SEPARATE ACCOUNT FP OF EQUITABLE VARIABLE LIFE INSURANCE CO
S-6EL24, 1996-12-11
Previous: SEPARATE ACCOUNT FP OF EQUITABLE VARIABLE LIFE INSURANCE CO, S-6EL24, 1996-12-11
Next: DATAMARK HOLDING INC, S-1/A, 1996-12-11





                                                           Registration No. 333-
- --------------------------------------------------------------------------------

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

                                    FORM S-6

                FOR REGISTRATION UNDER THE SECURITIES ACT OF 1933
        OF SECURITIES OF UNIT INVESTMENT TRUSTS REGISTERED ON FORM N-8B-2

          SEPARATE ACCOUNT FP
                  of
     THE EQUITABLE LIFE ASSURANCE             James M. Benson, President
     SOCIETY OF THE UNITED STATES        The Equitable Life Assurance Society of
         (Exact Name of Trust)                    the United States
                                                  787 Seventh Avenue 
     THE EQUITABLE LIFE ASSURANCE              New York, New York 10019
     SOCIETY OF THE UNITED STATES        (Name and Address of Agent for Service)
      (Exact Name of Depositor)          
     1290 Avenue of the Americas
       New York, New York 10104
   (Address of Depositor's Principal
          Executive Offices)

                     ---------------------------------------
              Telephone Number, Including Area Code: (212) 554-1234
                    ----------------------------------------
                  Please send copies of all communications to:
               MARY P. BREEN, ESQ.                     with a copy to:
  Vice President and Associate General Counsel        THOMAS C. LAUERMAN
          The Equitable Life Assurance          Freedman, Levy, Kroll & Simonds
          Society of the United States  1050 Connecticut Avenue, N.W., Suite 825
               787 Seventh Avenue                  Washington, D.C. 20036
            New York, New York 10019
                    ----------------------------------------

      Securities Being Registered: Units of Interest in Separate Account FP
- --------------------------------------------------------------------------------
Approximate date of proposed public offering: As soon as practicable after the
effective date of the Registration Statement.

An indefinite amount of the Registrant's securities has been registered pursuant
to a declaration, under Rule 24f-2 under the Investment Company Act of 1940, set
out in the Form S-6 Registration Statement contained in File No. 2-98590. The
Registrant filed a Rule 24f-2 Notice for the December 31, 1995 fiscal year end
on February 27, 1996.

The registrant hereby amends this Registration Statement under the Securities
Act of 1933 on such date or dates as may be necessary to delay its effective
date until the Registrant shall file a further amendment which specifically
states that this Registration Statement shall thereafter become effective in
accordance with Section 8(a) of the Securities Act of 1933 or until this
Registration Statement shall become effective on such date as the Commission,
acting pursuant to said Section 8(a), may determine.

<PAGE>


                             SEPARATE ACCOUNT FP OF
            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES

                             Reconciliation and Tie
                             ----------------------

                               Champion 2000 (TM)



Items of
Form N-8B-2*                                     Captions in Prospectus
- ------------                                     ----------------------

1 ............................................... Cover Page.
2 ............................................... Cover Page.
3 ............................................... Inapplicable.
4 ............................................... Part 3: Distribution.
5, 6 ............................................ Part 1: The Separate Account.
7 ............................................... Inapplicable.**
8 ............................................... Inapplicable.**
9 ............................................... Part 3: Legal Proceedings.

- -----------

*Registrants include this Reconciliation and Tie in their Registration Statement
in compliance with Instruction 4 as to the Prospectus as set out in Form S-6.
Separate Account FP is an investment company registered under the Investment
Company Act of 1940 on a Form N-8B-2 Registration Statement (File No. 811-4388).
Pursuant to Sections 8 and 30(b)(1) of the Investment Company Act of 1940, Rule
30a-1 under the Act, and Forms N-8B-2 and N-SAR under that Act, the Account
keeps its Form N-8B-2 Registration Statement current through the filing of
periodic reports required by the Securities and Exchange Commission.

**Not required pursuant to either Instruction 1(a) as to Prospectus as set out
in Form S-6 or the administrative practice of the Commission and its staff of
adapting the disclosure requirements of the Commission's registration statement
forms in recognition of the differences between variable life insurance policies
and other periodic payment plan certificates issued by investment companies and
between separate account organized as management companies and unit investment
trusts.

                                       -1-


<PAGE>


Items of
Form N-8B-2                             Captions in Prospectus
- -----------                             ----------------------

10(a) ................................. Part 3: Your Beneficiary, Assigning
                                        Your Policy.

10(b) ................................. Part 2:  How We Determine the Unit
                                        Value; Part 3: Dividends.

10(c), 10(d) .......................... Part 2: Death Benefits; Maturity
                                        Benefits; Changing Your Allocation and
                                        Deduction Percentages; Transfers of
                                        Policy Account Value; Telephone
                                        Transfers; Borrowing From Your Policy
                                        Account; Partial Withdrawals From Your
                                        Policy Account; Part 3: Your Payment
                                        Options; Assigning Your Policy; When We
                                        Pay Policy Proceeds.

10(e) ................................. Part 2: Your Policy Can Lapse; Options
                                        on Lapse; You May Reinstate The Policy.

10(f) ................................. Part 3: Your Voting Privileges.

10(g)(1), 10(g)(2), 10(h)(1),
10(h)(2) .............................. Part 3: Our Right to Change How We
                                        Operate; Your Voting Privileges.

10(g)(3), 10(g)(4), 10(h)(3),
10(h)(4) .............................. Inapplicable.**

10(i) ................................. Part 1: Separate Account and The Trust;
                                        Part 2: Premium Redetermination;
                                        Amounts in the Separate Account; Tax
                                        Effects.

11 .................................... Part 1: The Trust; Investment Policies
                                        of the Trust's Portfolios; The Separate
                                        Account.

12(a) ................................. The Separate Account and The Trust --
                                        The Trust.

12(b) ................................. Inapplicable.

12(c) ................................. Part 1: The Trust.

12(d) ................................. Part 3: Distribution.

12(e) ................................. Inapplicable.**

                                       -2-



<PAGE>


Items of
Form N-8B-2                             Captions in Prospectus
- -----------                             ----------------------

13(a) ................................. Part 2: Transfers of Policy Account
                                        Value; Partial Withdrawal Charges;
                                        Deductions and Charges.


13(b), 13(c), 13(g) ................... Inapplicable.** (But See Part 4:
                                        Illustrations of Policy Benefits.

13(d) ................................. Part 3: Special Circumstances.

13(e), 13(f) .......................... Inapplicable.

14 .................................... Part 2: Premium Amounts and Due Dates;
                                        Premium and Monthly
                                        Deduction Allocations;
                                        Certain Tax Considerations; Policy
                                        Periods, Anniversaries, Dates and Ages.

15 .................................... Part 2:  Premium Amounts and Due Dates;
                                        Premium and Monthly Deduction
                                        Allocations; Certain Tax
                                        Considerations; Changing Your
                                        Allocation and Deduction Percentages;
                                        Policy Periods, Anniversaries, Dates
                                        and Ages.


16 .................................... Part 1: The Separate Account; Transfers
                                        From the Guaranteed Investment
                                        Division; Part 2: Amounts in the
                                        Separate Account; Transfer of Policy
                                        Account Value; Repaying the Loan.


17(a), 17(b) .......................... Captions referenced under Items 10(c),
                                        10(d) and 10(e) above.

17(c) ................................. Inapplicable.**

18(a) ................................. Part 2: How We Determine the Unit Value.

18(b), 18(d) .......................... Inapplicable.

18(c) ................................. Part 1: The Separate Account; Tax
                                        Effects; The Guaranteed Investment
                                        Division.  See also the captions
                                        referenced under 13(a), above.


19 .................................... Part 3: Our Reports to Policyowners;
                                        Distribution; and Your Voting
                                        Privileges.



                                       -3-

<PAGE>

Items of
Form N-8B-2                             Captions in Prospectus
- -----------                             ----------------------

20(a) ................................. Captions referenced under Items
                                        10(g)(1), 10(g)(2), 10(h)(1), and
                                        10(h)(2).


20(b), 20(c), 20(d), 20(e), 20(f) ..... Inapplicable.

21(a), 21(b) .......................... Part 2: Borrowing From Your Policy
                                        Account.

21(c) ................................. Inapplicable.**

22 .................................... Part 3: Limits on Our Right to
                                        Challenge the Policy.

23 .................................... Inapplicable.

24 .................................... Part 1; Part 2; Part 3.

25 .................................... Part 1: Equitable.

26(a), 26(b) .......................... Inapplicable.**

27 .................................... Part 1: Equitable; Part 3: Distribution.

28 .................................... Part 3: Management.

29 .................................... Part 1: Equitable.

30 .................................... Inapplicable.

31, 32, 33, 34 ........................ Inapplicable.**

35 .................................... Part 3: Regulation.

36 .................................... Inapplicable.**

37 .................................... Inapplicable.

38 .................................... Part 3: Distribution.

39(a) ................................. Part 1: Equitable.

39(b) ................................. Part 3: Distribution.

                                       -4-



<PAGE>


Items of
Form N-8B-2                           Captions in Prospectus
- -----------                           ----------------------

40(a) ............................... Inapplicable.** (But see Part 3:
                                      Distribution.)

40(b) ............................... Inapplicable.

41(a) ............................... Part 1: Equitable; Part 3:
                                      Distribution.

41(b), 41(c), 42 .................... Inapplicable.**

43 .................................. Inapplicable.

44(a)(1) ............................ Part 2: How We Determine the Unit Value.

44(a)(2) ............................ Part 1: The Separate Account: Transfers
                                      from the Guaranteed Interest Division;
                                      Part 2: Death Benefits; Maturity
                                      Benefits; Amounts in The Separate
                                      Account; How We Determine The Unit
                                      Value; Changing Your Allocation and
                                      Deduction Percentages; Transfers of
                                      Policy Account Value; Telephone
                                      Transfers; Borrowing From Your Policy
                                      Account; Partial Withdrawals From Your
                                      Policy Account; Surrender For Net Cash
                                      Surrender Value; Part 3: When We Pay
                                      Policy Proceeds.


44(a)(3) ............................ Captions referenced under Item 44(a)(2)
                                      and Part 2: Your Policy Account Value.

44(a)(4) ............................ Part 2: Charges Against the Separate
                                      Account; Our Taxes.

44(a)(5) ............................ Part 2: Deductions From Your Premiums.

44(a)(6) ............................ Part 2: Your Policy Account Value;
                                      Amounts in the Separate Account; How We
                                      Determine the Unit Value; Part 4:
                                      Illustration of Policy Benefits.


44(b) ............................... Inapplicable.**

44(c) ............................... Part 2: Charges Against The Separate
                                      Account; Part 3: Special Circumstances.




                                       -5-
<PAGE>

Item of
Form N-8B-2                              Captions in Prospectus
- -----------                              ----------------------

45 ..................................... Inapplicable.

46(a) .................................. Captions referenced under Item 44(a)
                                         above.

46(b) ...................................Inapplicable.**

47, 48, 49 ............................. Inapplicable.

50 ..................................... Part 1: The Separate Account.

51(a) -- (j) ........................... Inapplicable.**

52(a), (52(c) .......................... Part 3: Our Right to Change How We
                                         Operate.

52(b), 52(d) ........................... Inapplicable.

53(a) .................................. Part 2: Our Taxes.

53(b), 54 .............................. Inapplicable.

55 ..................................... Inapplicable.**

56 -- 59 ............................... Inapplicable.**


                                       -6-



<PAGE>

                      THE EQUITABLE LIFE ASSURANCE SOCIETY
                              OF THE UNITED STATES

                                 IL PROTECTOR(SM)
                                  IL COLI II(SM)
                                    IL COLI
                              INCENTIVE LIFE PLUS(SM)
                                SURVIVORSHIP 2000
                              SPECIAL OFFER POLICY
                               INCENTIVE LIFE 2000
                                  CHAMPION 2000
                                     SP-FLEX
                                 INCENTIVE LIFE

                   PROSPECTUS SUPPLEMENT DATED JANUARY 1, 1997

This supplement  updates certain  information in the Prospectus you received for
the variable life insurance  policy you purchased  from Equitable  Variable Life
Insurance Company ("Equitable  Variable")*.  If your prospectus is dated 1995 or
earlier,  we also  mailed to you a  prospectus  supplement  dated  May 1,  1996.
Capitalized  terms  used in this  supplement  have the same  meanings  as in the
Prospectus.  You should keep this supplement with your Prospectus and any May 1,
1996 supplement.  We will send you another copy of any Prospectus or supplement,
without charge, on written request.

On  January  1, 1997,  Equitable  Variable,  a  wholly-owned  subsidiary  of The
Equitable Life Assurance  Society of the United States  ("Equitable") was merged
with and into Equitable. As a result of this merger, all of Equitable Variable's
assets, including the assets of Equitable Variable's Separate Account FP, became
the assets of Equitable, and all of Equitable Variable's obligations,  including
your  policy,  were assumed by  Equitable.  The merger did not affect any policy
values,  premiums,  investment  options or other  terms and  conditions  of your
policy in any way. Policy Account values allocated to the Separate Account Funds
continue after the merger without change or interruption.

Management.  A list of our directors and, to the extent they are responsible for
variable life insurance operations, our principal officers and a brief statement
of their business  experience for the past five years is contained in Appendix A
to this supplement.

Financial  Statements.  The  financial  statements  of  Separate  Account FP and
Equitable included in this prospectus supplement have been audited for the years
ended  December  31,  1995,  1994  and  1993 by the  accounting  firm  of  Price
Waterhouse  LLP,  independent  accountants,  as  stated  in their  reports.  The
financial  statements  of Separate  Account FP and Equitable for the years ended
December 31, 1995,  1994 and 1993 included in this  prospectus  supplement  have
been so included in reliance on the reports of Price  Waterhouse  LLP,  given on
the authority of such firm as experts in accounting and auditing.  The financial
statements of Separate  Account FP and Equitable for the periods ended September
30, 1996 and 1995 included in this prospectus supplement are unaudited.

The financial  statements of Equitable  contained in this prospectus  supplement
should be  considered  only as bearing upon the ability of Equitable to meet its
obligations  under the  policies.  They should not be considered as bearing upon
the investment  experience of the funds in the Separate  Account.  The financial
statements  of  Separate  Account FP include  periods  prior to the merger  when
Separate Account FP was part of Equitable Variable.





- -------------------
*This  supplement  updates  certain  information  contained  in the IL Protector
Prospectus  dated July 25, 1996; the IL COLI II Prospectus  dated July 24, 1996;
the  Incentive  Life Plus  Prospectuses  dated  December 19, 1994,  May 1, 1995,
September  15,  1995 and May 1,  1996;  the IL COLI  supplements  thereto  dated
September  15, 1995 and May 1, 1996,  and the Special  Offer Policy  supplements
thereto dated May 1, 1995,  September 15, 1995 and May 1, 1996; the Survivorship
2000  Prospectuses  dated August 18, 1992 and May 1, 1993,  1994, 1995 and 1996;
the Incentive Life 2000 Prospectuses dated November 27, 1991 and May 1, 1993 and
1994, and the Special Offer Policy supplements  thereto dated November 27, 1991,
January 29, 1993,  May 1, 1993,  May 1, 1994, and May 1, 1995; the Champion 2000
Prospectuses  dated  November  27,  1991 and May 1, 1993 and 1994;  the  SP-FLEX
Prospectuses  dated  September 30 and August 24, 1987;  and the  Incentive  Life
Prospectuses dated August 29, 1989,  February 27, 1991 and May 1, 1990, 1993 and
1994.


EVM-103
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP


INDEX TO FINANCIAL STATEMENTS

<TABLE>

<S>                                                                                                                       <C>
Independent Auditor's Report..........................................................................................     FSA-2
Financial Statements:
      Statement of Assets and Liabilities, December 31, 1995..........................................................     FSA-3
      Statement of Operations for the Years Ended December 31, 1995, 1994 and 1993....................................     FSA-4
      Statement of Changes in Net Assets for the Years Ended December 31, 1995, 1994 and 1993.........................     FSA-8
      Notes to Financial Statements...................................................................................    FSA-12
Interim Financial Statements:
      Statement of Assets and Liabilities, September 30, 1996 (unaudited).............................................    FSA-20
      Statement of Operations for the Nine Months Ended September 30, 1996 and 1995 (unaudited).......................    FSA-21
      Statement of Changes in Net Assets for the Nine Months Ended September 30, 1996 and 1995 (unaudited)............    FSA-24
      Notes to Interim Financial Statements (unaudited)...............................................................    FSA-27

</TABLE>

















                                     FSA-1

<PAGE>




                        REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors of
Equitable Variable Life Insurance Company
and Policyowners of Separate Account FP
of Equitable Variable Life Insurance Company

In our opinion, the accompanying statements of assets and liabilities and the
related statements of operations and of changes in net assets present fairly, in
all material respects, the financial position of Money Market Division,
Intermediate Government Securities Division, Quality Bond Division, High Yield
Division, Growth and Income Division, Equity Index Division, Common Stock
Division, Global Division, International Division, Aggressive Stock Division,
Conservative Investors Division, Balanced Division and Growth Investors
Division, separate investment divisions of Equitable Variable Life Insurance
Company ("Equitable Variable Life") Separate Account FP at December 31, 1995 and
the results of each of their operations and changes in each of their net assets
for each of the periods indicated, in conformity with generally accepted
accounting principles. These financial statements are the responsibility of
Equitable Variable Life's management; our responsibility is to express an
opinion on these financial statements based on our audits. We conducted our
audits of these financial statements in accordance with generally accepted
auditing standards which require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements, assessing the
accounting principles used and significant estimates made by management and
evaluating the overall financial statement presentation. We believe that our
audits, which included confirmation of shares in The Hudson River Trust at
December 31, 1995 with the transfer agent, provide a reasonable basis for the
opinion expressed above.






PRICE WATERHOUSE LLP
New York, NY
February 7, 1996, except as to Note 8 which is as of September 19, 1996



                                     FSA-2
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF ASSETS AND LIABILITIES
DECEMBER 31, 1995
<TABLE>
<CAPTION>

                                            INTERMEDIATE
                              MONEY          GOVERNMENT      QUALITY          HIGH          GROWTH &       EQUITY
                              MARKET         SECURITIES        BOND          YIELD           INCOME         INDEX
                              DIVISION        DIVISION       DIVISION       DIVISION        DIVISION      DIVISION
                            ------------    -----------    ------------    -----------    -----------    -----------
<S>                         <C>             <C>            <C>             <C>            <C>            <C>
ASSETS
Investments in shares of
  The Hudson River
  Trust -- at market
  value (Notes 2 and 7)
Cost:  $207,548,119.....    $207,638,095
         37,536,467.....                    $37,681,989
        141,011,715.....                                   $138,906,039
         68,700,148.....                                                   $72,524,129
         17,021,456.....                                                                  $19,144,802
         59,443,291.....                                                                                 $71,895,056
Receivable for sales of
  shares of The Hudson
  River Trust...........              --             --              --             --             --             --
Receivable for policy-
  related transactions..       1,030,719        472,227         195,736        671,870        272,371        214,843
                            ------------    -----------    ------------    -----------    -----------    -----------
Total Assets............     208,668,814     38,154,216     139,101,775     73,195,999     19,417,173     72,109,899
                            ------------    -----------    ------------    -----------    -----------    -----------
LIABILITIES
Payable for purchases
  of shares of The
  Hudson River   
  Trust.................       1,021,043        488,551         195,429        740,734        272,227        214,856
Payable for policy-                             
  related transactions..              --             --              --             --             --             --
Amount retained by
  Equitable Variable Life
  in Separate Account
  FP (Note 4)...........         514,240        516,621         618,900        524,303        526,633        271,428
                            ------------    -----------    ------------    -----------     ----------    -----------
Total Liabilities.......       1,535,283      1,005,172         814,329      1,265,037        798,860        486,284
                            ------------    -----------    ------------    -----------     ----------    -----------
NET ASSETS ATTRIBUTABLE
TO POLICYOWNERS.........    $207,133,531    $37,149,044    $138,287,446    $71,930,962    $18,618,313    $71,623,615
                            ============    ===========    ============    ===========    ===========    ===========
  
</TABLE>
See Notes to Financial Statements.

<TABLE>
<CAPTION>

                                COMMON                                        AGGRESSIVE  
                                STOCK           GLOBAL       INTERNATIONAL      STOCK     
                               DIVISION         DIVISION        DIVISION       DIVISION   
                            --------------    ------------    -----------    ------------ 
<S>                         <C>               <C>             <C>            <C>          
ASSETS                                                                                    
Investments in shares of                                                                  
   The Hudson River                                                                       
   Trust -- at market                                                                     
   value (Notes 2 and 7)                                                                  
Cost: $966,230,780......    $1,148,055,059  
       297,303,481......                      $333,829,077
        11,991,226......                                      $12,659,132
       475,758,260......                                                     $556,029,378
Receivable for sales of                                  
  shares of The Hudson                                                             
  River Trust...........                --              --             --              -- 
Receivable for policy-                            
  related transactions..           233,000         421,042        137,166         800,569 
                            --------------    ------------    -----------    ------------
Total Assets............     1,148,288,059     334,250,119     12,796,298     556,829,947
                            --------------    ------------    -----------    ------------
LIABILITIES                                                            
Payable for purchases                                                   
  of shares of The                                                     
  Hudson River           
  Trust.................           679,729         246,368        143,511       1,121,615
Payable for  policy-
  related transactions..                --              --             --              -- 
Amount retained by
  Equitable Variable Life
  in Separate Account
  FP (Note 4)...........         1,023,056         506,731        220,849         520,201 
                            --------------    ------------    -----------    ------------
Total Liabilities.......         1,702,785         753,099        364,360       1,641,816
                            --------------    ------------    -----------    ------------
NET ASSETS ATTRIBUTABLE
  TO POLICYOWNERS.......    $1,146,585,274    $333,497,020    $12,431,938    $555,188,131 
                            ==============    ============    ===========    ============

</TABLE>
See Notes to Financial Statements.

                                         ASSET ALLOCATION SERIES
                            --------------------------------------------
                            CONSERVATIVE                       GROWTH
                             INVESTORS        BALANCED        INVESTORS
                              DIVISION        DIVISION        DIVISION
                            ------------    ------------    ------------
ASSETS                  
Investments in shares of
   The Hudson River     
   Trust -- at market   
   value (Notes 2 and 7)
Cost: $162,300,470......    $172,662,590
       356,282,500......                    $399,379,687
       474,917,898......                                    $556,703,771
Receivable for sales of                  
  shares of The Hudson           
  River Trust...........          76,736              --              --
Receivable for policy-           
  related transactions..              --              --         191,779 
                            ------------    ------------    ------------
Total Assets............     172,739,326     399,379,687     556,895,550 
                            ------------    ------------    ------------
LIABILITIES     
Payable for purchases
  of shares of The
  Hudson River                                
  Trust.................              --         179,701         414,996
Payable for policy-
  related transactions..          81,465          47,918              --
Amount retained by                           
  Equitable Variable Life
  in Separate Account
  FP (Note 4)...........         570,762         586,859         602,888
                            ------------    ------------    ------------
Total Liabilities.......         652,227         814,478       1,017,884
                            ------------    ------------    ------------
NET ASSETS ATTRIBUTABLE
  TO POLICYOWNERS.......    $172,087,099    $398,565,209    $555,877,666 
                            ============    ============    ============
                      
See Notes to Financial Statements.

                                     FSA-3
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>

                                                                                                    
                                                           MONEY MARKET DIVISION         INTERMEDIATE GOVERNMENT SECURITIES DIVISION
                                                   ------------------------------------  -------------------------------------------

                                                                                                                                
                                                                                                                                
                                                           YEAR ENDED DECEMBER 31,                YEAR ENDED DECEMBER 31,       
                                                   ------------------------------------  -------------------------------------- 

                                                      1995         1994         1993        1995          1994           1993   
                                                   ----------   ----------   ----------  ----------   ------------   ---------- 
<S>                                                <C>          <C>          <C>         <C>          <C>           <C>         
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson River Trust.......   $9,225,401   $5,368,883   $4,163,389  $2,010,283   $ 5,671,984   $14,930,827 
  Expenses (Note 3):
    Mortality and expense risk charges..........      954,556      826,379      834,113     197,721       527,675     1,470,325 
                                                   ----------   ----------   ----------  ----------   -----------   ----------- 
NET INVESTMENT INCOME...........................    8,270,845    4,542,504    3,329,276   1,812,562     5,144,309    13,460,502 
                                                   ----------   ----------   ----------  ----------   -----------   ----------- 
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on investments.........     (432,347)      95,530     (339,754)   (810,768)  (10,163,976)    3,999,846 
    Realized gain distribution from
      The Hudson River Trust....................           --           --           --          --            --    11,449,074 
                                                   ----------   ----------   ----------  ----------   -----------   ----------- 
NET REALIZED GAIN (LOSS)........................     (432,347)      95,530     (339,754)   (810,768)  (10,163,976)   15,448,920 

  Unrealized appreciation/depreciation on 
    investments:
    Beginning of period.........................       32,760      (14,267)    (224,885) (2,736,863)   (1,617,237)    1,966,231 
    End of period...............................       89,976       32,760      (14,267)    145,522    (2,736,863)   (1,617,237)
                                                   ----------   ----------   ----------  ----------   -----------   ----------- 
  Change in unrealized appreciation/depreciation
    during the period...........................       57,216       47,027      210,618   2,882,385    (1,119,626)   (3,583,468)
                                                   ----------   ----------   ----------  ----------   -----------   ----------- 
NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS................................     (375,131)     142,557     (129,136)  2,071,617   (11,283,602)   11,865,452 
                                                   ----------   ----------   ----------  ----------   -----------   ----------- 
NET INCREASE (DECREASE) IN NET ASSETS RESULTING
  FROM OPERATIONS...............................   $7,895,714   $4,685,061   $3,200,140  $3,884,179   $(6,139,293)  $25,325,954 
                                                   ==========   ==========   ==========  ==========   ===========   =========== 
</TABLE>

<TABLE>
<CAPTION>

                                                             QUALITY BOND DIVISION
                                                    -------------------------------------------

                                                                                   OCTOBER 1*
                                                                                      TO
                                                     YEAR ENDED DECEMBER 31,      DECEMBER 31,
                                                   ---------------------------    ------------

                                                       1995            1994           1993
                                                   -----------    ------------    ------------
<S>                                                <C>            <C>             <C>        
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson River Trust.......   $ 7,958,285    $  8,123,722    $  1,221,840
  Expenses (Note 3):
    Mortality and expense risk charges..........       767,627         689,178         163,308
                                                   -----------    ------------    ------------
NET INVESTMENT INCOME...........................     7,190,658       7,434,544       1,058,532
                                                   -----------    ------------    ------------
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on investments.........      (632,666)       (410,697)           (106)
    Realized gain distribution from
      The Hudson River Trust....................            --              --         130,973
                                                   -----------    ------------    ------------
NET REALIZED GAIN (LOSS)........................      (632,666)       (410,697)        130,867

  Unrealized appreciation/depreciation on 
    investments:
    Beginning of period.........................   (15,521,200)     (1,886,621)            --
    End of period...............................    (2,105,676)    (15,521,200)    (1,886,621)
                                                   -----------    ------------    -----------
  Change in unrealized appreciation/depreciation
    during the period...........................    13,415,524     (13,634,579)    (1,886,621)
                                                   -----------    ------------    -----------
NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS................................    12,782,858     (14,045,276)    (1,755,754)
                                                   -----------    ------------    -----------
NET INCREASE (DECREASE) IN NET ASSETS RESULTING
  FROM OPERATIONS...............................   $19,973,516    $ (6,610,732)   $  (697,222)
                                                   ===========    ============    ===========
</TABLE>

See Notes to Financial Statements.

* Commencement of Operations

                                     FSA-4
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS (CONTINUED)

<TABLE>
<CAPTION>

                                                                          HIGH YIELD DIVISION             
                                                              ----------------------------------------    
                                                                                                          
                                                                                                          
                                                                        YEAR ENDED DECEMBER 31,           
                                                              ----------------------------------------    
                                                                  1995           1994          1993       
                                                              -----------    -----------    ----------    
<S>                                                           <C>            <C>            <C>           
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson River Trust.................    $ 6,518,568    $ 4,578,946    $4,488,259    
  Expenses (Note 3):
    Mortality and expense risk charges....................        371,369        305,522       285,992    
                                                              -----------    -----------    ----------    
NET INVESTMENT INCOME.....................................      6,147,199      4,273,424     4,202,267    
                                                              -----------    -----------    ----------    
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on investments...................       (179,454)      (328,199)      107,852    
    Realized gain distribution from
      The Hudson River Trust..............................             --             --     1,030,687    
                                                              -----------    -----------    ----------    
NET REALIZED GAIN (LOSS)..................................       (179,454)      (328,199)    1,138,539    

  Unrealized appreciation/depreciation on investments:
    Beginning of period...................................       (873,103)     4,734,999       763,746    
    End of period.........................................      3,823,981       (873,103)    4,734,999    
                                                              -----------    -----------    ----------    
  Change in unrealized appreciation/depreciation
    during the period.....................................      4,697,084     (5,608,102)    3,971,253    
                                                              -----------    -----------    ----------    
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS....      4,517,630     (5,936,301)    5,109,792    
                                                              -----------    -----------    ----------    
NET INCREASE (DECREASE) IN NET ASSETS RESULTING
  FROM OPERATIONS.........................................    $10,664,829    $(1,662,877)   $9,312,059    
                                                              ===========    ===========    ==========    

</TABLE>
See Notes to Financial Statements.

<TABLE>
<CAPTION>

                                                                     GROWTH & INCOME DIVISION               EQUITY INDEX DIVISION
                                                              ---------------------------------------     --------------------------
                                                                                          OCTOBER 1*                     APRIL 1*
                                                                                             TO            YEAR ENDED       TO
                                                               YEAR ENDED DECEMBER 31,   DECEMBER 31,     DECEMBER 31,  DECEMBER 31,
                                                              ------------------------  -------------     -----------  -------------
                                                                 1995          1994         1993             1995           1994
                                                              ----------     ---------  -------------     -----------  -------------
<S>                                                           <C>            <C>           <C>            <C>            <C>
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson River Trust.................    $  380,677     $ 108,492     $ 3,394        $   964,775    $ 596,180
  Expenses (Note 3):
    Mortality and expense risk charges....................        69,716        19,204       1,833            289,199      152,789
                                                              ----------     ---------     -------        -----------    ---------
NET INVESTMENT INCOME.....................................       310,961        89,288       1,561            675,576      443,391
                                                              ----------     ---------     -------        -----------    ---------
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on investments...................         2,791       (11,709)       (134)             3,060       (6,949)
    Realized gain distribution from
      The Hudson River Trust..............................            --            --          --            536,890      134,154
                                                              ----------     ---------     -------        -----------    ---------
NET REALIZED GAIN (LOSS)..................................         2,791       (11,709)       (134)           539,950      127,205

  Unrealized appreciation/depreciation on investments:
    Beginning of period...................................      (141,585)         (904)         --           (399,286)          --
    End of period.........................................     2,123,346      (141,585)       (904)        12,451,765     (399,286)
                                                              ----------     ---------     -------        -----------    ---------
  Change in unrealized appreciation/depreciation
    during the period.....................................     2,264,931      (140,681)       (904)        12,851,051     (399,286)
                                                              ----------     ---------     -------        -----------    ---------
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS....     2,267,722      (152,390)     (1,038)        13,391,001     (272,081)
                                                              ----------     ---------     -------        -----------    ---------
NET INCREASE (DECREASE) IN NET ASSETS RESULTING
  FROM OPERATIONS.........................................    $2,578,683     $ (63,102)    $   523        $14,066,577    $ 171,310
                                                              ==========     =========     =======        ===========    =========
</TABLE>
See Notes to Financial Statements.

* Commencement of Operations


                                     FSA-5
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS (CONTINUED)

<TABLE>
<CAPTION>
                                                                                                                                  
                                                    COMMON STOCK DIVISION                          GLOBAL STOCK DIVISION
                                         --------------------------------------------    -----------------------------------------
                                                                                                                                  
                                                                                                                                  
                                                    YEAR ENDED DECEMBER 31,                       YEAR ENDED DECEMBER 31,
                                         --------------------------------------------    -----------------------------------------
                                             1995            1994            1993            1995           1994           1993   
                                         ------------    ------------    ------------    -----------    -----------    -----------
<S>                                      <C>             <C>             <C>             <C>            <C>            <C>        
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson
      River Trust....................    $ 14,259,262    $ 11,755,355    $ 10,311,886    $ 5,152,442    $ 2,768,605    $ 1,060,406
  Expenses (Note 3):
    Mortality and expense risk      
      charges........................       6,050,368       4,741,008       4,005,102      1,743,898      1,211,620        466,897
                                         ------------    ------------    ------------    -----------    -----------    -----------
NET INVESTMENT INCOME................       8,208,894       7,014,347       6,306,784      3,408,544      1,556,985        593,509
                                         ------------    ------------    ------------    -----------    -----------    -----------
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on                
      investments....................      16,793,683         292,144       4,176,629      3,049,444      3,347,704      1,333,766
    Realized gain distribution from
      The Hudson River Trust.........      63,838,178      43,936,280      85,777,775      9,214,950      4,821,242     11,642,904
                                         ------------    ------------    ------------    -----------    -----------    -----------
NET REALIZED GAIN (LOSS).............      80,631,861      44,228,424      89,954,404     12,264,394      8,168,946     12,976,670

  Unrealized appreciation
    (depreciation) on investments:
    Beginning of period..............      (2,048,649)     71,350,568      22,647,989      3,130,280      7,062,877      2,783,724
    End of period....................     181,824,279      (2,048,649)     71,350,568     36,525,596      3,130,280      7,062,877
                                         ------------    ------------    ------------    -----------    -----------    -----------
  Change in unrealized appreciation/
    depreciation during the period...     183,872,928     (73,399,217)     48,702,579     33,395,316     (3,932,597)     4,279,153
                                         ------------    ------------    ------------    -----------    -----------    -----------
NET REALIZED AND UNREALIZED GAIN
  (LOSS) ON INVESTMENTS..............     264,504,789     (29,170,793)    138,656,983     45,659,710      4,236,349     17,255,823
                                         ------------    ------------    ------------    -----------    -----------    -----------
NET INCREASE (DECREASE) IN NET ASSETS
  RESULTING FROM OPERATIONS..........    $272,713,683    $(22,156,446)   $144,963,767    $49,068,254    $ 5,793,334    $17,849,332
                                         ============    ============    ============    ===========    ===========    ===========

</TABLE>
See Notes to Financial Statements.

<TABLE>
<CAPTION>
                                          INTERNATIONAL
                                            DIVISION                 AGGRESSIVE STOCK DIVISION
                                         --------------   --------------------------------------------
                                            APRIL 3*
                                              TO
                                          DECEMBER 31,                YEAR ENDED DECEMBER 31,
                                         --------------   --------------------------------------------
                                              1995            1995            1994            1993
                                           ----------     ------------    ------------    ------------
<S>                                         <C>           <C>             <C>             <C>
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson
      River Trust....................       $195,500      $  1,268,689    $    400,102    $    766,228
  Expenses (Note 3):
    Mortality and expense risk      
      charges........................         36,471         2,702,978       1,944,639       1,757,109
                                            --------      ------------    ------------    ------------
NET INVESTMENT INCOME................        159,029        (1,434,289)     (1,544,537)       (990,881)
                                            --------      ------------    ------------    ------------
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on                     
      investments....................           (790)       11,560,966      (6,075,250)     35,696,507
    Realized gain distribution from
      The Hudson River Trust.........         51,741        61,903,470              --      25,339,962
                                            --------      ------------    ------------    ------------
NET REALIZED GAIN (LOSS).............         50,951        73,464,436      (6,075,250)     61,036,469

  Unrealized appreciation
    (depreciation) on investments:
    Beginning of period..............             --        30,761,318      35,185,988      53,885,737
    End of period....................        667,906        80,271,118      30,761,318      35,185,988
                                            --------      ------------    ------------    ------------
  Change in unrealized appreciation/
    depreciation during the period...        667,906        49,509,800      (4,424,670)    (18,699,749)
                                            --------      ------------    ------------    ------------
NET REALIZED AND UNREALIZED GAIN
  (LOSS) ON INVESTMENTS..............        718,857       122,974,236     (10,499,920)     42,336,720
                                            --------      ------------    ------------    ------------
NET INCREASE (DECREASE) IN NET ASSETS
  RESULTING FROM OPERATIONS..........       $877,886      $121,539,947    $(12,044,457)   $ 41,345,839
                                            ========      ============    ============    ============
</TABLE>

See Notes to Financial Statements.

*Commencement of Operations


                                     FSA-6
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS (CONCLUDED)

<TABLE>
<CAPTION>
                                                                                ASSET ALLOCATION SERIES
                                                   ---------------------------------------------------------------------------------
                                                      CONSERVATIVE INVESTORS DIVISION                    BALANCED DIVISION          
                                                   --------------------------------------   ----------------------------------------
                                                            YEAR ENDED DECEMBER 31,                    YEAR ENDED DECEMBER 31,      
                                                   --------------------------------------   ----------------------------------------
                                                       1995          1994         1993          1995          1994           1993   
                                                   -----------   -----------   ----------   -----------   ------------   -----------
<S>                                                <C>           <C>           <C>          <C>           <C>            <C>        
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson River Trust.......   $ 8,169,109   $ 6,205,574   $4,088,977   $12,276,328   $ 10,557,487   $10,062,862
  Expenses (Note 3):
    Mortality and expense risk charges..........       921,294       750,164      551,610     2,237,982      2,103,510     2,047,811
                                                   -----------   -----------   ----------   -----------   ------------   -----------
NET INVESTMENT INCOME...........................     7,247,815     5,455,410    3,537,367    10,038,346      8,453,977     8,015,051
                                                   -----------   -----------   ----------   -----------   ------------   -----------
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on investments.........      (378,551)     (421,501)      91,739    (2,466,524)       858,164     1,446,919
    Realized gain distribution from
      The Hudson River Trust....................     1,068,272            --    4,651,717    10,894,130             --    20,280,817
                                                   -----------   -----------   ----------   -----------   ------------   -----------
NET REALIZED GAIN (LOSS)........................       689,721      (421,502)   4,743,456     8,427,606        858,164    21,727,736

  Unrealized appreciation (depreciation) on
    investments:
    Beginning of period.........................    (8,767,697)    1,915,037    2,223,612    (2,878,875)    37,960,661    30,072,900
    End of period...............................    10,362,120    (8,767,697)   1,915,037    43,097,187     (2,878,875)   37,960,661
                                                   -----------   -----------   ----------   -----------   ------------   -----------
  Change in unrealized appreciation/depreciation
    during the period...........................    19,129,817   (10,682,734)    (308,575)   45,976,062    (40,839,536)    7,887,761
                                                   -----------   -----------   ----------   -----------   ------------   -----------
NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS................................    19,819,538   (11,104,236)   4,434,881    54,403,668    (39,981,372)   29,615,497
                                                   -----------   -----------   ----------   -----------   ------------   -----------
NET INCREASE (DECREASE) IN NET ASSETS RESULTING
  FROM OPERATIONS...............................   $27,067,353   $(5,648,826)  $7,972,248   $64,442,014   $(31,527,395)  $37,630,548
                                                   ===========   ===========   ==========   ===========   ============   ===========

</TABLE>
See Notes to Financial Statements.

<TABLE>
<CAPTION>
                                                               ASSET ALLOCATION SERIES
                                                   -------------------------------------------
                                                              GROWTH INVESTORS DIVISION
                                                   -------------------------------------------
                                                                   YEAR ENDED DECEMBER 31,
                                                   -------------------------------------------
                                                       1995            1994            1993
                                                   ------------    ------------    -----------
<S>                                                <C>             <C>             <C>
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson River Trust......... $ 15,855,901    $ 10,663,204    $ 5,922,228
  Expenses (Note 3):
    Mortality and expense risk charges............    2,796,354       1,995,747      1,274,117
                                                   ------------    ------------    -----------
NET INVESTMENT INCOME.............................   13,059,547       8,667,457      4,648,111
                                                   ------------    ------------    -----------
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on investments...........    1,752,185         241,591         52,392
    Realized gain distribution from
      The Hudson River Trust......................    7,421,853              --     14,624,517
                                                   ------------    ------------    -----------
NET REALIZED GAIN (LOSS)..........................    9,174,038         241,591     14,676,909

  Unrealized appreciation (depreciation) on
  investments:
    Beginning of period...........................     (770,693)     20,567,604     12,746,740
    End of period.................................   81,785,873        (770,693)    20,567,604
                                                   ------------    ------------    -----------
  Change in unrealized appreciation/depreciation
    during the period.............................   82,556,566     (21,338,297)     7,820,864
                                                   ------------    ------------    -----------
NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS..................................   91,730,604     (21,096,706)    22,497,773
                                                   ------------    ------------    -----------
NET INCREASE (DECREASE) IN NET ASSETS RESULTING
  FROM OPERATIONS................................. $104,790,151    $(12,429,249)   $27,145,884
                                                   ============    ============    ===========

</TABLE>
See Notes to Financial Statements.

