1,048.0
Premiums...........................................        244.8              335.7            758.5             909.7
Net investment income..............................        595.0              685.9          1,787.6           2,168.3
Investment losses, net.............................       (118.2)             (42.7)          (147.4)           (227.9)
Commissions, fees and other income.................        757.3              645.0          2,315.8           1,938.2
                                                    ----------------   ---------------  ----------------  ---------------
      Total revenues...............................      1,804.8            1,982.9          5,726.5           5,836.3
                                                    ----------------   ---------------  ----------------  ---------------

BENEFITS AND OTHER DEDUCTIONS
Policyholders' benefits............................        459.8              524.2          1,392.1           1,581.4
Interest credited to policyholders' account
  balances.........................................        246.2              271.4            744.1             791.0
Compensation and benefits..........................        324.4              180.3            900.9             554.6
Commissions........................................        163.8              200.1            544.3             688.0
Distribution plan payments.........................        120.9              113.1            369.1             348.9
Amortization of deferred sales commissions.........         57.4               56.7            173.6             160.6
Interest expense...................................         23.1               33.3             70.3              87.1
Amortization of deferred policy acquisition
  costs............................................         75.3               92.2            228.0             284.0
Capitalization of deferred policy acquisition
  costs............................................       (169.2)            (186.9)          (548.8)           (577.4)
Rent expense.......................................         38.8               29.7            115.4              87.3
Amortization of intangible assets, net.............         44.5                1.6            133.3               4.5
Other operating costs and expenses.................        151.5              195.8            623.9             521.8
                                                    ----------------   ---------------  ----------------  ---------------
      Total benefits and other deductions..........      1,536.5           1,511.5           4,746.2           4,531.8
                                                    ----------------   ---------------  ----------------  ---------------

Earnings from continuing operations before
  Federal income taxes and minority interest.......        268.3             471.4             980.3           1,304.5
Federal income tax expense.........................        (58.2)           (298.9)           (234.6)           (509.1)
Minority interest in net income of
  consolidated subsidiaries........................        (90.9)           (102.0)           (279.1)           (241.4)
                                                    ----------------   ---------------  ----------------  ---------------
Earnings from continuing operations................        119.2              70.5             466.6             554.0
(Loss) earnings from discontinued operations, net
  of Federal income taxes..........................          (.5)              -                 7.7              (6.4)
Cumulative effect of accounting change, net of
  Federal income taxes.............................          -                 -                (3.5)              -
                                                    ----------------   ---------------  ----------------  ---------------

Net Earnings....................................... $      118.7       $      70.5      $      470.8      $      547.6
                                                    ================   ===============  ================  ===============





            See Notes to Unaudited Consolidated Financial Statements.
                                       4



            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY
                  NINE MONTHS ENDED SEPTEMBER 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............          (38.0)               417.6
                                                                              -----------------    -----------------
Capital in excess of par value, end of period...............................        4,685.8              3,974.8
                                                                              -----------------    -----------------

Retained earnings, beginning of year........................................        3,706.2              2,600.7
Net earnings................................................................          470.8                547.6
Shareholder dividends paid..................................................       (1,500.0)              (250.0)
                                                                              -----------------    -----------------
Retained earnings, end of period............................................        2,677.0              2,898.3
                                                                              -----------------    -----------------

Accumulated other comprehensive income (loss), beginning of year............           12.8               (392.9)
Other comprehensive income..................................................          413.9                101.7
                                                                              -----------------    -----------------
Accumulated other comprehensive income (loss), end of period................          426.7               (291.2)
                                                                              -----------------    -----------------

Total Shareholder's Equity, End of Period...................................  $     7,992.0        $     6,584.4
                                                                              =================    =================










            See Notes to Unaudited Consolidated Financial Statements.

                                       5


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


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

                                                                                             
Net earnings................................................................  $       470.8        $       547.6
  Adjustments to reconcile net earnings to net cash provided (used)
    by operating activities:
    Interest credited to policyholders' account balances....................          744.1                791.0
    Universal life and investment-type product policy fee income............       (1,012.0)            (1,048.0)
    Net change in broker-dealer and customer related receivables/payables...          (38.9)               170.7
    Investment losses, net..................................................          147.4                227.9
    Change in deferred policy acquisition costs.............................         (319.2)              (287.3)
    Change in future policy benefits........................................          (34.0)              (854.5)
    Change in property and equipment........................................         (200.5)              (202.6)
    Change in Federal income tax payable....................................         (428.3)               221.4
    Decrease in segregated cash and securities, net.........................          212.9                  -
    Change in accounts payable and accrued expenses.........................          114.6                153.6
    Other, net..............................................................          702.2               (831.9)
                                                                              -----------------   ------------------