                                     FSA-7
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS



<TABLE>
<CAPTION>
                                                                                                INTERMEDIATE GOVERNMENT           
                                                  MONEY MARKET DIVISION                           SECURITIES DIVISION             
                                       ------------------------------------------   -------------------------------------------   
                                                                                                                                  
                                                                                                                                  
                                                 YEAR ENDED DECEMBER 31,                        YEAR ENDED DECEMBER 31,           
                                       ------------------------------------------   -------------------------------------------   
                                           1995           1994           1993           1995           1994            1993       
                                       ------------   ------------   ------------   -----------   -------------   -------------   
<S>                                    <C>            <C>            <C>            <C>           <C>             <C>             

INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income.............   $  8,270,845   $  4,542,504   $  3,329,276   $ 1,812,562   $   5,144,309   $  13,460,502   
  Net realized gain (loss)..........       (432,347)        95,530       (339,754)     (810,768)    (10,163,976)     15,448,920   
  Change in unrealized appreciation/   
    depreciation on investments.....         57,216         47,027        210,618     2,882,385      (1,119,626)     (3,583,468)  
                                       ------------   ------------   ------------   -----------   -------------   -------------   
                                      
  Net increase (decrease)
    from operations.................      7,895,714      4,685,061      3,200,140     3,884,179      (6,139,293)     25,325,954   
                                       ------------   ------------   ------------   -----------   -------------   -------------   
FROM POLICY-RELATED TRANSACTIONS:
  Net premiums (Note 3).............     96,773,056     82,536,703     64,845,505    11,016,347      18,915,140      26,598,113   
  Benefits and other policy-related
    transactions (Note 3)...........    (39,770,849)   (32,432,771)   (31,747,197)   (6,286,070)     (5,813,181)     (7,539,335)  
  Net transfers among divisions.....      4,776,165    (25,466,044)   (50,510,704)      953,149    (125,116,319)   (180,916,946)  
                                       ------------   ------------   ------------   -----------   -------------   -------------   
  Net increase (decrease) from
    policy-related transactions.....     61,778,372     24,637,888    (17,412,396)    5,683,426    (112,014,360)   (161,858,168)  
                                       ------------   ------------   ------------   -----------   -------------   -------------   
NET (INCREASE) DECREASE IN AMOUNT
  RETAINED BY EQUITABLE VARIABLE IN
  SEPARATE ACCOUNT FP (Note 4)......        (36,640)       (24,067)        92,890       (72,636)         15,335         (69,330)  
                                       ------------   ------------   ------------   -----------   -------------   -------------   
INCREASE (DECREASE) IN NET ASSETS...     69,637,446     29,298,882    (14,119,366)    9,494,969    (118,138,318)   (136,601,544)  
NET ASSETS, BEGINNING OF PERIOD.....    137,496,085    108,197,203    122,316,569    27,654,075     145,792,393     282,393,937   
                                       ------------   ------------   ------------   -----------   -------------   -------------   
NET ASSETS, END OF PERIOD...........   $207,133,531   $137,496,085   $108,197,203   $37,149,044   $  27,654,075   $ 145,792,393   
                                       ============   ============   ============   ===========   =============   =============   

</TABLE>
See Notes to Financial Statements.

<TABLE>
<CAPTION>
                                              
                                                   QUALITY BOND DIVISION
                                       -------------------------------------------
                                                                        OCTOBER 1*
                                                                           TO
                                          YEAR ENDED DECEMBER 31,      DECEMBER 31,
                                       ----------------------------    -----------
                                           1995            1994           1993
                                       ------------    ------------    -----------
<S>                                    <C>             <C>             <C>

INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income.............   $  7,190,658    $  7,434,544    $ 1,058,532
  Net realized gain (loss)..........       (632,666)       (410,697)       130,867
  Change in unrealized appreciation/   
    depreciation on investments.....     13,415,524     (13,634,579)    (1,886,621)
                                       ------------    ------------    -----------
                                      
  Net increase (decrease)
    from operations.................     19,973,516      (6,610,732)      (697,222)
                                       ------------    ------------    -----------
FROM POLICY-RELATED TRANSACTIONS:
  Net premiums (Note 3).............      2,516,135         850,240        181,283
  Benefits and other policy-related
    transactions (Note 3)...........     (3,189,044)     (2,891,278)      (441,626)
  Net transfers among divisions.....      2,462,969      25,765,197    100,786,909
                                       ------------    ------------    -----------
  Net increase (decrease) from
    policy-related transactions.....      1,790,060      23,724,159    100,526,566
                                       ------------    ------------    -----------
NET (INCREASE) DECREASE IN AMOUNT
  RETAINED BY EQUITABLE VARIABLE IN
  SEPARATE ACCOUNT FP (Note 4)......       (712,602)        255,654         38,047
                                       ------------    ------------    -----------
INCREASE (DECREASE) IN NET ASSETS...     21,050,974      17,369,081     99,867,391
NET ASSETS, BEGINNING OF PERIOD.....    117,236,472      99,867,391             --
                                       ------------    ------------    -----------
NET ASSETS, END OF PERIOD...........   $138,287,446    $117,236,472    $99,867,391
                                       ============    ============    ===========
</TABLE>

See Notes to Financial Statements.

*Commencement of Operations


                                     FSA-8
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

<TABLE>
<CAPTION>
                                                                            HIGH YIELD DIVISION           
                                                               ------------------------------------------ 
                                                                                                          
                                                                                                          
                                                                          YEAR ENDED DECEMBER 31,         
                                                               ------------------------------------------ 
                                                                  1995            1994            1993    
                                                               -----------    ------------    ----------- 

<S>                                                            <C>            <C>             <C>         
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income...................................     $ 6,147,199    $  4,273,424    $ 4,202,267 
  Net realized gain (loss)................................        (179,454)       (328,199)     1,138,539 
  Change in unrealized appreciation/
    depreciation on investments...........................       4,697,084      (5,608,102)     3,971,253 
                                                               -----------    ------------    ----------- 
  Net increase (decrease) from operations.................      10,664,829      (1,662,877)     9,312,059  
                                                               -----------    ------------    ----------- 
FROM POLICY-RELATED TRANSACTIONS:
  Net premiums (Note 3)...................................      15,333,474      14,287,345     10,787,763 
  Benefits and other policy-related
    transactions (Note 3).................................      (8,211,013)     (7,162,537)    (5,179,424)
  Net transfers among divisions...........................       4,789,450     (11,048,174)     1,006,671 
                                                               -----------    ------------    ----------- 
  Net increase (decrease) from policy-related
    transactions..........................................      11,911,911      (3,923,366)     6,615,010 
                                                               -----------    ------------    ----------- 
NET (INCREASE) DECREASE IN AMOUNT RETAINED BY EQUITABLE
  VARIABLE IN SEPARATE ACCOUNT FP (Note 4)................        (100,679)         16,028        (31,889)
                                                               -----------    ------------    ----------- 
INCREASE (DECREASE) IN NET ASSETS.........................      22,476,061      (5,570,215)    15,895,180 
NET ASSETS, BEGINNING OF PERIOD...........................      49,454,901      55,025,116     39,129,936 
                                                               -----------    ------------    ----------- 
NET ASSETS, END OF PERIOD.................................     $71,930,962    $ 49,454,901    $55,025,116 
                                                               ===========    ============    =========== 

</TABLE>
See Notes to Financial Statements.

<TABLE>
<CAPTION>
                                                                    GROWTH & INCOME DIVISION                EQUITY INDEX DIVISION
                                                              -------------------------------------      --------------------------
                                                                                           OCTOBER 1*                    APRIL 1*
                                                                                              TO          YEAR ENDED        TO
                                                                YEAR ENDED DECEMBER 31,   DECEMBER 31,   DECEMBER 31,   DECEMBER 31,
                                                              -------------------------   -----------    -----------    -----------
                                                                  1995          1994         1993           1995           1994
                                                              -----------    ----------   -----------    -----------    -----------

<S>                                                           <C>            <C>           <C>           <C>            <C>        
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income...................................    $   310,961    $   89,288    $  1,561      $   675,576    $   443,391
  Net realized gain (loss)................................          2,791       (11,709)       (134)         539,950        127,205
  Change in unrealized appreciation/
    depreciation on investments...........................      2,264,931      (140,681)       (904)      12,851,051       (399,286)
                                                              -----------    ----------    --------      -----------    -----------
  Net increase (decrease) from operations.................      2,578,683       (63,102)        523       14,066,577        171,310
                                                              -----------    ----------    --------      -----------    -----------
FROM POLICY-RELATED TRANSACTIONS:
  Net premiums (Note 3)...................................      6,464,035     2,953,965     182,381       10,308,871        690,540
  Benefits and other policy-related
    transactions (Note 3).................................     (1,385,132)     (481,430)     (6,581)      (2,111,532)      (472,818)
  Net transfers among divisions...........................      5,274,221     3,033,230     279,153       18,305,589     30,736,505
                                                              -----------    ----------    --------      -----------    -----------
  Net increase (decrease) from policy-related
    transactions..........................................     10,353,124     5,505,765     454,953       26,502,928     30,954,227
                                                              -----------    ----------    --------      -----------    -----------
NET (INCREASE) DECREASE IN AMOUNT RETAINED BY EQUITABLE
  VARIABLE IN SEPARATE ACCOUNT FP (Note 4)................       (221,877)        6,113       4,131          (71,293)          (134)
                                                              -----------    ----------    --------      -----------    -----------
INCREASE (DECREASE) IN NET ASSETS.........................     12,709,930     5,448,776     459,607       40,498,212     31,125,403
NET ASSETS, BEGINNING OF PERIOD...........................      5,908,383       459,607          --       31,125,403             --
                                                              -----------    ----------    --------      -----------    -----------
NET ASSETS, END OF PERIOD.................................    $18,618,313    $5,908,383    $459,607      $71,623,615    $31,125,403
                                                              ===========    ==========    ========      ===========    ===========
</TABLE>

See Notes to Financial Statements.

*Commencement of Operations

                                     FSA-9
<PAGE>
EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

<TABLE>
<CAPTION>
                                            COMMON STOCK DIVISION                         GLOBAL STOCK DIVISION           
                               --------------------------------------------   ------------------------------------------  
                                                                                                                          
                                                                                                                          
                                            YEAR ENDED DECEMBER 31,                       YEAR ENDED DECEMBER 31,         
                               --------------------------------------------   ------------------------------------------  
                                     1995            1994           1993          1995           1994           1993      
                               --------------   -------------   -----------   ------------   ------------   ------------  
<S>                            <C>              <C>             <C>           <C>            <C>            <C>           
INCREASE (DECREASE) IN
  NET ASSETS:

FROM OPERATIONS:
  Net investment income.....   $    8,208,894   $  7,014,347    $ 6,306,784   $  3,408,544   $  1,556,985   $    593,509  
  Net realized gain (loss)..       80,631,861     44,228,424     89,954,404     12,264,394      8,168,946     12,976,670  
  Change in unrealized
    appreciation/
    depreciation on
    investments.............      183,872,928    (73,399,217)    48,702,579     33,395,316     (3,932,597)     4,279,153  
                               --------------   ------------   ------------   ------------   ------------   ------------  
  Net increase (decrease)
    from operations.........      272,713,683    (22,156,446)   144,963,767     49,068,254      5,793,334     17,849,332  
                               --------------   ------------   ------------   ------------   ------------   ------------  
FROM POLICY-RELATED
  TRANSACTIONS:
  Net premiums (Note 3).....      216,068,996    171,525,812    124,210,476     92,666,618     77,766,997     25,508,452  
  Benefits and other
    policy-related 
    transactions (Note 3)...     (118,456,643)   (93,481,219)   (77,837,895)   (37,507,499)   (23,371,745)    (8,931,159) 
  Net transfers among
    divisions...............      (34,354,864)    19,730,410     (9,498,455)   (12,472,104)    47,610,957     59,544,080  
                               --------------   ------------   ------------   ------------   ------------   ------------  
  Net increase (decrease)
    from policy-related
    transactions............       63,257,489     97,775,003     36,874,126     42,687,015    102,006,209     76,121,373  
                               --------------   ------------   ------------   ------------   ------------   ------------  
NET (INCREASE) DECREASE IN
  AMOUNT RETAINED BY
  EQUITABLE VARIABLE IN
  SEPARATE ACCOUNT FP
  (Note 4)..................         (392,099)        44,948       (124,376)       (96,720)       (17,737)         4,085  
                               --------------   ------------   ------------   ------------   ------------   ------------  
INCREASE IN NET ASSETS......      335,579,073     75,663,505    181,713,517     91,658,549    107,781,806     93,974,790  
NET ASSETS, BEGINNING OF
  PERIOD....................      811,006,201    735,342,696    553,629,179    241,838,471    134,056,665     40,081,875  
                               --------------   ------------   ------------   ------------   ------------   ------------  
NET ASSETS, END OF
  PERIOD....................   $1,146,585,274   $811,006,201   $735,342,696   $333,497,020   $241,838,471   $134,056,665  
                               ==============   ============   ============   ============   ============   ============  

</TABLE>
See Notes to Financial Statements.

<TABLE>
<CAPTION>
                               INTERNATIONAL
                                  DIVISION              AGGRESSIVE STOCK DIVISION
                                -----------   ------------------------------------------
                                 APRIL 3*
                                    TO
                                DECEMBER 31,              YEAR ENDED DECEMBER 31,
                                -----------   ------------------------------------------
                                    1995          1995           1994            1993
                                -----------   ------------   ------------   ------------
<S>                             <C>           <C>            <C>            <C>
INCREASE (DECREASE) IN
  NET ASSETS:

FROM OPERATIONS:
  Net investment income.....    $   159,029   $ (1,434,289)  $ (1,544,537)  $   (990,881)
  Net realized gain (loss)..         50,951     73,464,436     (6,075,250)    61,036,469
  Change in unrealized
    appreciation/
    depreciation on
    investments.............        667,906     49,509,800     (4,424,670)   (18,699,749)
                                -----------   ------------   ------------   ------------
  Net increase (decrease)
    from operations.........        877,886    121,539,947    (12,044,457)    41,345,839
                                -----------   ------------   ------------   ------------
FROM POLICY-RELATED
  TRANSACTIONS:
  Net premiums (Note 3).....      2,028,670    121,962,483    101,932,221     77,930,596
  Benefits and other
    policy-related 
    transactions (Note 3)...       (339,723)   (63,165,185)   (48,604,650)   (39,462,340)
  Net transfers among
    divisions...............      9,885,952     19,367,834      4,346,636    (73,890,214)
                                -----------   ------------   ------------   ------------
  Net increase (decrease)
    from policy-related
    transactions............     11,574,899     78,165,132     57,674,207    (35,421,958)
                                -----------   ------------   ------------   ------------
NET (INCREASE) DECREASE IN
  AMOUNT RETAINED BY
  EQUITABLE VARIABLE IN
  SEPARATE ACCOUNT FP
  (Note 4)..................        (20,847)      (188,813)        35,791         (2,220)
                                -----------   ------------   ------------   ------------
INCREASE IN NET ASSETS......     12,431,938    199,516,266     45,665,541      5,921,661
NET ASSETS, BEGINNING OF
  PERIOD....................              0    355,671,865    310,006,324    304,084,663
                                -----------   ------------   ------------   ------------
NET ASSETS, END OF
  PERIOD....................    $12,431,938   $555,188,131   $355,671,865   $310,006,324
                                ===========   ============   ============   ============
</TABLE>

See Notes to Financial Statements.

*Commencement of Operations

                                     FSA-10
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS (CONCLUDED)


<TABLE>
<CAPTION>
                                                                              ASSET ALLOCATION SERIES
                                         ----------------------------------------------------------------------------------------- 
                                               CONSERVATIVE INVESTORS DIVISION                       BALANCED DIVISION             
                                         -------------------------------------------    ------------------------------------------ 
                                                   YEAR ENDED DECEMBER 31,                        YEAR ENDED DECEMBER 31,          
                                         -------------------------------------------    ------------------------------------------ 
                                              1995            1994           1993           1995           1994           1993     
                                         -------------   ------------   ------------    ------------   ------------   ------------ 

<S>                                      <C>             <C>            <C>             <C>            <C>            <C>          
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income..............    $  7,247,815    $  5,455,410   $  3,537,367    $ 10,038,346   $  8,453,977   $  8,015,051 
  Net realized gain (loss)...........         689,721        (421,502)     4,743,456       8,427,606        858,164     21,727,736 
  Change in unrealized appreciation/
    depreciation on investments......      19,129,817     (10,682,734)      (308,575)     45,976,062    (40,839,536)     7,887,761 
                                         ------------    ------------   ------------    ------------   ------------   ------------ 
  Net increase (decrease)
    from operations..................      27,067,353      (5,648,826)     7,972,248      64,442,014    (31,527,395)    37,630,548 
                                         ------------    ------------   ------------    ------------   ------------   ------------ 
FROM POLICY-RELATED TRANSACTIONS:
  Net premiums (Note 3)..............      41,419,959      48,492,315     43,782,002      63,451,955     70,116,900     67,351,402 
  Benefits and other policy-related
    transactions (Note 3)............     (22,866,003)    (21,612,430)   (17,644,077)    (48,742,571)   (45,655,363)   (44,497,967)
  Net transfers among divisions......      (3,379,296)     (2,076,793)     6,165,330     (18,908,540)   (19,954,097)    (6,834,099)
                                         ------------    ------------   ------------    ------------   ------------   ------------ 
  Net increase (decrease) from
    policy-related transactions......      15,174,660      24,803,092     32,303,255      (4,199,156)     4,507,440     16,019,336 
                                         ------------    ------------   ------------    ------------   ------------   ------------ 
NET (INCREASE) DECREASE IN AMOUNT
  RETAINED BY EQUITABLE VARIABLE
  IN SEPARATE ACCOUNT FP (Note 4)....         (95,412)         22,600         18,535        (93,214)        47,322         256,506 
                                         ------------    ------------   ------------    ------------   ------------   ------------ 
INCREASE (DECREASE) IN NET ASSETS....      42,146,601      19,176,866     40,294,038      60,149,644    (26,972,633)    53,906,390 
NET ASSETS, BEGINNING OF PERIOD......     129,940,498     110,763,632     70,469,594     338,415,565    365,388,198    311,481,808 
                                         ------------    ------------   ------------    ------------   ------------   ------------ 
NET ASSETS, END OF PERIOD............    $172,087,099    $129,940,498   $110,763,632    $398,565,209   $338,415,565   $365,388,198 
                                         ============    ============   ============    ============   ============   ============ 

</TABLE>
See Notes to Financial Statements.

<TABLE>
<CAPTION>
                                                    ASSET ALLOCATION SERIES
                                         --------------------------------------------
                                                   GROWTH INVESTORS DIVISION
                                         --------------------------------------------
                                                    YEAR ENDED DECEMBER 31,
                                         --------------------------------------------
                                             1995            1994            1993
                                         ------------    ------------    ------------

<S>                                      <C>             <C>             <C>  
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income..............    $ 13,059,547    $  8,667,457    $  4,648,111
  Net realized gain (loss)...........       9,174,038         241,591      14,676,909
  Change in unrealized appreciation/
    depreciation on investments......      82,556,566     (21,338,297)      7,820,864
                                         ------------    ------------    ------------
  Net increase (decrease)
    from operations..................     104,790,151     (12,429,249)     27,145,884
                                         ------------    ------------    ------------
FROM POLICY-RELATED TRANSACTIONS:
  Net premiums (Note 3)..............     155,616,059     139,140,391     105,136,825
  Benefits and other policy-related
    transactions (Note 3)............     (68,357,709)    (54,863,821)    (36,431,873)
  Net transfers among divisions......      (3,269,896)     20,294,785      30,908,183
                                         ------------    ------------    ------------
  Net increase (decrease) from
    policy-related transactions......      83,988,454     104,571,355      99,613,135
                                         ------------    ------------    ------------
NET (INCREASE) DECREASE IN AMOUNT
  RETAINED BY EQUITABLE VARIABLE
  IN SEPARATE ACCOUNT FP (Note 4)....        (120,493)         15,372         (27,455)
                                         ------------    ------------    ------------
INCREASE (DECREASE) IN NET ASSETS....     188,658,112      92,157,478     126,731,564
NET ASSETS, BEGINNING OF PERIOD......     367,219,554     275,062,076     148,330,512
                                         ------------    ------------    ------------
NET ASSETS, END OF PERIOD............    $555,877,666    $367,219,554    $275,062,076
                                         ============    ============    ============

</TABLE>
See Notes to Financial Statements.

                                     FSA-11
<PAGE>
EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 1995

1.  General

    Equitable  Variable Life  Insurance  Company  (Equitable  Variable  Life), a
    wholly-owned  subsidiary  of The  Equitable  Life  Assurance  Society of the
    United  States  (Equitable  Life),  established  Separate  Account  FP  (the
    Account) as a unit  investment  trust  registered  with the  Securities  and
    Exchange  Commission  under the Investment  Company Act of 1940. The Account
    consists of thirteen investment  divisions:  the Money Market Division,  the
    Intermediate  Government Securities Division,  the High Yield Division,  the
    Balanced  Division,  the Common Stock  Division,  the Global  Division,  the
    Aggressive Stock Division,  the Conservative  Investors Division, the Growth
    Investors Division, the Growth & Income Division, the Quality Bond Division,
    the Equity Index Division and the International Division. The assets in each
    Division are invested in shares of a designated  portfolio  (Portfolio) of a
    mutual fund, The Hudson River Trust (the Trust). Each Portfolio has separate
    investment objectives.

    The Account supports the operations of Incentive  Life,(TM) flexible premium
    variable life insurance policies,  Incentive Life 2000,(TM) flexible premium
    variable  life  insurance  policies,  Champion  2000,(TM)  modified  premium
    variable  whole life insurance  policies,  Survivorship  2000,(TM)  flexible
    premium joint survivorship variable life insurance policies,  Incentive Life
    Plus,(TM) flexible premium variable life insurance policies and SP-Flex,(TM)
    variable  life   insurance   policies  with   additional   premium   option,
    collectively,  the Policies,  and the Incentive Life 2000, Champion 2000 and
    Survivorship  2000  policies  are  referred to as the Series 2000  Policies.
    Incentive  Life policies  offered with the  prospectus  dated  September 15,
    1995, are referred to as Incentive  Life Plus Second Series.  Incentive Life
    Plus policies  issued with a prior  prospectus  are referred to as Incentive
    Life Plus Original  Series.  All Policies are issued by Equitable  Variable.
    The assets of the Account are the property of Equitable  Variable.  However,
    the portion of the Account's assets attributable to the Policies will not be
    chargeable  with  liabilities  arising out of any other  business  Equitable
    Variable may conduct.

    Policyowners  may  allocate  amounts  in their  individual  accounts  to the
    Divisions  of the  Account  and/or  (except  for  SP-Flex  policies)  to the
    guaranteed  interest division of Equitable  Variable Life's General Account.
    Net transfers to the guaranteed interest division of the General Account and
    other Separate Accounts of $6,569,372,  $35,120,632 and $125,668,098 for the
    years ended 1995, 1994 and 1993, respectively, are included in Net Transfers
    Among  Divisions.  The net assets of any  Division of the Account may not be
    less than the  aggregate  of the  policyowners'  accounts  allocated to that
    Division.  Additional  assets  are set aside in  Equitable  Variable  Life's
    General  Account  to provide  for (1) the  unearned  portion of the  monthly
    charges for  mortality  costs,  and (2) other policy  benefits,  as required
    under the state insurance law.

2.  Significant Accounting Policies

    The  accompanying  financial  statements  are  prepared in  conformity  with
    generally  accepted   accounting   principles  (GAAP).  The  preparation  of
    financial  statements  in conformity  with GAAP requires  management to make
    estimates  and  assumptions  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.

    Investments  are made in shares of the Trust and are valued at the net asset
    values  per  share of the  respective  Portfolios.  The net  asset  value is
    determined  by the Trust  using the market or fair  value of the  underlying
    assets of the Portfolio.

    Investment  transactions are recorded on the trade date.  Realized gains and
    losses  include  gains  and  losses on  redemptions  of the  Trust's  shares
    (determined   on  the  identified   cost  basis)  and  Trust   distributions
    representing  the net realized gains on Trust investment  transactions.

    The  operations  of the Account are  included  in the  consolidated  Federal
    income tax return of Equitable  Life.  Under the provisions of the Policies,
    Equitable  Variable  Life has the right to charge the  Account  for  Federal
    income tax  attributable  to the Account.  No charge is currently being made
    against  the Account for such tax since,  under  current tax law,  Equitable
    Variable Life pays no tax on investment  income and capital gains  reflected
    in variable life insurance policy reserves. However, Equitable Variable Life
    retains the right to charge for any  Federal  income tax  incurred  which is
    attributable  to the  Account if the law is  changed.  Charges for state and
    local taxes, if any, attributable to the Account also may be made.

    Dividends  are  recorded  as  income  at the  end  of  each  quarter  on the
    ex-dividend  date.  Capital gains are distributed by the Trust at the end of
    each year.

3.  Asset Charges

    Under the Policies,  Equitable  Variable Life assumes  mortality and expense
    risks and,  to cover these  risks,  deducts  charges  from the assets of the
    Account currently at annual rates of 0.60% of the net assets attributable to
    Incentive Life,  Incentive Life 2000,  Incentive Life Plus Second Series and
    Champion 2000 policyowners, 0.90% of net assets attributable to Survivorship
    2000 policyowners,  and 0.85% for SP-Flex policyowners.  Incentive Life Plus
    Original Series deducts this charge from the Policy Account.  Under SP-Flex,
    Equitable  Variable Life also deducts charges from the assets of the Account
    for mortality and administrative costs of 0.60% and 0.35%, respectively,  of
    net assets attributable to SP-Flex policies.

                                     FSA-12
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
DECEMBER 31, 1995
    
    Under  Incentive  Life,  Incentive  Life Plus and the Series 2000  Policies,
    mortality and  administrative  costs are charged in a different  manner than
    SP-Flex policies (see Notes 4 and 5).

    Before  amounts are allocated to the Account for Incentive  Life,  Incentive
    Life Plus and the Series 2000  Policies,  Equitable  Variable Life deducts a
    charge  for taxes and either an initial  policy  fee  (Incentive  Life) or a
    premium sales charge  (Incentive  Life Plus and Series 2000  Policies)  from
    premiums.  Under  SP-Flex,  the entire  initial  premium is allocated to the
    Account.  Before any additional  premiums under SP-Flex are allocated to the
    Account, an administrative charge is deducted.

    The amounts  attributable  to Incentive  Life,  Incentive  Life Plus and the
    Series 2000 policyowners' accounts are charged monthly by Equitable Variable
    Life for mortality  and  administrative  costs.  These charges are withdrawn
    from the Account  along with  amounts  for  additional  benefits.  Under the
    Policies,  amounts for certain  policy-related  transactions (such as policy
    loans and surrenders) are transferred out of the Separate Account.

4.  Amounts  Retained  by Equitable  Variable  Life in  Separate  Account  FP

    The  amount  retained  by  Equitable  Variable  Life in the  Account  arises
    principally  from (1)  contributions  from Equitable  Variable Life, and (2)
    that  portion,  determined  ratably,  of the  Account's  investment  results
    applicable  to those  assets in the  Account in excess of the net assets for
    the Policies. Amounts retained by Equitable Variable Life are not subject to
    charges for  mortality  and expense  risks or mortality  and  administrative
    costs.

    Amounts  retained  by  Equitable   Variable  Life  in  the  Account  may  be
    transferred at any time by Equitable Variable Life to its General Account.

    The  following  table  shows  the  surplus  contributions  (withdrawals)  by
    Equitable Variable Life by investment division:

<TABLE>
<CAPTION>
                  INVESTMENT DIVISION                               1995           1994            1993
                  -------------------                           -----------     -----------     ----------
                  <S>                                           <C>             <C>             <C>       
                  Common Stock                                  $  (630,000)       --              --
                  Money Market                                     (250,000)       --           $1,145,000
                  Balanced                                         --              --              --
                  Aggressive Stock                                 (350,000)       --              --
                  High Yield                                       (100,000)       --              330,000
                  Global                                           (130,000)       --           (6,895,000)
                  Conservative Investors                           --              --              575,000
                  Growth Investors                                 --              --              130,000
                  Short-Term World Income                          --           $(5,165,329)       --
                  Intermediate Government Securities               (165,000)       --              --
                  Growth & Income                                  (685,000)       --            1,000,000
                  Quality Bond                                   (4,800,000)       --            5,000,000
                  Equity Index                                     --               200,000        --
                  International                                     200,000        --              --
                                                                -----------     -----------     ----------
                                                                $(6,910,000)    $(4,965,329)    $1,285,000
                                                                ===========     ===========     ==========
</TABLE>

5.  Distribution and Servicing Agreements

    Equitable  Variable  Life has  entered  into a  Distribution  and  Servicing
    Agreement with Equitable Life and Equico Securities Inc.  (Equico),  whereby
    registered  representatives of Equico, authorized as variable life insurance
    agents  under  applicable  state  insurance  laws,  sell the  Policies.  The
    registered   representatives  are  compensated  on  a  commission  basis  by
    Equitable Life.

    Equitable  Variable Life also has entered into an agreement  with  Equitable
    Life under which Equitable Life performs the administrative services related
    to  the  Policies,   including  underwriting  and  issuance,   billings  and
    collections,  and  policyowner  services.  There is no charge to the Account
    related to this  agreement.

6.  Share  Substitution

    On February 22, 1994,  Equitable  Variable  Life,  the Account and the Trust
    substituted  shares  of  the  Trust's  Intermediate   Government  Securities
    Portfolio for shares of the Trust's  Short-Term World Income Portfolio.  The
    amount  transferred  to  Intermediate  Government  Securities  Portfolio was
    $2,192,109.  The  statements of operations  and statements of changes in net
    assets for the Intermediate Government Securities Portfolio is combined with
    the  Short-Term  World Income  Portfolio  for periods prior to the merger on
    February 22, 1994. The Short-Term World Income Division is not available for
    future investment.

                                     FSA-13
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1995

7.  Investment Returns

    The  Separate  Account  rates of  return  attributable  to  Incentive  Life,
    Incentive  Life 2000,  Incentive  Life Plus Second  Series and Champion 2000
    policyowners  are different than those  attributable to  Survivorship  2000,
    Incentive  Life Plus  Original  Series and to SP-Flex  policyowners  because
    asset  charges are deducted at  different  rates under each policy (see Note
    3).

    The  tables  on this  page and the  following  pages  show the gross and net
    investment  returns with respect to the Divisions for the periods shown. The
    net return  for each  Division  is based upon net assets for a policy  whose
    policy  commences with the beginning date of such period and is not based on
    the average net assets in the Division  during such period.  Gross return is
    equal to the total return earned by the underlying Trust investment.


RATES OF RETURN:
INCENTIVE LIFE,
- --------------
INCENTIVE LIFE 2000,
- --------------------
INCENTIVE LIFE PLUS SECOND SERIES
- ---------------------------------
AND CHAMPION 2000*
- -----------------
<TABLE>
<CAPTION>
                                                                                                                JANUARY 26(A) TO
                                                           YEAR ENDED DECEMBER 31,                                DECEMBER 31,
                              ----------------------------------------------------------------------------------------------------
MONEY MARKET DIVISION           1995     1994     1993      1992     1991     1990     1989      1988     1987         1986
- ---------------------           ----     ----     ----      ----     ----     ----     ----      ----     ----         ----
<S>                            <C>      <C>      <C>       <C>      <C>      <C>      <C>       <C>      <C>          <C>   
Gross return..............     5.74 %   4.02 %   3.00 %    3.56 %   6.18 %   8.24 %   9.18 %    7.32 %   6.63 %       6.05 %
Net return................     5.11 %   3.39 %   2.35 %    2.94 %   5.55 %   7.59 %   8.53 %    6.68 %   5.99 %       5.47 %
</TABLE>


                                                               APRIL 1(A) TO
INTERMEDIATE                     YEAR ENDED DECEMBER 31,        DECEMBER 31,
GOVERNMENT                    -----------------------------------------------
SECURITIES DIVISION             1995    1994    1993    1992       1991
- -------------------             ----    ----    ----    ----       ----
Gross return..............    13.33 % (4.37)%  10.58 %  5.60 %    12.26 %
Net return................    12.65 % (4.95)%   9.88 %  4.96 %    11.60 %


                                  YEAR ENDED     OCTOBER 1(A)
                                 DECEMBER 31,    DECEMBER 31,
                              ----------------------------------
QUALITY BOND DIVISION           1995     1994        1993
- ---------------------           ----     ----        ----
Gross return..............    17.02 %  (5.10)%      (0.51)%
Net return................    16.32 %  (5.67)%      (0.66)%

<TABLE>
<CAPTION>

                                                                                                                JANUARY 26(A) TO
                                                           YEAR ENDED DECEMBER 31,                                DECEMBER 31,
                              ----------------------------------------------------------------------------------------------------
HIGH YIELD DIVISION             1995     1994     1993      1992     1991     1990     1989      1988     1987         1986
- -------------------             ----     ----     ----      ----     ----     ----     ----      ----     ----         ----
<S>                            <C>      <C>      <C>      <C>       <C>      <C>      <C>       <C>      <C>            <C>
Gross return..............     19.92 %  (2.79)%  23.15 %  12.31 %   24.46 %  (1.12)%  5.13 %    9.73 %   4.68 %         --
Net return................     19.20 %  (3.37)%  22.41 %  11.64 %   23.72 %  (1.71)%  4.50 %    9.08 %   4.05 %         --
</TABLE>


                                  YEAR ENDED    OCTOBER 1(A) TO
                                 DECEMBER 31,    DECEMBER 31,
                              ----------------------------------
GROWTH & INCOME  DIVISION       1995      1994       1993
- -------------------------       ----      ----       ----
Gross return..............    24.07 %   (0.58)%     (0.25)%
Net return................    23.33 %   (1.17)%     (0.41)%


                                  YEAR ENDED     MARCH 31(A) TO
                                 DECEMBER 31,     DECEMBER 31,
                              -----------------------------------
EQUITY INDEX DIVISION                1995             1994
- ---------------------                ----             ----
Gross return..............         36.48 %           1.08 %
Net return................         35.66 %           0.58 %

- -------------------------------
*   Sales of Incentive  Life 2000 and Champion 2000  commenced on March 2, 1992.
    Sales of Incentive Life Plus Second Series commenced on September 15, 1995. 

(a) Date as of which net premiums under the policies were first allocated to the
    Division. The gross return and the net return for the periods indicated are
    not annual rates of return.


                                     FSA-14
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1995

<TABLE>
<CAPTION>

                                                                                                                 JANUARY 26(A) TO
                                                            YEAR ENDED DECEMBER 31,                                DECEMBER 31,
                              ----------------------------------------------------------------------------------------------------
COMMON STOCK DIVISION           1995     1994     1993      1992     1991     1990     1989      1988     1987         1986
- ---------------------           ----     ----     ----      ----     ----     ----     ----      ----     ----         ----
<S>                            <C>      <C>      <C>       <C>      <C>      <C>      <C>      <C>       <C>         <C>    
Gross return..............     32.45 %  (2.14)%  24.84 %   3.22 %   37.88 %  (8.12)%  25.59 %  22.43 %   7.49 %      15.65 %
Net return................     31.66 %  (2.73)%  24.08 %   2.60 %   37.06 %  (8.67)%  24.84 %  21.70 %   6.84 %      15.01 %
</TABLE>

<TABLE>
<CAPTION>

                                                                                                        AUGUST 31(A) TO
                                                       YEAR ENDED DECEMBER 31,                           DECEMBER 31,
                              -------------------------------------------------------------------------------------------
GLOBAL DIVISION                 1995     1994     1993     1992      1991     1990     1989     1988         1987
- ---------------                 ----     ----     ----     ----      ----     ----     ----     ----         ----
<S>                            <C>      <C>      <C>      <C>       <C>      <C>      <C>      <C>         <C>     
Gross return..............     18.81 %  5.23 %   32.09 %  (0.50)%   30.55 %  (6.07)%  26.93 %  10.88 %     (13.27)%
Net return................     18.11 %  4.60 %   31.33 %  (1.10)%   29.77 %  (6.63)%  26.17 %  10.22 %     (13.45)%
</TABLE>


                               APRIL 3(A)
                                  TO
                              DECEMBER 31,
INTERNATIONAL DIVISION           1995
- ----------------------        ----------
Gross return..............      11.29 %
Net return................      10.79 %

<TABLE>
<CAPTION>

                                                                                                                 JANUARY 26(A) TO
                                                            YEAR ENDED DECEMBER 31,                                DECEMBER 31,
                              ----------------------------------------------------------------------------------------------------
AGGRESSIVE STOCK  DIVISION      1995     1994     1993      1992     1991     1990     1989      1988     1987         1986
- --------------------------      ----     ----     ----      ----     ----     ----     ----      ----     ----         ----
<S>                            <C>      <C>      <C>      <C>       <C>      <C>      <C>       <C>      <C>         <C>    
Gross return..............     31.63 %  (3.81)%  16.77 %  (3.16)%   86.86 %  8.17 %   43.50 %   1.17 %   7.31 %      35.88 %
Net return................     30.85 %  (4.39)%  16.05 %  (3.74)%   85.75 %  7.51 %   42.64 %   0.53 %   6.66 %      35.13 %
</TABLE>

<TABLE>
<CAPTION>

                                                                                                                JANUARY 26(A) TO
ASSET ALLOCATION SERIES                                    YEAR ENDED DECEMBER 31,                                DECEMBER 31,
                           ------------------------------------------------------------------------------------------------------
BALANCED DIVISION             1995     1994      1993     1992      1991     1990     1989      1988     1987         1986
- -----------------             ----     ----      ----     ----      ----     ----     ----      ----     ----         ----
<S>                         <C>       <C>      <C>       <C>      <C>        <C>     <C>      <C>       <C>          <C>    
Gross return..............  19.75 %   (8.02)%  12.28 %   (2.84)%  41.26 %    0.24 %  25.83 %  13.27 %   (0.85)%      29.07 %
Net return................  19.03 %   (8.57)%  11.64 %   (3.42)%  40.42 %   (0.36)%  25.08 %  12.59 %   (1.45)%      28.34 %
</TABLE>

<TABLE>
<CAPTION>

                                                                                          OCTOBER 2(A) TO
                                           YEAR ENDED DECEMBER 31,                         DECEMBER 31,
CONSERVATIVE               --------------------------------------------------------------------------------
INVESTORS DIVISION            1995     1994     1993      1992     1991     1990               1989
- ------------------            ----     ----     ----      ----     ----     ----               ----
<S>                         <C>       <C>      <C>       <C>      <C>      <C>                <C>   
Gross return..............  20.40 %   (4.10)%  10.76 %   5.72 %   19.87 %  6.37 %             3.09 %
Net return................  19.68 %   (4.67)%  10.15 %   5.09 %   19.16 %  5.73 %             2.94 %
</TABLE>

<TABLE>
<CAPTION>

GROWTH INVESTORS DIVISION     1995     1994     1993      1992     1991     1990               1989
- -------------------------     ----     ----     ----      ----     ----     ----               ----
<S>                         <C>       <C>      <C>       <C>      <C>      <C>                <C>   
Gross return..............  26.37 %   (3.15)%  15.26 %   4.90 %   48.89 %  10.66 %            3.98 %
Net return................  25.62 %   (3.73)%  14.58 %   4.27 %   48.01 %  10.00 %            3.82 %

</TABLE>
- ----------------------------
*   Sales of Incentive Life 2000 and Champion 2000 commenced on March 2, 1992.
(a) Date as of which net premiums under the policies were first allocated to the
    Division. The gross return and the net return for the periods indicated are
    not annual rates of return.



RATES OF RETURN:
SURVIVORSHIP 2000
- -----------------
                                                                 AUGUST 17(A) TO
                                   YEAR ENDED DECEMBER 31,        DECEMBER 31,
                             ---------------------------------------------------
MONEY MARKET DIVISION           1995        1994        1993          1992
- ---------------------           ----        ----        ----          ----
Gross return..............     5.74 %      4.02 %      3.00 %        1.11 %
Net return................     4.80 %      3.08 %      2.04 %        0.77 %


INTERMEDIATE GOVERNMENT
SECURITIES DIVISION             1995        1994        1993          1992
- -------------------             ----        ----        ----          ----
Gross return..............     13.33 %    (4.37)%     10.58 %        0.90 %
Net return................     12.31 %    (5.23)%      9.55 %        0.56 %

- ----------
(a) Date as of which net premiums under the policies were first allocated to the
    Division. The gross return and the net return for the periods indicated are
    not annual rates of return.