Net cash provided (used) by operating activities............................          359.1             (1,112.1)
                                                                              -----------------   ------------------

Cash flows from investing activities:
  Maturities and repayments.................................................        1,734.8              1,974.9
  Sales....................................................................         6,010.8              6,322.6
  Purchases.................................................................       (7,820.5)            (6,228.0)
  Increase in short-term investments........................................         (364.6)            (1,756.5)
  Other, net................................................................          (61.2)               (72.1)
                                                                              -----------------   ------------------

Net cash (used) provided by investing activities............................         (500.7)               240.9
                                                                              -----------------   ------------------

Cash flows from financing activities:
  Policyholders' account balances:
    Deposits................................................................        2,118.2              1,989.9
    Withdrawals and transfers to Separate Accounts..........................       (1,809.3)            (3,122.0)
  Net (decrease) increase in short-term financings..........................          (60.2)               499.7
  Shareholder dividends paid................................................       (1,500.0)              (250.0)
  Proceeds from newly issued Alliance units.................................            -                1,600.0
  Other, net................................................................           77.6               (187.5)
                                                                              -----------------   ------------------

Net cash (used) provided by financing activities............................       (1,173.7)               530.1
                                                                              -----------------   ------------------

Change in cash and cash equivalents.........................................       (1,315.3)              (341.1)
Cash and cash equivalents, beginning of year................................        2,116.8                695.8
                                                                              -----------------   ------------------

Cash and Cash Equivalents, End of Period....................................  $       801.5        $       354.7
                                                                              =================   ==================


Supplemental cash flow information
  Interest Paid.............................................................  $        56.2        $        61.0
                                                                              =================   ==================
  Income Taxes Paid.........................................................  $       621.1        $       320.1
                                                                              =================   ==================



            See Notes to Unaudited 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 U.S.  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. The accompanying
      unaudited   interim   consolidated   financial   statements   reflect  all
      adjustments (which include only normal recurring  adjustments)  necessary,
      in the opinion of management, to present fairly the consolidated financial
      position of the Company and its  consolidated  results of  operations  and
      cash flows for the periods  presented.  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 nine
      months ended  September  30, 2001 are not  necessarily  indicative  of the
      results to be expected for the full year.

      The terms "third quarter 2001" and "third quarter 2000" refer to the three
      months ended September 30, 2001 and 2000,  respectively.  The terms "first
      nine  months of 2001" and "first  nine  months of 2000"  refer to the nine
      months ended September 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 included  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 June 2001, the FASB issued SFAS No. 141, "Business  Combinations," SFAS
      No.  142,  "Goodwill  and  Other  Intangible  Assets"  and  SFAS  No.  144
      "Accounting for the Impairment or Disposal of Long-lived Assets". SFAS No.
      141 requires all business combinations initiated after June 30, 2001 to be
      accounted for using only the purchase method. Under SFAS No. 142, goodwill
      and intangible  assets deemed to have  indefinite  lives will no longer be
      amortized but will be tested for impairment.  Other intangible assets will
      continue to be amortized  over their useful lives.  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.  SFAS  No.  144  retains  many  of  the
      fundamental  recognition and measurement provisions previously required by
      SFAS No.  121  except  for the  removal  of  goodwill  from its  scope and
      inclusion of specific guidance on cash flow recoverability testing and the
      criteria that must be met to classify a long-lived asset as held-for-sale.
      SFAS Nos. 142 and 144 are effective  beginning in first quarter 2002.  The
      Company's management is assessing the impact of adoption.

4)    INVESTMENTS

      Investment valuation allowances and changes thereto are shown below:


                                                                                         Nine Months Ended
                                                                                             September 30,
                                                                                 -----------------------------------
                                                                                      2001                2000
                                                                                 ---------------     ---------------
                                                                                           (In Millions)

                                                                                               
      Balances, beginning of year............................................... $      126.2        $     177.9
      Additions charged to income...............................................         31.1               45.9
      Deductions for writedowns and asset dispositions..........................        (36.7)             (92.9)
                                                                                 ---------------     ---------------
      Balances, End of Period................................................... $      120.6        $     130.9
                                                                                 ===============     ===============

      Balances, end of period:
        Mortgage loans on real estate........................................... $       44.7        $      38.4
        Equity real estate......................................................         75.9               92.5
                                                                                 ---------------     ---------------
      Total..................................................................... $      120.6        $     130.9
                                                                                 ===============     ===============

      For  the  third  quarter  and  first  nine  months  of 2001  and of  2000,
      investment  income is shown net of investment  expenses of $53.2  million,
      $47.0 million, $168.6 million and $164.4 million, respectively.

      As  of  September  30,  2001  and  December  31,  2000,  fixed  maturities
      classified as available for sale had amortized costs of $22,831.9  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 $2.9 million and $1,563.3 million and costs of $48.4 million and
      $1,607.1   million  at   September   30,  2001  and   December  31,  2000,
      respectively,  and other equity  securities  with carrying values of $31.5
      million and $28.9  million and costs of $36.0 million and $31.5 million as
      of September 30, 2001 and December 31, 2000, respectively.

      In the  third  quarters  and  first  nine  months  of  2001  and of  2000,
      respectively,  net  unrealized  and  realized  holding  (losses)  gains on
      trading account equity securities of $(1.4) million, $(2.1) million, $25.1
      million and $3.3 million  were  included in net  investment  income in the
      consolidated statements of earnings.

      For the first nine months of 2001 and 2000,  proceeds received on sales of
      fixed  maturities  classified  as available  for sale amounted to $4,308.3
      million and $6,029.8 million, respectively.  Gross gains of $131.8 million
      and $71.7  million and gross  losses of $82.4  million and $154.2  million
      were  realized  on these sales for the first nine months of 2001 and 2000,
      respectively.  Unrealized net investment gains related to fixed maturities
      classified as available for sale  increased by $772.7  million  during the
      first nine  months of 2001,  resulting  in a balance of $822.4  million at
      September 30, 2001.

                                       8


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


                                                                               September 30,         December 31,
                                                                                    2001                 2000
                                                                              -----------------    -----------------
                                                                                          (In Millions)
                                                                                              
      Impaired mortgage loans with provision for losses.....................   $      140.1         $      170.9
      Impaired mortgage loans without provision for losses..................           41.9                  5.8
                                                                              -----------------    -----------------
      Recorded investment in impaired mortgage loans........................          182.0                176.7
      Provision for losses..................................................          (44.7)               (45.7)
                                                                              -----------------    -----------------
      Net Impaired Mortgage Loans...........................................   $      137.3         $      131.0
                                                                              =================    =================

      During the first nine months of 2001 and 2000, respectively, the Company's
      average recorded  investment in impaired mortgage loans was $156.1 million
      and $171.6 million.  Interest income recognized on these impaired mortgage
      loans  totaled  $5.4 million and $9.8 million for the first nine months of
      2001 and 2000, respectively.

5)    PURCHASE 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
      September  30, 2001 and 2000,  respectively,  the  Company's  consolidated
      economic interest in Alliance was approximately 39.2% and 40.0%.

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.



                                       9


      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.

      Summarized financial information for the Closed Block is as follows:


                                                                               September 30,         December 31,
                                                                                    2001                 2000
                                                                              -----------------    -----------------
                                                                                          (In Millions)
                                                                                             
      CLOSED BLOCK LIABILITIES:
      Future policy benefits and other policyholders' account balances....... $     8,977.1        $     9,026.4
      Other liabilities......................................................         140.1                 33.8
                                                                              -----------------    -----------------
      Total Closed Block liabilities.........................................       9,117.2              9,060.2
                                                                              -----------------    -----------------

      ASSETS DESIGNATED TO THE CLOSED BLOCK:
      Available for sale, at fair value (amortized cost
        of $4,533.1 and $4,373.5)............................................       4,763.2              4,408.0
      Mortgage loans on real estate..........................................       1,524.0              1,581.8
      Policy loans...........................................................       1,522.4              1,557.7
      Cash and other invested assets.........................................         199.8                174.7
      Other assets...........................................................         205.2                237.1
                                                                              -----------------    -----------------
      Total assets designated to the Closed Block............................       8,214.6              7,959.3
                                                                              -----------------    -----------------


      Excess of Closed Block liabilities over assets designated to
        the Closed Block.....................................................         902.6              1,100.9
      Amounts included in accumulated other comprehensive income:
        Net unrealized investment gains, net of deferred Federal
          income tax of $80.6 and $12.2......................................         149.6                 22.7
                                                                              -----------------    -----------------


      Maximum Future Earnings To Be Recognized From Closed Block
         Assets and Liabilities.............................................. $     1,052.2        $     1,123.6
                                                                              =================    =================



                                       10


      Closed Block revenues and expenses were as follows:


                                                       Three Months Ended                 Nine Months Ended
                                                         September 30,                      September 30,
                                                ---------------------------------  ---------------------------------
                                                     2001             2000              2001              2000
                                                ---------------  ----------------  ---------------   ---------------
                                                                           (In Millions)
                                                                                         