                                     FSA-15
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1995

                                                              OCTOBER 1(A) TO
                             YEAR ENDED DECEMBER 31,           DECEMBER 31,
                             ------------------------------------------------
QUALITY BOND DIVISION           1995        1994                   1993
- ---------------------           ----        ----                   ----
Gross return..............     17.02 %    (5.10)%                 (0.51)%
Net return................     15.97 %    (5.95)%                 (0.73)%


                                                              AUGUST 17(A) TO
                                   YEAR ENDED DECEMBER 31,     DECEMBER 31,
                             ---------------------------------------------------
HIGH YIELD DIVISION             1995        1994        1993       1992
- -------------------             ----        ----        ----       ----
Gross return..............     19.92 %    (2.79)%     23.15 %      1.84 %
Net return................     18.84 %    (3.66)%     22.04 %      1.50 %


                                                              OCTOBER 1(A) TO
                             YEAR ENDED DECEMBER 31,           DECEMBER 31,
                             --------------------------------------------------
GROWTH & INCOME DIVISION        1995        1994                   1993
- ------------------------        ----        ----                   ----
Gross return..............     24.07 %    (0.58)%                 (0.25)%
Net return................     22.96 %    (1.47)%                 (0.48)%


                               YEAR ENDED   MARCH 1(A) TO
                              DECEMBER 31,  DECEMBER 31,
                             ------------------------------
EQUITY INDEX DIVISION             1995          1994
- ---------------------             ----          ----
Gross return..............      36.48 %        1.08 %
Net return................      35.26 %        0.33 %


                                                                 AUGUST 17(A) TO
                                   YEAR ENDED DECEMBER 31,        DECEMBER 31,
                             ---------------------------------------------------
COMMON STOCK DIVISION           1995        1994        1993         1992
- ---------------------           ----        ----        ----         ----
Gross return..............     32.45 %    (2.14)%     24.84 %       5.28 %
Net return................     31.26 %    (3.02)%     23.70 %       4.93 %

GLOBAL DIVISION
- ---------------
Gross return..............     18.81 %     5.23 %     32.09 %       4.87 %
Net return................     17.75 %     4.29 %     30.93 %       4.52 %


                              APRIL 3(A) TO
                              DECEMBER 31,
                             ----------------
INTERNATIONAL DIVISION            1995
- ----------------------            ----
Gross return..............       11.29 %
Net return................       10.55 %


                                                                 AUGUST 17(A) TO
                                   YEAR ENDED DECEMBER 31,        DECEMBER 31,
                             ---------------------------------------------------
AGGRESSIVE STOCK DIVISION       1995        1994        1993           1992
- -------------------------       ----        ----        ----           ----
Gross return..............     31.63 %    (3.81)%     16.77 %        11.49 %
Net return................     30.46 %    (4.68)%     15.70 %        11.11 %


ASSET ALLOCATION SERIES
                                                                 AUGUST 17(A) TO
                                   YEAR ENDED DECEMBER 31,        DECEMBER 31,
CONSERVATIVE INVESTORS        --------------------------------------------------
DIVISION                        1995        1994        1993          1992
- --------                        ----        ----        ----          ----
Gross return..............     20.40 %    (4.10)%     10.76 %        1.38 %
Net return................     19.32 %    (4.96)%      9.81 %        1.04 %


BALANCED DIVISION               1995        1994        1993          1992
- -----------------               ----        ----        ----          ----
Gross return..............     19.75 %    (8.02)%     12.28 %        5.37 %
Net return................     18.68 %    (8.84)%     11.30 %        5.02 %


GROWTH INVESTORS DIVISION       1995        1994        1993          1992
- -------------------------       ----        ----        ----          ----
Gross return..............     26.37 %    (3.15)%     15.26 %        6.89 %
Net return................     25.24 %    (4.02)%     14.24 %        6.53 %

- ----------
(a) Date as of which net premiums under the policies were first allocated to the
    Division. The gross return and the net return for the periods indicated are
    not annual rates of return.

                                     FSA-16
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31,1995

RATES OF RETURN:
INCENTIVE LIFE PLUS ORIGINAL SERIES*(B)
- ---------------------------------------

                                  YEAR ENDED DECEMBER 31,
                                 -------------------------
                                           1995
                                           ----
Money Market Division ...........          5.69%

Intermediate Government
Securities Division .............         13.31%

Quality Bond Division ...........         17.13%

High Yield Division .............         19.95%

Growth & Income Division ........         24.38%

Equity Index Division ...........         36.53%

Common Stock Division ...........         33.07%

Global Division .................         19.38%

                                   APRIL 30 TO DECEMBER 31,
                                   ------------------------
                                           1995
                                           ----

International Division ..........         11.29%

                                    YEAR ENDED DECEMBER 31,
                                   ------------------------
                                           1995
                                           ----

Aggressive Stock Division .......         33.00% 


ASSET ALLOCATION SERIES .........  

                                    YEAR ENDED DECEMBER 31,
                                   ------------------------
                                            1995
                                            ----

Conservative Investors Division .          20.59%

Balanced Division ...............          20.32%

Growth Investors Division .......          26.92%

- --------------------
*Sales of Incentive Life Plus Original Series commenced on January 6, 1995.
(b) There are no Separate Account  asset  charges for this policy and  therefore
    the gross and net rates of return  are the same.  The rate of return for the
    period indicated is not an annual rate of return.

                                     FSA-17
<PAGE>
                                     
EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31,1995

RATES OF RETURN:
SP-FLEX
- -------
<TABLE>
<CAPTION>
                                                                                                        AUGUST 31(A) TO
                                                      YEAR ENDED DECEMBER 31,                            DECEMBER 31,
                             -------------------------------------------------------------------------------------------
MONEY MARKET DIVISION          1995     1994     1993      1992     1991     1990      1989     1988         1987
- ---------------------          ----     ----     ----      ----     ----     ----      ----     ----         ----
<S>                           <C>      <C>      <C>       <C>      <C>      <C>       <C>      <C>           <C>   
Gross return..............    5.74 %   4.02 %   3.00 %    3.56 %   6.17 %   8.24 %    9.18 %   7.32 %        2.15 %
Net return................    3.86 %   2.17 %   1.13 %    1.71 %   4.29 %   6.30 %    7.24 %   5.41 %        1.62 %
</TABLE>

                                                                 APRIL 1(A) TO
                                  YEAR ENDED DECEMBER 31,         DECEMBER 31,
INTERMEDIATE GOVERNMENT      --------------------------------------------------
SECURITIES DIVISION           1995    1994      1993    1992         1991
- -------------------           ----    ----      ----    ----         ----
Gross return..............   13.33 % (4.37) %  10.58 %  5.60 %      12.10 %
Net return................   11.31 % (6.08) %   8.57 %  3.71 %      10.59 %


                               YEAR ENDED   SEPTEMBER 1(A) TO
                              DECEMBER 31,     DECEMBER 31,
                             -------------------------------
QUALITY BOND DIVISION             1995           1994
- ---------------------             ----           ----
Gross return..............       17.02 %        (2.20)%
Net return................       14.94 %        (2.35)%

<TABLE>
<CAPTION>

                                                                                                       AUGUST 31(A) TO
                                                      YEAR ENDED DECEMBER 31,                            DECEMBER 31,
                             -------------------------------------------------------------------------------------------
HIGH YIELD DIVISION            1995     1994     1993      1992     1991     1990      1989     1988         1987
- -------------------            ----     ----     ----      ----     ----     ----      ----     ----         ----
<S>                           <C>      <C>      <C>      <C>       <C>      <C>       <C>      <C>          <C>   
Gross return..............    19.92 %  (2.79)%  23.15 %  12.31 %   24.46 %  (1.12)%   5.13 %   9.73 %       1.95 %
Net return................    17.79 %  (4.52)%  20.96 %  10.30 %   22.25 %  (2.89)%   3.26 %   7.78 %       1.39 %
</TABLE>


                               YEAR ENDED   SEPTEMBER 1(A) TO
                              DECEMBER 31,     DECEMBER 31, 
                             ---------------------------------
GROWTH & INCOME DIVISION          1995           1994
- ------------------------          ----           ----
Gross return..............       24.07 %        (3.40)%
Net return................       21.87 %        (3.55)%

EQUITY INDEX DIVISION             1995           1994
- ---------------------             ----           ----
Gross return..............       36.48 %        (2.54)%
Net return................       34.06 %        (2.69)%

<TABLE>
<CAPTION>

                                                                                                        AUGUST 31(A) TO
                                                      YEAR ENDED DECEMBER 31,                            DECEMBER 31,
                             --------------------------------------------------------------------------------------------
COMMON STOCK DIVISION          1995     1994     1993      1992     1991     1990      1989     1988         1987
- ---------------------          ----     ----     ----      ----     ----     ----      ----     ----         ----
<S>                           <C>       <C>     <C>       <C>      <C>      <C>      <C>       <C>         <C>     
Gross return..............    32.45 %   2.14 %  24.84 %   3.23 %   37.87 %  (8.12)%  25.59 %   22.43 %     (22.57)%
Net return................    30.10 %  (3.88)%  22.60 %   1.38 %   35.43 %  (9.76)%  23.36 %   20.26 %     (23.00)%

GLOBAL DIVISION                1995     1994     1993      1992     1991     1990      1989     1988         1987
- ---------------                ----     ----     ----      ----     ----     ----      ----     ----         ----
Gross return..............    18.81 %   5.23 %  32.09 %  (0.50)%   30.55 %  (6.07)%  26.93 %   10.88 %     (11.40)%
Net return................    16.70 %   3.36 %  29.77 %  (2.28)%   28.23 %  (7.75)%  24.67 %    8.90 %     (11.86)%
</TABLE>


                             APRIL 3(A) TO
                              DECEMBER 31,
                             -------------
INTERNATIONAL DIVISION            1995
- ----------------------            ----
Gross return..............      11.29 %
Net return................       9.82 %

<TABLE>
<CAPTION>

                                                                                                        AUGUST 31(A) TO
                                                      YEAR ENDED DECEMBER 31,                            DECEMBER 31,
                             --------------------------------------------------------------------------------------------
AGGRESSIVE STOCK DIVISION      1995     1994     1993      1992     1991     1990      1989     1988         1987
- -------------------------      ----     ----     ----      ----     ----     ----      ----     ----         ----
<S>                           <C>       <C>     <C>      <C>       <C>      <C>      <C>        <C>        <C>     
Gross return..............    31.63 %   3.81 %  16.77 %  (3.16)%   86.86 %  8.17 %   43.50 %    1.17 %     (24.28)%
Net return................    29.30 %  (5.53)%  14.67 %  (4.89)%   83.54 %  6.23 %   40.95 %   (0.66)%     (24.68)%

</TABLE>
- ------------------------------
(a) Date as of which net premiums under the policies were first allocated to the
    Division. The gross return and the net return for the periods indicated are
    not annual rates of return.

                                     FSA-18
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1995


ASSET ALLOCATION SERIES
                               YEAR ENDED      SEPTEMBER 1(A) TO
                              DECEMBER 31,       DECEMBER 31,
CONSERVATIVE INVESTORS    --------------------------------------- 
DIVISION                         1995                1994
- --------                         ----                ----
Gross return..........          20.40 %             (1.83)%
Net return............          18.26 %             (1.98)%

<TABLE>
<CAPTION>

                                                                                                       AUGUST 31(A) TO
                                                   YEAR ENDED DECEMBER 31,                               DECEMBER 31,
                        -------------------------------------------------------------------------------------------------
BALANCED DIVISION          1995     1994      1993      1992      1991     1990      1989      1988          1987
- -----------------          ----     ----      ----      ----      ----     ----      ----      ----          ----
<S>                       <C>      <C>       <C>       <C>       <C>      <C>       <C>       <C>           <C>     
Gross return..........    19.75 %  (8.02)%   12.28 %   (2.83)%   41.27 %   0.24 %   25.83 %   13.27 %       (20.26)%
Net return............    17.62 %  (9.66)%   10.31 %   (4.57)%   38.75 %  (1.56)%   23.59 %   11.25 %       (20.71)%
</TABLE>


                            YEAR ENDED     SEPTEMBER 1(A) TO
                           DECEMBER 31,      DECEMBER 31,
GROWTH INVESTORS         ------------------------------------
DIVISION                      1995              1994
- --------                      ----              ----
Gross return...........      26.37 %          (3.16)%
Net return.............      24.12 %          (3.31)%

- -------------------------
(a) Date as of which net premiums under the policies were first allocated to
    the Division. The gross return and the net return for the periods indicated
    are not annual rates of return.


8.  Subsequent Event

    On September  19, 1996 the Board of Directors of Equitable  Life approved an
    Agreement  and Plan of Merger by and between  Equitable  Life and  Equitable
    Variable  Life  (the  "Merger  Agreement").  The  merger is  expected  to be
    effective on January 1, 1997, subject to receipt of all necessary regulatory
    approvals. On that date, and in accordance with the provisions of the Merger
    Agreement,  the separate existence of Equitable Variable Life will cease and
    Equitable Life will survive the merger. From and after the effective date of
    the merger,  Equitable  Life will be liable in place of  Equitable  Variable
    Life  for the  liabilities  and  obligations  of  Equitable  Variable  Life,
    including  liabilities  under  policies  and  contracts  issued by Equitable
    Variable  Life,  and all of  Equitable  Variable  Life's  assets will become
    assets of Equitable Life.

                                     FSA-19
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF ASSETS AND LIABILITIES
SEPTEMBER 30, 1996 (UNAUDITED)
<TABLE>
<CAPTION>
                                                    FIXED INCOME SERIES                                EQUITY SERIES
                              ------------------------------------------------------------------ -------------------------------
                                         INTERMEDIATE
                              MONEY       GOVERNMENT     QUALITY           HIGH      GROWTH &         EQUITY          COMMON
                              MARKET      SECURITIES       BOND           YIELD      INCOME            INDEX           STOCK
                               FUND          FUND          FUND            FUND        FUND             FUND            FUND
                           ------------  ------------ --------------  ------------ ------------- ---------------  --------------
ASSETS
<S>                        <C>            <C>           <C>            <C>           <C>           <C>            <C>           
Investments in shares of
    The Hudson River
    Trust -- at market
    value (Notes 2 and 6)
Cost:  $165,564,928....... $165,937,243
         43,750,516.......                $43,305,378
        154,236,243.......                              $147,904,622
         87,558,526.......                                             $95,912,162
         27,455,859.......                                                           $31,071,304
         97,100,736.......                                                                         $119,477,987
      1,194,664,886.......                                                                                        $1,481,486,712
        351,595,598.......
         33,337,481.......
        661,363,283.......
        166,617,325.......
        381,690,336.......
        608,848,116.......
Receivable for shares of
    The Hudson River
    Trust ................         --          25,723         95,980          --            --             --               --
Receivable for policy-
    related transactions      3,827,870          --             --            --          86,467        196,738             --
                           ------------   -----------   ------------   -----------   -----------   ------------   --------------

Total Assets .............  169,765,113    43,331,101    148,000,602    95,912,162    31,157,771    119,674,725    1,481,486,712
                           ------------   -----------   ------------   -----------   -----------   ------------   --------------

LIABILITIES
Payable for purchases of
    shares of The Hudson
    River Trust ..........    3,912,050          --             --          43,386        93,070        199,909          197,381
Payable for policy-
    related transactions           --          43,270        154,723         3,328          --             --            169,260
Amount retained by
    Equitable Variable
    in Separate Account
    FP (Note 4) ..........      574,980       528,646        633,857       688,420       579,643        313,444        1,309,288
                           ------------   -----------   ------------   -----------   -----------   ------------   --------------
Total Liabilities ........    4,487,030       571,916        788,580       735,134       672,713        513,353        1,675,929
                           ------------   -----------   ------------   -----------   -----------   ------------   --------------
NET ASSETS ATTRIBUTABLE
    TO POLICYOWNERS ...... $165,278,083   $42,759,185   $147,212,022   $95,177,028   $30,485,058   $119,161,372   $1,479,810,783
                           ============   ===========   ============   ===========   ===========   ============   ==============
</TABLE>
See Notes to Financial Statements.
<TABLE>
<CAPTION>
                                           EQUITY SERIES                           ASSET ALLOCATION SERIES
                            -------------------------------------------  -------------------------------------------
                                                            AGGRESSIVE    CONSERVATIVE                    GROWTH
                                GLOBAL      INTERNATIONAL     STOCK        INVESTORS       BALANCED      INVESTORS
                                 FUND           FUND           FUND          FUND            FUND          FUND
                            --------------  ------------- -------------  ------------- -------------- --------------
ASSETS
<S>                           <C>            <C>           <C>            <C>            <C>            <C>         
Investments in shares of
    The Hudson River
    Trust -- at market
    value (Notes 2 and 6)
Cost:  $165,564,928.......
         43,750,516.......
        154,236,243.......
         87,558,526.......
         27,455,859.......
         97,100,736.......
      1,194,664,886.......
        351,595,598.......    $403,967,887
         33,337,481.......                   $35,007,334
        661,363,283.......                                 $745,660,006
        166,617,325.......                                                $170,418,342
        381,690,336.......                                                               $415,550,419
        608,848,116.......                                                                              $659,684,627
Receivable for shares of
    The Hudson River
    Trust ................            --            --        3,329,166         98,112        207,444           --
Receivable for policy-
    related transactions           368,849       120,728           --             --             --             --
                              ------------   -----------   ------------   ------------   ------------   ------------

Total Assets .............     404,336,736    35,128,062    748,989,172    170,516,454    415,757,863    659,684,627
                              ------------   -----------   ------------   ------------   ------------   ------------

LIABILITIES
Payable for purchases of
    shares of The Hudson
    River Trust ..........         181,369        96,161           --             --             --          250,106
Payable for policy-
    related transactions              --            --        3,650,196        129,358        478,338         78,373
Amount retained by
    Equitable Variable
    in Separate Account
    FP (Note 4) ..........         576,659       237,480        715,086        584,802        690,475        677,559
                              ------------   -----------   ------------   ------------   ------------   ------------
Total Liabilities ........         758,028       333,641      4,365,282        714,160      1,168,813      1,006,038
                              ------------   -----------   ------------   ------------   ------------   ------------
NET ASSETS ATTRIBUTABLE
    TO POLICYOWNERS ......    $403,578,708   $34,794,421   $744,623,890   $169,802,294   $414,589,050   $658,678,589
                              ============   ===========   ============   ============   ============   ============

See Notes to Financial Statements.
</TABLE>
                                      FSA-20
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS
FOR NINE MONTHS ENDED SEPTEMBER 30,
(UNAUDITED)


<TABLE>
<CAPTION>

                                                                                               INTERMEDIATE GOVERNMENT
                                                                    MONEY MARKET FUND              SECURITIES FUND
                                                               --------------------------     -------------------------

                                                                   1996           1995           1996           1995
                                                               -----------     ----------     ----------     ----------
<S>                                                            <C>             <C>            <C>            <C>
INCOME AND EXPENSES:
    Income (Note 2):
        Dividends from The Hudson River Trust ............     $ 6,300,108     $6,517,222     $1,696,840     $1,479,090

    Expenses (Note 3):
        Mortality and expense risk charges ...............         738,965        647,879        177,582        143,478
                                                               -----------     ----------     ----------     ----------

NET INVESTMENT INCOME ....................................       5,561,143      5,869,343      1,519,258      1,335,612
                                                               -----------     ----------     ----------     ----------

REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS (Note 2):
        Realized gain (loss) on investments ..............        (149,139)      (208,460)      (408,620)      (768,233)
        Realized gain distribution from
           The Hudson River Trust ........................            --             --             --             --
                                                               -----------     ----------     ----------     ----------

NET REALIZED GAIN (LOSS) .................................        (149,139)      (208,460)      (408,620)      (768,233)
                                                               -----------     ----------     ----------     ----------

    Unrealized appreciation (depreciation) on investments:
        Beginning of period ..............................          89,976         32,760        145,522      2,736,863
        End of period ....................................         372,315       (240,472)      (445,138)      (463,025)
                                                               -----------     ----------     ----------     ----------

    Change in unrealized appreciation (depreciation)
        during the period ................................         282,339       (273,232)      (590,660)     2,273,838
                                                               -----------     ----------     ----------     ----------

NET REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS .......................................         133,200       (481,692)      (999,280)      1,505,605
                                                               -----------     ----------     ----------     ----------
NET INCREASE IN NET ASSETS RESULTING .....................
    FROM OPERATIONS ......................................     $ 5,694,343     $5,387,651     $  519,978     $2,841,217
                                                               ===========     ==========     ==========     ==========
</TABLE>


See Notes to Financial Statements.

<TABLE>
<CAPTION>


                                                                   QUALITY BOND FUND               HIGH YIELD FUND
                                                               --------------------------     -------------------------

                                                                   1996          1995            1996           1995
                                                               ----------     -----------     ----------     ----------
<S>                                                            <C>            <C>             <C>            <C>
INCOME AND EXPENSES:
    Income (Note 2):
        Dividends from The Hudson River Trust ............     $6,372,295     $ 6,057,328     $6,020,378     $4,515,142

    Expenses (Note 3):
        Mortality and expense risk charges ...............        639,290         564,909        365,819        266,220
                                                               ----------     -----------     ----------     ----------

NET INVESTMENT INCOME ....................................      5,733,005       5,492,419      5,654,559      4,248,922
                                                               ----------     -----------     ----------     ----------

REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS (Note 2):
        Realized gain (loss) on investments ..............       (220,874)       (377,247)       372,478       (275,035)
        Realized gain distribution from
           The Hudson River Trust ........................           --              --        3,227,791           --
                                                               ----------     -----------     ----------     ----------

NET REALIZED GAIN (LOSS) .................................       (220,874)       (377,247)     3,600,269       (275,035)
                                                               ----------     -----------     ----------     ----------

    Unrealized appreciation (depreciation) on investments:
        Beginning of period ..............................     (2,105,676)    (15,521,200)     3,823,981       (873,103)
        End of period ....................................     (6,331,621)     (6,084,645)     8,353,636      2,942,319
                                                               ----------     -----------     ----------     ----------

    Change in unrealized appreciation (depreciation)
        during the period ................................     (4,225,945)      9,436,555      4,529,655      3,815,422
                                                               ----------     -----------     ----------     ----------

NET REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS .......................................     (4,446,819)       9,059,308      8,129,924      3,540,387
                                                               ----------     -----------     ----------     ---------- 
NET INCREASE IN NET ASSETS RESULTING .....................
    FROM OPERATIONS ......................................     $1,286,186     $14,551,727    $13,784,483     $7,789,309
                                                               ==========     ===========    ===========     ==========
</TABLE>


See Notes to Financial Statements.


                                      FSA-21

<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS (CONTINUED)
FOR NINE MONTHS ENDED SEPTEMBER 30,
(UNAUDITED)

<TABLE>
<CAPTION>
                                                                    GROWTH & INCOME                 EQUITY INDEX
                                                                         FUND                           FUND
                                                               -------------------------    ----------------------------

                                                                   1996          1995           1996            1995
                                                               ----------     ----------     -----------     -----------
<S>                                                            <C>            <C>            <C>             <C>
INCOME AND EXPENSES:
    Income (Note 2):
        Dividends from The Hudson River Trust ............     $  381,846     $  257,323     $ 1,390,087     $   651,968

    Expenses (Note 3):
        Mortality and expense risk charges ...............        105,544         45,104         415,358         191,805
                                                               ----------     ----------     -----------     -----------

NET INVESTMENT INCOME ....................................        276,302        212,219         974,729         460,163
                                                               ----------     ----------     -----------     -----------

REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS (Note 2):
        Realized gain (loss) on investments ..............         (4,941)        (1,023)        (21,227)             (9)
        Realized gain distribution from
           The Hudson River Trust ........................        568,408           --           338,110            --
                                                               ----------     ----------     -----------     -----------

NET REALIZED GAIN (LOSS) .................................        563,467         (1,023)        316,883              (9)
                                                               ----------     ----------     -----------     -----------

    Unrealized appreciation (depreciation) on investments:
        Beginning of period ..............................      2,123,346       (141,585)     12,451,765        (399,286)
        End of period ....................................      3,615,445      1,604,757      22,377,251       9,547,751
                                                               ----------     ----------     -----------     -----------

    Change in unrealized appreciation (depreciation)
        during the period ................................      1,492,099      1,746,342       9,925,486       9,947,037
                                                               ----------     ----------     -----------     -----------

NET REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS .......................................      2,055,566      1,745,319      10,242,369       9,947,028
                                                               ----------     ----------     -----------     -----------
NET INCREASE IN NET ASSETS RESULTING
    FROM OPERATIONS ......................................     $2,331,868     $1,957,538     $11,217,098     $10,407,191
                                                               ==========     ==========     ===========     ===========
</TABLE>


See Notes to Financial Statements.


*Commencement of operations on April 3.



<TABLE>
<CAPTION>
                                                                       COMMON STOCK                     GLOBAL STOCK
                                                                           FUND                             FUND
                                                              -----------------------------    ----------------------------

                                                                  1996             1995            1996            1995
                                                              ------------     ------------     -----------     -----------
<S>                                                           <C>              <C>              <C>             <C>
INCOME AND EXPENSES:
    Income (Note 2):
        Dividends from The Hudson River Trust ............    $  9,004,982     $  9,752,460     $ 4,146,524     $ 4,033,348

    Expenses (Note 3):
        Mortality and expense risk charges ...............       5,915,587        4,375,532       1,674,106       1,255,121
                                                              ------------     ------------     -----------     -----------

NET INVESTMENT INCOME ....................................       3,089,395        5,376,928       2,472,418       2,778,227
                                                              ------------     ------------     -----------     -----------

REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS (Note 2):
        Realized gain (loss) on investments ..............       5,062,716       14,917,528       2,370,310       2,236,458
        Realized gain distribution from
           The Hudson River Trust ........................      61,461,578             --         9,397,912            --
                                                              ------------     ------------     -----------     -----------

NET REALIZED GAIN (LOSS) .................................      66,524,294       14,917,528      11,768,222       2,236,458
                                                              ------------     ------------     -----------     -----------

    Unrealized appreciation (depreciation) on investments:
        Beginning of period ..............................     181,824,279       (2,048,649)     36,525,596       3,049,444
        End of period ....................................     286,821,826      222,292,389      52,372,289      39,743,464
                                                              ------------     ------------     -----------     -----------

    Change in unrealized appreciation (depreciation)
        during the period ................................     104,997,547      224,341,038      15,846,693      36,694,020
                                                              ------------     ------------     -----------     -----------

NET REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS .......................................     171,521,841      239,258,566      27,614,915      38,930,478
                                                              ------------     ------------     -----------     -----------
NET INCREASE IN NET ASSETS RESULTING
    FROM OPERATIONS ......................................    $174,611,236     $244,635,494     $30,087,333     $41,708,705
                                                              ============     ============     ===========     ===========
</TABLE>


See Notes to Financial Statements.


*Commencement of operations on April 3.



<TABLE>
<CAPTION>
                                                                     INTERNATIONAL
                                                                          FUND
                                                               -----------------------

                                                                  1996          1995*
                                                               ----------     --------
<S>                                                            <C>            <C>
INCOME AND EXPENSES:
    Income (Note 2):
        Dividends from The Hudson River Trust ............     $  268,735     $ 56,215

    Expenses (Note 3):
        Mortality and expense risk charges ...............        107,106       20,602
                                                               ----------     --------

NET INVESTMENT INCOME ....................................        161,629       35,613
                                                               ----------     --------

REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS (Note 2):
        Realized gain (loss) on investments ..............        (17,105)        (275)
        Realized gain distribution from
           The Hudson River Trust ........................        312,086         --
                                                               ----------     --------

NET REALIZED GAIN (LOSS) .................................        294,981         (275)
                                                               ----------     --------

    Unrealized appreciation (depreciation) on investments:
        Beginning of period ..............................        667,906         --
        End of period ....................................      1,669,853      435,057
                                                               ----------     --------

    Change in unrealized appreciation (depreciation)
        during the period ................................      1,001,947      435,057
                                                               ----------     --------

NET REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS .......................................      1,296,928      434,782
                                                               ----------     --------
NET INCREASE IN NET ASSETS RESULTING
    FROM OPERATIONS ......................................     $1,458,557     $470,395
                                                               ==========     ========
</TABLE>


See Notes to Financial Statements.


*Commencement of operations on April 3.


                                     FSA-22


<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS (CONCLUDED)
FOR NINE MONTHS ENDED SEPTEMBER 30,
(UNAUDITED)

<TABLE>
<CAPTION>
                                                                                                         ASSET ALLOCATION SERIES
                                                                                                     ------------------------------
                                                                                                         CONSERVATIVE INVESTORS
                                                                     AGGRESSIVE STOCK FUND                        FUND
                                                               --------------------------------      ------------------------------

                                                                    1996               1995               1996              1995
                                                               -------------      -------------      ------------      ------------
<S>                                                            <C>                <C>                <C>               <C>
INCOME AND EXPENSES:
    Income (Note 2):
        Dividends from The Hudson River Trust ............     $   1,105,507      $   1,083,866      $  5,867,240      $  6,040,445

    Expenses (Note 3):
        Mortality and expense risk charges ...............         2,923,580          1,915,033           777,140           666,346
                                                               -------------      -------------      ------------      ------------

NET INVESTMENT INCOME ....................................        (1,818,073)          (831,167)        5,090,100         5,374,099
                                                               -------------      -------------      ------------      ------------

REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS (Note 2):
        Realized gain (loss) on investments ..............        23,657,174          4,846,290          (560,234)         (379,912)
        Realized gain distribution from
           The Hudson River Trust ........................        85,627,087               --           2,804,963              --
                                                               -------------      -------------      ------------      ------------

NET REALIZED GAIN (LOSS) .................................       109,284,261          4,846,290         2,244,729          (379,912)
                                                               -------------      -------------      ------------      ------------

    Unrealized appreciation (depreciation) on investments:
        Beginning of period ..............................        80,271,118         11,560,966        10,362,120        (8,767,697)
        End of period ....................................        84,296,723        105,041,544         3,801,017         5,707,618
                                                               -------------      -------------      ------------      ------------

    Change in unrealized appreciation (depreciation)
        during the period ................................         4,025,605         93,480,578        (6,561,103)       14,475,315
                                                               -------------      -------------      ------------      ------------

NET REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS .......................................       113,309,866         98,326,868        (4,316,374)       14,095,403
                                                               -------------      -------------      ------------      ------------

NET INCREASE IN NET ASSETS RESULTING
    FROM OPERATIONS ......................................     $ 111,491,793      $  97,495,701      $    773,726      $ 19,469,502
                                                               =============      =============      ============      ============
</TABLE>

See Notes to Financial Statements.

<TABLE>
<CAPTION>
                                                                                   ASSET ALLOCATION SERIES
                                                              ----------------------------------------------------------------

                                                                        BALANCED FUND                 GROWTH INVESTORS FUND
                                                              -------------------------------   ------------------------------

                                                                   1996              1995           1996             1995
                                                              -------------     -------------   ------------     -------------
<S>                                                           <C>              <C>              <C>              <C>
INCOME AND EXPENSES:
    Income (Note 2):
        Dividends from The Hudson River Trust ............    $  9,585,426     $  9,067,337     $ 10,945,015     $ 11,331,010

    Expenses (Note 3):
        Mortality and expense risk charges ...............       1,833,659        1,639,489        2,710,777        1,986,105
                                                              ------------     ------------     ------------     ------------

NET INVESTMENT INCOME ....................................       7,751,767        7,427,848        8,234,238        9,344,905
                                                              ------------     ------------     ------------     ------------

REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS (Note 2):
        Realized gain (loss) on investments ..............        (913,215)      (1,988,151)         894,207        1,539,280
        Realized gain distribution from
           The Hudson River Trust ........................      26,596,466             --         63,035,263             --
                                                              ------------     ------------     ------------     ------------

NET REALIZED GAIN (LOSS) .................................      25,683,251       (1,988,151)      63,929,470        1,539,280
                                                              ------------     ------------     ------------     ------------

    Unrealized appreciation (depreciation) on investments:
        Beginning of period ..............................      43,097,187       (2,878,875)      81,785,873         (770,693)
        End of period ....................................      33,860,083       42,508,029       50,836,511       73,394,942
                                                              ------------     ------------     ------------     ------------

    Change in unrealized appreciation (depreciation)
        during the period ................................      (9,237,104)      45,386,904      (30,949,362)      74,165,635
                                                              ------------     ------------     ------------     ------------

NET REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS .......................................      16,446,147       43,398,753       32,980,108       75,704,915
                                                              ------------     ------------     ------------     ------------

NET INCREASE IN NET ASSETS RESULTING
    FROM OPERATIONS ......................................    $ 24,197,914     $ 50,826,601     $ 41,214,346     $ 85,049,820
                                                              ============     ============     ============     ============
</TABLE>

See Notes to Financial Statements.


                                     FSA-23


<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP


STATEMENTS OF CHANGES IN NET ASSETS
FOR NINE MONTHS ENDED SEPTEMBER 30,
(UNAUDITED)


<TABLE>
<CAPTION>
                                                                                            Intermediate Government
                                                           MONEY MARKET FUND                    Securities Fund
                                                   --------------------------------     -----------------------------

                                                        1996              1995              1996             1995
                                                   --------------     -------------     ------------     ------------

INCREASE (DECREASE) IN NET ASSETS ATTRIBUTABLE
  TO POLICYOWNERS:

FROM OPERATIONS:
<S>                                                <C>                <C>               <C>              <C>         
    Net investment income ....................     $   5,561,143      $   5,869,343     $  1,519,258     $  1,335,612
    Net realized gain (loss) .................          (149,139)          (208,460)        (408,620)        (768,233)
    Change in unrealized appreciation
        (depreciation) on investments ........           282,339           (273,232)        (590,660)       2,273,838
                                                   -------------      -------------     ------------     ------------

    Net increase (decrease)
        from operations ......................         5,694,343          5,387,651          519,978        2,841,217
                                                   -------------      -------------     ------------     ------------

FROM POLICY-RELATED TRANSACTIONS:
    Net premiums (Note 3) ....................        73,901,686         70,231,391        7,713,294        8,391,577
    Benefits and other policy-related
        transactions (Note 3) ................       (27,123,574)       (29,452,310)      (5,367,810       (4,950,311)
    Net transfers among Funds ................       (94,267,163)        17,093,189        2,756,705          136,079
                                                   -------------      -------------     ------------     ------------

    Net increase (decrease) from
        policy-related transactions ..........       (47,489,051)        57,872,270        5,102,189        3,577,345
                                                   -------------      -------------     ------------     ------------

NET (INCREASE) DECREASE IN AMOUNT
    RETAINED BY EQUITABLE VARIABLE IN
    SEPARATE ACCOUNT FP (Note 4) .............           (60,740)           (30,797)         (12,026)         (55,730)
                                                   -------------      -------------     ------------     ------------

INCREASE (DECREASE) IN NET ASSETS ATTRIBUTABLE
    TO POLICYHOLDERS .........................       (41,855,448)        63,229,124        5,610,141        6,362,832
NET ASSETS ATTRIBUTABLE TO POLICYOWNERS,
    BEGINNING OF PERIOD ......................       207,133,531        137,496,085       37,149,044       27,654,075
                                                   -------------      -------------     ------------      -----------

NET ASSETS ATTRIBUTABLE TO POLICYOWNERS,
    END OF PERIOD ............................     $ 165,278,083      $ 200,725,209      $42,729,185      $34,016,907
                                                   =============      =============     ============      ===========
</TABLE>


See Notes to Financial Statements.

<TABLE>
<CAPTION>
                                                           QUALITY BOND FUND                    HIGH YIELD FUND
                                                    -------------------------------      ------------------------------

                                                        1996              1995               1996              1995
                                                    ------------      -------------      ------------      ------------

INCREASE (DECREASE) IN NET ASSETS ATTRIBUTABLE
  TO POLICYOWNERS:

FROM OPERATIONS:
<S>                                                <C>                <C>                <C>               <C>
    Net investment income ....................     $   5,733,005      $   5,492,419      $  5,654,559      $  4,248,922
    Net realized gain (loss) .................          (220,874)          (377,247)        3,600,269          (275,035)
    Change in unrealized appreciation
        (depreciation) on investments ........        (4,225,945)         9,436,555         4,529,655         3,815,422
                                                    ------------      -------------      ------------      ------------

    Net increase (decrease)
        from operations ......................         1,286,186         14,551,727        13,784,483         7,789,309
                                                   -------------      -------------      ------------      ------------

FROM POLICY-RELATED TRANSACTIONS:
    Net premiums (Note 3) ....................         4,698,961          1,895,869        13,765,625        11,553,599
    Benefits and other policy-related
        transactions (Note 3) ................        (2,816,687)        (2,565,098)       (7,942,483)       (5,852,984)
    Net transfers among Funds ................         5,771,073          1,565,156         3,802,558         2,835,740
                                                   -------------      -------------      ------------      ------------

    Net increase (decrease) from
        policy-related transactions ..........         7,653,347            895,927         9,625,700         8,536,355
                                                   -------------      -------------      ------------      ------------

NET (INCREASE) DECREASE IN AMOUNT
    RETAINED BY EQUITABLE VARIABLE IN
    SEPARATE ACCOUNT FP (Note 4) .............           (14,957)          (583,778)         (164,117)          (77,962)
                                                   -------------      -------------      ------------      ------------

INCREASE (DECREASE) IN NET ASSETS ATTRIBUTABLE
    TO POLICYHOLDERS .........................         8,924,576         14,863,876        23,246,066        16,247,702
NET ASSETS ATTRIBUTABLE TO POLICYOWNERS,
    BEGINNING OF PERIOD ......................       138,287,446        117,236,472        71,930,962        49,454,901
                                                   -------------      -------------      ------------      ------------

NET ASSETS ATTRIBUTABLE TO POLICYOWNERS,
    END OF PERIOD ............................     $ 147,212,022      $ 132,100,348      $ 95,177,028      $ 65,702,603
                                                   =============      =============      ============      ============
</TABLE>

See Notes to Financial Statements.

                                     FSA-24
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP


STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)
FOR NINE MONTHS ENDED SEPTEMBER 30,
(UNAUDITED)

<TABLE>
<CAPTION>

                                                 GROWTH & INCOME FUND                 EQUITY INDEX FUND
                                           ------------------------------      -------------------------------

                                               1996              1995              1996               1995*
                                           ------------      ------------      -------------      ------------

INCREASE (DECREASE) IN NET ASSETS
  ATTRIBUTABLE TO POLICYOWNERS:

FROM OPERATIONS:
<S>                                        <C>               <C>               <C>                <C>
    Net investment income ............     $    276,302      $    212,219      $     974,729      $    460,163
    Net realized gain (loss) .........          563,467            (1,023)           316,883                (9)
    Change in unrealized appreciation
        (depreciation) on investments         1,492,099         1,746,342          9,925,486         9,947,037
                                           ------------      ------------      -------------       -----------

    Net increase (decrease)
        from operations ..............        2,331,868         1,957,538         11,217,098        10,407,191
                                           ------------      ------------      -------------      ------------

FROM POLICY-RELATED TRANSACTIONS:
    Net premiums (Note 3) ............        8,373,294         4,359,667         24,299,229         6,034,578
    Benefits and other policy-related
        transactions (Note 3) ........       (2,102,400)         (961,902)        (5,365,898)       (1,188,165)
    Net transfers among Funds ........        3,316,994         3,789,319         17,429,345        13,078,752
                                           ------------     -------------       ------------      ------------

    Net increase from Assets
        policy-related transactions ..        9,587,888         7,187,084         36,362,676        17,925,165
                                           ------------     -------------      -------------      ------------
NET (INCREASE) DECREASE IN AMOUNT
    RETAINED BY EQUITABLE VARIABLE IN
    SEPARATE ACCOUNT FP (Note 4) .....          (53,011)         (195,384)           (42,017)          (57,807)
                                           ------------      ------------      -------------      ------------

INCREASE IN NET ASSETS ATTRIBUTABLE
    TO POLICYHOLDERS .................       11,866,745         8,949,238         47,537,757        28,274,549
NET ASSETS ATTRIBUTABLE TO
    POLICYOWNERS, BEGINNING OF PERIOD        18,618,313         5,908,383         71,623,615        31,125,403
                                          -------------      ------------      -------------      ------------

NET ASSETS ATTRIBUTABLE TO
    POLICYOWNERS, END OF PERIOD .....      $ 30,485,058      $ 14,857,621      $ 119,161,372      $ 59,399,952
                                           ============      ============      =============      ============
</TABLE>



See Notes to Financial Statements.


 *Commencement of operations on April 3.