      REVENUES:
      Premiums and other income...............  $      135.2     $      139.2      $      426.7      $     442.6
      Investment income (net of investment
         expenses of $.1, $.9, $2.6
         and $7.6)............................         146.5            147.3             437.2            436.9
      Investment losses, net..................           (.6)            (4.0)            (13.2)            (5.0)
                                                ---------------  ----------------  ---------------   ---------------
         Total revenues.......................         281.1            282.5             850.7            874.5
                                                ---------------  ----------------  ---------------   ---------------

      BENEFITS AND
      OTHER DEDUCTIONS:
      Policyholders' benefits and dividends...         238.1            239.6             724.9            751.4
      Other operating costs and expenses......           4.4              4.9              14.0             14.1
                                                ---------------  ----------------  ---------------   ---------------
      Total benefits and other deductions.....         242.5            244.5             738.9            765.5
                                                ---------------  ----------------  ---------------   ---------------

      Net revenues before Federal income
         taxes................................          38.6             38.0             111.8            109.0
      Federal income taxes....................         (13.8)           (13.9)            (40.4)           (39.7)
                                                ---------------  ----------------  ---------------   ---------------
      Net Revenues............................  $       24.8     $       24.1      $       71.4      $      69.3
                                                ===============  ================  ===============   ===============



                                       11


7)    DISCONTINUED OPERATIONS


      Summarized financial information for discontinued operations follows:


                                                                               September 30,        December 31,
                                                                                    2001                2000
                                                                              -----------------  -------------------
                                                                                          (In Millions)
                                                                                            
      BALANCE SHEETS
      Mortgage loans on real estate..........................................  $      190.2       $       330.9
      Equity real estate.....................................................         303.3               350.9
      Fixed maturities, available for sale, at estimated fair value
        (amortized cost $455.2 and $321.5)...................................         480.0               336.5
      Other equity investments...............................................          29.0                43.1
      Other invested assets..................................................           2.0                 1.9
                                                                              -----------------  -------------------
           Total investments.................................................       1,004.5             1,063.3
      Cash and cash equivalents..............................................          75.8                84.3
      Other assets...........................................................         165.1               148.8
                                                                              -----------------  -------------------
      Total Assets...........................................................  $    1,245.4       $     1,296.4
                                                                              =================  ===================

      Policyholders liabilities..............................................  $      939.3       $       966.8
      Allowance for future losses............................................         169.6               159.8
      Other liabilities......................................................         136.5               169.8
                                                                              -----------------  -------------------
      Total Liabilities......................................................  $    1,245.4       $     1,296.4
                                                                              =================  ===================



                                                       Three Months Ended                 Nine Months Ended
                                                         September 30,                      September 30,
                                                ---------------------------------  ---------------------------------
                                                     2001              2000             2001              2000
                                                ---------------   ---------------  ---------------   ---------------
                                                                           (In Millions)
                                                                                         
      STATEMENTS OF EARNINGS
      Investment income (net of investment
        expenses of $5.8, $8.7, $18.3
        and $28.4)............................. $       21.5      $      33.4      $       73.3      $       85.7
      Investment gains (losses), net...........          2.7             (1.9)             14.7                .1
      Policy fees, premiums and
        other income...........................           .3              -                  .2                .2
                                                ---------------   ---------------  ---------------   ---------------
      Total revenues...........................         24.5             31.5              88.2              86.0

      Benefits and other deductions............         24.3             27.1              76.1              81.6
      Earnings credited  to allowance for
        future losses..........................           .2              4.4              12.1               4.4
                                                ---------------   ---------------  ---------------   ---------------
      Pre-tax results from operations..........          -                -                 -                 -
      Pre-tax (loss) earnings from
        (strengthening) releasing the allowance
        for future losses......................          (.9)             -                11.8              (9.8)
      Federal income tax benefit (expense).....           .4              -                (4.1)              3.4
                                                ---------------   ---------------  ---------------   ---------------
      (Loss) Income from Discontinued
         Operations............................ $        (.5)     $       -        $        7.7      $       (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 as of September 30,
      2001 and 2000 resulted in  management's  decision to release the allowance
      by $11.8 million and to  strengthen  the allowance by $9.8 million for the
      first  nine  months  of 2001 and  2000,  respectively.  This  resulted  in
      after-tax  earnings of $7.7  million for the first nine months of 2001 and
      after-tax losses of $6.4 million for the first nine months of 2000.