<TABLE>
<CAPTION>

                                                   COMMON STOCK FUND                        GLOBAL STOCK FUND
                                           ------------------------------------       -------------------------------

                                                 1996                1995                 1996               1995
                                           ---------------      ---------------      -------------      -------------

INCREASE (DECREASE) IN NET ASSETS
  ATTRIBUTABLE TO POLICYOWNERS:

FROM OPERATIONS:
<S>                                        <C>                  <C>                  <C>                <C>
    Net investment income ............     $     3,089,395      $     5,376,928      $   2,472,418      $   2,778,227
    Net realized gain (loss) .........          66,524,294           14,917,528         11,768,222          2,236,458
    Change in unrealized appreciation
        (depreciation) on investments          104,997,547          224,341,038         15,846,693         36,694,020
                                           ---------------      ---------------      -------------      -------------

    Net increase (decrease)
        from operations ..............         174,611,236          244,635,494         30,087,333         41,708,705
                                           ---------------      ---------------      -------------      -------------

FROM POLICY-RELATED TRANSACTIONS:
    Net premiums (Note 3) ............         202,074,526          160,014,740         73,729,435         72,248,903
    Benefits and other policy-related
        transactions (Note 3) ........        (112,009,732)         (86,608,436)       (31,604,430)       (26,985,045)
    Net transfers among Funds ........          68,835,712          (38,614,310)        (2,060,721)       (10,330,932)
                                           ---------------      ---------------      -------------      -------------

    Net increase from Assets
        policy-related transactions ..         158,900,506           34,791,994         40,064,284         34,932,926
                                           ---------------      ---------------      -------------      -------------
NET (INCREASE) DECREASE IN AMOUNT
    RETAINED BY EQUITABLE VARIABLE IN
    SEPARATE ACCOUNT FP (Note 4) .....            (286,233)            (371,006)           (69,929)           (89,566)
                                           ---------------      ---------------      -------------      -------------

INCREASE IN NET ASSETS ATTRIBUTABLE
    TO POLICYHOLDERS .................         333,225,509          279,056,482         70,081,688         76,552,065
NET ASSETS ATTRIBUTABLE TO
    POLICYOWNERS, BEGINNING OF PERIOD        1,146,585,274          811,006,200        333,497,020        241,838,471
                                          ----------------      ---------------      -------------      -------------

NET ASSETS ATTRIBUTABLE TO
    POLICYOWNERS, END OF PERIOD .....      $ 1,479,810,783      $ 1,090,062,682      $ 403,578,708      $ 318,390,536
                                           ===============      ===============      =============      =============
</TABLE>


See Notes to Financial Statements.


 *Commencement of operations on April 3.


                                                 INTERNATIONAL FUND
                                           -----------------------------

                                               1996              1995*
                                           ------------      -----------

INCREASE (DECREASE) IN NET ASSETS
  ATTRIBUTABLE TO POLICYOWNERS:

FROM OPERATIONS:
    Net investment income ............     $    161,629      $    35,613
    Net realized gain (loss) .........          294,981             (275)
    Change in unrealized appreciation
        (depreciation) on investments         1,001,947          435,057
                                           ------------      -----------

    Net increase (decrease)
        from operations ..............        1,458,557          470,395
                                           ------------      -----------

FROM POLICY-RELATED TRANSACTIONS:
    Net premiums (Note 3) ............        8,182,092          804,351
    Benefits and other policy-related
        transactions (Note 3) ........       (1,516,547)        (150,197)
    Net transfers among Funds ........       14,255,013        7,399,293
                                           ------------      -----------

    Net increase from Assets
        policy-related transactions ..       20,920,558        8,053,447
                                           ------------      -----------
NET (INCREASE) DECREASE IN AMOUNT
    RETAINED BY EQUITABLE VARIABLE IN
    SEPARATE ACCOUNT FP (Note 4) .....          (16,632)         (13,498)
                                           ------------      -----------

INCREASE IN NET ASSETS ATTRIBUTABLE
    TO POLICYHOLDERS .................       22,362,483        8,510,344
NET ASSETS ATTRIBUTABLE TO
    POLICYOWNERS, BEGINNING OF PERIOD        12,431,938                0
                                          -------------      -----------

NET ASSETS ATTRIBUTABLE TO
    POLICYOWNERS, END OF PERIOD .....      $ 34,794,421      $ 8,510,344
                                           ============      ===========


See Notes to Financial Statements.


 *Commencement of operations on April 3.


                                     FSA-25
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP


STATEMENTS OF CHANGES IN NET ASSETS (CONCLUDED)
FOR NINE MONTHS ENDED SEPTEMBER 30,
(UNAUDITED)

<TABLE>
<CAPTION>

                                                                                    ASSET ALLOCATION SERIES
                                                                                 -------------------------------
                                                    AGGRESSIVE STOCK                 CONSERVATIVE INVESTORS
                                                           FUND                               FUND
                                             --------------------------------    -------------------------------

                                                  1996             1995              1996              1995
                                             -------------     -------------     -------------     -------------
INCREASE (DECREASE) IN NET ASSETS
  ATTRIBUTABLE TO POLICYOWNERS:

FROM OPERATIONS:
<S>                                          <C>               <C>               <C>               <C>
    Net investment income ...............    $  (1,818,073)    $    (831,167)    $   5,090,100     $   5,374,099
    Net realized gain (loss) ............      109,284,261         4,846,290         2,244,729          (379,912)
    Change in unrealized appreciation
        (depreciation) on investments ...        4,025,605        93,480,578        (6,561,103)       14,475,315
                                             -------------     -------------     -------------     -------------

    Net increase (decrease)
        from operations .................      111,491,793        97,495,701           773,726        19,469,502
                                             -------------     -------------     -------------     -------------

FROM POLICY-RELATED TRANSACTIONS:
    Net premiums (Note 3) ...............      122,205,511        89,700,780        29,624,479        31,286,054
    Benefits and other policy-related
        transactions (Note 3) ...........      (61,714,088)      (46,154,214)      (19,045,888)      (17,525,531)
    Net transfers among Funds ...........       17,647,426        15,707,464       (13,623,081)       (2,274,604)
                                             -------------     -------------     -------------     -------------

    Net increase (decrease) from
        policy-related transactions .....       78,138,849        59,254,030        (3,044,490)       11,485,919
                                             -------------       -----------     -------------     -------------

NET (INCREASE) DECREASE IN AMOUNT
    RETAINED BY EQUITABLE VARIABLE IN
    SEPARATE ACCOUNT FP (Note 4) ........         (194,883)         (172,982)          (14,041)          (72,273)
                                             -------------     -------------     -------------     -------------

INCREASE (DECREASE) IN NET ASSETS
    ATTRIBUTABLE TO POLICYHOLDERS .......      189,435,759       156,576,749        (2,284,805)       30,883,148
NET ASSETS ATTRIBUTABLE TO POLICYOWNERS,
    BEGINNING OF PERIOD.................       555,188,131       355,671,865       172,087,099       129,940,498
                                             -------------     -------------     -------------     -------------

NET ASSETS ATTRIBUTABLE TO POLICYOWNERS,
    END OF PERIOD .......................    $ 744,623,890     $ 512,248,614     $ 169,802,294     $ 160,823,646
                                             =============     =============     =============     =============
</TABLE>

See Notes to Financial Statements.

<TABLE>
<CAPTION>

                                                                  ASSET ALLOCATION SERIES
                                             -------------------------------------------------------------------
                                                                                         GROWTH INVESTORS
                                                      BALANCED FUND                            FUND
                                             -------------------------------     -------------------------------

                                                  1996             1995              1996               1995
                                             -------------     -------------     -------------     -------------
INCREASE (DECREASE) IN NET ASSETS
  ATTRIBUTABLE TO POLICYOWNERS:

FROM OPERATIONS:
<S>                                          <C>               <C>               <C>               <C>
    Net investment income ...............    $   7,751,767     $   7,427,848     $   8,234,238     $   9,344,905
    Net realized gain (loss) ............       25,683,251        (1,988,151)       63,929,470         1,539,280
    Change in unrealized appreciation
        (depreciation) on investments ...       (9,237,104)       45,386,904       (30,949,362)       74,165,635
                                             -------------     -------------     -------------     -------------

    Net increase (decrease)
        from operations .................       24,197,914        50,826,601        41,214,346        85,049,820
                                             -------------     -------------     -------------     -------------

FROM POLICY-RELATED TRANSACTIONS:
    Net premiums (Note 3) ...............       47,887,117        49,301,601       122,316,625       118,766,910
    Benefits and other policy-related
        transactions (Note 3) ...........      (38,894,806)      (37,166,454)      (60,278,616)      (49,995,250)
    Net transfers among Funds ...........      (17,062,769)      (13,985,044)         (376,762)       (4,344,785)
                                             -------------     -------------     -------------     -------------

    Net increase (decrease) from
        policy-related transactions .....       (8,070,458)       (1,849,897)       61,661,247        64,426,875
                                             -------------     -------------     -------------     -------------

NET (INCREASE) DECREASE IN AMOUNT
    RETAINED BY EQUITABLE VARIABLE IN
    SEPARATE ACCOUNT FP (Note 4) ........         (103,615)          (79,293)          (74,670)         (107,675)
                                             -------------     -------------     -------------     -------------

INCREASE (DECREASE) IN NET ASSETS
    ATTRIBUTABLE TO POLICYHOLDERS .......       16,023,841        48,897,411       102,800,923       149,369,020
NET ASSETS ATTRIBUTABLE TO POLICYOWNERS,
    BEGINNING OF PERIOD.................       398,565,209       338,415,565       555,877,666       367,219,554
                                             -------------     -------------     -------------     -------------

NET ASSETS ATTRIBUTABLE TO POLICYOWNERS,
    END OF PERIOD .......................    $ 414,589,050     $ 387,312,976     $ 658,678,589     $ 516,588,574
                                             =============     =============     =============     =============
</TABLE>

See Notes to Financial Statements.

                                     FSA-26
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

SEPTEMBER 30, 1996

1.    General

      Equitable  Variable Life Insurance  Company  (Equitable  Variable Life), a
      wholly-owned  subsidiary of The Equitable  Life  Assurance  Society of the
      United  States  (Equitable  Life),  established  Separate  Account FP (the
      Account) as a unit  investment  trust  registered  with the Securities and
      Exchange  Commission under the Investment Company Act of 1940. The Account
      consists  of  thirteen  investment  funds:  the  Money  Market  Fund,  the
      Intermediate Government Securities Fund, the High Yield Fund, the Balanced
      Fund, the Common Stock Fund,  the Global Fund, the Aggressive  Stock Fund,
      the  Conservative  Investors Fund, the Growth Investors Fund, the Growth &
      Income  Fund,  the  Quality  Bond  Fund,  the  Equity  Index  Fund and the
      International  Fund.  The assets in each Fund are  invested in shares of a
      designated portfolio  (Portfolio) of a mutual fund, The Hudson River Trust
      (the Trust). Each Portfolio has separate investment objectives.

      The Account  supports the operations of Incentive Life,  flexible  premium
      variable life insurance  policies,  Incentive Life 2000,  flexible premium
      variable life insurance policies, Champion 2000, modified premium variable
      whole life insurance  policies,  Survivorship 2000, flexible premium joint
      survivorship  variable life insurance  policies,  Incentive Life Plus,(SM)
      flexible  premium  variable life  insurance  policies,  IL  Protector,(SM)
      flexible  premium variable life insurance  policies,  IL COLI II, flexible
      premium  variable  life  insurance  policies,  and SP-Flex,  variable life
      insurance  policies with  additional  premium  option,  collectively,  the
      Policies, and the Incentive Life 2000, Champion 2000 and Survivorship 2000
      policies are referred to as the Series 2000 Policies.  Incentive Life Plus
      policies  offered with a prospectus  dated on or after September 15, 1995,
      are referred to as Incentive Life Plus Second Series.  Incentive Life Plus
      policies issued with a prior  prospectus are referred to as Incentive Life
      Plus Original Series. All Policies are issued by Equitable  Variable.  The
      assets of the Account are the property of Equitable Variable. However, the
      portion of the Account's  assets  attributable to the Policies will not be
      chargeable with  liabilities  arising out of any other business  Equitable
      Variable may conduct.

      Policyowners  may  allocate  amounts in their  individual  accounts to the
      Funds  of  the  Account  and/or  (except  for  SP-Flex  policies)  to  the
      guaranteed interest fund of Equitable Variable Life's General Account. Net
      transfers to (from) the  guaranteed  interest fund of the General  Account
      and other Separate  Accounts of  ($6,424,330)  and $7,944,683 for the nine
      months ended 1996 and 1995,  respectively,  are included in Net  Transfers
      Among  Funds.  The net assets of any Fund of the  Account  may not be less
      than the aggregate of the policyowners'  accounts  allocated to that Fund.
      Additional  assets  are set aside in  Equitable  Variable  Life's  General
      Account to provide for (1) the unearned portion of the monthly charges for
      mortality  costs,  and (2) other policy  benefits,  as required  under the
      state insurance law.

2.    Significant Accounting Policies

      The  accompanying  financial  statements  are prepared in conformity  with
      generally  accepted  accounting  principles  (GAAP).  The  preparation  of
      financial  statements in conformity with GAAP requires  management to make
      estimates and assumptions  that affect the reported  amounts of assets and
      liabilities  and  disclosure of contingent  assets and  liabilities at the
      date of the financial  statements and the reported amounts of revenues and
      expenses  during the reporting  period.  Actual  results could differ from
      those estimates.  These statements  should be read in conjunction with the
      financial  statements of Separate  Account FP for the year ended  December
      31, 1995.  The results of operations  for the nine months ended  September
      30, 1996 are not necessarily  indicative of the results to be expected for
      the full year.

      Investments  are made in shares  of the  Trust  and are  valued at the net
      asset values per share of the respective  Portfolios.  The net asset value
      is  determined  by the  Trust  using  the  market  or  fair  value  of the
      underlying assets of the Portfolio.

      Investment transactions are recorded on the trade date. Realized gains and
      losses  include  gains and losses on  redemptions  of the  Trust's  shares
      (determined  on  the  identified  cost  basis)  and  Trust   distributions
      representing the net realized gains on Trust investment transactions.

      The  operations  of the Account are included in the  consolidated  Federal
      income tax return of Equitable Life. Under the provisions of the Policies,
      Equitable  Variable  Life has the right to charge the  Account for Federal
      income tax attributable to the Account.  No charge is currently being made
      against the Account for such tax since,  under current tax law,  Equitable
      Variable Life pays no tax on investment income and capital gains reflected
      in variable life insurance policy reserves.  However,  Equitable  Variable
      Life retains the right to charge for any Federal income tax incurred which
      is  attributable  to the Account if the law is changed.  Charges for state
      and local taxes, if any, attributable to the Account also may be made.

      Dividends  are  recorded  as  income  at the  end of each  quarter  on the
      ex-dividend date. Capital gains are distributed by the Trust at the end of
      each year.


                                     FSA-27


<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS (UNAUDITED) -- (CONTINUED)

SEPTEMBER 30, 1996

3.    Asset Charges

      Under the Policies,  Equitable Variable Life assumes mortality and expense
      risks and, to cover these  risks,  deducts  charges from the assets of the
      Account currently at annual rates of 0.60% of the net assets  attributable
      to Incentive Life,  Incentive Life 2000, Incentive Life Plus Second Series
      and  Champion  2000  policyowners,  0.90% of net  assets  attributable  to
      Survivorship 2000 policyowners,  0.80% for IL Protector policyowners,  and
      0.85% for SP-Flex  policyowners.  Incentive Life Plus Original Series,  IL
      COLI,  and IL COLI II deduct this charge  from the Policy  Account.  Under
      SP-Flex,  Equitable  Variable Life also deducts charges from the assets of
      the Account for  mortality  and  administrative  costs of 0.60% and 0.35%,
      respectively, of net assets attributable to SP-Flex policies.

      Under  Incentive  Life,  Incentive Life Plus, the Series 2000 Policies, IL
      Protector and IL COLI II mortality and administrative charges are assessed
      in a different manner than SP-Flex policies (see Notes 4 and 5).

      Before amounts are allocated to the Account for Incentive Life,  Incentive
      Life Plus,  IL COLI,  IL COLI II and the Series 2000  Policies,  Equitable
      Variable Life deducts a charge for taxes and either an initial  policy fee
      (Incentive  Life) or a premium sales charge  (Incentive Life Plus, IL COLI
      II and Series 2000  Policies) from  premiums.  Under  SP-Flex,  the entire
      initial  premium  is  allocated  to the  Account.  Before  any  additional
      premiums  under  SP-Flex are allocated to the Account,  an  administrative
      charge is deducted.

      The amounts  attributable  to  Incentive  Life,  Incentive  Life Plus,  IL
      Protector, IL COLI, IL COLI II, and the Series 2000 policyowners' accounts
      are  assessed  monthly  by  Equitable  Variable  Life with  mortality  and
      administrative charges. These charges are withdrawn from the Account along
      with amounts for  additional  benefits.  Under the  Policies,  amounts for
      certain policy-related  transactions (such as policy loans and surrenders)
      are transferred out of the Separate Account.

4.    Amounts Retained by Equitable Variable Life in Separate Account FP

      The amount  retained by  Equitable  Variable  Life in the  Account  arises
      principally from (1) contributions  from Equitable  Variable Life, and (2)
      that portion,  determined  ratably,  of the Account's  investment  results
      applicable  to those assets in the Account in excess of the net assets for
      the Policies.  Amounts retained by Equitable Variable Life are not subject
      to charges for mortality and expense risks or mortality and administrative
      costs.

      Amounts  retained  by  Equitable  Variable  Life  in  the  Account  may be
      transferred at any time by Equitable Variable Life to its General Account.

      During the nine months ended  September 30, 1995 surplus  contribution  of
      $200,000 were made by EVLICO into the International Fund.

5.    Distribution and Servicing Agreements

      Equitable  Variable  Life has entered into a  Distribution  and  Servicing
      Agreement with Equitable Life and EQ Financial  Consultants Inc.,  whereby
      registered representatives of EQ Financial Consultants Inc., authorized as
      variable life insurance agents under applicable state insurance laws, sell
      the  Policies.  The  registered   representatives  are  compensated  on  a
      commission basis by Equitable Life.

      Equitable  Variable Life also has entered into an agreement with Equitable
      Life under which  Equitable  Life  performs  the  administrative  services
      related to the Policies, including underwriting and issuance, billings and
      collections,  and policyowner services.  There is no charge to the Account
      related to this agreement.

6.    Investment Returns

      The Separate  Account  rates of return  attributable  to  Incentive  Life,
      Incentive  Life 2000,  Incentive Life Plus Second Series and Champion 2000
      policyowners are different than those  attributable to Survivorship  2000,
      Incentive Life Plus Original Series, IL Protector, IL COLI, IL COLI II and
      to SP-Flex  policyowners  because  asset charges are deducted at different
      rates under each policy (see Note 3).

      The  tables on this page and the  following  pages  show the gross and net
      investment  returns with respect to the Funds for the periods  shown.  The
      net  return  for each Fund is based  upon net  assets  for a policy  whose
      policy  commences  with the beginning date of such period and is not based
      on the average net assets in the Fund during such period.  Gross return is
      equal to the total return earned by the underlying Trust investment.


                                     FSA-28


<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS (UNAUDITED) -- (CONTINUED)

RATES OF RETURN:
INCENTIVE LIFE
- --------------
INCENTIVE LIFE 2000*
- -------------------
INCENTIVE LIFE PLUS SECOND SERIES*
- ---------------------------------
AND CHAMPION 2000*
- ------------------


<TABLE>
<CAPTION>
                     NINE MONTHS ENDED(B)                                                                 JANUARY 26(A)(B) TO
                         SEPTEMBER 30,                       YEARS ENDED DECEMBER 31,                        DECEMBER 31,
                     -------------------   -------------------------------------------------------------- -------------------
MONEY MARKET FUND      1996     1995       1995   1994   1993   1992    1991   1990   1989   1988  1987         1986
- -----------------      ----     ----       ----   ----   ----   ----    ----   ----   ----   ----  ----         ----
<S>                    <C>      <C>        <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>          <C>
Gross return.........  3.91%    4.30%      5.74%  4.02%  3.00%  3.56%  6.18%  8.24%  9.18%  7.32%  6.63%        6.05%
Net return...........  3.44%    3.83%      5.11%  3.39%  2.35%  2.94%  5.55%  7.59%  8.53%  6.68%  5.99%        5.47%
</TABLE>

<TABLE>
<CAPTION>
INTERMEDIATE         NINE MONTHS ENDED(B)                                           APRIL 1(A)(B) TO
GOVERNMENT               SEPTEMBER 30,             YEARS ENDED DECEMBER 31,           DECEMBER 31,
SECURITIES FUND      --------------------   --------------------------------------  ------------------
- ---------------        1996     1995        1995     1994      1993       1992           1991
                       ----     ----        ----     ----      ----       ----           ----
<S>                    <C>      <C>        <C>      <C>       <C>        <C>            <C>
Gross return.........  1.71%    9.94%      13.33%   (4.37)%   10.58%     5.60%          12.26%
Net return...........  1.25%    9.45%      12.65%   (4.95)%    9.88%     4.96%          11.60%
</TABLE>

<TABLE>
<CAPTION>
                     NINE MONTHS ENDED(B)       YEARS ENDED        OCTOBER 1(A)(B) TO
                         SEPTEMBER 30,          DECEMBER 31,          DECEMBER 31,
                     --------------------  --------------------   -------------------
QUALITY BOND FUND       1996      1995       1995       1994             1993
- -----------------       ----      ----       ----       ----             ----
<S>                     <C>      <C>        <C>        <C>             <C>
Gross return.........   1.28%    12.37%     17.02%     (5.10)%         (0.51)%
Net return...........   0.82%    11.86%     16.32%     (5.67)%         (0.66)%
</TABLE>

<TABLE>
<CAPTION>
                     NINE MONTHS ENDED(B)                                                                         
                         SEPTEMBER 30,                           YEARS ENDED DECEMBER 31,                        
                     -------------------- ---------------------------------------------------------------------- 
HIGH YIELD FUND          1996     1995     1995     1994    1993    1992    1991    1990     1989   1988   1987  
- ---------------          ----     ----     ----     ----    ----    ----    ----    ----     ----   ----   ----  
<S>                     <C>      <C>      <C>     <C>      <C>     <C>     <C>     <C>      <C>     <C>    <C>
Gross return.........   18.79%   14.89%   19.92%  (2.79)%  23.15%  12.31%  24.46%  (1.12)%  5.13%   9.73%  4.68% 
Net return...........   18.25%   14.37%   19.20%  (3.37)%  22.41%  11.64%  23.72%  (1.71)%  4.50%   9.08%  4.05% 
</TABLE>

<TABLE>
<CAPTION>
                     NINE MONTHS ENDED(B)      YEARS ENDED            OCTOBER 1(A)(B) TO
                         SEPTEMBER 30,         DECEMBER 31,              DECEMBER 31,
                     --------------------  ---------------------   ----------------------
GROWTH & INCOME FUND    1996     1995        1995       1994                1993
- --------------------    ----     ----        ----       ----                ----
<S>                     <C>     <C>         <C>        <C>                 <C>
Gross return.........   9.89%   19.76%      24.07%     (0.58)%             (0.25)%
Net return...........   9.39%   19.23%      23.33%     (1.17)%             (0.41)%
</TABLE>


<TABLE>
<CAPTION>
                                                                           SEPTEMBER 30(A)(B)
                     NINE MONTHS ENDED(B)           YEAR ENDED                  TO
                         SEPTEMBER 30,             DECEMBER 31,             DECEMBER 31,
                     ------------------------- ----------------------- ----------------------
EQUITY INDEX FUND     1996         1995             1995                     1994
- -----------------     ----         ----             ----                     ----
<S>                  <C>          <C>              <C>                      <C>
Gross return........ 13.10%       28.97%           36.48%                   1.08%
Net return.......... 12.59%       28.39%           35.66%                   0.58%
</TABLE>

<TABLE>
<CAPTION>
                     NINE MONTHS ENDED(B)                                                                        JANUARY 26(A)(B) TO
                         SEPTEMBER 30,                       YEARS ENDED DECEMBER 31,                               DECEMBER 31,
                     -------------------- ----------------------------------------------------------------------- ---------------
COMMON STOCK FUND       1996     1995       1995     1994    1993    1992   1991     1990    1989    1988   1987       1986
- -----------------       ----     ----       ----     ----    ----    ----   ----     ----    ----    ----   ----       ----
<S>                    <C>      <C>        <C>     <C>      <C>     <C>    <C>     <C>      <C>     <C>     <C>       <C>
Gross return.........  14.25%   28.99%     32.45%  (2.14)%  24.84%  3.22%  37.88%  (8.12)%  25.59%  22.43%  7.49%     15.65%
Net return...........  13.73%   28.42%     31.66%  (2.73)%  24.08%  2.60%  37.06%  (8.67)%  24.84%  21.70%  6.84%     15.01%
</TABLE>

- ------------------
*Sales of  Incentive  Life 2000 and  Champion  2000  commenced on March 2, 1992.
Sales of Incentive Life Plus Second Series commenced on September 15, 1995.

(a) Date as of which net premiums under the policies were first allocated to the
    Fund.

(b) The gross return and the net return for the periods indicated are not annual
    rates of return.


                                     FSA-29


<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS (UNAUDITED) -- (CONTINUED)

RATES OF RETURN:
INCENTIVE LIFE
- --------------
INCENTIVE LIFE 2000*
- -------------------
INCENTIVE LIFE PLUS SECOND SERIES*
- ---------------------------------
AND CHAMPION 2000*
- ------------------


<TABLE>
<CAPTION>
                          
                          
                      NINE MONTHS ENDED(B)                                                                    AUGUST 31(A)(B) TO
                          SEPTEMBER 30,                       YEARS ENDED DECEMBER 31,                           DECEMBER 31,
                      -------------------- -----------------------------------------------------------------  -----------------
GLOBAL FUND              1996     1995       1995    1994   1993     1992    1991    1990     1989    1988          1987
- -----------              ----     ----       ----    ----   ----     ----    ----    ----     ----    ----          ----
<S>                      <C>     <C>        <C>     <C>    <C>     <C>      <C>     <C>      <C>     <C>          <C>
Gross return..........   8.96%   16.02%     18.81%  5.23%  32.09%  (0.50)%  30.55%  (6.07)%  26.93%  10.88%       (13.27)%
Net return............   8.47%   15.50%     18.11%  4.60%  31.33%  (1.10)%  29.77%  (6.63)%  26.17%  10.22%       (13.45)%
</TABLE>

<TABLE>
<CAPTION>
                       NINE MONTHS ENDED(B)   APRIL 3(A)(B) TO
                           SEPTEMBER 30,        DECEMBER 31,
                       --------------------  ----------------
INTERNATIONAL FUND       1996       1995          1995
- ------------------       ----       ----          ----
<S>                      <C>        <C>          <C>
Gross return..........   7.29%      5.71%        11.29%
Net return............   6.80%      6.94%        10.79%
</TABLE>

<TABLE>
<CAPTION>
                      NINE MONTHS ENDED(B)                                                                       JANUARY 26(A)(B) TO
                          SEPTEMBER 30,                        YEARS ENDED DECEMBER 31,                            DECEMBER 31,
                      -------------------- --------------------------------------------------------------------- ---------------
AGGRESSIVE STOCK FUND    1996     1995      1995    1994     1993    1992     1991    1990   1989    1988   1987      1986
- ---------------------    ----     ----      ----    ----     ----    ----     ----    ----   ----    ----   ----      ----
<S>                     <C>      <C>       <C>     <C>      <C>     <C>      <C>     <C>    <C>     <C>     <C>      <C>
Gross return..........  19.52%   25.74%    31.63%  (3.81)%  16.77%  (3.16)%  86.86%  8.17%  43.50%  1.17%   7.31%    35.88%
Net return............  18.98%   25.17%    30.85%  (4.39)%  16.05%  (3.74)%  85.75%  7.51%  42.64%  0.53%   6.66%    35.13%
</TABLE>

ASSET ALLOCATION SERIES
- -----------------------
<TABLE>
<CAPTION>
                      NINE MONTHS ENDED(B)                                                                       JANUARY 26(A)(B) TO
                          SEPTEMBER 30,                      YEARS ENDED DECEMBER 31,                                DECEMBER 31,
                      -------------------- ------------------------------------------------------------------------ --------------
BALANCED FUND             1996   1995       1995    1994    1993    1992     1991     1990    1989    1988    1987      1986
- -------------             ----   ----       ----    ----    ----    ----     ----     ----    ----    ----    ----      ----
<S>                      <C>    <C>        <C>     <C>     <C>     <C>      <C>     <C>      <C>     <C>     <C>       <C>
Gross return..........   6.63%  15.50%     19.75%  (8.02)% 12.28%  (2.84)%  41.26%   0.24%  25.83%  13.27%  (0.85)%   29.07%
Net return............   6.15%  14.98%     19.03%  (8.57)% 11.64%  (3.42)%  40.42%  (0.36)% 25.08%  12.59%  (1.45)%   28.34%
</TABLE>

<TABLE>
<CAPTION>
CONSERVATIVE          NINE MONTHS ENDED(B)                                                      OCTOBER 2(A)(B) TO
INVESTORS FUND            SEPTEMBER 30,                   YEARS ENDED DECEMBER 31,                 DECEMBER 31,
- --------------        ------------------  ----------------------------------------------------- ------------------
                        1996      1995      1995     1994     1993     1992     1991    1990         1989
                        ----      ----      ----     ----     ----     ----     ----    ----         ----
<S>                     <C>      <C>       <C>      <C>      <C>       <C>     <C>      <C>          <C>
Gross return..........  0.94%    14.87%    20.40%   (4.10)%  10.76%    5.72%   19.87%   6.37%        3.09%
Net return............  0.48%    14.35%    19.68%   (4.67)%  10.15%    5.09%   19.16%   5.73%        2.94%
</TABLE>

<TABLE>
<CAPTION>
                      NINE MONTHS ENDED(B)                                                       OCTOBER 2(A)(B) TO
                          SEPTEMBER 30,                   YEARS ENDED DECEMBER 31,                  DECEMBER 31,
                      --------------------  ---------------------------------------------------- -----------------
GROWTH INVESTORS FUND    1996     1995        1995     1994      1993    1992     1991     1990         1989
- ---------------------    ----     ----        ----     ----      ----    ----     ----     ----         ----
<S>                      <C>     <C>         <C>      <C>       <C>      <C>     <C>      <C>           <C>
Gross return..........   7.39%   21.63%      26.37%   (3.15)%   15.26%   4.90%   48.89%   10.66%        3.98%
Net return............   6.90%   21.09%      25.62%   (3.73)%   14.58%   4.27%   48.01%   10.00%        3.82%
</TABLE>

- ----------
*Sales of  Incentive  Life 2000 and  Champion  2000  commenced on March 2, 1992.
Sales of Incentive Life Plus Second Series commenced on September 15, 1995.

(a) Date as of which net premiums under the policies were first allocated to the
    Fund.

(b) The gross return and the net return for the periods indicated are not annual
    rates of return.


                                     FSA-30


<PAGE>
EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP
NOTES TO FINANCIAL STATEMENTS (UNAUDITED) -- (CONTINUED)
RATES OF RETURN:
SURVIVORSHIP 2000
- -----------------
<TABLE>
<CAPTION>
                                   NINE MONTHS ENDED(B)                                         AUGUST 17(A)(B) TO
                                       SEPTEMBER 30,             YEARS ENDED DECEMBER 31,          DECEMBER 31,
                                  ----------------------     -------------------------------- ---------------------
MONEY MARKET FUND                   1996       1995             1995      1994       1993              1992
- -----------------                   ----       ----             ----      ----       ----              ----
<S>                                 <C>        <C>             <C>       <C>        <C>               <C>
Gross return.....................   3.91%      4.30%            5.74%     4.02%      3.00%            1.11%
Net return.......................   3.20%      3.60%            4.80%     3.08%      2.04%            0.77%

INTERMEDIATE GOVERNMENT
SECURITIES FUND
- ---------------
Gross return.....................   1.71%      9.94%           13.33%    (4.37)%    10.58%            0.90%
Net return.......................   1.02%      9.20%           12.31%    (5.23)%     9.55%            0.56%
</TABLE>

<TABLE>
<CAPTION>
                                   NINE MONTHS ENDED(B)                                   OCTOBER 1(A)(B) TO
                                       SEPTEMBER 30,         YEARS ENDED DECEMBER 31,        DECEMBER 31,
                                  ----------------------     ------------------------     ------------------
QUALITY BOND FUND                   1996        1995            1995          1994               1993
- -----------------                   ----        ----            ----          ----               ----
<S>                                 <C>        <C>             <C>           <C>                <C>
Gross return.....................   1.28%      12.37%          17.02%        (5.10)%            (0.51)%
Net return.......................   0.59%      11.61%          15.97%        (5.95)%            (0.73)%
</TABLE>

<TABLE>
<CAPTION>
                                   NINE MONTHS ENDED(B)                                                 AUGUST 17(A)(B) TO
                                       SEPTEMBER 30,                  YEARS ENDED DECEMBER 31,             DECEMBER 31,
                                  ---------------------     -----------------------------------------  -------------------
HIGH YIELD FUND                      1996       1995            1995          1994            1993             1992
- ---------------                      ----       ----            ----          ----            ----             ----
<S>                                 <C>        <C>             <C>           <C>             <C>              <C>
Gross return.....................   18.79%     14.89%          19.92%        (2.79)%         23.15%           1.84%
Net return.......................   17.98%     14.12%          18.84%        (3.66)%         22.04%           1.50%
</TABLE>

<TABLE>
<CAPTION>
                                    NINE MONTHS ENDED(B)                                 OCTOBER 1(A)(B) TO
                                        SEPTEMBER 30,      YEARS ENDED DECEMBER 31,        DECEMBER 31,
                                  ----------------------  -------------------------  -----------------------
GROWTH &             
INCOME FUND                         1996        1995         1995          1994                1993
- -----------                         ----        ----         ----          ----                ----
<S>                                 <C>        <C>          <C>           <C>                <C>
Gross return.....................   9.89%      19.76%       24.07%        (0.58)%            (0.25)%
Net return.......................   9.14%      18.96%       22.96%        (1.47)%            (0.48)%
</TABLE>

<TABLE>
<CAPTION>
                                   NINE MONTHS ENDED(B)     YEAR ENDED       MARCH 1 (A)(B) TO
                                       SEPTEMBER 30,        DECEMBER 31,        DECEMBER 31,
                                  ---------------------- ------------------ -------------------
EQUITY INDEX FUND                    1996       1995           1995                 1994
- -----------------                    ----       ----           ----                 ----
<S>                                 <C>        <C>            <C>                   <C>
Gross return.....................   13.10%     28.97%         36.48%                1.08%
Net return.......................   12.33%     28.10%         35.26%                0.33%
</TABLE>

<TABLE>
<CAPTION>
                                   NINE MONTHS ENDED(B)                                             AUGUST 17(A)(B) TO
                                       SEPTEMBER 30,              YEARS ENDED DECEMBER 31,              DECEMBER 31,
                                  ----------------------  --------------------------------------  ----------------------
COMMON STOCK FUND                    1996       1995          1995        1994         1993              1992
- -----------------                    ----       ----          ----        ----         ----              ----
<S>                                 <C>        <C>           <C>         <C>          <C>               <C>
Gross return.....................   14.25%     28.99%        32.45%      (2.14)%      24.84%             5.28%
Net return.......................   13.47%     28.13%        31.26%      (3.02)%      23.70%             4.93%

GLOBAL FUND
- -----------
Gross return.....................    8.96%     16.02%        18.81%       5.23%       32.09%             4.87%
Net return.......................    8.22%     15.25%        17.75%       4.29%       30.93%             4.52%

AGGRESSIVE STOCK FUND
- ---------------------
Gross return.....................   19.52%     25.74%        31.63%      (3.81)%      16.77%            11.49%
Net return.......................   18.71%     24.89%        30.46%      (4.68)%      15.70%            11.11%
</TABLE>

                                   NINE MONTHS ENDED(B)    APRIL 3(A)(B) TO
                                       SEPTEMBER 30,          DECEMBER 31,
                                  ----------------------  ------------------
INTERNATIONAL FUND                  1996        1995            1995
- ------------------                  ----        ----            ----
Gross return.....................   7.29%       5.71%          11.29%
Net return.......................   6.56%       6.78%          10.55%

ASSET ALLOCATION SERIES
- -----------------------
<TABLE>
<CAPTION>
                                   NINE MONTHS ENDED(B)                                               AUGUST 17(A)(B) TO
                                       SEPTEMBER 30,               YEARS ENDED DECEMBER 31,              DECEMBER 31,
CONSERVATIVE                     -----------------------  ----------------------------------------  ----------------------
INVESTORS FUND                      1996        1995           1995         1994         1993                1992
- --------------                      ----        ----           ----         ----         ----                ----
<S>                                 <C>        <C>            <C>          <C>          <C>                 <C>
Gross return.....................   0.94%      14.87%         20.40%       (4.10)%      10.76%              1.38%
Net return.......................   0.25%      14.09%         19.32%       (4.96)%       9.81%              1.04%

BALANCED FUND
- -------------
Gross return.....................   6.63%      15.50%         19.75%       (8.02)%      12.28%              5.37%
Net return.......................   5.90%      14.72%         18.68%       (8.84)%      11.30%              5.02%

GROWTH INVESTORS FUND
- ---------------------
Gross return.....................   7.39%      21.63%         26.37%       (3.15)%      15.26%              6.89%
Net return.......................   6.65%      20.81%         25.24%       (4.02)%      14.24%              6.53%
</TABLE>

- ----------
(a) Date as of which net premiums under the policies were first allocated to the
    Fund.

(b) The gross return and the net return for the periods indicated are not annual
    rates of return.

                                     FSA-31


<PAGE>



EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP


NOTES TO FINANCIAL STATEMENTS (UNAUDITED) -- (CONTINUED)

RATES OF RETURN:
INCENTIVE LIFE PLUS ORIGINAL SERIES*(A)
- -----------------------------------
IL COLI**(A)
- -------

<TABLE>
<CAPTION>

                                INCENTIVE LIFE PLUS ORIGINAL SERIES                               IL COLI
                           ----------------------------------------------     -------------------------------------------------
                            NINE MONTHS                                        NINE MONTHS     
                               ENDED        JANUARY 6 TO    JANUARY 6 TO          ENDED        SEPTEMBER 15 TO  SEPTEMBER 15 TO
                           SEPTEMBER 30,    SEPTEMBER 30,   DECEMBER 31,      SEPTEMBER 30,     SEPTEMBER 30,     DECEMBER 31,
                           ---------------  --------------  -------------     ---------------  ---------------  ---------------
                                1996            1995            1995               1996             1995             1995
                                ----            ----            ----               ----             ----             ----
<S>                             <C>            <C>             <C>                 <C>             <C>               <C>  
Money Market Fund...........     3.91%          4.25%           5.69%               3.91%           0.19%            1.58%

Intermediate Government
Securities Fund.............     1.71%          9.92%          13.31%               1.71%           0.00%            3.08%

Quality Bond Fund...........     1.28%         12.47%          17.13%               1.28%           0.16%            4.31%

High Yield Fund.............    18.79%         14.92%          19.95%              18.79%           0.31%            4.70%

Growth & Income Fund........     9.89%         20.05%          24.38%               9.89%           0.30%            3.91%

Equity Index Fund...........    13.10%         29.01%          36.53%              13.10%           0.24%            6.08%

Common Stock Fund...........    14.25%         29.60%          33.07%              14.25%          (1.13)%           1.51%

Global Fund.................     8.96%         16.57%          19.38%               8.96%           0.25%            2.67%

<CAPTION>
                            NINE MONTHS                                        NINE MONTHS
                               ENDED         APRIL 30 TO    APRIL 30 TO           ENDED         APRIL 30 TO      APRIL 30 TO
                           SEPTEMBER 30,    SEPTEMBER 30,   DECEMBER 31,      SEPTEMBER 30,    SEPTEMBER 30,     DECEMBER 31,
                           ---------------  --------------  -------------     ---------------  ---------------  ---------------
                                1996            1995            1995               1996             1995             1995
                                ----            ----            ----               ----             ----             ----
<S>                              <C>            <C>            <C>                  <C>             <C>              <C>  
International Fund..........     7.29%          7.26%          11.29%               7.29%           0.71%            4.49%


<CAPTION>
                            NINE MONTHS                                        NINE MONTHS      
                               ENDED        JANUARY 6 TO    JANUARY 6 TO          ENDED        SEPTEMBER 15 TO   SEPTEMBER 15 TO
                           SEPTEMBER 30,    SEPTEMBER 30,   DECEMBER 31,      SEPTEMBER 30,     SEPTEMBER 30,     DECEMBER 31,
                           ---------------  --------------  -------------     ---------------  ---------------  ---------------
                                1996            1995            1995               1996             1995             1995
                                ----            ----            ----               ----             ----             ----
<S>                             <C>            <C>             <C>                 <C>             <C>               <C>  
Aggressive Stock Fund.......    19.52%         27.02%          33.00%              19.52%          (0.38)%           4.28%


ASSET ALLOCATION SERIES

<CAPTION>
                            NINE MONTHS                                        NINE MONTHS                            
                               ENDED        JANUARY 6 TO    JANUARY 6 TO          ENDED        SEPTEMBER 15 TO   SEPTEMBER 15
                           SEPTEMBER 30,    SEPTEMBER 30,   DECEMBER 31,      SEPTEMBER 30,    SEPTEMBER 30,     DECEMBER 31, 
                           ---------------  --------------  -------------     ---------------  ---------------  ---------------
                                1996            1995            1995               1996             1995             1995
                                ----            ----            ----               ----             ----             ----
<S>                              <C>           <C>             <C>                  <C>            <C>               <C>  
Conservative Investors Fund..    8.96%         15.05%          20.59%               8.96%           0.07%            4.91%


Balanced Fund................    6.63%         16.05%          20.32%               6.63%          (0.47)%           3.18%


Growth Investors Fund........    7.39%         22.16%          26.92%               7.39%           0.90%            4.83%

</TABLE>

- ----------------------------
 *Sales of Incentive Life Plus Original Series commenced on January 6, 1995.

**Sales of IL COLI commenced on September 15, 1995.

 (a)There are no Separate Account asset charges for this policy and therefore
    the gross and net rates of return are the same. The rates of return for the
    periods indicated are not annual rates of return.


                                     FSA-32
<PAGE>

EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS (UNAUDITED) -- (CONTINUED)

RATES OF RETURN:
SP-FLEX
- -------
<TABLE>
<CAPTION>
                             NINE MONTHS ENDED(B)                                                              AUGUST 31(A)(B) TO
                                 SEPTEMBER 30,                         YEARS ENDED DECEMBER 31,                   DECEMBER 31,
                             --------------------  ------------------------------------------------------------ ----------------
MONEY MARKET FUND              1996      1995       1995     1994   1993    1992    1991   1990    1989   1988       1987
- -----------------              ----      ----       ----     ----   ----    ----    ----   ----    ----   ----       ----
<S>                            <C>      <C>         <C>     <C>     <C>    <C>     <C>     <C>    <C>     <C>       <C>
Gross return.................  3.91%    4.30%       5.74%   4.02%   3.00%  3.56%   6.17%   8.24%  9.18%   7.32%     2.15%
Net return...................  2.51%    2.91%       3.86%   2.17%   1.13%  1.71%   4.29%   6.30%  7.24%   5.41%     1.62%
</TABLE>

<TABLE>
<CAPTION>
                             NINE MONTHS ENDED(B)                                     APRIL 1(A)(B) TO
                                 SEPTEMBER 30,         YEARS ENDED DECEMBER 31,          DECEMBER 31,
INTERMEDIATE GOVERNMENT      --------------------  --------------------------------- ------------------
SECURITIES FUND                1996      1995       1995      1994    1993    1992          1991
- ---------------                ----      ----       ----      ----    ----    ----          ----
<S>                            <C>      <C>        <C>      <C>      <C>      <C>           <C>
Gross return.................  1.71%    9.94%      13.33%   (4.37)%  10.58%   5.60%         12.10%
Net return...................  0.34%    8.47%      11.31%   (6.08)%   8.57%   3.71%         10.59%
</TABLE>

<TABLE>
<CAPTION>
                             NINE MONTHS ENDED(B)     YEAR ENDED     SEPTEMBER 1(A)(B) TO
                                 SEPTEMBER 30,        DECEMBER 31,       DECEMBER 31,
                             --------------------  ----------------- -------------------
QUALITY BOND FUND               1996     1995            1995                1994
- -----------------               ----     ----            ----                ----
<S>                           <C>       <C>             <C>                <C>
Gross return.................  1.28%    12.37%          17.02%             (2.20)%
Net return................... (0.09)%   10.86%          14.94%             (2.35)%
</TABLE>

<TABLE>
<CAPTION>
                             NINE MONTHS ENDED(B)                                                                 AUGUST 31(A)(B) TO
                                 SEPTEMBER 30,                         YEARS ENDED DECEMBER 31,                     DECEMBER 31,
                             -------------------- --------------------------------------------------------------- ---------------
HIGH YIELD FUND                1996      1995       1995     1994    1993    1992    1991    1990     1989  1988       1987
- ---------------                ----      ----       ----     ----    ----    ----    ----    ----     ----  ----       ----
<S>                           <C>       <C>        <C>     <C>      <C>     <C>     <C>     <C>      <C>    <C>       <C>  
Gross return................. 18.79%    14.89%     19.92%  (2.79)%  23.15%  12.31%  24.46%  (1.12)%  5.13%  9.73%     1.95%
Net return................... 17.19%    13.35%     17.79%  (4.52)%  20.96%  10.30%  22.25%  (2.89)%  3.26%  7.78%     1.39%
</TABLE>

<TABLE>
<CAPTION>
                             NINE MONTHS ENDED(B)    YEAR ENDED    SEPTEMBER 1(A)(B) TO
                                 SEPTEMBER 30,       DECEMBER 31,     DECEMBER 31,
GROWTH &                     --------------------  ------------------------------------
INCOME FUND                    1996       1995          1995              1994
- -----------                    ----       ----          ----              ----
<S>                           <C>        <C>           <C>               <C>    
Gross return.................  9.89%     19.76%        24.07%            (3.40)%
Net return...................  8.40%     18.16%        21.87%            (3.55)%

EQUITY INDEX FUND
- -----------------
Gross return................. 13.10%     28.97%       36.48%            (2.54)%
Net return................... 11.58%     27.25%       34.06%            (2.69)%
</TABLE>

<TABLE>
<CAPTION>
                             NINE MONTHS ENDED(B)                                                                 AUGUST 31(A)(B) TO
                                 SEPTEMBER 30,                      YEARS ENDED DECEMBER 31,                        DECEMBER 31,
                             -------------------- ---------------------------------------------------------------- --------------
COMMON STOCK FUND              1996      1995      1995     1994    1993    1992    1991    1990     1989    1988       1987
- -----------------              ----      ----      ----     ----    ----    ----    ----    ----     ----    ----       ----
<S>                           <C>       <C>       <C>     <C>      <C>     <C>     <C>     <C>      <C>     <C>       <C>     
Gross return................. 14.25%    28.99%    32.45%  (2.14)%  24.84%  3.23%   37.87%  (8.12)%  25.59%  22.43%    (22.57)%
Net return................... 12.70%    27.27%    30.10%  (3.88)%  22.60%  1.38%   35.43%  (9.76)%  23.36%  20.26%    (23.00)%

GLOBAL FUND
- -----------
Gross return.................  8.96%    16.02%     18.81%  5.23%   32.09% (0.50)%  30.55%  (6.07)%  26.93%  10.88%    (11.40)%
Net return...................  7.49%    14.47%     16.70%  3.36%   29.77% (2.28)%  28.23%  (7.75)%  24.67%   8.90%    (11.86)%
</TABLE>

                             NINE MONTHS ENDED(B)   APRIL 3(A)(B) TO
                                 SEPTEMBER 30,       DECEMBER 31,
                             --------------------  ---------------
INTERNATIONAL FUND             1996      1995           1995
- ------------------             ----      ----           ----
Gross return................   7.29%    5.71%          11.29%
Net return..................   5.84%    6.31%           9.82%

<TABLE>
<CAPTION>
                             NINE MONTHS ENDED(B)                                                                 AUGUST 31(A)(B) TO
                                 SEPTEMBER 30,                        YEARS ENDED DECEMBER 31,                        DECEMBER 31,
                             -------------------- ---------------------------------------------------------------- ----------------
AGGRESSIVE STOCK FUND            1996    1995      1995     1994    1993     1992    1991    1990    1989    1988        1987
- ---------------------            ----    ----      ----     ----    ----     ----    ----    ----    ----    ----        ----
<S>                           <C>     <C>       <C>     <C>      <C>     <C>      <C>      <C>    <C>      <C>         <C>     
Gross return................  19.52%  25.74%    31.63%  (3.81)%  16.77%  (3.16)%  86.86%   8.17%  43.50%   1.17%       (24.28)%
Net return..................  17.91%  24.06%    29.30%  (5.53)%  14.67%  (4.89)%  83.54%   6.23%  40.95%  (0.66)%      (24.68)%
</TABLE>

- ----------
(a) Date as of which net premiums under the policies were first allocated to the
    Fund.

(b) The gross return and the net return for the periods indicated are not annual
    rates of return.

                                     FSA-33
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS (UNAUDITED) -- (CONCLUDED)

ASSET ALLOCATION SERIES
<TABLE>
<CAPTION>
                             NINE MONTHS ENDED(B)        YEAR ENDED     SEPTEMBER 1(A)(B) TO
                                 SEPTEMBER 30,           DECEMBER 31,      DECEMBER 31,
CONSERVATIVE                 --------------------     -------------------------------------
INVESTORS FUND                  1996        1995            1995              1994
- --------------                  ----        ----            ----              ----
<S>                             <C>        <C>             <C>               <C>    
Gross return.................   0.94%      14.87%          20.40%           (1.83)%
Net return...................  (0.43)%     13.33%          18.26%           (1.98)%
</TABLE>

<TABLE>
<CAPTION>
                             NINE MONTHS ENDED(B)                                                                 AUGUST 31(A)(B) TO
                                 SEPTEMBER 30,                        YEARS ENDED DECEMBER 31,                      DECEMBER 31,
                             -------------------- ---------------------------------------------------------------- --------------
BALANCED FUND                   1996     1995       1995     1994    1993    1992     1991   1990     1989    1988       1987
- -------------                   ----     ----       ----     ----    ----    ----     ----   ----     ----    ----       ----
<S>                            <C>      <C>        <C>     <C>      <C>     <C>      <C>     <C>     <C>     <C>       <C>     
Gross return.................  6.63%    15.50%     19.75%  (8.02)%  12.28%  (2.83)%  41.27%  0.24%   25.83%  13.27%    (20.26)%
Net return...................  5.19%    13.96%     17.62%  (9.66)%  10.31%  (4.57)%  38.75% (1.56)%  23.59%  11.25%    (20.71)%
</TABLE>

<TABLE>
<CAPTION>
                             NINE MONTHS ENDED(B)      YEAR ENDED      SEPTEMBER 1(A)(B) TO
                                 SEPTEMBER 30,         DECEMBER 31,      DECEMBER 31,
GROWTH                       --------------------   --------------------------------------
INVESTORS FUND                  1996     1995             1995              1994
- --------------                  ----     ----             ----              ----
<S>                            <C>      <C>              <C>              <C>    
Gross return.................  7.39%    21.63%           26.37%           (3.16)%
Net return...................  5.93%    20.01%           24.12%           (3.31)%
</TABLE>

- ----------
(a) Date as of which net premiums under the policies were first allocated to the
    Fund.

(b) The gross return and the net return for the periods indicated are not annual
    rates of return.


                                     FSA-34
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS (UNAUDITED) -- (CONTINUED)
RATES OF RETURN:
IL PROTECTOR*
- ----------------------------



                                             AUGUST 22 TO
                                           SEPTEMBER 30,(A)
                                          -----------------

                                                1996
                                               ------
Money Market Fund.................              1.80%

Intermediate Government
Securities Fund...................              2.62%

Quality Bond......................              3.89%

High Yield Fund...................             10.33%

Growth & Income Fund..............              6.01%

Equity Index Fund.................              7.65%

Common Stock Fund.................              8.18%

Global Fund.......................              1.73%

International Fund................             (0.03)%

Aggressive Stock Fund.............              4.10%


ASSET ALLOCATION SERIES
                                             AUGUST 5 TO
                                           SEPTEMBER 30,(A)
                                          -----------------

                                                1996
                                               ------
Conservative Investors Fund.......              3.77%

Balanced Fund.....................              3.97%

Growth Investors Fund.............              4.52%

- ----------
*Sales of IL Protector commenced on August 22, 1996.

(a) Date as of which net premiums under the policies were first allocated to the
    Fund. The gross return and the net return for the periods  indicated are not
    annual rates of return.

7.  Subsequent Event

    On September  19, 1996 the Board of Directors of Equitable  Life approved an
    Agreement  and Plan of Merger by and between  Equitable  Life and  Equitable
    Variable  Life  (the  "Merger  Agreement").  The  merger is  expected  to be
    effective on January 1, 1997, subject to receipt of all necessary regulatory
    approvals. On that date, and in accordance with the provisions of the Merger
    Agreement,  the separate existence of Equitable Variable Life will cease and
    Equitable Life will survive the merger. From and after the effective date of
    the merger,  Equitable  Life will be liable in place of  Equitable  Variable
    Life  for the  liabilities  and  obligations  of  Equitable  Variable  Life,
    including  liabilities  under  policies  and  contracts  issued by Equitable
    Variable  Life,  and all of  Equitable  Variable  Life's  assets will become
    assets of Equitable Life.


                                     FSA-35
<PAGE>


                          INDEX TO FINANCIAL STATEMENTS

THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES

<TABLE>

<S>                                                                                                             <C>
Independent Auditors' Report....................................................................................F-2
Consolidated Financial Statements:
      Consolidated Balance Sheets, December 31, 1995 and 1994...................................................F-3
      Consolidated Statements of Earnings for the Years Ended December 31, 1995, 1994
         and 1993...............................................................................................F-4
      Consolidated Statements of Equity for the Years Ended December 31, 1995, 1994
         and 1993...............................................................................................F-5
      Consolidated Statements of Cash Flows for the Years Ended December 31, 1995, 1994
         and 1993...............................................................................................F-6
      Notes to Consolidated Financial Statements................................................................F-7
Unaudited Interim Consolidated Financial Statements:
      Consolidated Balance Sheets, September 30, 1996 and December 31, 1995....................................F-42
      Consolidated Statements of Earnings for the Three and Nine Months Ended
         September 30, 1996 and 1995...........................................................................F-43
      Consolidated Statements of Equity for the Nine Months Ended
         September 30, 1996 and 1995...........................................................................F-44
      Consolidated Statements of Cash Flows for the Nine Months Ended
         September 30, 1996 and 1995...........................................................................F-45
      Notes to Consolidated Financial Statements...............................................................F-46

</TABLE>













                                      F-1

<PAGE>














                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors and Shareholder of
The Equitable Life Assurance Society of the United States

In our opinion,  the  accompanying  consolidated  balance sheets and the related
consolidated  statements of earnings,  of shareholder's equity and of cash flows
present  fairly,  in  all  material  respects,  the  financial  position  of The
Equitable  Life  Assurance  Society  of the United  States and its  subsidiaries
("Equitable  Life") at  December  31,  1995 and 1994,  and the  results of their
operations  and their cash flows for each of the three years in the period ended
December 31, 1995, in conformity with generally accepted accounting  principles.
These  financial   statements  are  the   responsibility   of  Equitable  Life's
management;  our  responsibility  is to express  an  opinion on these  financial
statements  based on our audits.  We conducted our audits of these statements in
accordance with generally accepted auditing standards which require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements,  assessing the accounting  principles used and significant estimates
made by management and evaluating the overall financial statement  presentation.
We believe that our audits provide a reasonable basis for the opinion  expressed
above.

As discussed in Note 2 to the consolidated financial statements,  Equitable Life
changed  its  methods  of  accounting   for  loan   impairments   in  1995,  for
postemployment benefits in 1994 and for investment securities in 1993.




PRICE WATERHOUSE LLP
New York, New York
February 7, 1996


                                      F-2
<PAGE>



            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                           CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 1995 AND 1994
<TABLE>
<CAPTION>

                                                                                    1995                 1994
                                                                              -----------------    -----------------
                                                                                          (IN MILLIONS)
<S>                                                                           <C>                  <C>          
ASSETS
Investments:
  Fixed maturities:
    Available for sale, at estimated fair value.............................   $    15,899.9        $     7,586.0
    Held to maturity, at amortized cost.....................................             -                5,223.0
  Mortgage loans on real estate.............................................         3,638.3              4,018.0
  Equity real estate........................................................         3,916.2              4,446.4
  Policy loans..............................................................         1,976.4              1,731.2
  Other equity investments..................................................           621.1                678.5
  Investment in and loans to affiliates.....................................           636.6                560.2
  Other invested assets.....................................................           706.1                489.3
                                                                              -----------------    -----------------
      Total investments.....................................................        27,394.6             24,732.6
Cash and cash equivalents...................................................           774.7                693.6
Deferred policy acquisition costs...........................................         3,083.3              3,221.1
Amounts due from discontinued GIC Segment...................................         2,097.1              2,108.6
Other assets................................................................         2,713.1              2,078.6
Closed Block assets.........................................................         8,612.8              8,105.5
Separate Accounts assets....................................................        24,566.6             20,469.5
                                                                              -----------------    -----------------

TOTAL ASSETS................................................................   $    69,242.2        $    61,409.5
                                                                              =================    =================

LIABILITIES
Policyholders' account balances.............................................   $    21,752.6        $    21,238.0
Future policy benefits and other policyholders' liabilities.................         4,171.8              3,840.8
Short-term and long-term debt...............................................         1,899.3              1,337.4
Other liabilities...........................................................         3,379.5              2,300.1
Closed Block liabilities....................................................         9,507.2              9,069.5
Separate Accounts liabilities...............................................        24,531.0             20,429.3
                                                                              -----------------    -----------------
      Total liabilities.....................................................        65,241.4             58,215.1
                                                                              -----------------    -----------------

Commitments and contingencies (Notes 10, 12, 13, 14 and 15)

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..............................................         2,913.6              2,913.6
Retained earnings...........................................................           781.6                484.0
Net unrealized investment gains (losses)....................................           338.2               (203.0)
Minimum pension liability...................................................           (35.1)                (2.7)
                                                                              -----------------    -----------------
      Total shareholder's equity............................................         4,000.8              3,194.4
                                                                              -----------------    -----------------

TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY..................................   $    69,242.2        $    61,409.5
                                                                              =================    =================

</TABLE>





                 See Notes to Consolidated Financial Statements.

                                      F-3
<PAGE>



            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                       CONSOLIDATED STATEMENTS OF EARNINGS
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
<TABLE>
<CAPTION>

                                                                      1995               1994               1993
                                                                -----------------  -----------------  -----------------
                                                                                    (IN MILLIONS)
<S>                                                             <C>                <C>                <C>          
REVENUES
Universal life and investment-type product policy fee
  income......................................................   $      771.0       $       715.0      $       644.5
Premiums......................................................          606.8               625.6              599.1
Net investment income.........................................        2,127.7             2,030.9            2,599.3
Investment gains, net.........................................            5.3                91.8              533.4
Commissions, fees and other income............................          886.8               845.4            1,717.2
Contribution from the Closed Block............................          124.4               151.0              128.3
                                                                -----------------  -----------------  -----------------

      Total revenues..........................................        4,522.0             4,459.7            6,221.8
                                                                -----------------  -----------------  -----------------

BENEFITS AND OTHER DEDUCTIONS
Interest credited to policyholders' account balances..........        1,244.2             1,201.3            1,330.0
Policyholders' benefits.......................................        1,011.3               920.6            1,003.9
Other operating costs and expenses............................        1,856.5             1,943.1            3,584.2
                                                                -----------------  -----------------  -----------------

      Total benefits and other deductions.....................        4,112.0             4,065.0            5,918.1
                                                                -----------------  -----------------  -----------------

Earnings before Federal income taxes and cumulative
  effect of accounting change.................................          410.0               394.7              303.7
Federal income taxes..........................................          112.4               101.2               91.3
                                                                -----------------  -----------------  -----------------
Earnings before cumulative effect of accounting change........          297.6               293.5              212.4
Cumulative effect of accounting change, net of Federal
  income taxes................................................            -                 (27.1)               -
                                                                -----------------  -----------------  -----------------

Net Earnings..................................................   $      297.6       $       266.4      $       212.4
                                                                =================  =================  =================

</TABLE>





















                 See Notes to Consolidated Financial Statements.

                                      F-4
<PAGE>



            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
<TABLE>
<CAPTION>

                                                                      1995               1994               1993
                                                                -----------------  -----------------  -----------------
                                                                                    (IN MILLIONS)

<S>                                                             <C>                <C>                <C>          
Common stock, at par value, beginning of year.................   $        2.5       $         2.5      $         2.0
Increase in par value.........................................            -                   -                   .5
                                                                -----------------  -----------------  -----------------
Common stock, at par value, end of year.......................            2.5                 2.5                2.5
                                                                -----------------  -----------------  -----------------

Capital in excess of par value, beginning of year.............        2,913.6             2,613.6            2,273.9
Additional capital in excess of par value.....................            -                 300.0              340.2
Increase in par value.........................................            -                   -                  (.5)
                                                                -----------------  -----------------  -----------------
Capital in excess of par value, end of year...................        2,913.6             2,913.6            2,613.6
                                                                -----------------  -----------------  -----------------

Retained earnings, beginning of year..........................          484.0               217.6                5.2
Net earnings..................................................          297.6               266.4              212.4
                                                                -----------------  -----------------  -----------------
Retained earnings, end of year................................          781.6               484.0              217.6
                                                                -----------------  -----------------  -----------------

Net unrealized investment (losses) gains, beginning of year...         (203.0)              131.9               78.8
Change in unrealized investment gains (losses)................          541.2              (334.9)              (9.5)
Effect of adopting new accounting standard....................            -                   -                 62.6
                                                                -----------------  -----------------  -----------------
Net unrealized investment gains (losses), end of year.........          338.2              (203.0)             131.9
                                                                -----------------  -----------------  -----------------

Minimum pension liability, beginning of year..................           (2.7)              (15.0)               -
Change in minimum pension liability...........................          (32.4)               12.3              (15.0)
                                                                -----------------  -----------------  -----------------
Minimum pension liability, end of year........................          (35.1)               (2.7)             (15.0)
                                                                -----------------  -----------------  -----------------

TOTAL SHAREHOLDER'S EQUITY, END OF YEAR.......................   $    4,000.8       $     3,194.4      $     2,950.6
                                                                =================  =================  =================
</TABLE>



















                 See Notes to Consolidated Financial Statements.

                                      F-5
<PAGE>

           THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

<TABLE>
<CAPTION>

                                                                      1995               1994               1993
                                                                -----------------  -----------------  -----------------
                                                                                    (IN MILLIONS)

<S>                                                             <C>                <C>                <C>          
Net earnings..................................................   $      297.6       $       266.4      $       212.4
Adjustments to reconcile net earnings to net cash
  provided (used) by operating activities:
  Net change in trading activities and broker-dealer
    related receivables/payables..............................            -                   -             (4,177.8)
  Increase in matched resale agreements.......................            -                   -             (2,900.5)
  Increase in matched repurchase agreements...................            -                   -              2,900.5
  Investment gains, net of dealer and trading gains...........           (5.3)              (91.8)            (160.8)
  Change in amounts due from discontinued GIC Segment.........            -                  57.3               47.8
  General Account policy charges..............................         (769.7)             (711.9)            (623.4)
  Interest credited to policyholders' account balances........        1,244.2             1,201.3            1,330.0
  Changes in Closed Block assets and liabilities, net.........          (69.6)              (95.1)             (73.3)
  Other, net..................................................          627.1                 7.8             (416.1)
                                                                -----------------  -----------------  -----------------

Net cash provided (used) by operating activities..............        1,324.3               634.0           (3,861.2)
                                                                -----------------  -----------------  -----------------

Cash flows from investing activities:
  Maturities and repayments...................................        1,863.1             2,319.7            3,479.6
  Sales.......................................................        8,901.4             5,661.9            7,399.2
  Return of capital from joint ventures and limited
    partnerships..............................................           65.2                39.0              119.5
  Purchases...................................................      (11,675.5)           (7,417.6)         (11,184.2)
  Decrease (increase) in loans to discontinued GIC Segment....        1,226.9               (40.0)            (880.0)
  Cash received on sale of 61% interest in DLJ................            -                   -                346.7
  Other, net..................................................         (625.5)             (371.1)            (317.0)
                                                                -----------------  -----------------  -----------------

Net cash (used) provided by investing activities..............         (244.4)              191.9           (1,036.2)
                                                                -----------------  -----------------  -----------------

Cash flows from financing activities: 
  Policyholders' account balances:
    Deposits..................................................        2,414.9             2,082.7            2,410.7
    Withdrawals...............................................       (2,692.7)           (2,887.4)          (2,433.5)
  Net (decrease) increase in short-term financings............          (16.4)             (173.0)           4,717.2
  Additions to long-term debt.................................          599.7                51.8               97.7
  Repayments of long-term debt................................          (40.7)             (199.8)             (64.4)
  Proceeds from issuance of Alliance units....................            -                 100.0                -
  Payment of obligation to fund accumulated deficit of
    discontinued GIC Segment..................................       (1,215.4)                -                  -
  Capital contribution from the Holding Company...............            -                 300.0                -
  Other, net..................................................          (48.2)                -                  -
                                                                -----------------  -----------------  -----------------

Net cash (used) provided by financing activities..............         (998.8)             (725.7)           4,727.7
                                                                -----------------  -----------------  -----------------

Change in cash and cash equivalents...........................           81.1               100.2             (169.7)
Cash and cash equivalents, beginning of year..................          693.6               593.4              763.1
                                                                -----------------  -----------------  -----------------

Cash and Cash Equivalents, End of Year........................   $      774.7       $       693.6      $       593.4
                                                                =================  =================  =================

Supplemental cash flow information
  Interest Paid...............................................   $       89.6       $        34.9      $     1,437.2
                                                                =================  =================  =================
  Income Taxes (Refunded) Paid................................   $      (82.7)      $        49.2      $        41.0
                                                                =================  =================  =================
</TABLE>

                 See Notes to Consolidated Financial Statements.
                                      F-6
<PAGE>



            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


 1)     ORGANIZATION

        The Equitable  Life Assurance  Society of the United States  ("Equitable
        Life") converted to a stock life insurance  company on July 22, 1992 and
        became a wholly owned subsidiary of The Equitable Companies Incorporated
        (the "Holding Company").  Equitable Life's insurance business,  which is
        comprised of an Individual  Insurance and Annuities  segment and a Group
        Pension  segment is  conducted  principally  by  Equitable  Life and its
        wholly  owned  life  insurance   subsidiary,   Equitable  Variable  Life
        Insurance Company  ("EVLICO").  Equitable Life's  investment  management
        business,  which comprises the Investment Services segment, is conducted
        principally by Alliance Capital Management L.P. ("Alliance"),  Equitable
        Real Estate Investment Management,  Inc. ("EREIM") and Donaldson, Lufkin
        and  Jenrette,   Inc.  ("DLJ"),  an  investment  banking  and  brokerage
        affiliate.  AXA, a French holding company for an international  group of
        insurance  and  related  financial  services  companies  is the  Holding
        Company's largest  shareholder,  owning  approximately 60.6% at December
        31, 1995 (63.5%  assuming  conversion of Series E Convertible  Preferred
        Stock  held by AXA and  54.2% if all  securities  convertible  into,  or
        options on, common stock were to be converted or exercised).

 2)     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

        Basis of Presentation and Principles of Consolidation
        -----------------------------------------------------

        The  accompanying  consolidated  financial  statements  are  prepared in
        conformity with generally accepted accounting principles ("GAAP").

        The accompanying  consolidated financial statements include the accounts
        of  Equitable  Life and its  wholly  owned life  insurance  subsidiaries
        (collectively,   the  "Insurance  Group");  non-insurance  subsidiaries,
        principally  Alliance,  an investment  advisory  subsidiary and EREIM, a
        real estate investment management subsidiary; and those partnerships and
        joint ventures in which the Company has control and a majority  economic
        interest  (collectively,  including its consolidated  subsidiaries,  the
        "Company"). The consolidated statement of earnings and cash flow for the
        year ended  December 31, 1993 include the results of operations and cash
        flow of  DLJ,  an  investment  banking  and  brokerage  affiliate,  on a
        consolidated  basis through December 15, 1993 (see Note 20).  Subsequent
        to that date, DLJ is accounted for on the equity basis. The Closed Block
        assets and  liabilities  and results of operations  are presented in the
        consolidated  financial  statements  as single  line items (see Note 6).
        Unless specifically stated, all disclosures  contained herein supporting
        the consolidated  financial  statements exclude the Closed Block related
        amounts.

        The preparation of financial statements in conformity with GAAP requires
        management to make  estimates and  assumptions  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.

        All  significant  intercompany   transactions  and  balances  have  been
        eliminated in  consolidation  other than  intercompany  transactions and
        balances with the Closed Block and the discontinued  Guaranteed Interest
        Contract ("GIC") Segment (see Note 7).

        Certain  reclassifications  have been made in the amounts  presented for
        prior periods to conform these periods with the 1995 presentation.

                                      F-7
<PAGE>


        Closed Block
        ------------

        As of July 22, 1992, Equitable Life established the Closed Block for the
        benefit of certain  classes of  individual  participating  policies  for
        which Equitable Life had a dividend scale payable in 1991 and which were
        in force on that date.  Assets were  allocated to the Closed Block in an
        amount which,  together with anticipated revenues from policies included
        in the Closed Block, was reasonably expected to be sufficient to support
        such  business,  including  provision  for  payment of  claims,  certain
        expenses and taxes,  and for  continuation of dividend scales payable in
        1991, assuming the experience underlying such scales continues.

        Assets  allocated to the Closed Block inure solely to the benefit of the
        holders of policies  included in the Closed Block and will not revert to
        the  benefit  of  the  Holding  Company.  The  plan  of  demutualization
        prohibits  the  reallocation,  transfer,  borrowing or lending of assets
        between the Closed Block and other portions of Equitable  Life's General
        Account,  any of its Separate  Accounts or to any affiliate of Equitable
        Life without the approval of the New York  Superintendent  of Insurance.
        Closed  Block  assets and  liabilities  are carried on the same basis as
        similar assets and liabilities held in the General Account.

        The  excess  of  Closed  Block  liabilities  over  Closed  Block  assets
        represents the expected  future  post-tax  contribution  from the Closed
        Block which would be  recognized  in income over the period the policies
        and  contracts  in the  Closed  Block  remain  in force.  If the  actual
        contribution from the Closed Block in any given period equals or exceeds
        the  expected   contribution  for  such  period  as  determined  at  the
        establishment  of the Closed Block, the expected  contribution  would be
        recognized  in  income  for  that  period.  Any  excess  of  the  actual
        contribution over the expected  contribution would also be recognized in
        income to the extent that the aggregate  expected  contribution  for all
        prior periods exceeded the aggregate actual contribution.  Any remaining
        excess of  actual  contribution  over  expected  contributions  would be
        accrued in the Closed  Block as a liability  for future  dividends to be
        paid to the Closed Block policyholders. If, over the period the policies
        and  contracts  in  the  Closed  Block  remain  in  force,   the  actual
        contribution   from  the  Closed   Block  is  less  than  the   expected
        contribution from the Closed Block, only such actual  contribution would
        be recognized in income.

        Discontinued Operations
        -----------------------

        In 1991,  the Company's  management  adopted a plan to  discontinue  the
        business  operations of the GIC Segment,  consisting  of the  Guaranteed
        Interest Contract and Group Non-Participating Wind-Up Annuities lines of
        business.  The Company established a pre-tax provision for the estimated
        future  losses  of the GIC line of  business  and a  premium  deficiency
        reserve for the Group  Non-Participating  Wind-Up Annuities.  Subsequent
        losses incurred have been charged to the allowance for future losses and
        the  premium  deficiency  reserve.   Total  allowances  are  based  upon
        management's  best judgment and there is no assurance  that the ultimate
        losses will not differ.

        Accounting Changes
        ------------------

        In the first quarter of 1995, the Company adopted Statement of Financial
        Accounting  Standards  ("SFAS") No. 114,  "Accounting  by Creditors  for
        Impairment of a Loan".  This statement  applies to all loans,  including
        loans  restructured  in  a  troubled  debt  restructuring   involving  a
        modification  of terms.  This  statement  addresses the  accounting  for
        impairment  of a loan by  specifying  how  allowances  for credit losses
        should be determined.  Impaired loans within the scope of this statement
        are measured  based on the present  value of expected  future cash flows
        discounted  at  the  loan's  effective  interest  rate,  at  the  loan's
        observable  market price or the fair value of the collateral if the loan
        is collateral  dependent.  The Company  provides for impairment of loans
        through an allowance for possible losses. The adoption of this statement
        did not have a material  effect on the level of these  allowances  or on
        the  Company's  consolidated  statements  of earnings and  shareholder's
        equity.


                                      F-8
<PAGE>


        In the fourth  quarter of 1994  (effective  as of January 1, 1994),  the
        Company adopted SFAS No. 112, "Employers'  Accounting for Postemployment
        Benefits,"  which  required  employers to recognize  the  obligation  to
        provide  postemployment  benefits.   Implementation  of  this  statement
        resulted in a charge for the cumulative  effect of accounting  change of
        $27.1 million, net of a Federal income tax benefit of $14.6 million.

        At December 31, 1993, the Company adopted SFAS No. 115,  "Accounting for
        Certain  Investments in Debt and Equity  Securities," which expanded the
        use of fair value  accounting for those  securities  that a company does
        not have positive intent and ability to hold to maturity. Implementation
        of this statement increased  consolidated  shareholder's equity by $62.6
        million,  net of deferred policy acquisition costs, amounts attributable
        to  participating  group annuity  contracts and deferred  Federal income
        tax.  Beginning  coincident with issuance of SFAS No. 115 implementation
        guidance in November  1995,  the Financial  Accounting  Standards  Board
        ("FASB") permitted  companies a one-time  opportunity,  through December
        31, 1995, to reassess the  appropriateness  of the classification of all
        securities  held  at  that  time.  On  December  1,  1995,  the  Company
        transferred  $4,794.9  million  of  securities  classified  as  held  to
        maturity to the available for sale portfolio.  As a result  consolidated
        shareholder's equity increased by $126.2 million, net of deferred policy
        acquisition costs,  amounts  attributable to participating group annuity
        contracts and deferred Federal income tax.

        New Accounting Pronouncements
        -----------------------------

        In January 1995, the FASB issued SFAS No. 120, "Accounting and Reporting
        by Mutual Life Insurance  Enterprises  and by Insurance  Enterprises for
        Certain Long-Duration  Participating Contracts," which permits, but does
        not require,  stock life  insurance  companies with  participating  life
        contracts to account for those contracts in accordance with Statement of
        Position No.  95-1,  "Accounting  for Certain  Insurance  Activities  of
        Mutual Life  Insurance  Enterprises".  The Company has decided to retain
        the  existing  methodology  to  account  for  traditional  participating
        policies and, therefore, will not adopt this statement.

        In  March  1995,  the FASB  issued  SFAS No.  121,  "Accounting  for the
        Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed
        Of," which  requires  that  long-lived  assets and certain  identifiable
        intangibles  be reviewed for  impairment  whenever  events or changes in
        circumstances  indicate  the  carrying  amount of such assets may not be
        recoverable.  The Company will implement this statement as of January 1,
        1996. The cumulative  effect of this accounting  change will be a charge
        of $23.4 million,  net of a Federal income tax benefit of $12.1 million,
        due to the writedown to fair value of building  improvements relating to
        facilities  being  vacated  beginning  in 1996.  The  Company  currently
        provides allowances for possible losses for other assets under the scope
        of this statement.  Management has not yet determined the impact of this
        statement on assets to be held and used.

        In May 1995,  the FASB  issued SFAS No. 122,  "Accounting  for  Mortgage
        Servicing  Rights,"  which  requires a mortgage  banking  enterprise  to
        recognize rights to service mortgage loans for others as separate assets
        however  those  servicing  rights  are  acquired.  It  further  requires
        capitalized  mortgage  servicing rights be assessed for impairment based
        on the fair value of those  rights.  The  Company  will  implement  this
        statement as of January 1, 1996.  Implementation  of this statement will
        not have a  material  effect  on the  Company's  consolidated  financial
        statements.

        In  October  1995,  the  FASB  issued  SFAS  No.  123,  "Accounting  for
        Stock-Based  Compensation".  This  statement  defines a fair value based
        method of accounting for stock-based  employee  compensation plans while
        continuing  to allow an entity  to  measure  compensation  cost for such
        plans using the intrinsic  value based method of accounting.  Management
        has  decided  to  retain  the  current   compensation  cost  methodology
        prescribed by Accounting  Principles  Board Opinion No. 25,  "Accounting
        for Stock Issued to Employees".


                                      F-9
<PAGE>


        Valuation of Investments
        ------------------------

        Fixed maturities,  which the Company has both the ability and the intent
        to hold to maturity,  are stated  principally at amortized  cost.  Fixed
        maturities  identified  as available  for sale are reported at estimated
        fair value.  The  amortized  cost of fixed  maturities  is adjusted  for
        impairments in value deemed to be other than temporary.

        Mortgage loans on real estate are stated at unpaid  principal  balances,
        net of unamortized  discounts and valuation  allowances.  Effective with
        the  adoption  of  SFAS  No.  114 on  January  1,  1995,  the  valuation
        allowances are based on the present value of expected  future cash flows
        discounted  at  the  loan's  original  effective  interest  rate  or the
        collateral  value  if the  loan is  collateral  dependent.  However,  if
        foreclosure  is or becomes  probable,  the  measurement  method  used is
        collateral  value.  Prior to the adoption of SFAS No. 114, the valuation
        allowances were based on losses expected by management to be realized on
        transfers  of  mortgage  loans  to  real  estate  (upon  foreclosure  or
        in-substance foreclosure),  on the disposition or settlement of mortgage
        loans and on mortgage loans  management  believed may not be collectible
        in full. In establishing  valuation  allowances,  management  previously
        considered,   among  other  things  the  estimated  fair  value  of  the
        underlying collateral.

        Real estate,  including real estate acquired in satisfaction of debt, is
        stated at  depreciated  cost less valuation  allowances.  At the date of
        foreclosure (including in-substance  foreclosure),  real estate acquired
        in  satisfaction  of debt is valued at estimated  fair value.  Valuation
        allowances on real estate held for the production of income are computed
        using the forecasted cash flows of the respective  properties discounted
        at a rate equal to the Company's cost of funds;  valuation allowances on
        real estate  available for sale are computed  using the lower of current
        estimated fair value, net of disposition costs, or depreciated cost.

        Policy loans are stated at unpaid principal balances.

        Partnerships  and joint venture  interests in which the Company does not
        have control and a majority economic interest are reported on the equity
        basis of accounting  and are included  either with equity real estate or
        other equity investments, as appropriate.

        Common  stocks are carried at  estimated  fair value and are included in
        other equity investments.

        Short-term  investments are stated at amortized cost which  approximates
        fair value and are included with other invested assets.

        Cash and cash equivalents  includes cash on hand, amounts due from banks
        and highly liquid debt instruments  purchased with an original  maturity
        of three months or less.

        All securities are recorded in the consolidated  financial statements on
        a trade date basis.

        Investment Results and Unrealized Investment Gains (Losses)
        -----------------------------------------------------------

        Net  investment   income  and  realized   investment  gains  and  losses
        (collectively,  "investment  results") related to certain  participating
        group annuity  contracts are passed  through to the  contractholders  as
        interest credited to policyholders' account balances.

        Realized   investment  gains  and  losses  are  determined  by  specific
        identification  and are  presented as a component of revenue.  Valuation
        allowances are netted  against the asset  categories to which they apply
        and changes in the valuation allowances are included in investment gains
        or losses.

        Unrealized investment gains and losses on fixed maturities available for
        sale and equity  securities  held by the Company are  accounted for as a
        separate  component of  shareholder's  equity,  net of related  deferred
        Federal  income taxes,  amounts  attributable  to the  discontinued  GIC
        Segment,  Closed  Block,   participating  group  annuity  contracts  and
        deferred  policy   acquisition  costs  related  to  universal  life  and
        investment-type products.

                                      F-10
<PAGE>


        Recognition of Insurance Income and Related Expenses
        ----------------------------------------------------

        Premiums from universal life and investment-type  contracts are reported
        as deposits to  policyholders'  account  balances.  Revenues  from these
        contracts   consist  of  amounts  assessed  during  the  period  against
        policyholders'   account   balances  for   mortality   charges,   policy
        administration charges and surrender charges. Policy benefits and claims
        that are  charged to expense  include  benefit  claims  incurred  in the
        period in excess of related policyholders' account balances.

        Premiums  from   traditional   life  and  annuity   policies  with  life
        contingencies  generally are recognized as income when due. Benefits and
        expenses are matched with such income so as to result in the recognition
        of profits over the life of the contracts. This match is accomplished by
        means of the provision for  liabilities  for future policy  benefits and
        the deferral and subsequent amortization of policy acquisition costs.

        For  contracts  with a single  premium  or a limited  number of  premium
        payments due over a  significantly  shorter period than the total period
        over which  benefits are provided,  premiums are recorded as income when
        due with any  excess  profit  deferred  and  recognized  in  income in a
        constant  relationship  to  insurance  in force or, for  annuities,  the
        amount of expected future benefit payments.

        Premiums from individual  health contracts are recognized as income over
        the period to which the premiums  relate in  proportion to the amount of
        insurance protection provided.

        Deferred Policy Acquisition Costs
        ---------------------------------

        The  costs  of  acquiring   new   business,   principally   commissions,
        underwriting,  agency and policy issue expenses,  all of which vary with
        and  are  primarily  related  to the  production  of new  business,  are
        deferred.   Deferred   policy   acquisition   costs   are   subject   to
        recoverability  testing at the time of policy issue and loss recognition
        testing at the end of each accounting period.