                                       12


      Management  believes the allowance for future losses at September 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 $4.1 million and $2.9 million
      on  mortgage  loans and $11.2  million  and $11.4  million on equity  real
      estate at September 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 $73.3
      million,  based upon the underlying  price of AXA ADRs at January 2, 2001,
      the closing date of the  aforementioned  merger  transaction.  The Company
      recorded a reduction in the SARs  liability of $35.3 million for the third
      quarter  of 2001 and  $68.5  million  for the first  nine  months of 2001,
      reflecting the variable  accounting  for the SARs,  based on the change in
      the market value of AXA ADRs for the  respective  periods ended  September
      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.

      Discrimination Case

      In  connection  with the  tentative  settlement  agreement  reached by the
      parties in November 2000, the case has been dismissed in the United States
      District Court for the Northern District of Alabama, Southern Division and
      has been  refiled in the United  States  District  Court for the  Northern
      District of  Georgia,  Atlanta  Division.  The final  settlement  requires
      notice to be given to class  members  and is  subject  to court  approval.
      Preliminary  approval  was  granted in October  2001.  A hearing  has been
      scheduled  for January  2002,  at which time  objections,  if any, will be
      considered and ruled upon.

      Agent Health Benefits Case

      In May 2001,  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 September  2001,  Equitable
      Life filed a motion for summary  judgment on all of  plaintiffs'  claims,
      and plaintiffs filed a motion for partial summary  judgment on all claims
      except  their  claim for  breach  of  fiduciary  duty.  Oral  argument  on
      plaintiffs'  appeal  to  the  Court  of  Appeals  for  the  Ninth  Circuit
      contesting  the District  Court's  award of legal fees to the  plaintiffs'
      counsel in  connection  with a previously  settled  count of the complaint
      unrelated to the health benefit claims was heard in November 2001.


                                       13


      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.  In  October  2001,  an  amended  and  restated
      memorandum of  understanding  was  executed,  setting forth the terms of a
      settlement  in  principle.  The  settlement  is  subject  to a  number  of
      conditions,   including   preparation  of  definitive   documentation  and
      approval, after a hearing, by the Delaware Court of Chancery.

      Prime Property Fund Case

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

      AXA's Purchase of Holding Company Minority Interest

      In the consolidated Delaware cases challenging the adequacy of AXA's offer
      to purchase the  outstanding  shares of AXA Financial  Common Stock it did
      not already own,  counsel for the parties have signed the  Stipulation  of
      Settlement.  In November 2001, the  Stipulation of Settlement and a motion
      seeking  approval of the settlement  were filed with the Delaware Court of
      Chancery.

      Disposal of DLJ

      In October 2001,  the court granted  defendants'  motion,  dismissing  all
      claims,  and entered  judgment for the  defendants  in the putative  class
      action  lawsuit  filed  in the  United  States  District  Court,  Southern
      District of New York.

      In April 2001,  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 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.

      Retirement Plan Case

      In April 2001, a putative class action was filed in the District Court for
      the  Southern  District of New York in August 2001  against The  Equitable
      Retirement Plan for Employees, Managers and Agents (the "Retirement Plan")
      and The Officers  Committee on Benefit  Plans of Equitable  Life,  as Plan
      Administrator.  The  action  was  brought  by  five  participants  in  the
      Retirement  Plan and  purports to be on behalf of "all Plan  participants,
      whether active or retired,  their beneficiaries and Estates, whose accrued
      benefits  or  pension  benefits  are  based  on the  Plan's  Cash  Balance
      Formula." The complaint challenges the change,  effective January 1, 1989,
      in the pension  benefit formula from a final average pay formula to a cash
      balance  formula.  Plaintiffs  allege that the change to the cash  balance
      formula  violates  ERISA by reducing  the rate of  accruals  based on age,
      failing to comply with ERISA's notice requirements and improperly applying
      the formula to retroactively  reduce accrued  benefits.  The relief sought
      includes a declaration that the cash balance plan violates ERISA, an order
      enjoining the  enforcement of the cash balance  formula,  reformation  and
      damages. Defendants answered the complaint in October 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.


                                       14


      Alliance Investment Company Act Case

      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 and AXA Financial's management is unable
      to  estimate  the  impact,  if any,  of the  outcome of this action on its
      consolidated results of operations or financial condition.

      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.