        For  universal  life  products and  investment-type  products,  deferred
        policy acquisition costs are amortized over the expected average life of
        the  contracts  (periods  ranging from 15 to 35 years and 5 to 17 years,
        respectively)  as a  constant  percentage  of  estimated  gross  profits
        arising  principally  from  investment  results,  mortality  and expense
        margins and surrender charges based on historical and anticipated future
        experience,  updated at the end of each accounting period. The effect on
        the  amortization of deferred policy  acquisition  costs of revisions to
        estimated  gross  profits is  reflected  in  earnings in the period such
        estimated  gross profits are revised.  The effect on the deferred policy
        acquisition  cost asset that would result from realization of unrealized
        gains (losses) is recognized with an offset to unrealized gains (losses)
        in consolidated shareholder's equity as of the balance sheet date.

        For  traditional  life and  annuity  policies  with life  contingencies,
        deferred  policy  acquisition  costs  are  amortized  in  proportion  to
        anticipated  premiums.   Assumptions  as  to  anticipated  premiums  are
        estimated  at the date of  policy  issue  and are  consistently  applied
        during the life of the contracts.  Deviations from estimated  experience
        are reflected in earnings in the period such deviations occur. For these
        contracts, the amortization periods generally are for the estimated life
        of the policy.

        For individual  health benefit  insurance,  deferred policy  acquisition
        costs are amortized over the expected  average life of the contracts (10
        years for major  medical  policies  and 20 years for  disability  income
        products) in proportion to anticipated premium revenue at time of issue.

        Policyholders' Account Balances and Future Policy Benefits
        ----------------------------------------------------------

        Policyholders'  account balances for universal life and  investment-type
        contracts are equal to the policy  account  values.  The policy  account
        values represent an accumulation of gross premium payments plus credited
        interest less expense and mortality charges and withdrawals.

                                      F-11
<PAGE>


        For  traditional  life  insurance  policies,  future policy  benefit and
        dividend  liabilities  are estimated using a net level premium method on
        the basis of actuarial  assumptions  as to  mortality,  persistency  and
        interest established at policy issue.  Assumptions established at policy
        issue as to mortality and persistency are based on the Insurance Group's
        experience  which,  together  with  interest  and  expense  assumptions,
        provide a margin for adverse deviation.  When the liabilities for future
        policy benefits plus the present value of expected future gross premiums
        for a product are  insufficient  to provide for expected  future  policy
        benefits and  expenses for that  product,  deferred  policy  acquisition
        costs are written off and thereafter,  if required, a premium deficiency
        reserve is established by a charge to earnings.  Benefit liabilities for
        traditional  annuities  during  the  accumulation  period  are  equal to
        accumulated  contractholders'  fund balances and after annuitization are
        equal to the present value of expected future  payments.  Interest rates
        used in establishing such liabilities range from 2.25% to 11.5% for life
        insurance liabilities and from 2.25% to 13.5% for annuity liabilities.

        Individual  health  benefit  liabilities  for active lives are estimated
        using  the net  level  premium  method,  and  assumptions  as to  future
        morbidity,  withdrawals  and interest which provide a margin for adverse
        deviation.  Benefit  liabilities  for disabled lives are estimated using
        the present value of benefits  method and  experience  assumptions as to
        claim terminations, expenses and interest.

        Claim reserves and  associated  liabilities  for  individual  disability
        income and major medical policies were $639.6 million, $570.6 million at
        December 31, 1995 and 1994,  respectively.  Incurred benefits  (benefits
        paid plus changes in claim  reserves) and benefits  paid for  individual
        disability income and major medical policies are summarized as follows:
<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>         
        Incurred benefits related to current year..........  $       176.0       $      188.6       $      193.1
        Incurred benefits related to prior years...........           67.8               28.7              106.1
                                                            -----------------   ----------------   -----------------
        Total Incurred Benefits............................  $       243.8       $      217.3       $      299.2
                                                            =================   ================   =================

        Benefits paid related to current year..............  $        37.0       $       43.7       $       48.9
        Benefits paid related to prior years...............          137.8              132.3              123.1
                                                            -----------------   ----------------   -----------------
        Total Benefits Paid................................  $       174.8       $      176.0       $      172.0
                                                            =================   ================   =================
</TABLE>

        The amount of  policyholders'  dividends to be paid (including  those on
        policies  included  in the  Closed  Block)  is  determined  annually  by
        Equitable   Life's  Board  of  Directors.   The   aggregate   amount  of
        policyholders'  dividends  is  related  to actual  interest,  mortality,
        morbidity  and expense  experience  for the year and  judgment as to the
        appropriate level of statutory surplus to be retained by Equitable Life.

        Equitable  Life is subject  to  limitations  on the amount of  statutory
        profits  which can be  retained  with  respect  to  certain  classes  of
        individual  participating  policies  that were in force on July 22, 1992
        which  are  not  included  in the  Closed  Block  and  with  respect  to
        participating  policies  issued  subsequent  to July  22,  1992.  Excess
        statutory  profits,  if  any,  will  be  distributed  over  time to such
        policyholders and will not be available to Equitable Life's shareholder.
        Earnings  in  excess  of  limitations  are  accrued  as   policyholders'
        dividends.

        At December  31, 1995,  participating  policies  including  those in the
        Closed Block represent  approximately  27.2% ($58.4 billion) of directly
        written life  insurance in force,  net of amounts  ceded.  Participating
        policies  represent  primarily all of the premium income as reflected in
        the consolidated statements of earnings and in the results of the Closed
        Block.

                                      F-12
<PAGE>


        Federal Income Taxes
        --------------------

        Equitable   Life  and  its  life   insurance   and  non-life   insurance
        subsidiaries  file a  consolidated  Federal  income tax return  with the
        Holding Company and its non-life insurance subsidiaries. Current Federal
        income  taxes are charged or credited to  operations  based upon amounts
        estimated to be payable or recoverable as a result of taxable operations
        for the current year.  Deferred  income tax assets and  liabilities  are
        recognized based on the difference between financial  statement carrying
        amounts  and income tax bases of assets and  liabilities  using  enacted
        income tax rates and laws.

        Separate Accounts
        -----------------

        Separate  Accounts are established in conformity with the New York State
        Insurance Law and generally are not  chargeable  with  liabilities  that
        arise from any other business of the Insurance Group.  Separate Accounts
        assets  are  subject to General  Account  claims  only to the extent the
        value of such assets exceeds the Separate Accounts liabilities.

        Assets  and  liabilities  of the  Separate  Accounts,  representing  net
        deposits  and  accumulated  net  investment  earnings  less  fees,  held
        primarily  for  the  benefit  of  contractholders,  and  for  which  the
        Insurance Group does not bear the investment risk, are shown as separate
        captions in the consolidated  balance sheets.  The Insurance Group bears
        the investment risk on assets held in one Separate  Account,  therefore,
        such assets are carried on the same basis as similar  assets held in the
        General Account  portfolio.  Assets held in the other Separate  Accounts
        are carried at quoted  market  values or,  where  quoted  values are not
        available,  at  estimated  fair values as  determined  by the  Insurance
        Group.

        The investment results of Separate Accounts on which the Insurance Group
        does not bear the  investment  risk are  reflected  directly in Separate
        Accounts  liabilities.  For the years ended December 31, 1995,  1994 and
        1993,  investment  results  of  such  Separate  Accounts  were  $1,956.3
        million, $676.3 million and $1,676.5 million, respectively.

        Deposits to all Separate  Accounts are reported as increases in Separate
        Accounts liabilities and are not reported in revenues. Mortality, policy
        administration  and  surrender  charges  on all  Separate  Accounts  are
        included in revenues.

                                      F-13
<PAGE>


 3)     INVESTMENTS

        The following tables provide  additional  information  relating to fixed
        maturities and equity securities:

<TABLE>
<CAPTION>

                                                                        GROSS               GROSS
                                                   AMORTIZED          UNREALIZED         UNREALIZED         ESTIMATED
                                                      COST              GAINS              LOSSES           FAIR VALUE
                                                -----------------  -----------------   ----------------   ---------------
                                                                             (IN MILLIONS)
        <S>                                     <C>                <C>                 <C>                <C>         
        DECEMBER 31, 1995
        -----------------
        Fixed Maturities:
          Available for Sale:
            Corporate..........................  $    10,910.7      $       617.6       $      118.1       $   11,410.2
            Mortgage-backed....................        1,838.0               31.2                1.2            1,868.0
            U.S. Treasury securities and
              U.S. government and
              agency securities................        2,257.0               77.8                4.1            2,330.7
            States and political subdivisions..           45.7                5.2                -                 50.9
            Foreign governments................          124.5               11.0                 .2              135.3
            Redeemable preferred stock.........          108.1                5.3                8.6              104.8
                                                -----------------  -----------------   ----------------   ---------------
        Total Available for Sale...............  $    15,284.0      $       748.1       $      132.2       $   15,899.9
                                                =================  =================   ================   ===============

        Equity Securities:
          Common stock.........................  $        97.3      $        49.1       $       18.0       $      128.4
                                                =================  =================   ================   ===============

        December 31, 1994
        -----------------
        Fixed Maturities:
          Available for Sale:
            Corporate..........................  $     5,663.4      $        34.6       $      368.0       $    5,330.0
            Mortgage-backed....................          686.0                2.9               44.8              644.1
            U.S. Treasury securities and
              U.S. government and
              agency securities................        1,519.3                6.7               71.9            1,454.1
            States and political subdivisions..           23.4                 .1                 .7               22.8
            Foreign governments................           43.8                 .3                4.2               39.9
            Redeemable preferred stock.........          108.4                 .4               13.7               95.1
                                                -----------------  -----------------   ----------------   ---------------
        Total Available for Sale...............  $     8,044.3      $        45.0       $      503.3       $    7,586.0
                                                =================  =================   ================   ===============
          Held to Maturity:
            Corporate..........................  $     4,661.0      $        67.9       $      233.8       $    4,495.1
            U.S. Treasury securities and
              U.S. government and
              agency securities................          428.9                4.6               44.2              389.3
            States and political subdivisions..           63.4                 .9                3.7               60.6
            Foreign governments................           69.7                4.2                2.0               71.9
                                                =================  =================   ================   ===============
        Total Held to Maturity.................  $     5,223.0      $        77.6       $      283.7       $    5,016.9
                                                =================  =================   ================   ===============

        Equity Securities:
          Common stock.........................  $       126.4      $        31.2       $       23.5       $      134.1
                                                =================  =================   ================   ===============
</TABLE>

                                      F-14
<PAGE>


        For publicly traded fixed  maturities and equity  securities,  estimated
        fair  value  is  determined  using  quoted  market  prices.   For  fixed
        maturities without a readily ascertainable market value, the Company has
        determined  an  estimated  fair  value  using  a  discounted  cash  flow
        approach, including provisions for credit risk, generally based upon the
        assumption that such securities will be held to maturity. Estimated fair
        value for equity  securities,  substantially  all of which do not have a
        readily  ascertainable market value, has been determined by the Company.
        Such estimated fair values do not  necessarily  represent the values for
        which  these  securities  could  have  been  sold  at the  dates  of the
        consolidated  balance sheets. At December 31, 1995 and 1994,  securities
        without a readily ascertainable market value having an amortized cost of
        $3,748.9 million and $3,980.4 million,  respectively, had estimated fair
        values of $3,981.8 million and $3,858.7 million, respectively.

        The contractual maturity of bonds at December 31, 1995 is shown below:

<TABLE>
<CAPTION>

                                                                                        AVAILABLE FOR SALE
                                                                                ------------------------------------
                                                                                   AMORTIZED          ESTIMATED
                                                                                     COST             FAIR VALUE
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)

        <S>                                                                     <C>                <C>         
        Due in one year or less................................................  $      357.9       $      360.0
        Due in years two through five..........................................       3,773.1            3,847.1
        Due in years six through ten...........................................       4,709.8            4,821.8
        Due after ten years....................................................       4,497.1            4,898.2
        Mortgage-backed securities.............................................       1,838.0            1,868.0
                                                                                ----------------   -----------------
        Total..................................................................  $   15,175.9       $   15,795.1
                                                                                ================   =================
</TABLE>

        Bonds not due at a single  maturity date have been included in the above
        table in the year of final maturity.  Actual maturities will differ from
        contractual  maturities  because borrowers may have the right to call or
        prepay obligations with or without call or prepayment penalties.

        Investment valuation allowances and changes thereto are shown below:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>         
        Balances, beginning of year........................  $       284.9       $      355.6       $      512.0
        Additions charged to income........................          136.0               51.0               92.8
        Deductions for writedowns and asset dispositions...          (95.6)            (121.7)            (249.2)
                                                            -----------------   ----------------   -----------------
        Balances, End of Year..............................  $       325.3       $      284.9       $      355.6
                                                            =================   ================   =================

        Balances, end of year comprise:
          Mortgage loans on real estate....................  $        65.5       $       64.2       $      144.4
          Equity real estate...............................          259.8              220.7              211.2
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       325.3       $      284.9       $      355.6
                                                            =================   ================   =================
</TABLE>

        Deductions  for writedowns  and asset  dispositions  for 1993 include an
        $87.1 million  writedown of fixed  maturity  investments at December 31,
        1993  as a  result  of  adopting  a new  accounting  statement  for  the
        valuation of these investments that requires specific writedowns instead
        of valuation allowances.

        At December 31, 1995, the carrying  values of  investments  held for the
        production  of income  which were  non-income  producing  for the twelve
        months preceding the consolidated  balance sheet date were $37.2 million
        of fixed maturities and $84.7 million of mortgage loans on real estate.

                                      F-15
<PAGE>


        The  Insurance  Group's fixed  maturity  investment  portfolio  includes
        corporate high yield  securities  consisting of public high yield bonds,
        redeemable  preferred  stocks and directly  negotiated debt in leveraged
        buyout  transactions.  The Insurance  Group seeks to minimize the higher
        than normal credit risks  associated  with such securities by monitoring
        the total  investments  in any single  issuer or total  investment  in a
        particular  industry  group.  Certain  of  these  corporate  high  yield
        securities are classified as other than investment  grade by the various
        rating  agencies,  i.e., a rating below Baa or National  Association  of
        Insurance Commissioners ("NAIC") designation of 3 (medium grade), 4 or 5
        (below  investment  grade) or 6 (in or near  default).  At December  31,
        1995,  approximately 15.57% of the $15,139.9 million aggregate amortized
        cost of bonds held by the  Insurance  Group were  considered to be other
        than investment grade.

        In addition to its  holdings of  corporate  high yield  securities,  the
        Insurance Group is an equity investor in limited  partnership  interests
        which  primarily  invest  in  securities  considered  to be  other  than
        investment grade.

        The Company has  restructured  or  modified  the terms of certain  fixed
        maturity investments.  The fixed maturity portfolio,  based on amortized
        cost,  includes $15.9 million and $30.5 million at December 31, 1995 and
        1994,  respectively,  of such  restructured  securities.  These  amounts
        include  fixed  maturities  which are in default as to principal  and/or
        interest  payments,   are  to  be  restructured  pursuant  to  commenced
        negotiations or where the borrowers went into  bankruptcy  subsequent to
        acquisition  (collectively,  "problem fixed maturities") of $1.6 million
        and $9.7 million as of December 31, 1995 and 1994,  respectively.  Gross
        interest  income that would have been  recorded in  accordance  with the
        original  terms  of  restructured  fixed  maturities  amounted  to  $3.0
        million,  $7.5  million  and  $11.7  million  in 1995,  1994  and  1993,
        respectively.  Gross interest income on these fixed maturities  included
        in net investment income aggregated $2.9 million,  $6.8 million and $9.7
        million in 1995, 1994 and 1993, respectively.

        At  December  31,  1995 and 1994,  mortgage  loans on real  estate  with
        scheduled payments 60 days (90 days for agricultural  mortgages) or more
        past due or in  foreclosure  (collectively,  "problem  mortgage loans on
        real  estate") had an  amortized  cost of $87.7  million  (2.4% of total
        mortgage loans on real estate) and $96.9 million (2.3% of total mortgage
        loans on real estate), respectively.

        The payment terms of mortgage loans on real estate may from time to time
        be  restructured or modified.  The investment in  restructured  mortgage
        loans on real  estate,  based on  amortized  cost,  amounted  to  $531.5
        million and $447.9 million at December 31, 1995 and 1994,  respectively.
        These amounts include $3.8 million and $1.0 million of problem  mortgage
        loans on real estate at December 31, 1995 and 1994, respectively.  Gross
        interest income on restructured mortgage loans on real estate that would
        have been recorded in accordance  with the original  terms of such loans
        amounted to $52.1 million, $44.9 million and $51.8 million in 1995, 1994
        and 1993, respectively. Gross interest income on these loans included in
        net investment income aggregated $37.4 million,  $32.8 million and $46.0
        million in 1995, 1994 and 1993, respectively.

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

<TABLE>
<CAPTION>

                                                                                                 December 31, 1995
                                                                                                 -------------------
                                                                                                   (IN MILLIONS)

        <S>                                                                                      <C>           
        Impaired mortgage loans with provision for losses.......................................  $        310.1
        Impaired mortgage loans with no provision for losses....................................           160.8
                                                                                                 -------------------
        Recorded investment in impaired mortgage loans..........................................           470.9
        Provision for losses....................................................................            62.7
                                                                                                 -------------------
        Net Impaired Mortgage Loans.............................................................  $        408.2
                                                                                                 ===================
</TABLE>

                                      F-16
<PAGE>


        Impaired mortgage loans with no provision for losses are loans where the
        fair value of the collateral or the net present value of the loan equals
        or exceeds the  recorded  investment.  Interest  income  earned on loans
        where the collateral value is used to measure  impairment is recorded on
        a cash basis. Interest income on loans where the present value method is
        used to measure  impairment is accrued on the net carrying  value amount
        of the loan at the  interest  rate  used to  discount  the  cash  flows.
        Changes in the present  value  attributable  to changes in the amount or
        timing of  expected  cash  flows are  reported  as  investment  gains or
        losses.

        During the year ended December 31, 1995, the Company's  average recorded
        investment  in  impaired  mortgage  loans was $429.0  million.  Interest
        income recognized on these impaired mortgage loans totaled $27.9 million
        for the year ended December 31, 1995, including $13.4 million recognized
        on a cash basis.

        At December 31, 1995, investments owned of any one issuer, including its
        affiliates,  for which the aggregate  carrying values are 10% or more of
        total  shareholders'  equity,  were $508.3 million  relating to Trammell
        Crow and  affiliates  (including  holdings  of the Closed  Block and the
        discontinued  GIC Segment).  The amount includes  restructured  mortgage
        loans on real estate with an amortized cost of $152.4 million.  A $294.0
        million commercial loan package which was in bankruptcy at the beginning
        of the year was resolved in 1995, with part of the package  reclassified
        as restructured and the remainder reclassified as equity real estate.

        The Insurance Group's investment in equity real estate is through direct
        ownership  and through  investments  in real estate joint  ventures.  At
        December  31, 1995 and 1994,  the  carrying  value of equity real estate
        available  for sale  amounted  to $255.5  million  and  $447.8  million,
        respectively.  For the years ended  December  31,  1995,  1994 and 1993,
        respectively,  real estate of $35.3  million,  $189.8 million and $261.8
        million was acquired in  satisfaction  of debt. At December 31, 1995 and
        1994,   the  Company   owned  $862.7   million  and  $1,086.9   million,
        respectively, of real estate acquired in satisfaction of debt.

        Depreciation of real estate is computed using the  straight-line  method
        over the estimated useful lives of the properties, which generally range
        from 40 to 50 years.  Accumulated depreciation on real estate was $662.4
        million and $703.1 million at December 31, 1995 and 1994,  respectively.
        Depreciation  expense on real  estate  totaled  $121.7  million,  $117.0
        million and $115.3 million for the years ended  December 31, 1995,  1994
        and 1993, respectively.

                                      F-17
<PAGE>


 4)     JOINT VENTURES AND PARTNERSHIPS

        Summarized combined financial  information of real estate joint ventures
        (38 and 47  individual  ventures  as of  December  31,  1995  and  1994,
        respectively) and of limited  partnership  interests accounted for under
        the equity  method,  in which the  Company  has an  investment  of $10.0
        million  or  greater  and an equity  interest  of 10% or  greater  is as
        follows:

<TABLE>
<CAPTION>

                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1995                1994
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                     <C>                <C>         
        FINANCIAL POSITION
        Investments in real estate, at depreciated cost........................  $    2,684.1       $    2,786.7
        Investments in securities, generally at estimated fair value...........       2,459.8            3,071.2
        Cash and cash equivalents..............................................         489.1              359.8
        Other assets...........................................................         270.8              398.7
                                                                                ----------------   -----------------
        Total assets...........................................................       5,903.8            6,616.4
                                                                                ----------------   -----------------
        Borrowed funds - third party...........................................       1,782.3            1,759.6
        Borrowed funds - the Company...........................................         220.5              238.0
        Other liabilities......................................................         593.9              987.7
                                                                                ----------------   -----------------
        Total liabilities......................................................       2,596.7            2,985.3
                                                                                ----------------   -----------------
        Partners' Capital......................................................  $    3,307.1       $    3,631.1
                                                                                ================   =================

        Equity in partners' capital included above.............................  $      902.2       $      964.2
        Equity in limited partnership interests not included above.............         212.8              224.6
        Excess (deficit) of equity in partners' capital over investment cost
          and equity earnings..................................................           3.6               (1.8)
        Notes receivable from joint venture....................................           5.3                6.1
                                                                                ----------------   -----------------
        Carrying Value.........................................................  $    1,123.9       $    1,193.1
                                                                                ================   =================
</TABLE>
<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
<S>                                                         <C>                 <C>                <C>         
        STATEMENTS OF EARNINGS
        Revenues of real estate joint ventures.............  $       463.5       $      537.7       $      602.7
        Revenues of other limited partnership interests....          242.3              103.4              319.1
        Interest expense - third party.....................         (135.3)            (114.9)            (118.8)
        Interest expense - the Company.....................          (41.0)             (36.9)             (52.1)
        Other expenses.....................................         (397.7)            (430.9)            (531.7)
                                                            -----------------   ----------------   -----------------
        Net Earnings.......................................  $       131.8       $       58.4       $      219.2
                                                            =================   ================   =================

        Equity in net earnings included above..............  $        49.1       $       18.9       $       71.6
        Equity in net earnings of limited partnerships
          interests not included above.....................           44.8               25.3               46.3
        Excess of earnings in joint ventures over equity
          ownership percentage and amortization of
          differences in bases.............................             .9                1.8                9.2
        Interest on notes receivable.......................             .1                -                   .5
                                                            -----------------   ----------------   -----------------
        Total Equity in Net Earnings.......................  $        94.9       $       46.0       $      127.6
                                                            =================   ================   =================
</TABLE>

                                      F-18
<PAGE>


 5)     NET INVESTMENT INCOME AND INVESTMENT GAINS (LOSSES)

        The sources of net investment income are summarized as follows:
<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>         
        Fixed maturities...................................  $     1,151.0       $    1,024.5       $      981.7
        Trading account securities.........................            -                  -                709.3
        Securities purchased under resale agreements.......            -                  -                533.8
        Mortgage loans on real estate......................          329.0              384.3              457.4
        Equity real estate.................................          560.4              561.8              539.1
        Other equity investments...........................           76.9               35.7              110.4
        Policy loans.......................................          144.4              122.7              117.0
        Broker-dealer related receivables..................            -                  -                292.2
        Other investment income............................          279.7              336.3              304.9
                                                            -----------------   ----------------   -----------------

          Gross investment income..........................        2,541.4            2,465.3            4,045.8
                                                            -----------------   ----------------   -----------------

        Interest expense to finance short-term trading
          instruments......................................            -                  -                983.4
        Other investment expenses..........................          413.7              434.4              463.1
                                                            -----------------   ----------------   -----------------
          Investment expenses..............................          413.7              434.4            1,446.5
                                                            -----------------   ----------------   -----------------

        Net Investment Income..............................  $     2,127.7       $    2,030.9       $    2,599.3
                                                            =================   ================   =================
</TABLE>

        Investment  gains  (losses),  net,  including  changes in the  valuation
        allowances, are summarized as follows:
<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>         
        Fixed maturities...................................  $       119.9       $      (14.1)      $      123.1
        Mortgage loans on real estate......................          (40.2)             (43.1)             (65.1)
        Equity real estate.................................          (86.6)              20.6              (18.5)
        Other equity investments...........................           12.8               76.0              119.5
        Dealer and trading gains...........................            -                  -                372.5
        Sales of newly issued Alliance Units...............            -                 52.4                -
        Other..............................................            (.6)               -                  1.9
                                                            -----------------   ----------------   -----------------
        Investment Gains, Net..............................  $         5.3       $       91.8       $      533.4
                                                            =================   ================   =================
</TABLE>

        Writedowns of fixed maturities amounted to $46.7 million,  $30.8 million
        and $5.4 million for the years ended  December 31, 1995,  1994 and 1993,
        respectively.

        For the years ended December 31, 1995 and 1994,  respectively,  proceeds
        received on sales of fixed  maturities  classified as available for sale
        amounted to $8,206.0 million and $5,253.9 million. Gross gains of $211.4
        million and $65.2  million and gross  losses of $64.2  million and $50.8
        million,  respectively,  were  realized  on these  sales.  The change in
        unrealized   investment  gains  (losses)  related  to  fixed  maturities
        classified as available  for sale for the years ended  December 31, 1995
        and  1994   amounted  to  $1,077.2   million   and   $(742.2)   million,
        respectively.

        Gross gains of $188.5  million and gross  losses of $145.0  million were
        realized on sales of investments in fixed maturities held for investment
        and available for sale for the year ended December 31, 1993.


                                      F-19
<PAGE>


        During each of the years ended  December 31, 1995 and 1994, one security
        classified  as held to  maturity  was sold and during the eleven  months
        ended   November  30,  1995  and  the  year  ended  December  31,  1994,
        respectively,  twelve and six securities so classified were  transferred
        to the available for sale portfolio.  All actions were taken as a result
        of  a  significant  deterioration  in  creditworthiness.  The  aggregate
        amortized  cost of the  securities  sold  were  $1.0  million  and $19.9
        million with a related  investment  gain of $-0- million and $.8 million
        recognized in 1995 and 1994, respectively;  the aggregate amortized cost
        of the securities  transferred was $116.0 million and $42.8 million with
        gross  unrealized  investment  losses of $3.2  million and $3.1  million
        charged to consolidated shareholders' equity for the eleven months ended
        November 30, 1995 and the year ended December 31, 1994, respectively. On
        December 1, 1995, the Company transferred $4,794.9 million of securities
        classified as held to maturity to the available for sale portfolio. As a
        result,  unrealized gains on fixed maturities  increased $307.0 million,
        offset by deferred policy  acquisition  costs of $73.7 million,  amounts
        attributable to participating  group annuity  contracts of $39.2 million
        and deferred Federal income tax of $67.9 million.

        Investment  gains  from  other  equity  investments  for the year  ended
        December 31, 1993, included $79.9 million generated by DLJ's involvement
        in long-term corporate development investments.

        For the years ended December 31, 1995, 1994 and 1993, investment results
        passed  through to certain  participating  group  annuity  contracts  as
        interest credited to policyholders'  account balances amounted to $131.2
        million, $175.8 million and $243.2 million, respectively.

        During 1995,  Alliance entered into an agreement to acquire the business
        of Cursitor-Eaton Asset Management Company and Cursitor Holdings Limited
        (collectively,  "Cursitor") for approximately  $141.5 million consisting
        of $84.9 million in cash,  1,764,115 of Alliance's publicly traded units
        ("Alliance  Units"),  6% notes aggregating $21.5 million payable ratably
        over four years, and substantial additional  consideration which will be
        determined  at a later date.  The  transaction,  which is expected to be
        completed during the first quarter of 1996, is subject to the receipt of
        consents,  regulatory  approvals,  and certain other closing conditions,
        including  client  approval of the transfer of Cursitor  accounts.  Upon
        completion of this transaction,  the Company's  ownership  percentage of
        Alliance will be reduced.

        In 1994, Alliance sold 4.96 million newly issued Alliance Units to third
        parties at prevailing  market prices.  The sales decreased the Company's
        ownership of  Alliance's  Units from 63.2% to 59.2%.  In  addition,  the
        Company  continues  to  hold  its 1%  general  partnership  interest  in
        Alliance.  The Company recognized an investment gain of $52.4 million as
        a result of these transactions.

        The Company's  ownership  interest in Alliance  will be further  reduced
        upon the exercise of options granted to certain Alliance  employees.  At
        December  31,  1995,  Alliance  had options  outstanding  to purchase an
        aggregate of 4.8 million  Alliance Units at a price ranging from $6.0625
        to $22.25 per unit.  Options are exercisable at a rate of 20% on each of
        the first five anniversary dates from the date of grant.

        Net unrealized  investment gains (losses),  included in the consolidated
        balance  sheets  as a  component  of  equity  and  the  changes  for the
        corresponding years, are summarized as follows:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>         
        Balance, beginning of year.........................  $      (203.0)      $      131.9       $       78.8
        Changes in unrealized investment (losses) gains....        1,117.7             (823.8)             (14.1)
        Effect of adopting SFAS No. 115....................            -                  -                283.9
        Changes in unrealized investment (gains) 
          losses attributable to:
            Participating group annuity contracts..........          (78.1)              40.8              (36.2)
            Deferred policy acquisition costs..............         (208.4)             269.5             (150.5)
            Deferred Federal income taxes..................         (290.0)             178.6              (30.0)
                                                            -----------------   ----------------   -----------------
        Balance, End of Year...............................  $       338.2       $     (203.0)      $      131.9
                                                            =================   ================   =================
</TABLE>

                                      F-20
<PAGE>


<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Balance, end of year comprises:
          Unrealized investment (losses) gains on:
            Fixed maturities...............................  $       615.9       $     (461.3)      $      283.9
            Other equity investments.......................           31.1                7.7               75.8
            Other..........................................           31.6               14.5               25.0
                                                            -----------------   ----------------   -----------------
              Total........................................          678.6             (439.1)             384.7
          Amounts of unrealized investment (gains)
            losses attributable to:
              Participating group annuity contracts........          (72.2)               5.9              (34.9)
              Deferred policy acquisition costs............          (89.4)             119.0             (150.5)
              Deferred Federal income taxes................         (178.8)             111.2              (67.4)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       338.2       $     (203.0)      $      131.9
                                                            =================   ================   =================
</TABLE>

 6)     CLOSED BLOCK

        Summarized financial information of the Closed Block follows:

<TABLE>
<CAPTION>

                                                                                          DECEMBER 31,
                                                                              --------------------------------------
                                                                                    1995                 1994
                                                                              -----------------    -----------------
                                                                                          (IN MILLIONS)
        <S>                                                                   <C>                  <C>         
        Assets
        Fixed Maturities:
          Available for sale, at estimated fair value (amortized cost,
            $3,662.8 and $1,270.3)...........................................  $    3,896.2         $    1,197.0
          Held to maturity, at amortized cost (estimated fair value of
            $1,785.0 in 1994)................................................           -                1,927.8
        Mortgage loans on real estate........................................       1,368.8              1,543.7
        Policy loans.........................................................       1,797.2              1,827.9
        Cash and other invested assets.......................................         440.9                442.5
        Deferred policy acquisition costs....................................         823.6                878.1
        Other assets.........................................................         286.1                288.5
                                                                              -----------------    -----------------
        Total Assets.........................................................  $    8,612.8         $    8,105.5
                                                                              =================    =================

        Liabilities
        Future policy benefits and policyholders' account balances...........  $    9,346.7         $    8,965.3
        Other liabilities....................................................         160.5                104.2
                                                                              -----------------    -----------------
        Total Liabilities....................................................  $    9,507.2         $    9,069.5
                                                                              =================    =================
</TABLE>


                                      F-21
<PAGE>


<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Revenues
        Premiums and other revenue.........................  $       753.4       $       798.1      $      860.2
        Investment income (net of investment
          expenses of $26.7, $19.0 and $17.3)..............          538.9               523.0             526.5
        Investment losses, net.............................          (20.2)              (24.0)            (15.0)
                                                            -----------------   ----------------   -----------------
              Total revenues...............................        1,272.1             1,297.1           1,371.7
                                                            -----------------   ----------------   -----------------

        Benefits and Other Deductions
        Policyholders' benefits and dividends..............        1,085.1             1,075.6           1,141.4
        Other operating costs and expenses.................           62.6                70.5             102.0
                                                            -----------------   ----------------   -----------------
              Total benefits and other deductions..........        1,147.7             1,146.1           1,243.4
                                                            -----------------   ----------------   -----------------

        Contribution from the Closed Block.................  $       124.4       $       151.0      $      128.3
                                                            =================   ================   =================
</TABLE>

        The fixed maturity  portfolio,  based on amortized  cost,  includes $4.3
        million and $23.8  million at December 31, 1995 and 1994,  respectively,
        of restructured  securities  which includes  problem fixed maturities of
        $1.9 million and $6.4 million, respectively.

        During  the  eleven  months  ended   November  30,  1995,  one  security
        classified as held to maturity was sold and ten securities classified as
        held to maturity were  transferred to the available for sale  portfolio.
        All   actions    resulted   from   a   significant    deterioration   in
        creditworthiness.  The  amortized  cost of the  security  sold  was $4.2
        million. The aggregate amortized cost of the securities  transferred was
        $81.3  million with gross  unrealized  investment  losses of $.1 million
        transferred  to  equity.  At  December  1,  1995,  $1,750.7  million  of
        securities  classified  as  held to  maturity  were  transferred  to the
        available for sale  portfolio.  As a result,  unrealized  gains of $88.5
        million on fixed maturities were recognized and offset by an increase to
        the deferred dividend liability.  Implementation of SFAS No. 115 for the
        valuation  of fixed  maturities  at December  31,  1993  resulted in the
        recognition of a deferred dividend liability of $49.6 million.

        At December 31, 1995 and 1994, problem mortgage loans on real estate had
        an amortized cost of $36.5 million and $27.6 million,  respectively, and
        mortgage  loans on real  estate  for which the  payment  terms have been
        restructured had an amortized cost of $137.7 million and $179.2 million,
        respectively.  At December 31, 1995 and 1994, the restructured  mortgage
        loans on real estate  amount  included  $8.8  million  and $.7  million,
        respectively, of problem mortgage loans on real estate.

        Valuation  allowances  amounted to $18.4  million  and $46.2  million on
        mortgage  loans on real  estate  and $4.3  million  and $2.6  million on
        equity  real  estate  at  December  31,  1995  and  1994,  respectively.
        Writedowns  of fixed  maturities  amounted  to $16.8  million  and $15.9
        million and $1.7 million for the years ended December 31, 1995, 1994 and
        1993, respectively.

        Many  expenses  related  to  Closed  Block  operations  are  charged  to
        operations  outside of the Closed Block;  accordingly,  the contribution
        from the Closed Block does 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.


                                      F-22
<PAGE>


 7)     DISCONTINUED OPERATIONS

        Summarized financial information of the GIC Segment follows:
<TABLE>
<CAPTION>

                                                                                          DECEMBER 31,
                                                                              --------------------------------------
                                                                                    1995                 1994
                                                                              -----------------    -----------------
                                                                                          (IN MILLIONS)
        <S>                                                                   <C>                  <C>         
        Assets
        Mortgage loans on real estate........................................  $    1,485.8         $    1,730.5
        Equity real estate...................................................       1,122.1              1,194.8
        Other invested assets................................................         665.2                978.8
        Other assets.........................................................         579.3                529.5
                                                                              -----------------    -----------------
        Total Assets.........................................................  $    3,852.4         $    4,433.6
                                                                              =================    =================

        Liabilities
        Policyholders' liabilities...........................................  $    1,399.8         $    1,924.0
        Allowance for future losses..........................................         164.2                185.6
        Amounts due to continuing operations.................................       2,097.1              2,108.6
        Other liabilities....................................................         191.3                215.4
                                                                              -----------------    -----------------
        Total Liabilities....................................................  $    3,852.4         $    4,433.6
                                                                              =================    =================
</TABLE>
<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                               <C>                 <C>                <C>         
        Revenues
        Investment income (net of investment expenses
          of $143.8, $174.0 and $175.8)....................  $       325.1       $      395.0       $      535.1
        Investment (losses) gains, net.....................          (22.9)              26.8              (22.6)
        Policy fees, premiums and other income.............             .7                 .3                8.7
                                                            -----------------   ----------------   -----------------
        Total revenues.....................................          302.9              422.1              521.2

        Benefits and other deductions......................          328.0              443.8              545.9
                                                            -----------------   ----------------   -----------------
        Losses Charged to Allowance for Future Losses......  $       (25.1)      $      (21.7)      $      (24.7)
                                                            =================   ================   =================
</TABLE>

        In 1991, the Company  established a pre-tax  provision of $396.7 million
        for the  estimated  future  losses of the GIC  Segment.  At December 31,
        1993,  implementation  of  SFAS  No.  115  for the  valuation  of  fixed
        maturities  resulted  in  a  benefit  of  $13.1  million,  offset  by  a
        corresponding addition to the allowance for future losses.

        The amounts due to continuing  operations at December 31, 1994 consisted
        of  $3,324.0  million  borrowed  by  the  GIC  Segment  from  continuing
        operations,  offset by $1,215.4  million  representing  an obligation of
        continuing  operations to provide assets to fund the accumulated deficit
        of the GIC Segment. In January 1995, continuing  operations  transferred
        $1,215.4  million  in cash  to the  GIC  Segment  in  settlement  of its
        obligation.  Subsequently,  the GIC Segment remitted $1,155.4 million in
        cash to continuing  operations in partial repayment of borrowings by the
        GIC Segment.  No gains or losses were recognized on these  transactions.
        Amounts due to continuing  operations at December 31, 1995, consisted of
        $2,097.1 million borrowed by the discontinued GIC Segment.


                                      F-23
<PAGE>


        Investment  income  included $88.2 million and $97.7 million of interest
        income for the years ended December 31, 1994 and 1993, respectively,  on
        amounts due from continuing  operations.  Benefits and other  deductions
        includes $154.6  million,  $219.7 million and $197.1 million of interest
        expense related to amounts borrowed from continuing  operations in 1995,
        1994 and 1993, respectively.

        Valuation  allowances  amounted to $19.2  million  and $50.2  million on
        mortgage  loans on real estate and $77.9  million  and $74.7  million on
        equity  real  estate  at  December  31,  1995  and  1994,  respectively.
        Writedowns of fixed maturities  amounted to $8.1 million,  $17.8 million
        and $1.1 million for the years ended  December 31, 1995,  1994 and 1993,
        respectively.

        The fixed maturity  portfolio,  based on amortized cost,  includes $15.1
        million and $43.3  million at December 31, 1995 and 1994,  respectively,
        of  restructured   securities.   These  amounts  include  problem  fixed
        maturities  of $6.1  million and $9.7  million at December  31, 1995 and
        1994, respectively.

        At December 31, 1995 and 1994, problem mortgage loans on real estate had
        amortized  costs of $35.4 million and $14.9 million,  respectively,  and
        mortgage  loans on real  estate  for which the  payment  terms have been
        restructured  had amortized  costs of $289.3 million and $371.2 million,
        respectively.

        At December  31, 1995 and 1994,  the GIC Segment had $310.9  million and
        $312.2 million, respectively, of real estate acquired in satisfaction of
        debt.

 8)     SHORT-TERM AND LONG-TERM DEBT

        Short-term and long-term debt consists of the following:

<TABLE>
<CAPTION>

                                                                                          DECEMBER 31,
                                                                              --------------------------------------
                                                                                    1995                 1994
                                                                              -----------------    -----------------
                                                                                          (IN MILLIONS)

        <S>                                                                   <C>                  <C>         
        Short-term debt......................................................  $        -           $       20.0
                                                                              -----------------    -----------------
        Long-term debt:
        Equitable Life:
          Surplus notes, 6.95%, scheduled to mature 2005.....................         399.3                  -
          Surplus notes, 7.70%, scheduled to mature 2015.....................         199.6                  -
          Eurodollar notes, 10.375% due 1995.................................           -                   34.6
          Eurodollar notes, 10.5% due 1997...................................          76.2                 76.2
          Zero coupon note, 11.25% due 1997..................................         120.1                107.8
          Other..............................................................          16.3                 14.3
                                                                              -----------------    -----------------
              Total Equitable Life...........................................         811.5                232.9
                                                                              -----------------    -----------------
        Wholly Owned and Joint Venture Real Estate:
          Mortgage notes, 4.98% - 12.75% due through 2019....................       1,084.4              1,080.6
                                                                              -----------------    -----------------
        Alliance:
          Other..............................................................           3.4                  3.9
                                                                              -----------------    -----------------
        Total long-term debt.................................................       1,899.3              1,317.4
                                                                              -----------------    -----------------

        Total Short-term and Long-term Debt..................................  $    1,899.3         $    1,337.4
                                                                              =================    =================
</TABLE>

        Short-term Debt
        ---------------

        Equitable  Life has a $350.0 million bank credit  facility  available to
        fund  short-term  working capital needs and to facilitate the securities
        settlement  process.  The  credit  facility  consists  of two  types  of
        borrowing  options with varying  interest rates.  The interest rates are
        based on external  indices  dependent  on the type of  borrowing  and at
        December 31, 1995 range from 5.8% (the London  Interbank  Offering  Rate
        plus  22.5  basis  points)  to 8.5%  (the  prime  rate).  There  were no
        borrowings  outstanding  under this bank credit facility at December 31,
        1995.