                                       15



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                  Nine Months Ended
                                                          September 30,                       September 30,
                                                 ---------------------------------  ----------------------------------
                                                      2001              2000             2001              2000
                                                 ---------------   ---------------  ---------------   ----------------
                                                                            (In Millions)

                                                                                          
       Segment revenues:
       Insurance...............................  $    1,101.4      $  1,342.7       $    3,567.2      $   4,008.6
       Investment Services.....................         725.6           668.3            2,229.2          1,914.7
       Consolidation/elimination...............         (22.2)          (28.1)             (69.9)           (87.0)
                                                 ---------------   ---------------  ---------------   ----------------
       Total Revenues..........................  $    1,804.8      $  1,982.9       $    5,726.5      $   5,836.3
                                                 ===============   ===============  ===============   ================

       Segment earnings from continuing
         operations before Federal income taxes
         and minority interest:
       Insurance...............................  $      123.6      $    233.5       $      537.8      $     626.0
       Investment Services.....................         144.7           237.9              442.5            678.5
                                                 ---------------   ---------------  ---------------   ----------------
       Total Earnings from Continuing
         Operations before Federal Income
         Taxes and Minority Interest...........  $      268.3      $    471.4       $      980.3      $   1,304.5
                                                 ===============   ===============  ===============   ================



                                                                               September 30,        December 31,
                                                                                   2001                 2000
                                                                             ------------------   ------------------
                                                                                           (In Millions)
                                                                                            
      Assets:
      Insurance.........................................................   $    80,826.1          $     88,641.1
      Investment Services...............................................        14,816.2                16,807.2
      Consolidation/elimination.........................................             -                     (57.1)
                                                                           --------------------   ------------------
      Total Assets......................................................   $    95,642.3          $    105,391.2
                                                                           ====================   ==================



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 $1.7 million,  $14.3 million,  $3.9
      million and $12.4 million,  respectively,  for the third quarter and first
      nine months of 2001 and of 2000.

      The Company paid $131.4 million, $435.9 million, $156.7 million and $514.9
      million, respectively, of commissions and fees to AXA Distribution and its
      subsidiaries  for sales of insurance  products  for the third  quarter and
      first  nine  months  of  2001  and  of  2000.  The  Company   charged  AXA
      Distribution's  subsidiaries $104.6 million, $350.5 million, $89.8 million
      and $262.2 million,  respectively, for their applicable share of operating
      expenses for the third  quarter and first nine months of 2001 and of 2000,
      pursuant to the Agreements for Services.




                                       16


      In September  2001,  Equitable Life loaned $400.0 million to AXA Insurance
      Holding Co. Ltd., a subsidiary  of AXA.  This  investment  has an interest
      rate of 5.89%  and  matures  on June 15,  2007.  All  payments,  including
      interest payable semi-annually, are guaranteed by AXA.

      In  September  2001,  the  SECT  released  10,920  shares  of the  Holding
      Company's Series D Preferred Stock,  having an approximate value of $203.5
      million.  The  value of the  Series D  Preferred  Stock  was  remitted  to
      Equitable Life to fund designated benefit plans. Equitable Life reimbursed
      the Holding  Company for the value of the Series D Preferred  Stock.  This
      transaction had no impact on consolidated shareholder's equity.

13)   COMPREHENSIVE INCOME

      The  components of  comprehensive  income for third quarters 2001 and 2000
      and the first nine months of 2001 and of 2000 are as follows:


                                                       Three Months Ended                 Nine Months Ended
                                                         September 30,                      September 30,
                                                ---------------------------------  ---------------------------------
                                                     2001              2000             2001              2000
                                                ---------------   ---------------  ---------------   ---------------
                                                                           (In Millions)
                                                                                         
      Net earnings............................. $      118.7      $      70.5      $      470.8      $      547.6
                                                ---------------   ---------------  ---------------   ---------------

      Change in unrealized gains,
        net of reclassification adjustment.....        337.6            146.5             413.9             101.7
                                                ---------------   ---------------  ---------------   ---------------

      Other comprehensive income...............        337.6            146.5             413.9             101.7
                                                ---------------   ---------------  ---------------   ---------------

      Comprehensive Income..................... $      456.3      $     217.0      $      884.7      $      649.3
                                                ===============   ===============  ===============   ===============


14)   SHAREHOLDER DIVIDENDS

      In the first nine months of 2001 and 2000, respectively,  the Company paid
      cash shareholder dividends totaling $1.5 billion and $250.0 million.



                                       17


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 Unaudited Consolidated Financial Statements and the related
Notes to Unaudited  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

Nine Months Ended September 30, 2001 Compared to Nine Months Ended September 30,
2000

Earnings from  continuing  operations  before  Federal income taxes and minority
interest  were $980.3  million for the first nine months of 2001,  a decrease of
$324.2  million from the year earlier  period  which  included a $139.1  million
contribution to earnings from DLJ, sold in fourth quarter 2000. Net earnings for
the Company totaled $470.8 million for the first nine months of 2001, down $76.8
million  from $547.6  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.