                                      F-24
<PAGE>


        Equitable  Life has a  commercial  paper  program with an issue limit of
        $500.0 million. This program is available for general corporate purposes
        used to support  Equitable  Life's  liquidity  needs and is supported by
        Equitable Life's existing $350.0 million five-year bank credit facility.
        There were no borrowings  outstanding under this program at December 31,
        1995.

        In 1994, Alliance established a $100.0 million revolving credit facility
        with several  banks.  On March 31, 1997, the revolving  credit  facility
        converts  into a term loan  payable in  quarterly  installments  through
        March 31, 1999.  Outstanding  borrowings  generally bear interest at the
        Eurodollar  rate plus .875% per annum  through March 31, 1997 and at the
        Eurodollar rate plus 1.125% per annum after conversion through March 31,
        1999. In addition,  a quarterly commitment fee of .25% per annum is paid
        on the average daily unused amount.  At December 31, 1995, there were no
        amounts outstanding under the facility.

        In 1994,  Alliance also  established a $100.0 million  commercial  paper
        program and entered into a three-year  $100.0 million  revolving  credit
        facility with a group of commercial banks to support commercial paper to
        be issued under the program and for general corporate purposes.  Amounts
        outstanding  under the facility  bear interest at an annual rate ranging
        from the Eurodollar  rate plus .225% to the Eurodollar rate plus .2875%.
        A fee of .125% per annum is paid  quarterly on the entire  facility.  At
        December 31,  1995,  Alliance  had not issued any  commercial  paper and
        there were no amounts outstanding under the revolving credit facility.

        During 1994,  EREIM  established two bank lines of credit totaling $30.0
        million of which $20.0 million was outstanding at December 31, 1994.

        Long-term Debt
        --------------

        Several of the long-term  debt  agreements  have  restrictive  covenants
        related  to the total  amount of debt,  net  tangible  assets  and other
        matters. The Company is in compliance with all debt covenants.

        On December 18, 1995,  Equitable Life issued, in accordance with Section
        1307 of the New York  Insurance  Law,  $400.0  million of surplus  notes
        having an interest rate of 6.95%  scheduled to mature in 2005 and $200.0
        million of surplus notes having an interest  rate of 7.70%  scheduled to
        mature in 2015.  Proceeds  from the  issuance of the surplus  notes were
        $596.6 million,  net of related issuance costs. The unamortized discount
        on the surplus notes was $1.1 million at December 31, 1995.  Payments of
        interest  on or  principal  of the  surplus  notes are  subject to prior
        approval by the New York Insurance Department.

        The Company has pledged real estate, mortgage loans, cash and securities
        amounting to $1,629.7  million and $1,744.4 million at December 31, 1995
        and 1994, respectively, as collateral for certain long-term debt.

        At December 31, 1995,  aggregate  maturities of the long-term debt based
        on required  principal  payments at maturity for 1996 and the succeeding
        four years are $124.0  million,  $466.6 million,  $309.5 million,  $15.8
        million, respectively, and $1,015.0 million thereafter.

 9)     FEDERAL INCOME TAXES

        A  summary  of  the  Federal   income  tax  expense   (benefit)  in  the
        consolidated statements of earnings is shown below:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Federal income tax expense (benefit):
          Current..........................................  $       (11.7)      $        4.0       $      115.8
          Deferred.........................................          124.1               97.2              (24.5)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       112.4       $      101.2       $       91.3
                                                            =================   ================   =================
</TABLE>

                                      F-25
<PAGE>


        The Federal income taxes  attributable  to  consolidated  operations are
        different from the amounts determined by multiplying the earnings before
        Federal income taxes and cumulative  effect of accounting  change by the
        expected  Federal  income tax rate of 35%. The sources of the difference
        and the tax effects of each are as follows:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>         
        Expected Federal income tax expense................  $       143.5       $      138.1       $      106.3
        Differential earnings amount.......................            -                (16.8)             (23.2)
        Adjustment of tax audit reserves...................            4.1               (4.6)              22.9
        Tax rate adjustment................................            -                  -                 (5.0)
        Other..............................................          (35.2)             (15.5)              (9.7)
                                                            -----------------   ---------------    -----------------
        Federal Income Tax Expense.........................  $       112.4       $      101.2       $       91.3
                                                            =================   ================   =================
</TABLE>

        Prior  to the  date  of  demutualization,  Equitable  Life  reduced  its
        deduction  for  policyholder  dividends  by  the  differential  earnings
        amount.  This amount was  computed,  for each tax year,  by  multiplying
        Equitable Life's average equity base, as determined for tax purposes, by
        an  estimate  of the excess of an imputed  earnings  rate for stock life
        insurance  companies over the average  mutual life insurance  companies'
        earnings rate. The  differential  earnings  amount for each tax year was
        subsequently recomputed when actual earnings rates were published by the
        Internal Revenue Service.  As a stock life insurance company,  Equitable
        Life is no longer required to reduce its policyholder dividend deduction
        by the differential  earnings amount, but differential  earnings amounts
        for  pre-demutualization  years were still being  recomputed in 1994 and
        1993.

        The  components  of the net  deferred  Federal  income  tax asset are as
        follows:

<TABLE>
<CAPTION>

                                                       DECEMBER 31, 1995                  December 31, 1994
                                                ---------------------------------  ---------------------------------
                                                    ASSETS         LIABILITIES         Assets         Liabilities
                                                ---------------  ----------------  ---------------   ---------------
                                                                           (IN MILLIONS)
        <S>                                     <C>              <C>               <C>               <C>        
        Deferred policy acquisition costs,
          reserves and reinsurance.............  $       -        $      303.2      $        -        $     220.3
        Investments............................          -               326.9               -               18.7
        Compensation and related benefits......        293.0               -               307.3              -
        Other..................................          -                32.3               -                5.8
                                                ---------------  ----------------  ---------------   ---------------
        Total..................................  $     293.0      $      662.4      $      307.3      $     244.8
                                                ===============  ================  ===============   ===============
</TABLE>

        The deferred Federal income tax expense (benefit)  impacting  operations
        reflect  the  net tax  effects  of  temporary  differences  between  the
        carrying  amounts  of assets and  liabilities  for  financial  reporting
        purposes  and the amounts used for income tax  purposes.  The sources of
        these temporary differences and the tax effects of each are as follows:
<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>          
        Deferred policy acquisition costs, reserves
          and reinsurance..................................  $        55.1       $       13.0       $      (46.7)
        Investments........................................           13.0               89.3               60.4
        Compensation and related benefits..................           30.8               10.0              (50.1)
        Other..............................................           25.2              (15.1)              11.9
                                                            -----------------   ----------------   -----------------
        Deferred Federal Income Tax Expense (Benefit)......  $       124.1       $       97.2       $      (24.5)
                                                            =================   ================   =================
</TABLE>

                                      F-26
<PAGE>


        The  Internal  Revenue  Service  completed  its  audit of the  Company's
        Federal income tax returns for the years 1984 through 1988. There was no
        material effect on the Company's consolidated results of operations.

10)     REINSURANCE AGREEMENTS

        The Insurance Group assumes and cedes  reinsurance  with other insurance
        companies.  The Insurance Group evaluates the financial condition of its
        reinsurers to minimize its exposure to significant losses from reinsurer
        insolvencies.  The  effect  of  reinsurance  (excluding  group  life and
        health) is summarized as follows:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>         
        Direct premiums....................................  $       474.2       $      476.7       $      458.8
        Reinsurance assumed................................          171.3              180.5              169.9
        Reinsurance ceded..................................          (38.7)             (31.6)             (29.6)
                                                            -----------------   ----------------   -----------------
        Premiums...........................................  $       606.8       $      625.6       $      599.1
                                                            =================   ================   =================

        Universal Life and Investment-type Product
          Policy Fee Income Ceded..........................  $        38.9       $       27.5       $       33.7
                                                            =================   ================   =================
        Policyholders' Benefits Ceded......................  $        48.2       $       20.7       $       72.3
                                                            =================   ================   =================
        Interest Credited to Policyholders' Account
          Balances Ceded...................................  $        28.5       $       25.4       $       24.1
                                                            =================   ================   =================
</TABLE>

        In February 1993,  management  established a practice  limiting the risk
        retention on new policies  issued by the Insurance Group to a maximum of
        $5.0  million.  In  addition,  effective  January 1, 1994,  all in force
        business  above $5.0 million was  reinsured.  The  Insurance  Group also
        reinsures the entire risk on certain  substandard  underwriting risks as
        well as in certain other cases.

        The Insurance  Group cedes 100% of its group life and health business to
        a third party insurance company.  Premiums ceded totaled $260.6 million,
        $241.0 million and $895.1 million for the years ended December 31, 1995,
        1994 and 1993, respectively. Ceded death and disability benefits totaled
        $188.1  million,  $235.5  million and $787.8 million for the years ended
        December 31, 1995, 1994 and 1993,  respectively.  Insurance  liabilities
        ceded totaled $724.2 million and $833.4 million at December 31, 1995 and
        1994, respectively.

11)     EMPLOYEE BENEFIT PLANS

        The Company sponsors  qualified and non-qualified  defined benefit plans
        covering   substantially  all  employees  (including  certain  qualified
        part-time employees), managers and certain agents. The pension plans are
        non-contributory  and benefits  are based on a cash  balance  formula or
        years of service and final average earnings,  if greater,  under certain
        grandfathering  rules in the plans.  The Company's  funding policy is to
        make the minimum contribution required by the Employee Retirement Income
        Security Act of 1974.

        Components of net periodic  pension  (credit) cost for the qualified and
        non-qualified plans are as follows:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>         
        Service cost.......................................  $        30.0       $       30.3       $       29.8
        Interest cost on projected benefit obligations.....          122.0              111.0              108.0
        Actual return on assets............................         (309.2)              24.4             (178.6)
        Net amortization and deferrals.....................          155.6             (142.5)              55.3
                                                            -----------------   ----------------   -----------------
        Net Periodic Pension (Credit) Cost.................  $        (1.6)      $       23.2       $       14.5
                                                            =================   ================   =================
</TABLE>

                                      F-27
<PAGE>


    The funded status of the qualified and non-qualified pension plans is as
    follows:

<TABLE>
<CAPTION>

                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1995                1994
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                     <C>                <C>         
        Actuarial present value of obligations:
          Vested...............................................................  $    1,642.4       $    1,295.5
          Non-vested...........................................................          10.9                8.7
                                                                                ---------------    -----------------
        Accumulated Benefit Obligation.........................................  $    1,653.3       $    1,304.2
                                                                                ================   =================

        Plan assets at fair value..............................................  $    1,503.8       $    1,193.5
        Projected benefit obligation...........................................       1,743.0            1,403.4
                                                                                ----------------   -----------------
        Projected benefit obligation in excess of plan assets..................        (239.2)            (209.9)
        Unrecognized prior service cost........................................         (25.5)             (33.2)
        Unrecognized net loss from past experience different from that
          assumed..............................................................         368.2              298.9
        Unrecognized net asset at transition...................................          (7.3)             (20.8)
        Additional minimum liability...........................................         (51.9)             (37.8)
                                                                                ----------------   -----------------
        Prepaid (Accrued) Pension Cost.........................................  $       44.3       $       (2.8)
                                                                                ================   =================
</TABLE>

        The  discount  rate and rate of increase in future  compensation  levels
        used in  determining  the actuarial  present value of projected  benefit
        obligations were 7.25% and 4.50%, respectively, at December 31, 1995 and
        8.75% and 4.88%,  respectively,  at December 31, 1994.  As of January 1,
        1995 and 1994,  the expected  long-term rate of return on assets for the
        retirement plan was 11% and 10%, respectively.

        The  Company  recorded,  as a  reduction  of  shareholder's  equity,  an
        additional  minimum pension liability of $35.1 million and $2.7 million,
        net  of  Federal   income   taxes,   at  December  31,  1995  and  1994,
        respectively,   representing  the  excess  of  the  accumulated  benefit
        obligation  over  the fair  value of plan  assets  and  accrued  pension
        liability.

        The  pension  plan's  assets  include   corporate  and  government  debt
        securities,  equity  securities,  equity real estate and shares of Group
        Trusts managed by Alliance.

        As of December 31, 1993,  the Company  changed the method of determining
        the market-related  value of plan assets from fair value to a calculated
        value.  This change in estimate had no material  effect on the Company's
        consolidated statements of earnings.

        Prior to 1987, the qualified plan funded participants'  benefits through
        the purchase of non-participating annuity contracts from Equitable Life.
        Benefit payments under these contracts were approximately $36.4 million,
        $38.1 million and $39.9  million for the years ended  December 31, 1995,
        1994 and 1993, respectively.

        The  Company  provides  certain  medical  and  life  insurance  benefits
        (collectively,  "postretirement  benefits")  for  qualifying  employees,
        managers and agents  retiring from the Company on or after attaining age
        55 who have at least 10 years of service.  The life  insurance  benefits
        are related to age and salary at retirement. The costs of postretirement
        benefits are  recognized in accordance  with the  provisions of SFAS No.
        106. The Company  continues to fund  postretirement  benefits costs on a
        pay-as-you-go basis and, for the years ended December 31, 1995, 1994 and
        1993, the Company made  estimated  postretirement  benefits  payments of
        $31.1 million, $29.8 million and $29.7 million, respectively.

                                      F-28
<PAGE>


        The  following  table  sets  forth the  postretirement  benefits  plan's
        status,  reconciled to amounts recognized in the Company's  consolidated
        financial statements:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                               <C>                 <C>                <C>         
        Service cost.......................................  $         4.0       $        3.9       $        5.3
        Interest cost on accumulated postretirement
          benefits obligation..............................           34.7               28.6               29.2
        Unrecognized prior service cost....................           (2.3)              (3.9)              (6.9)
        Net amortization and deferrals.....................            -                  -                  1.5
                                                            -----------------   ----------------   -----------------
        Net Periodic Postretirement Benefits Costs.........  $        36.4       $       28.6       $       29.1
                                                            =================   ================   =================

</TABLE>
<TABLE>
<CAPTION>

                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1995                1994
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                   <C>                <C>         
        Accumulated postretirement benefits obligation:
          Retirees.............................................................  $      391.8       $      300.4
          Fully eligible active plan participants..............................          50.4               33.0
          Other active plan participants.......................................          64.2               44.0
                                                                                ----------------   -----------------
                                                                                        506.4              377.4
        Unrecognized benefit of plan amendments................................           -                  3.2
        Unrecognized prior service cost........................................          56.3               61.9
        Unrecognized net loss from past experience different from that
          assumed and from changes in assumptions..............................        (181.3)             (64.7)
                                                                                ----------------   -----------------
        Accrued Postretirement Benefits Cost...................................  $      381.4       $      377.8
                                                                                ================   =================
</TABLE>

        In  1993,   the  Company   amended  the  cost  sharing   provisions   of
        postretirement  medical benefits.  At January 1, 1994,  medical benefits
        available  to  retirees  under age 65 are the same as those  offered  to
        active  employees  and medical  benefits will be limited to 200% of 1993
        costs for all participants.

        The  assumed   health  care  cost  trend  rate  used  in  measuring  the
        accumulated   postretirement   benefits  obligation  was  10%  in  1995,
        gradually  declining  to 3.5% in the  year  2008  and in 1994  was  10%,
        gradually  declining to 5% in the year 2004.  The discount  rate used in
        determining the accumulated postretirement benefits obligation was 7.25%
        and 8.75% at December 31, 1995 and 1994, respectively.

        If the health care cost trend rate assumptions were increased by 1%, the
        accumulated  postretirement  benefits obligation as of December 31, 1995
        would be  increased  6.5%.  The effect of this  change on the sum of the
        service cost and interest cost would be an increase of 6.7%.

12)     DERIVATIVES AND FAIR VALUE OF FINANCIAL INSTRUMENTS

        Derivatives
        -----------

        The Insurance Group primarily uses derivatives for asset/liability  risk
        management and for hedging individual securities. Derivatives mainly are
        utilized to reduce the  Insurance  Group's  exposure  to  interest  rate
        fluctuations.  Accounting for interest rate swap  transactions  is on an
        accrual   basis.   Gains  and  losses  related  to  interest  rate  swap
        transactions are amortized as yield  adjustments over the remaining life
        of the underlying  hedged  security.  Income and expense  resulting from
        interest rate swap  activities  are reflected in net  investment  income
        except for hedging  transactions related to insurance  liabilities.  The
        notional amount of matched  interest rate swaps  outstanding at December
        31, 1995 was $1,120.8  million.  The average unexpired terms at December
        31, 1995 range from 2.5 to 3.0 years.  At December 31, 1995, the cost of
        terminating  outstanding  matched  swaps in a loss  position  was  $15.9
        million and the unrealized gain on
    
                                  F-29
<PAGE>


        outstanding  matched  swaps in a gain  position was $19.0  million.  The
        Company  has no  intention  of  terminating  these  contracts  prior  to
        maturity.  During  1995,  1994 and  1993,  net  gains  (losses)  of $1.4
        million, $(.2) million and $-0- million, respectively,  were recorded in
        connection  with  interest  rate  swap  activity.   Equitable  Life  has
        implemented  an interest  rate cap program  designed to hedge  crediting
        rates  on   interest-sensitive   individual  annuities  contracts.   The
        outstanding notional amounts at December 31, 1995 of contracts purchased
        and sold were $2,625.0 million and $300.0 million, respectively. The net
        premium paid by Equitable Life on these  contracts was $12.5 million and
        is being amortized ratably over the contract periods ranging from 3 to 5
        years.  Income and expense  resulting from this program are reflected as
        an adjustment to interest credited to policyholders' account balances.

        Substantially all of DLJ's business related derivatives is by its nature
        trading  activities  which are  primarily  for the  purpose of  customer
        accommodations.  DLJ's derivative  activities  consist of option writing
        and  trading in forward  and  futures  contracts.  Derivative  financial
        instruments have both on-and-off balance sheet implications depending on
        the nature of the contracts.  DLJ's involvement in swap contracts is not
        significant.

        Fair Value of Financial Instruments
        -----------------------------------

        The Company  defines  fair value as the quoted  market  prices for those
        instruments  that are  actively  traded in financial  markets.  In cases
        where quoted market prices are not available,  fair values are estimated
        using  present  value  or other  valuation  techniques.  The fair  value
        estimates  are made at a  specific  point in  time,  based on  available
        market  information  and  judgments  about  the  financial   instrument,
        including estimates of timing,  amount of expected future cash flows and
        the credit standing of counterparties. Such estimates do not reflect any
        premium or discount that could result from offering for sale at one time
        the Company's entire holdings of a particular financial instrument,  nor
        do they consider the tax impact of the  realization of unrealized  gains
        or  losses.   In  many  cases,   the  fair  value  estimates  cannot  be
        substantiated  by  comparison  to  independent   markets,  nor  can  the
        disclosed value be realized in immediate settlement of the instrument.

        Certain  financial  instruments  are  excluded,  particularly  insurance
        liabilities  other than financial  guarantees and investment  contracts.
        Fair market  value of  off-balance-sheet  financial  instruments  of the
        Insurance Group was not material at December 31, 1995 and 1994.

        Fair  value  for  mortgage   loans  on  real  estate  are  estimated  by
        discounting  future contractual cash flows using interest rates at which
        loans with similar  characteristics  and credit  quality  would be made.
        Fair values for foreclosed mortgage loans and problem mortgage loans are
        limited to the  estimated  fair value of the  underlying  collateral  if
        lower.

        The estimated  fair values for the Company's  liabilities  under GIC and
        association  plan contracts are estimated using  contractual  cash flows
        discounted based on the T. Rowe Price GIC Index Rate for the appropriate
        duration.  For  durations  in excess of the  published  index rate,  the
        appropriate  Treasury  rate is used plus a spread  equal to the  longest
        duration GIC rate spread published.

        The estimated  fair values for those group annuity  contracts  which are
        classified  as investment  contracts are measured at the estimated  fair
        value  of  the  underlying  assets.  Deposit  administration   contracts
        (included  with  group  annuity   contracts)   classified  as  insurance
        contracts are measured at estimated fair value of the underlying assets.
        The estimated fair values for single premium deferred annuities ("SPDA")
        are estimated using projected cash flows  discounted at current offering
        rates.  The  estimated  fair  values  for  supplementary  contracts  not
        involving  life  contingencies  ("SCNILC")  and  annuities  certain  are
        derived using  discounted  cash flows based upon the  estimated  current
        offering rate.

        Fair value for  long-term  debt is  determined  using  published  market
        values, where available,  or contractual cash flows discounted at market
        interest rates. The estimated fair values for non-recourse mortgage debt
        are  determined by  discounting  contractual  cash flows at a rate which
        takes  into  account  the level of  current  market  interest  rates and
        collateral  risk. The estimated  fair values for recourse  mortgage debt
        are  determined by  discounting  contractual  cash flows at a rate based
        upon  current  interest  rates of other  companies  with credit  ratings
        similar  to  the  Company.   The  Company's  fair  value  of  short-term
        borrowings approximates their carrying value.

                                      F-30
<PAGE>


        The following  table  discloses  carrying value and estimated fair value
        for financial instruments not otherwise disclosed in Notes 3, 6 and 7:

<TABLE>
<CAPTION>

                                                                           DECEMBER 31,
                                                --------------------------------------------------------------------
                                                              1995                               1994
                                                ---------------------------------  ---------------------------------
                                                   CARRYING         ESTIMATED         Carrying         Estimated
                                                    VALUE          FAIR VALUE          Value           Fair Value
                                                ---------------  ----------------  ---------------   ---------------
                                                                           (IN MILLIONS)
        <S>                                      <C>              <C>               <C>               <C>         
        Consolidated Financial Instruments:
        -----------------------------------
        Mortgage loans on real estate..........  $    3,638.3     $     3,973.6     $     4,018.0     $    3,919.4
        Other joint ventures...................         492.7             492.7             544.4            544.4
        Policy loans...........................       1,976.4           2,057.5           1,731.2          1,676.6
        Policyholders' account balances:
          Association plans....................         101.0             100.0             141.0            141.0
          Group annuity contracts..............       2,335.0           2,395.0           2,450.0          2,469.0
          SPDA.................................       1,265.8           1,272.0           1,744.3          1,732.7
          Annuities certain and SCNILC.........         649.1             680.7             599.1            624.7
        Long-term debt.........................       1,899.3           1,962.9           1,317.4          1,249.2

        Closed Block Financial Instruments:
        -----------------------------------
        Mortgage loans on real estate..........       1,368.8           1,461.4           1,543.7          1,477.8
        Other equity investments...............         151.6             151.6             179.5            179.5
        Policy loans...........................       1,797.2           1,891.4           1,827.9          1,721.9
        SCNILC liability.......................          34.8              34.5              39.5             37.0

        GIC Segment Financial Instruments:
        ----------------------------------
        Mortgage loans on real estate..........       1,485.8           1,666.1           1,730.5          1,743.7
        Fixed maturities.......................         107.4             107.4             219.3            219.3
        Other equity investments...............         455.9             455.9             591.8            591.8
        Guaranteed interest contracts..........         329.0             352.0             835.0            855.0
        Long-term debt.........................         135.1             136.0             134.8            127.9
</TABLE>

13)     COMMITMENTS AND CONTINGENT LIABILITIES

        The Company  has  provided,  from time to time,  certain  guarantees  or
        commitments  to  affiliates,  investors and others.  These  arrangements
        include commitments by the Company,  under certain  conditions:  to make
        liquidity  advances  to cover  delinquent  principal  and  interest  and
        property protection  expenses with respect to loan servicing  agreements
        for  securitized  mortgage loans which at December 31, 1995 totaled $2.8
        billion (as of December 31, 1995,  $4.0 million have been advanced under
        these  commitments);  to  make  capital  contributions  of up to  $246.7
        million to  affiliated  real estate joint  ventures;  to provide  equity
        financing to certain limited  partnerships of $129.4 million at December
        31, 1995,  under  existing loan or loan  commitment  agreements;  and to
        provide  short-term  financing  loans which at December 31, 1995 totaled
        $45.8  million.  Management  believes  the  Company  will not  incur any
        material losses as a result of these commitments.

        Equitable  Life  is the  obligor  under  certain  structured  settlement
        agreements  which  it  had  entered  into  with  unaffiliated  insurance
        companies  and  beneficiaries.  To satisfy its  obligations  under these
        agreements,  Equitable  Life owns  single  premium  annuities  issued by
        previously wholly owned life insurance subsidiaries.  Equitable Life has
        directed  payment  under  these  annuities  to be made  directly  to the
        beneficiaries under the structured settlement  agreements.  A contingent
        liability exists with respect to these agreements  should the previously
        wholly  owned   subsidiaries  be  unable  to  meet  their   obligations.
        Management  believes the satisfaction of those  obligations by Equitable
        Life is remote.

        At December 31, 1995,  the Insurance  Group had $29.0 million of letters
        of credit outstanding.

                                      F-31
<PAGE>


14)     LITIGATION

        A number of lawsuits have been filed against life and health insurers in
        the  jurisdictions  in  which  Equitable  Life and its  subsidiaries  do
        business 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.   Equitable  Life  and  its
        insurance  subsidiaries,  like other life and health insurers, from time
        to time are involved in such  litigation.  To date,  no such lawsuit has
        resulted in an award or  settlement of any material  amount  against the
        Company.  Among  litigations  pending  against  Equitable  Life  and its
        insurance subsidiaries of the type referred to in this paragraph are the
        litigations described in the following two paragraphs.

        An action entitled Golomb et al. v. The Equitable Life Assurance Society
        of the United  States was filed on January  20,  1995 in New York County
        Supreme Court. The action purports to be brought on behalf of a class of
        persons  insured after 1983 under Lifetime  Guaranteed  Renewable  Major
        Medical  Insurance  Policies issued by Equitable Life (the  "policies").
        The complaint  alleges that premium  increases for these  policies after
        1983,  all of which were filed with and  approved  by the New York State
        Insurance  Department  and certain  other state  insurance  departments,
        breached the terms of the insurance policies, and that statements in the
        policies  and  elsewhere   concerning   premium  increases   constituted
        fraudulent  concealment,  misrepresentations  in  violation  of New York
        Insurance  Law  Section  4226 and  deceptive  practices  under  New York
        General  Business  Law Section 349. The  complaint  seeks a  declaratory
        judgment,  injunctive relief  restricting the methods by which Equitable
        Life  increases  premiums on the  policies  in the  future,  a refund of
        premiums, and punitive damages. Plaintiffs also have indicated that they
        will seek damages in an unspecified amount.  Equitable Life has moved to
        dismiss the  complaint  in its  entirety on the grounds that it fails to
        state a claim and that uncontroverted documentary evidence establishes a
        complete defense to the claims.  That motion is awaiting decision by the
        court. In January 1996,  separate actions were filed in Pennsylvania and
        Texas  state  courts  (entitled,  respectively,  Malvin  et al.  v.  The
        Equitable Life Assurance  Society of the United States and Bowler et al.
        v. The Equitable Life Assurance  Society of the United  States),  making
        claims similar to those in the New York action  described  above.  These
        new actions are asserted on behalf of proposed  classes of  Pennsylvania
        issued  or   renewed   policyholders   and  Texas   issued  or   renewed
        policyholders,  insured under the policies.  The  Pennsylvania and Texas
        actions seek  compensatory  and punitive  damages and injunctive  relief
        restricting  the methods by which  Equitable Life increases  premiums in
        the  future  based on the  common  law and  statutes  of  those  states.
        Although  the  outcome  of  any  litigation  cannot  be  predicted  with
        certainty,  particularly  in the early  stages of an  action,  Equitable
        Life's  management  believes  that  the  ultimate  resolution  of  those
        litigations  should not have a material  adverse effect on the financial
        position  of the  Company.  Due to the early  stage of such  litigation,
        Equitable Life's  management cannot make an estimate of loss, if any, or
        predict  whether or not such  litigation  will have a  material  adverse
        effect on the Company's results of operations in any particular period.

        An action was instituted on April 6, 1995 against Equitable Life and its
        wholly owned subsidiary, The Equitable of Colorado, Inc. ("EOC"), in New
        York State Court,  entitled  Sidney C. Cole et al. v. The Equitable Life
        Assurance  Society of the United  States and The  Equitable of Colorado,
        Inc., No. 95/108611 (N.Y. County).  The action is brought by the holders
        of a joint  survivorship  whole life  policy  issued by EOC.  The action
        purports to be on behalf of a class  consisting  of all persons who from
        January 1, 1984 purchased life insurance policies sold by Equitable Life
        and EOC based upon  their  allegedly  uniform  sales  presentations  and
        policy illustrations.  The complaint puts in issue various alleged sales
        practices that plaintiffs assert, among other things, misrepresented the
        stated  number of years that the annual  premium  would need to be paid.
        Plaintiffs  seek  damages  in an  unspecified  amount,  imposition  of a
        constructive  trust,  and  seek to  enjoin  Equitable  Life and EOC from
        engaging  in the  challenged  sales  practices.  Equitable  Life and EOC
        intend to  defend  vigorously  and  believe  that they have  meritorious
        defenses which, if successful,  would dispose of the action  completely.
        Equitable  Life and EOC  further  do not  believe  that  this case is an
        appropriate class action.  Although the outcome of any litigation cannot
        be  predicted  with  certainty,  particularly  in the early stages of an
        action, Equitable Life's management believes that the ultimate

                                      F-32
<PAGE>


        resolution of this litigation  should not have a material adverse effect
        on the financial position of the Company. Due to the early stage of such
        litigation, the Company's management cannot make an estimate of loss, if
        any,  or  predict  whether or not such  litigation  will have a material
        adverse effect on the Company's  results of operations in any particular
        period.

        Equitable  Casualty Insurance Company  ("Casualty"),  a captive property
        and  casualty  insurance  company  organized  under the laws of Vermont,
        which is an indirect  wholly owned  subsidiary  of Equitable  Life, is a
        party to an  arbitration  proceeding  that commenced in August 1995 with
        the  selection  of three  arbitrators.  The  arbitration  will resolve a
        dispute among Casualty,  Houston  General  Insurance  Company  ("Houston
        General"),   and  GEICO  General  Insurance  Company  ("GEICO  General")
        regarding the interpretation of a reinsurance agreement that was entered
        into as part of a 1980 transaction  whereby  Equitable General Insurance
        Company  ("Equitable  General"),  formerly  an  indirect  subsidiary  of
        Equitable Life and the predecessor of GEICO General, sold its commercial
        lines business along with the stock of Houston  General to  subsidiaries
        of  Tokio  Marine  & Fire  Insurance  Company,  Ltd.  ("Tokio  Marine").
        Casualty  and  GEICO  General   maintain  that,  under  the  reinsurance
        agreement,  Houston  General  assumed  liability for all losses  insured
        under  commercial  lines policies  written by Equitable  General and its
        predecessors  in order to effect the transfer of that  business to Tokio
        Marine's  subsidiaries.  Houston General contends that it did not assume
        reinsurance   liability  for  losses  insured  under  certain  of  those
        commercial  lines policies.  The arbitration  panel  determined to begin
        hearing  evidence  in the  arbitration  in June 1996.  The result of the
        arbitration is expected to resolve two  litigations  that were commenced
        by Houston  General  and that have been stayed by the  presiding  courts
        pending the completion of the arbitration (in one case,  Houston General
        named as a defendant  only GEICO  General but Casualty  intervened  as a
        defendant with GEICO  General,  and in the other case,  Houston  General
        named GEICO General and Equitable  Life). The arbitration is expected to
        be completed  during the second half of 1996. While the ultimate outcome
        of the  arbitration  cannot be predicted with  certainty,  the Company's
        management  believes that the  arbitrators  will  recognize that Houston
        General's position is without merit and contrary to the way in which the
        reinsurance  industry operates and therefore the ultimate  resolution of
        this matter should not have a material  adverse  effect on the Company's
        financial position or results of operations.

        On July 25, 1995, a Consolidated and Supplemental Class Action Complaint
        ("Complaint")  was filed against the Alliance North American  Government
        Income Trust,  Inc. (the "Fund"),  Alliance and certain other defendants
        affiliated  with  Alliance,  including  the  Holding  Company,  alleging
        violations  of Federal  securities  laws,  fraud and breach of fiduciary
        duty in connection with the Fund's  investments in Mexican and Argentine
        securities.  A similar  complaint  was filed on November 7, 1995 and was
        subsequently consolidated with the Complaint. The Complaint, which seeks
        certification  of a plaintiff  class of persons who  purchased  or owned
        Class A, B or C shares of the Fund from March 27, 1992 through  December
        23, 1994, seeks an unspecified amount of damages, costs, attorneys' fees
        and punitive  damages.  The principal  allegations  of the Complaint are
        that the Fund  purchased  debt  securities  issued  by the  Mexican  and
        Argentine  governments  in amounts that were not permitted by the Fund's
        investment  objective,  and that there was no shareholder vote to change
        the  investment  objective  to permit  purchases  in such  amounts.  The
        Complaint  further  alleges that the decline in the value of the Mexican
        and  Argentine  securities  held by the Fund caused the Fund's net asset
        value  to  decline  to the  detriment  of the  Fund's  shareholders.  On
        September 26, 1995, the defendants jointly filed a motion to dismiss the
        Complaint which has not yet been decided by the Court. Alliance believes
        that the  allegations  in the Complaint are without merit and intends to
        vigorously  defend against these claims.  While the ultimate  results of
        this action cannot be determined, management of Alliance does not expect
        that this  action  will have a  material  adverse  effect on  Alliance's
        business.

        On January 26, 1996, a purported purchaser of certain notes and warrants
        to  purchase  shares  of  common  stock of  Rickel  Home  Centers,  Inc.
        ("Rickel") filed a class action complaint  against  Donaldson,  Lufkin &
        Jenrette Securities  Corporation ("DLJSC"), a wholly owned subsidiary of
        DLJ, and certain  other  defendants  for  unspecified  compensatory  and
        punitive  damages in the United States  District  Court for the Southern
        District of New York.  The suit was brought on behalf of the  purchasers
        of 126,457 units consisting of $126,457,000  aggregate  principal amount
        of 13 1/2% senior notes due 2001 and 126,457 warrants to purchase shares
        of common  stock of Rickel  (the  "Units")  issued by Rickel in  October
        1994. The complaint  alleges  violations of Federal  securities laws and
        common law fraud against DLJSC, as the underwriter of

                                      F-33
<PAGE>


        the Units and as an owner of 7.3% of the  common  stock of  Rickel,  Eos
        Partners, L.P., and General Electric Capital Corporation, each as owners
        of 44.2% of the  common  stock of  Rickel,  and  members of the Board of
        Directors of Rickel,  including a DLJSC Managing Director. The complaint
        seeks to hold  DLJSC  liable for  alleged  misstatements  and  omissions
        contained  in  the  prospectus  and  registration   statement  filed  in
        connection with the offering of the Units,  alleging that the defendants
        knew of financial  losses and a decline in value of Rickel in the months
        prior  to the  offering  and  did not  disclose  such  information.  The
        complaint  also  alleges  that  Rickel  failed  to pay  its  semi-annual
        interest  payment due on the Units on December  15, 1995 and that Rickel
        filed a voluntary petition for reorganization  pursuant to Chapter 11 of
        the United States  Bankruptcy Code on January 10, 1996. DLJSC intends to
        defend itself vigorously against all of the allegations contained in the
        complaint.  Although there can be no assurance, DLJ does not believe the
        outcome of this  litigation  will have a material  adverse effect on its
        financial condition. Due to the early stage of this litigation, based on
        the information  currently available to it, DLJ's management cannot make
        an estimate of loss or predict  whether or not such litigation will have
        a  material  adverse  effect  on  DLJ's  results  of  operations  in any
        particular period.

        On June 12, 1995, a purported  purchaser of certain securities issued by
        Spectravision, Inc.  ("Spectravision")  filed a class  action  complaint
        against DLJSC and certain other  defendants for  unspecified  damages in
        the U.S. District Court for the Northern District of Texas. The suit was
        brought on behalf of the purchasers of $260,795,000 of securities issued
        by Spectravision in November 1992, and alleges violations of the Federal
        securities  laws and the  Texas  Securities  Act,  common  law fraud and
        negligent misrepresentation. The securities were issued by Spectravision
        pursuant to a prepackaged  bankruptcy  reorganization plan. DLJSC served
        as  financial  advisor to  Spectravision  in its  reorganization  and as
        Dealer  Manager for  Spectravision's  1992  issuance of the  securities.
        DLJSC is also being sued as a seller of certain  notes of  Spectravision
        acquired and resold by DLJSC.  The complaint  seeks to hold DLJSC liable
        for  various   alleged   misstatements   and   omissions   contained  in
        prospectuses and other materials issued between July 1992 and June 1994.
        DLJSC intends to defend itself vigorously against all of the allegations
        contained  in the  complaint.  On June 8,  1995,  Spectravision  filed a
        Chapter  11  petition  in the  United  States  Bankruptcy  Court for the
        District of  Delaware.  On January 5, 1996,  the  district  court in the
        litigation  involving  DLJSC  ordered a partial stay of discovery  until
        Spectravision has emerged from bankruptcy or six months from the date of
        the stipulated stay (whichever comes first).  Accordingly,  discovery of
        DLJSC has not yet occurred. Although there can be no assurance, DLJ does
        not believe that the  ultimate  outcome of this  litigation  will have a
        material  adverse  effect on its financial  condition.  Due to the early
        stage of such litigation,  based upon information currently available to
        it, DLJ's management  cannot make an estimate of loss or predict whether
        or not such  litigation  will have a  material  adverse  effect on DLJ's
        results of operations in any particular period.  Plaintiff's  counsel in
        the class action  against DLJSC  described  above has also filed another
        securities class action based on similar factual allegations.  Such suit
        names as defendants  Spectravision and its directors, and was brought on
        behalf of a class of  purchasers  of $209.0  million  of stock and $77.0
        million of notes issued by  Spectravision  in October 1993. DLJSC served
        as the managing  underwriter for both of these issuances.  DLJSC has not
        been named as a defendant in this suit, although it has been reported to
        DLJSC that  plaintiff's  counsel is  contemplating  seeking to amend the
        complaint to add DLJSC as a defendant in that action.

        In October  1995,  DLJSC was named as a defendant  in a purported  class
        action  filed in a Texas  State Court on behalf of the holders of $550.0
        million principal amount of subordinated  redeemable discount debentures
        of National  Gypsum  Corporation  ("NGC")  canceled in connection with a
        Chapter 11 plan of reorganization  for NGC consummated in July 1993. The
        named  plaintiff  in the State  Court  action  also  filed an  adversary
        proceeding in the  Bankruptcy  Court for the Northern  District of Texas
        seeking  a   declaratory   judgment  that  the  confirmed  NGC  plan  of
        reorganization  does not bar the class action claims.  Subsequent to the
        consummation  of NGC's plan of  reorganization,  NGC's shares traded for
        values  substantially  in excess of, and in 1995 NGC was  acquired for a
        value  substantially  in excess of, the values  upon which NGC's plan of
        reorganization   was  based.  The  two  actions  arise  out  of  DLJSC's
        activities as financial advisor to NGC in the course of NGC's Chapter 11
        reorganization proceedings.  The class action complaint alleges that the
        plan of  reorganization  submitted by NGC was based upon  projections by
        NGC and DLJSC which intentionally  understated  forecasts,  and provided
        misleading  and incorrect  information in order to hide NGC's true value
        and that  defendants  breached  their  fiduciary  duties by, among other
        things,   providing  false,  misleading  or  incomplete  information  to
        deliberately  understate  the value of NGC. The class  action  complaint
        seeks  compensatory  and punitive damages  purportedly  sustained by the
        class. The Texas State

                                      F-34
<PAGE>


        Court  action has  subsequently  been removed to the  Bankruptcy  Court,
        which removal is being opposed by the plaintiff. DLJSC intends to defend
        itself  vigorously  against  all of  the  allegations  contained  in the
        complaint. Although there can be no assurance, DLJ does not believe that
        the ultimate  outcome of this  litigation  will have a material  adverse
        effect  on its  financial  condition.  Due to the  early  stage  of such
        litigation,  based upon the information currently available to it, DLJ's
        management  cannot make an  estimate  of loss or predict  whether or not
        such litigation will have a material  adverse effect on DLJ's results of
        operations in any particular period.