Revenues. Total revenues decreased $109.8 million as decreases in net investment
income and premiums in the 2001 period more than offset higher commissions, fees
and other income and lower investment losses.

Premiums  declined  $151.2 million  principally  related to lower  individual DI
premiums due to the indemnity reinsurance agreement entered into in July 2000.

Net investment income decreased $380.7 million  primarily  attributable to other
equity securities and fixed maturity investments in the Insurance segment in the
first nine months 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 $147.4  million in the 2001 period  compared to
$227.9 million in the first nine months of 2000.  The investment  losses in both
periods were primarily related to fixed maturities.

The 19.5% growth in commissions,  fees and other income was principally due to a
$348.3  million  increase in investment  advisory and service fees and to $199.2
million in institutional  research service fees related to Bernstein  activities
(purchased in fourth  quarter  2000),  partially  offset by DLJ's $139.1 million
contribution  to  earnings  in the  2000  period  and  by  $57.1  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 of lower average assets under  management in this sector and a shift
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
$214.4 million primarily due to the inclusion of Bernstein in 2001 results.

Policyholders' benefits decreased $189.3 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 nine months of 2001,  partially  offset by less  favorable
mortality including provisions for expected  policyholders'  benefits associated
with  the  September  11,  2001   terrorist   attacks.   Interest   credited  to
policyholders'  account balances  decreased $46.9 million primarily due to lower
General Account Investment Asset balances and to lower crediting rates.

The $346.3 million  increase in  compensation  and benefits was primarily due to
the Bernstein  acquisition  and to severance  benefits for certain former senior
officers and employees associated with cost reduction programs, partially offset
by the $68.5 million  credit  recognized in the 2001 period  resulting  from the
reductions of the SARs  liability.  The $143.7 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 of $128.8 million in  amortization of
goodwill  and  intangibles  and $28.1  million in rent  expense  were  primarily
attributable to the Bernstein acquisition.

                                       18


Interest  expense  decreased  $16.8  million in the first nine months of 2001 as
compared to the comparable 2000 period principally due to lower interest expense
on  Alliance's  deferred  compensation  liabilities  partially  offset by higher
interest on Alliance's debt.

Other operating  costs and expenses grew $102.1 million  primarily due to higher
general and  administrative  expenses at  Alliance,  principally  related to the
Bernstein acquisition, as well as in the Insurance segment.

Premiums and  Deposits.  Total  premiums and deposits for  insurance and annuity
products for the first nine months of 2001  decreased  from prior year levels by
$1.24  billion  to $6.51  billion  primarily  due to lower  sales of  individual
annuities.  Management  believes the $1.16 billion decline in individual annuity
sales in the first  nine  months of 2001 was  primarily  due to the weak  equity
market and comparisons to a strong performance in the first half 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 $4.27 billion to $3.58  billion.  The annualized  annuities  surrender rate
declined to 8.7% in the 2001 period from 9.7% in the same period in 2000,  while
the  individual  life surrender  rates showed a modest  improvement to 3.8% from
3.9%. 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)


                                                                                             September 30,
                                                                                     -------------------------------
                                                                                         2001            2000
                                                                                     -------------  ----------------

                                                                                               
Third party (1)...................................................................  $   367,696      $   324,070
Separate Accounts.................................................................       42,666           55,779
Equitable Life General Account, the Holding Company and its other affiliates (1)..       36,916           37,502
                                                                                    --------------  ----------------
Total Assets Under Management.....................................................  $   447,278      $   417,351
                                                                                    ==============  ================
<FN>
1)  September 30, 2000 amounts exclude DLJ related assets.
</FN>


Third party  assets under  management  at September  30, 2001  increased  $43.63
billion  primarily as a result of the Bernstein  acquisition,  which added $85.8
billion  at October 2,  2000,  and net asset  inflows,  offset by the effect the
general downturn in the equity markets had on the overall portfolio. 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 September 30, 2001 totaled $421.40 billion,
as compared to $388.39 billion at September 30, 2000.  Non-US clients  accounted
for 14.1% of the September 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 September  30, 2001, no
amounts were outstanding  under Equitable Life's commercial paper program or its
revolving credit facility.

Alliance.  At September 30, 2001, Alliance had $173.0 million of short-term debt
outstanding,  principally  under its commercial  paper program.  In August 2001,
Alliance  issued  $400.0  million  5.625% notes due 2006 under its July 11, 2001
shelf  registration  statement.  The net proceeds were used to reduce commercial
paper and credit facilities borrowings and other general partnership purposes.



                                       19


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.

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.
                                       20


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.  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  judgement in any given
matter.  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 Unaudited
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.


                                       21



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 Malhotra, in September 2001, the court issued a decision granting defendants'
motion to dismiss and denying  plaintiffs'  motion to remand,  and  judgment was
entered in favor of the defendants.  In October 2001,  plaintiffs filed a motion
under Rule 60(b) of the Federal Rules of Civil Procedure seeking leave to reopen
the case for the purpose of filing an amended complaint. In addition, plaintiffs
filed a new  complaint  in the  United  States  District  Court for the  Eastern
District  of New York,  alleging  a similar  class and  similar  facts.  The new
complaint,  however,  asserts  causes of action for  violations  of the  Federal
securities  laws in addition  to the state law causes of action  asserted in the
previous complaint.

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 Brown, in connection with the tentative  settlement  agreement reached by the
parties in  November  2000,  the case has been  dismissed  in the United  States
District Court for the Northern  District of Alabama,  Southern Division and has
been refiled in the United States  District  Court for the Northern  District of
Georgia,  Atlanta Division.  The final settlement requires notice to be given to
class members and is subject to court approval. Preliminary approval was granted
in October  2001. A hearing has been  scheduled  for January 2002, at which time
objections, if any, will be considered and ruled upon.

In Fischel,  in May 2001,  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 September  2001  Equitable  Life filed a
motion for summary judgment on all of plaintiffs' claims, and plaintiffs filed a
motion for partial summary  judgment on all claims except their claim for breach
of fiduciary duty.  Oral argument on plaintiffs'  appeal to the Court of Appeals
for the Ninth  Circuit  contesting  the District  Court's award of legal fees to
plaintiffs'  counsel  in  connection  with a  previously  settled  count  of the
complaint unrelated to the health benefit claims was heard in November 2001.

In April 2001, a putative  class action  entitled  Stefanie  Hirt, et al. v. The
Equitable  Retirement Plan for Employees,  Managers and Agents, et al. was filed
in the  District  Court for the  Southern  District  of New York in August  2001
against The Equitable  Retirement  Plan for Employees,  Managers and Agents (the
"Retirement  Plan") and The  Officers  Committee  on Benefit  Plans of Equitable
Life, as Plan Administrator.  The action was brought by five participants in the
Retirement Plan and purports to be on behalf of "all Plan participants,  whether
active or retired,  their  beneficiaries and Estates,  whose accrued benefits or
pension  benefits are based on the Plan's Cash Balance  Formula."  The complaint
challenges the change, effective January 1, 1989, in the pension benefit formula
from a final average pay formula to a cash balance  formula.  Plaintiffs  allege
that the change to the cash balance formula  violates ERISA by reducing the rate
of accruals based on age, failing to comply with ERISA's notice requirements and
improperly  applying the formula to retroactively  reduce accrued benefits.  The
relief sought includes a declaration  that the cash balance plan violates ERISA,
an order enjoining the enforcement of the cash balance formula,  reformation and
damages. Defendants answered the complaint in October 2001.

                                       22

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.  In October  2001,  an amended  and  restated  memorandum  of
understanding  was  executed,  setting  forth  the  terms  of  a  settlement  in
principle.  The  settlement  is  subject  to a number of  conditions,  including
preparation of definitive  documentation and approval,  after a hearing,  by the
Delaware Court of Chancery.

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

In In re AXA Financial, Inc. Shareholders Litigation,  the consolidated Delaware
cases challenging the adequacy of AXA's offer to purchase the outstanding shares
of AXA  Financial  Common Stock it did not already own,  counsel for the parties
have signed the Stipulation of Settlement.  In November 2001, the Stipulation of
Settlement and a motion seeking  approval of the settlement  were filed with the
Delaware Court of Chancery.

In Siamac  Sedighim,  in October  2001,  the court granted  defendants'  motion,
dismissing all claims, and entered judgment for the defendants.

In April 2001, 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 Asset  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
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 and AXA Financial's management is unable to
estimate the impact,  if any, of the outcome of this action on its  consolidated
results of operations or financial condition.

                                       23



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

               10.11  Restated Employment Agreement dated as of July 5, 2001
                      between the Holding Company,  Equitable Life and Stanley
                      B.  Tulin,   filed  as  Exhibit  10.17  to  the  Holding
                      Company's  quarterly report on Form 10-Q for the quarter
                      ended September 30, 2001.


                (b) Reports on Form 8-K

                    None

                                       24


                                   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:    November 9, 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:    November 9, 2001               /S/Alvin H. Fenichel
                                        ----------------------------------------
                                        Name:   Alvin H. Fenichel
                                        Title:  Senior Vice President and
                                                Controller





                                       25