        In November and December 1995, DLJSC,  along with various other parties,
        was named as a defendant in a number of purported class actions filed in
        the U.S.  District  Court for the  Eastern  District of  Louisiana.  The
        complaints allege violations of the Federal  securities laws arising out
        of a public  offering in 1994 of $435.0  million of first mortgage notes
        of Harrah's Jazz Company and Harrah's Jazz Finance Corp.  The complaints
        seek  to  hold  DLJSC  liable  for  various  alleged  misstatements  and
        omissions  contained in the  prospectus  dated  November 9, 1994.  DLJSC
        intends  to defend  itself  vigorously  against  all of the  allegations
        contained in the  complaints.  Although  there can be no assurance,  DLJ
        does not believe that the ultimate  outcome of this litigation will have
        a material adverse effect on its financial  condition.  Due to the early
        stage of this litigation, based upon the information currently available
        to it,  DLJ's  management  cannot  make an  estimate  of loss or predict
        whether or not such  litigation  will have a material  adverse effect on
        DLJ's results of operations in any particular period.

        In addition  to the  matters  described  above,  Equitable  Life and its
        subsidiaries  and DLJ 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.

15)     LEASES

        The Company  has  entered  into  operating  leases for office  space and
        certain other assets,  principally data processing  equipment and office
        furniture and  equipment.  Future minimum  payments under  noncancelable
        leases for 1996 and the succeeding four years are $114.8 million, $101.8
        million,  $90.0 million, $73.6 million, $57.7 million and $487.0 million
        thereafter. Minimum future sublease rental income on these noncancelable
        leases for 1996 and the succeeding  four years are $11.0  million,  $8.7
        million,  $6.9  million,  $4.6  million,  $2.9  million and $1.1 million
        thereafter.

        At December 31, 1995, the minimum future rental income on  noncancelable
        operating  leases for wholly owned  investments  in real estate for 1996
        and the succeeding four years are $292.9 million, $271.2 million, $248.1
        million, $226.4 million, $195.5 million and $1,018.8 million thereafter.

                                      F-35
<PAGE>


16)     OTHER OPERATING COSTS AND EXPENSES

        Other operating costs and expenses consisted of the following:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>         
        Compensation costs.................................  $       595.9       $      690.0       $    1,452.3
        Commissions........................................          314.3              313.0              551.1
        Short-term debt interest expense...................           11.4               19.0              317.1
        Long-term debt interest expense....................          108.1               98.3               86.0
        Amortization of policy acquisition costs...........          320.4              318.1              275.9
        Capitalization of policy acquisition costs.........         (391.0)            (410.9)            (397.8)
        Rent expense, net of sub-lease income..............          124.8              128.9              159.5
        Other..............................................          772.6              786.7            1,140.1
                                                            -----------------   ----------------   -----------------
        Total..............................................  $     1,856.5       $    1,943.1       $    3,584.2
                                                            =================   ================   =================
</TABLE>

        During the years ended  December  31, 1995,  1994 and 1993,  the Company
        restructured  certain  operations  in  connection  with  cost  reduction
        programs and recorded pre-tax provisions of $32.0 million, $20.4 million
        and  $96.4  million,   respectively.   The  amounts  paid  during  1995,
        associated with the 1995 and 1994 cost reduction programs, totaled $24.0
        million. At December 31, 1995, the liabilities  associated with the 1995
        and 1994 cost reduction  programs  amounted to $37.8  million.  The 1995
        cost  reduction  program  included  relocation  expenses,  including the
        accelerated  amortization of building  improvements  associated with the
        relocation of the home office.  The 1994 cost reduction program included
        costs  associated with the termination of operating  leases and employee
        severance  benefits in connection with the consolidation of 16 insurance
        agencies.  The 1993 cost reduction program primarily reflected severance
        benefits of terminated employees in connection with the combination of a
        wholly owned subsidiary of the Company with Alliance.

17)     INSURANCE GROUP STATUTORY FINANCIAL INFORMATION

        Equitable  Life is  restricted as to the amounts it may pay as dividends
        to the Holding  Company.  Under the New York Insurance Law, the New York
        Superintendent  has broad discretion to determine  whether the financia1
        condition of a stock life insurance company would support the payment of
        dividends to its  shareholders.  For the years ended  December 31, 1995,
        1994 and 1993, statutory (loss) earnings totaled $(352.4) million, $67.5
        million and $324.0 million,  respectively. No amounts are expected to be
        available for dividends from  Equitable  Life to the Holding  Company in
        1996.

        At December 31, 1995, the Insurance  Group,  in accordance  with various
        government  and state  regulations,  had  $18.9  million  of  securities
        deposited with such government or state agencies.

                                      F-36
<PAGE>


        Accounting  practices used to prepare statutory financial statements for
        regulatory  filings of stock life insurance  companies differ in certain
        instances  from GAAP. The following  reconciles the Company's  statutory
        change in surplus and capital  stock and  statutory  surplus and capital
        stock determined in accordance with accounting  practices  prescribed by
        the New York Insurance Department with net earnings and equity on a GAAP
        basis.

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                  <C>                 <C>                <C>         
        Net change in statutory surplus and capital stock..  $        78.1       $      292.4       $      190.8
        Change in asset valuation reserves.................          365.7             (285.2)             639.1
                                                            -----------------   ----------------   -----------------
        Net change in statutory surplus, capital stock
          and asset valuation reserves.....................          443.8                7.2              829.9
        Adjustments:
          Future policy benefits and policyholders'
            account balances...............................          (67.9)             (11.0)            (171.0)
          Deferred policy acquisition costs................           70.6               92.8              121.8
          Deferred Federal income taxes....................         (150.0)             (59.7)             (57.5)
          Valuation of investments.........................          189.1               45.2              202.3
          Valuation of investment subsidiary...............         (188.6)             396.6             (464.9)
          Limited risk reinsurance.........................          416.9               74.9               85.2
          Issuance of surplus notes........................         (538.9)               -                  -
          Sale of subsidiary and joint venture.............            -                  -               (366.5)
          Contribution from the Holding Company............            -               (300.0)               -
          Postretirement benefits..........................          (26.7)              17.1               23.8
          Other, net.......................................          115.1              (44.0)              60.3
          GAAP adjustments of Closed Block.................           (3.1)               4.5              (16.0)
          GAAP adjustments of discontinued GIC
            Segment........................................           37.3               42.8              (35.0)
                                                            -----------------   ----------------   -----------------
        Net Earnings.......................................  $       297.6       $      266.4       $      212.4
                                                            =================   ================   =================
</TABLE>
<TABLE>
<CAPTION>

                                                                                 DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>         
        Statutory surplus and capital stock................  $     2,202.9       $    2,124.8       $    1,832.4
        Asset valuation reserves...........................        1,345.9              980.2            1,265.4
                                                            -----------------   ----------------   -----------------
        Statutory surplus, capital stock and asset
          valuation reserves...............................        3,548.8            3,105.0            3,097.8
        Adjustments:
          Future policy benefits and policyholders'
            account balances...............................       (1,017.4)            (949.5)            (938.5)
          Deferred policy acquisition costs................        3,083.3            3,221.1            2,858.8
          Deferred Federal income taxes....................         (450.8)             (26.8)            (137.8)
          Valuation of investments.........................          417.7             (794.1)             (29.8)
          Valuation of investment subsidiary...............         (665.1)            (476.5)            (873.1)
          Limited risk reinsurance.........................         (429.0)            (845.9)            (920.8)
          Issuance of surplus notes........................         (538.9)               -                  -
          Postretirement benefits..........................         (343.3)            (316.6)            (333.7)
          Other, net.......................................            4.4              (79.2)             (81.9)
          GAAP adjustments of Closed Block.................          575.7              578.8              574.2
          GAAP adjustments of discontinued GIC
            Segment........................................         (184.6)            (221.9)            (264.6)
                                                            -----------------   ----------------   -----------------
        Total Shareholder's Equity.........................  $     4,000.8       $    3,194.4       $    2,950.6
                                                            =================   ================   =================
</TABLE>

                                      F-37
<PAGE>


18)     BUSINESS SEGMENT INFORMATION

        The Company has three major business segments:  Individual Insurance and
        Annuities;      Investment      Services     and     Group      Pension.
        Consolidation/elimination  principally includes debt not specific to any
        business segment. Attributed Insurance Capital represents net assets and
        related revenues and earnings of the Insurance Group not assigned to the
        insurance segments. Interest expense related to debt not specific to any
        business  segment  is  presented  within  Corporate   interest  expense.
        Information for all periods is presented on a comparable basis.

        The  Individual  Insurance  and  Annuities  segment  offers a variety of
        traditional,  variable and  interest-sensitive  life insurance products,
        disability income, annuity products and mutual fund and other investment
        products to individuals and small groups. This segment includes Separate
        Accounts for certain individual insurance and annuity products.

        The Investment  Services  segment  provides  investment fund management,
        primarily  to  institutional  clients.  This segment  includes  Separate
        Accounts  which  provide  various  investment  options for group clients
        through pooled or single group accounts.

        Intersegment  investment advisory and other fees of approximately $124.1
        million,  $135.3  million and $128.6  million  for 1995,  1994 and 1993,
        respectively,  are included in total revenues of the Investment Services
        segment.  These fees,  excluding amounts related to the discontinued GIC
        Segment of $14.7 million, $27.4 million and $17.0 million for 1995, 1994
        and 1993, respectively, are eliminated in consolidation.

        The Group Pension segment  administers  traditional  participating group
        annuity  contracts  with  conversion  features,  generally for corporate
        qualified  pension  plans,  and  association  plans which  provide  full
        service retirement programs for individuals affiliated with professional
        and trade associations.



<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Revenues
        Individual insurance and annuities.................  $     3,254.6       $    3,110.7       $    2,981.5
        Group pension......................................          292.0              359.1              426.6
        Attributed insurance capital.......................           61.2               79.4               61.6
                                                            -----------------   ----------------   -----------------
          Insurance operations.............................        3,607.8            3,549.2            3,469.7
        Investment services................................          949.1              935.2            2,792.6
        Consolidation/elimination..........................          (34.9)             (24.7)             (40.5)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $     4,522.0       $    4,459.7       $    6,221.8
                                                            =================   ================   =================



        Earnings (loss) before Federal income taxes
          and cumulative effect of accounting change
        Individual insurance and annuities.................  $       274.4       $      245.5       $       76.2
        Group pension......................................          (13.3)              15.8                2.0
        Attributed insurance capital.......................           18.7               69.8               49.0
                                                            -----------------   ----------------   -----------------
          Insurance operations.............................          279.8              331.1              127.2
        Investment services................................          161.2              177.5              302.1
        Consolidation/elimination..........................           (3.1)                .3                 .5
                                                            -----------------   ----------------   -----------------
              Subtotal.....................................          437.9              508.9              429.8
        Corporate interest expense.........................          (27.9)            (114.2)            (126.1)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       410.0       $      394.7       $      303.7
                                                            =================   ================   =================
</TABLE>

                                      F-38
<PAGE>


<TABLE>
<CAPTION>

                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1995                1994
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                     <C>                <C>          
        Assets
        Individual insurance and annuities.....................................  $    50,328.8      $    44,063.4
        Group pension..........................................................        4,033.3            4,222.8
        Attributed insurance capital...........................................        2,391.6            2,609.8
                                                                                ----------------   -----------------
          Insurance operations.................................................       56,753.7           50,896.0
        Investment services....................................................       12,842.9           12,127.9
        Consolidation/elimination..............................................         (354.4)          (1,614.4)
                                                                                ----------------   -----------------
        Total..................................................................  $    69,242.2      $    61,409.5
                                                                                ================   =================
</TABLE>

19)     QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

        The  quarterly  results of operations  for the years ended  December 31,
        1995, 1994 and 1993, are summarized below:

<TABLE>
<CAPTION>

                                                                    THREE MONTHS ENDED,
                                       ------------------------------------------------------------------------------
                                           MARCH 31           JUNE 30           SEPTEMBER 30          DECEMBER 31
                                       -----------------  -----------------   ------------------   ------------------
                                                                       (IN MILLIONS)
        <S>                            <C>                <C>                 <C>                  <C>         
        1995
        ----
        Total Revenues................  $     1,074.7      $     1,158.4       $    1,127.1         $    1,161.8
                                       =================  =================   ==================   ==================

        Net Earnings..................  $        59.0      $        94.3       $       91.2         $       53.1
                                       =================  =================   ==================   ==================

        1994
        ----
        Total Revenues................  $     1,107.4      $     1,075.0       $    1,153.8         $    1,123.5
                                       =================  =================   ==================   ==================

        Earnings before Cumulative
          Effect of Accounting
          Change......................  $        64.0      $        68.4       $       89.1         $       72.0
                                       =================  =================   ==================   ==================
        Net Earnings..................  $        36.9      $        68.4       $       89.1         $       72.0
                                       =================  =================   ==================   ==================

        1993
        ----
        Total Revenues................  $     1,502.2      $     1,539.7       $    1,679.4         $    1,500.5
                                       =================  =================   ==================   ==================

        Net Earnings..................  $        32.3      $        47.1       $       68.8         $       64.2
                                       =================  =================   ==================   ==================
</TABLE>

20)     INVESTMENT IN DLJ

        On December  15,  1993,  the Company  sold a 61%  interest in DLJ to the
        Holding Company for $800.0 million in cash and securities. The excess of
        the  proceeds  over the book  value in DLJ at the date of sale of $340.2
        million  has been  reflected  as a capital  contribution.  In 1995,  DLJ
        completed the initial public offering ("IPO") of 10.58 million shares of
        its common stock,  which included 7.28 million of the Holding  Company's
        shares in DLJ,  priced at $27 per share.  Concurrent  with the IPO,  the
        Company  contributed  equity  securities to DLJ having a market value of
        $21.2  million.  Upon  completion  of the IPO, the  Company's  ownership
        percentage was reduced to 36.1%. The Company's  ownership  interest will
        be further  reduced  upon the issuance of common stock after the vesting
        of forfeitable restricted stock units acquired by and/or the exercise of
        options granted to certain DLJ employees.  At December 31, 1995, DLJ had
        options
                                      F-39
<PAGE>


        outstanding to purchase  approximately  9.2 million shares of DLJ common
        stock at $27.00 per share.  Options are exercisable  over a period of up
        to ten years. DLJ restricted stock units represents  forfeitable  rights
        to receive  approximately 5.2 million shares of DLJ common stock through
        February 2000.

        The results of operations and cash flows of DLJ through the date of sale
        are included in the  consolidated  statements  of earnings and cash flow
        for the year ended December 31, 1993.  For the period  subsequent to the
        date of sale,  the results of operations of DLJ are accounted for on the
        equity basis and are included in  commissions,  fees and other income in
        the consolidated statements of earnings. The Company's carrying value of
        DLJ  is  included  in  investment  in and  loans  to  affiliates  in the
        consolidated balance sheets.

        Summarized  balance  sheets  information  for  DLJ,  reconciled  to  the
        Company's carrying value of DLJ, are as follows:

<TABLE>
<CAPTION>

                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1995                1994
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                     <C>                <C>         
        Assets:
        Trading account securities, at market value............................  $   10,911.4       $    8,970.0
        Securities purchased under resale agreements...........................      18,748.2           10,476.4
        Broker-dealer related receivables......................................      13,023.7           11,784.8
        Other assets...........................................................       1,893.2            2,030.4
                                                                                ----------------   -----------------
        Total Assets...........................................................  $   44,576.5       $   33,261.6
                                                                                ================   =================

        Liabilities:
        Securities sold under repurchase agreements............................  $   26,744.8       $   18,356.7
        Broker-dealer related payables.........................................      12,915.5           10,618.0
        Short-term and long-term debt..........................................       1,717.5            1,956.5
        Other liabilities......................................................       1,775.0            1,285.1
                                                                                ----------------   -----------------
        Total liabilities......................................................      43,152.8           32,216.3
        Cumulative exchangeable preferred stock................................         225.0              225.0
        Total shareholders' equity.............................................       1,198.7              820.3
                                                                                ----------------   -----------------
        Total Liabilities, Cumulative Exchangeable Preferred Stock and
          Shareholders' Equity.................................................  $   44,576.5       $   33,261.6
                                                                                ================   =================

        DLJ's equity as reported...............................................  $    1,198.7       $      820.3
        Unamortized cost in excess of net assets acquired in 1985
          and other adjustments................................................          40.5               50.8
        The Holding Company's equity ownership in DLJ..........................        (499.0)            (532.1)
        Minority interest in DLJ...............................................        (324.3)               -
                                                                                ----------------   -----------------
        The Company's Carrying Value of DLJ....................................  $      415.9       $      339.0
                                                                                ================   =================
</TABLE>

                                      F-40
<PAGE>


        Summarized  statements of earnings information for DLJ reconciled to the
        Company's equity in earnings of DLJ is as follows:
<TABLE>
<CAPTION>

                                                                                     YEARS ENDED DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1995                1994
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)

        <S>                                                                     <C>                <C>         
        Commission, fees and other income......................................  $     1,325.9      $      953.5
        Net investment income..................................................          904.1             791.9
        Dealer, trading and investment gains, net..............................          528.6             263.3
                                                                                ----------------   -----------------
        Total Revenues.........................................................        2,758.6           2,008.7
        Total expenses including income taxes..................................        2,579.5           1,885.7
                                                                                ----------------   -----------------
        Net earnings...........................................................          179.1             123.0
        Dividends on preferred stock...........................................           19.9              20.9
                                                                                ----------------   -----------------
        Earnings Applicable to Common Shares...................................  $       159.2      $      102.1
                                                                                ================   =================

        DLJ's earnings applicable to common shares as reported.................  $       159.2      $      102.1
        Amortization of cost in excess of net assets acquired in 1985..........           (3.9)             (3.1)
        The Holding Company's equity in DLJ's earnings.........................          (90.4)            (60.9)
        Minority interest in DLJ...............................................           (6.5)              -
                                                                                ----------------   -----------------
        The Company's Equity in DLJ's Earnings.................................  $        58.4      $       38.1
                                                                                ================   =================
</TABLE>

21)     RELATED PARTY TRANSACTIONS

        On August 31,  1993,  the  Company  sold  $661.0  million  of  primarily
        privately  placed below  investment  grade fixed  maturities to EQ Asset
        Trust  1993,  a limited  purpose  business  trust,  wholly  owned by the
        Holding  Company.  The Company  recognized  a $4.1  million  gain net of
        related deferred policy acquisition  costs,  deferred Federal income tax
        and amounts  attributable to participating  group annuity contracts.  In
        conjunction with this  transaction,  the Company received $200.0 million
        of Class B Notes  issued  by EQ  Asset  Trust  1993.  These  notes  have
        interest  rates  ranging  from  6.85% to  9.45%.  The  Class B Notes are
        reflected in investments in and loans to affiliates on the  consolidated
        balance sheets.


                                      F-41


<PAGE>


            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                           CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)
<TABLE>
<CAPTION>
                                                              SEPTEMBER 30,  December 31,
                                                                  1996         1995
                                                              ------------- ------------
                                                                      (IN MILLIONS)
<S>                                                            <C>          <C>        
ASSETS
Investments:
  Fixed maturities:
    Available for sale, at estimated fair value ............   $  17,117.5  $  15,899.9
  Mortgage loans on real estate ............................       3,298.5      3,638.3
  Equity real estate .......................................       3,705.0      3,916.2
  Policy loans .............................................       2,167.3      1,976.4
  Investment in and loans to affiliates ....................         686.8        636.6
  Other equity investments .................................         561.4        621.1
  Other invested assets ....................................         358.4        706.1
                                                               -----------  -----------
      Total investments ....................................      27,894.9     27,394.6
Cash and cash equivalents ..................................         528.2        774.7
Deferred policy acquisition costs ..........................       3,279.3      3,083.3
Amounts due from discontinued GIC Segment ..................       1,270.1      2,097.1
Other assets ...............................................       2,720.0      2,713.1
Closed Block assets ........................................       8,345.7      8,612.8
Separate Accounts assets ...................................      28,242.3     24,566.6
                                                               -----------  -----------

TOTAL ASSETS ...............................................   $  72,280.5  $  69,242.2
                                                               ===========  ============

LIABILITIES
Policyholders' account balances ............................   $  21,795.3  $  21,911.2
Future policy benefits and other policyholders' liabilities        4,155.9      4,013.2
Short-term and long-term debt ..............................       2,029.9      1,899.3
Other liabilities ..........................................       2,988.2      3,379.5
Closed Block liabilities ...................................       9,193.2      9,507.2
Separate Accounts liabilities ..............................      28,154.7     24,531.0
                                                               -----------  -----------
      Total liabilities ....................................      68,317.2     65,241.4
                                                               -----------  -----------

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 .............................       2,913.6      2,913.6
Retained earnings ..........................................       1,019.0        781.6
Net unrealized investment gains ............................          63.3        338.2
Minimum pension liability ..................................         (35.1)       (35.1)
                                                               -----------  -----------
      Total shareholder's equity ...........................       3,963.3      4,000.8
                                                               -----------  -----------

TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY .................   $  72,280.5  $  69,242.2
                                                               ===========  ===========
</TABLE>

                 See Notes to Consolidated Financial Statements.


                                      F-42
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                       CONSOLIDATED STATEMENTS OF EARNINGS
                                   (UNAUDITED)
<TABLE>
<CAPTION>

                                                      THREE MONTHS ENDED    NINE MONTHS ENDED
                                                        SEPTEMBER 30,         SEPTEMBER 30,
                                                   ---------------------- ---------------------
                                                      1996         1995     1996        1995
                                                   -----------  --------- ---------  ----------
                                                                  (IN MILLIONS)
<S>                                                 <C>         <C>       <C>         <C>     
REVENUES
Universal life and investment-type
  product policy fee income .....................   $    220.7  $   197.1 $   651.4   $  581.4
Premiums ........................................        145.8      140.2     439.2      452.7
Net investment income ...........................        534.3      517.5   1,605.9    1,551.7
Investment (losses) gains, net ..................         (5.5)       8.8     (21.5)      27.7
Commissions, fees and other income ..............        262.5      232.3     786.8      650.5
Contribution from the Closed Block ..............         23.7       28.2      73.8       85.4
                                                    ----------  --------- ---------   --------
      Total revenues ............................      1,181.5    1,124.1   3,535.6    3,349.4
                                                    ----------  --------- ---------   --------

BENEFITS AND OTHER DEDUCTIONS
Interest credited to policyholders' account
  balances ......................................        315.8      314.8     948.8      921.3
Policyholders' benefits .........................        268.4      245.7     795.6      766.1
Other operating costs and expenses ..............        457.2      421.8   1,379.0    1,282.4
                                                    ----------  --------- ---------   --------
      Total benefits and other deductions .......      1,041.4      982.3   3,123.4    2,969.8
                                                    ----------  --------- ---------   --------

Earnings before Federal income taxes,
  minority interest and cumulative effect of
  accounting change .............................        140.1      141.8     412.2      379.6
Federal income taxes ............................         33.7       33.9      92.2       89.9
Minority interest in net income of consolidated
  subsidiaries ..................................         20.6       16.7      59.5       45.2
                                                    ----------  --------- ---------   --------
Earnings before cumulative effect of
  accounting change .............................         85.8       91.2     260.5      244.5
Cumulative effect of accounting change,
  net of Federal income taxes ...................          -          -       (23.1)       -
                                                    ----------  --------- ---------   --------

Net Earnings ....................................   $     85.8  $    91.2  $  237.4   $  244.5
                                                    ==========  ========== ========   ========
</TABLE>


                 See Notes to Consolidated Financial Statements.


                                      F-43
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY
                  NINE MONTHS ENDED SEPTEMBER 30, 1996 AND 1995
                                   (UNAUDITED)
<TABLE>
<CAPTION>
                                                                        1996       1995
                                                                     ----------  ----------
                                                                         (IN MILLIONS)
<S>                                                                  <C>         <C>       
Common stock, at par value, beginning of year and end of period ..   $      2.5  $      2.5
                                                                     ----------  ----------

Capital in excess of par value, beginning of year
 and end of period ...............................................      2,913.6     2,913.6
                                                                     ----------  ----------

Retained earnings, beginning of year .............................        781.6       484.0
Net earnings .....................................................        237.4       244.5
                                                                     ----------  ----------
Retained earnings, end of period .................................      1,019.0       728.5
                                                                     ----------  ----------

Net unrealized investment gains (losses), beginning of year ......        338.2      (203.0)
Change in unrealized investment (losses) gains ...................       (274.9)      270.5
                                                                     ----------  ----------
Net unrealized investment gains, end of period ...................         63.3        67.5
                                                                     ----------  ----------

Minimum pension liability, beginning of year and end of period ...        (35.1)       (2.7)
                                                                     ----------  ----------

TOTAL SHAREHOLDER'S EQUITY, END OF PERIOD ........................   $  3,963.3  $  3,709.4
                                                                     ==========  ==========
</TABLE>



                 See Notes to Consolidated Financial Statements.


                                      F-44
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                  NINE MONTHS ENDED SEPTEMBER 30, 1996 AND 1995
                                   (UNAUDITED)
<TABLE>
<CAPTION>
                                                                           1996       1995
                                                                        -----------  ----------
                                                                             (IN MILLIONS)
<S>                                                                      <C>         <C>       
Net earnings .........................................................   $    237.4  $    244.5
  Adjustments to reconcile net earnings to net cash provided by
    operating activities:
    Interest credited to policyholders' account balances .............        948.8       921.3
    General Account policy charges ...................................       (651.4)     (581.4)
    Investment losses (gains) ........................................         21.5       (27.7)
    Change in Federal income taxes payable ...........................        (96.2)      110.8
    Changes in Closed Block assets and liabilities, net ..............        (46.9)      (52.6)
    Other, net .......................................................         33.8       102.2
                                                                         ----------  ----------

Net cash provided by operating activities ............................        447.0       717.1
                                                                         ----------  ----------

Cash flows from investing activities:
  Maturities and repayments ..........................................      1,626.0     1,312.6
  Sales ..............................................................      6,913.2     5,371.0
  Return of capital from joint ventures and limited partnerships .....         64.3        34.7
  Purchases ..........................................................     (9,646.9)   (7,100.5)
  Decrease in loans to discontinued GIC Segment ......................        827.0     1,155.4
  Other, net .........................................................        (97.9)     (176.7)
                                                                         ----------  ----------

Net cash (used) provided by investing activities .....................       (314.3)      596.5
                                                                         ----------  ----------

Cash flows from financing activities: 
  Policyholders' account balances:
    Deposits .........................................................      1,402.2     2,034.3
    Withdrawals ......................................................     (1,839.5)   (2,078.9)
  Net increase in short-term financings ..............................        195.3       272.5
  Repayments of long-term debt .......................................        (88.5)       (5.3)
  Payment of obligation to fund accumulated deficit of discontinued
    GIC Segment ......................................................          -      (1,215.4)
  Other, net .........................................................        (48.7)      (33.8)
                                                                         ----------  ----------

Net cash used by financing activities ................................       (379.2)   (1,026.6)
                                                                         ----------  ----------

Change in cash and cash equivalents ..................................       (246.5)      287.0
Cash and cash equivalents, beginning of year .........................        774.7       693.6
                                                                         ----------  ----------

Cash and Cash Equivalents, End of Period .............................   $    528.2  $    980.6
                                                                         ==========  ==========

Supplemental cash flow information
  Interest Paid ......................................................   $     70.6  $     61.2
                                                                         ==========  ==========
  Income Taxes (Refunded) Paid .......................................   $     (7.9) $      4.1
                                                                         ==========  ==========
</TABLE>

                 See Notes to Consolidated Financial Statements.


                                      F-45
<PAGE>

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


 1)   BASIS OF PRESENTATION

      The preparation of the accompanying  consolidated  financial statements in
      conformity with GAAP required management to make estimates and assumptions
      (including normal, recurring accruals) that affect the reported amounts of
      assets and liabilities and disclosure of contingent assets and liabilities
      at the  date of the  financial  statements  and the  reported  amounts  of
      revenues and expenses during the reporting period. These statements should
      be read in conjunction with the consolidated  financial  statements of the
      Company for the year ended  December 31, 1995.  The results of  operations
      for  the  nine  months  ended  September  30,  1996  are  not  necessarily
      indicative of the results to be expected for the full year.

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

 2)   ACCOUNTING CHANGES AND PRONOUNCEMENTS

      The Company  implemented  SFAS No. 121,  "Accounting for the Impairment of
      Long-Lived  Assets and for  Long-Lived  Assets to be  Disposed  Of," as of
      January 1, 1996.  The  statement  requires  long-lived  assets and certain
      identifiable  intangibles  be reviewed for impairment  whenever  events or
      changes in  circumstances  indicate the carrying  value of such assets may
      not be  recoverable.  Impaired  real estate is written  down to fair value
      with the impairment loss being included in Investment  gains,  net. Before
      implementing  SFAS No. 121,  valuation  allowances on real estate held for
      the production of income were computed using the forecasted  cash flows of
      the respective properties discounted at a rate equal to the Company's cost
      of funds.  The  adoption  of the  statement  resulted  in the  release  of
      valuation  allowances  of $152.4  million and  recognition  of  impairment
      losses of $144.0  million on real estate held and used.  Real estate which
      management  has  committed  to  disposing  of by  sale or  abandonment  is
      classified as real estate to be disposed of. Valuation  allowances on real
      estate  to be  disposed  of  continue  to be  computed  using the lower of
      estimated  fair  value or  depreciated  cost,  net of  disposition  costs.
      Implementation  of the SFAS No. 121  impairment  requirements  relative to
      other  assets to be disposed  of  resulted in a charge for the  cumulative
      effect of an accounting  change of $23.1 million,  net of a Federal income
      tax  benefit  of $12.4  million,  due to the  writedown  to fair  value of
      building  improvements  relating to facilities being vacated  beginning in
      1996.

      In June 1996, the FASB issued SFAS No. 125,  "Accounting for Transfers and
      Servicing of Financial Assets and  Extinguishments  of Liabilities".  SFAS
      No. 125 specifies the accounting and reporting  requirements for transfers
      of financial  assets,  the recognition and measurement of servicing assets
      and  liabilities  and  extinguishments  of  liabilities.  SFAS No.  125 is
      effective for transactions  occurring after December 31, 1996 and is to be
      applied  prospectively.  Management  has not yet  determined the effect of
      implementing SFAS No. 125.

 3)   FEDERAL INCOME TAXES

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


                                      F-46
<PAGE>

 4)   INVESTMENTS

      Investment valuation allowances and changes thereto are shown below:
<TABLE>
<CAPTION>
                                                                    NINE MONTHS ENDED
                                                                      SEPTEMBER 30,
                                                                  ---------------------
                                                                     1996       1995
                                                                  ---------  ----------
                                                                      (IN MILLIONS)
      <S>                                                          <C>         <C>     
      Balances, beginning of year ............................     $  325.3    $  284.9
      SFAS No. 121 release ...................................       (152.4)        -
      Additions charged to income ............................         88.7        67.8
      Deductions for writedowns and asset dispositions .......       (105.2)      (49.7)
                                                                   --------    --------
      Balances, End of Period ................................     $  156.4    $  303.0
                                                                   ========    ========

      Balances, end of period:
        Mortgage loans on real estate ........................     $   93.3    $   66.8
        Equity real estate ...................................         63.1       236.2
                                                                   --------    --------
      Total.............................................           $  156.4    $  303.0
                                                                   ========    ========
</TABLE>

      For the three  months and nine months ended  September  30, 1996 and 1995,
      investment  income is shown net of investment  expenses of $89.9  million,
      $272.1 million, $115.2 million and $343.3 million, respectively.

      As  of  September  30,  1996  and  December  31,  1995,  fixed  maturities
      classified as available for sale had amortized costs of $17,001.8  million
      and $15,284.0 million,  respectively.  Other equity  investments  included
      equity  securities  with  carrying  values of $125.0  million  and  $128.4
      million and costs of $101.3  million and $97.3 million as of September 30,
      1996 and December 31, 1995, respectively.

      For the nine months ended September 30, 1996 and 1995,  proceeds  received
      on sales of fixed maturities  classified as available for sale amounted to
      $6,645.1 million and $5,009.6 million, respectively.  Gross gains of $94.0
      million  and $135.1  million and gross  losses of $58.4  million and $49.8
      million were  realized on these sales for the nine months ended  September
      30, 1996 and 1995,  respectively.  The decrease in  unrealized  investment
      gains related to fixed maturities classified as available for sale for the
      nine months ended September 30, 1996 amounted to $500.1 million.

      During the nine months ended  September 30, 1995, one security  classified
      as held to maturity was sold and twelve  securities  classified as held to
      maturity were transferred to the available for sale portfolio. All actions
      were taken as a result of significant  deterioration in  creditworthiness.
      The amortized  cost of the security  sold was $4.2 million.  The aggregate
      amortized cost of the securities transferred was $116.0 million with gross
      unrealized investment losses of $3.2 million transferred to equity for the
      nine months ended September 30, 1995.

      Impaired  mortgage  loans  along  with the  related  provision  for losses
      follows:
<TABLE>
<CAPTION>
                                                                    SEPTEMBER 30,  December 31,
                                                                         1996         1995
                                                                    -------------  ----------
                                                                           (IN MILLIONS)
      <S>                                                            <C>           <C>     
      Impaired mortgage loans with provision for losses ........     $  428.6      $  310.1
      Impaired mortgage loans with no provision for losses .....        148.3         160.8
                                                                     --------      --------
      Recorded investment in impaired mortgage loans ...........        576.9         470.9
      Provision for losses .....................................         88.0          62.7
                                                                     --------      --------
      Net Impaired Mortgage Loans ..............................     $  488.9      $  408.2
                                                                     ========      ========
</TABLE>


                                      F-47
<PAGE>

      Impaired  mortgage  loans with no provision for losses are loans where the
      fair value of the  collateral or the net present value of the loans equals
      or exceeds the recorded investment.  Interest income earned on loans where
      the collateral  value is used to measure  impairment is recorded using the
      cash basis method. Interest income on loans where the present value method
      is used to measure  impairment is accrued on the net carrying value amount
      of the loan at the interest rate used to discount the cash flows.  Changes
      in the present  value  attributable  to changes in the amount or timing of
      expected cash flows are reported as investment gains or losses.

      During the nine months ended  September  30, 1996 and 1995,  respectively,
      the Company's  average recorded  investment in impaired mortgage loans was
      $548.7 million and $295.5  million.  Interest  income  recognized on these
      impaired  mortgage  loans  totaled $30.9 million and $20.3 million for the
      nine months ended  September  30, 1996 and 1995,  respectively,  including
      $13.7 million and $10.8 million recognized on the cash basis method.

 5)   ALLIANCE - CURSITOR TRANSACTION

      On February 29,  1996,  Alliance  acquired the business of  Cursitor-Eaton
      Asset  Management  Company and Cursitor  Holdings  Limited in exchange for
      approximately  1.8 million  Alliance Units,  $84.9 million in cash,  $21.5
      million in notes  which are payable  ratably  over the next four years and
      substantial  additional  consideration which will be determined at a later
      date.  The Company  recognized  an  investment  gain of $20.6 million as a
      result of the  issuance of Units in this  transaction.  At  September  30,
      1996, the Company's ownership of Alliance Units was approximately 57.4%.

 6)   BUSINESS SEGMENT INFORMATION
<TABLE>
<CAPTION>
                                               THREE MONTHS ENDED      NINE MONTHS ENDED
                                                 SEPTEMBER 30,           SEPTEMBER 30,
                                              ----------------------- ----------------------
                                                1996        1995         1996        1995
                                             -----------  ---------- -----------  ----------
                                                              (IN MILLIONS)
      <S>                                     <C>         <C>         <C>         <C>       
      Revenues
      Individual insurance and annuities ..   $    841.7  $    793.5  $  2,496.9  $  2,436.6
      Group pension .......................         60.7        77.1       189.3       209.4
      Attributed insurance capital ........         17.9        17.0        49.2        45.6
                                              ----------  ----------  ----------  ----------
        Insurance operations ..............        920.3       887.6     2,735.4     2,691.6
      Investment services .................        267.0       243.7       818.3       681.1
      Consolidation/elimination ...........         (5.8)       (7.2)      (18.1)      (23.3)
                                              ----------  ----------  ----------  ----------
      Total ...............................   $  1,181.5  $  1,124.1  $  3,535.6  $  3,349.4
                                              ==========  ==========  ==========  ==========

      EARNINGS (LOSS) BEFORE FEDERAL
        INCOME TAXES, MINORITY INTEREST
        AND CUMULATIVE EFFECT OF
        ACCOUNTING CHANGE
      Individual insurance and annuities ..   $     86.8  $     80.6  $    240.3  $    232.2
      Group pension .......................         (8.3)        (.9)      (28.6)      (12.7)
      Attributed insurance capital ........          9.7         9.9        23.5        22.5
                                              ----------  ----------  ----------  ----------
        Insurance operations ..............         88.2        89.6       235.2       242.0
      Investment services .................         68.8        59.2       226.8       157.2
                                              ----------  ----------  ----------  ----------
        Subtotal ..........................        157.0       148.8       462.0       399.2
      Corporate interest expense ..........        (16.9)       (7.0)      (49.8)      (19.6)
                                              ----------  ----------  ----------  ----------
      Total ...............................   $    140.1  $    141.8  $    412.2  $    379.6
                                              ==========  ==========  ==========  ==========
</TABLE>


                                      F-48
<PAGE>

<TABLE>
<CAPTION>
                                                         SEPTEMBER 30,     December 31,
                                                               1996           1995
                                                         --------------    ------------
                                                                  (IN MILLIONS)
      <S>                                                  <C>              <C>        
      ASSETS
      Individual insurance and annuities ...........       $  53,559.8      $  50,328.8
      Group pension ................................           3,601.0          4,033.3
      Attributed insurance capital .................           2,055.5          2,391.6
                                                           -----------      -----------
        Insurance operations .......................          59,216.3         56,753.7
      Investment services ..........................          13,434.1         12,842.9
      Consolidation/elimination ....................            (369.9)          (354.4)
                                                           -----------      -----------
      Total ........................................       $  72,280.5      $  69,242.2
                                                           ===========      ===========
</TABLE>

 7)   DISCONTINUED OPERATIONS

      Summarized financial information of the discontinued GIC Segment follows:
<TABLE>
<CAPTION>
                                                        SEPTEMBER 30,   DECEMBER 31,
                                                             1996         1995
                                                        --------------  ------------
                                                               (IN MILLIONS)
<S>                                                      <C>            <C>       
ASSETS
Mortgage loans on real estate ....................       $  1,285.0     $  1,485.8
Equity real estate ...............................          1,057.1        1,122.1
Cash and other invested assets ...................            361.7          665.2
Other assets .....................................            191.5          579.3
                                                         ----------     ----------
Total Assets .....................................       $  2,895.3     $  3,852.4
                                                         ==========     ==========
LIABILITIES
Policyholders' liabilities .......................       $  1,360.3     $  1,399.8
Allowance for future losses ......................            118.8          164.2
Amounts due to continuing operations .............          1,270.1        2,097.1
Other liabilities ................................            146.1          191.3
                                                         ----------     ----------
Total Liabilities ................................       $  2,895.3     $  3,852.4
                                                         ==========     ==========
</TABLE>

<TABLE>
<CAPTION>
                                             THREE MONTHS ENDED  NINE MONTHS ENDED
                                               SEPTEMBER 30,        SEPTEMBER 30,
                                             ------------------ ------------------
                                              1996      1995     1996     1995
                                             -------  --------  -------  ---------
                                                         (IN MILLIONS)
<S>                                          <C>      <C>      <C>       <C>   
REVENUES
Investment income (net of investment
  expenses of $31.8, $40.5, $96.1
  and $117.9) ............................   $  50.2  $  52.6  $  182.4  $  202.1
Investment (losses) gains, net ...........      (6.2)     6.6     (23.8)    (12.3)
Policy fees, premiums and other
  income, net ............................        .1       .1        .2        .6
                                            --------- -------- --------  --------
Total revenues ...........................      44.1     59.3     158.8     190.4
BENEFITS AND OTHER DEDUCTIONS ............      56.9     76.6     196.2     253.9
                                            --------- -------- --------  --------
Losses Charged to Allowance
  for Future Losses ......................   $ (12.8) $ (17.3) $  (37.4) $  (63.5)
                                             =======  =======  ========  ========
</TABLE>


                                      F-49
<PAGE>

      Investment  valuation  allowances  amounted  to $19.9  million on mortgage
      loans and $16.3  million on equity real estate for an  aggregate  of $36.2
      million at September 30, 1996. As of January 1, 1996, the adoption of SFAS
      No. 121 resulted in a release of existing  valuation  allowances  of $71.9
      million on equity  real estate and  recognition  of  impairment  losses of
      $69.8  million  on real  estate  held and  used.  At  December  31,  1995,
      valuation allowances amounted to $19.2 million on mortgage loans and $77.9
      million on equity real estate for an aggregate of $97.1 million.

      Benefits and other deductions included $23.3 million, $94.8 million, $38.7
      million and $116.0 million of interest expense related to amounts borrowed
      from  continuing  operations  for the three  months and nine months  ended
      September 30, 1996 and 1995, respectively.

      The allowance for future losses is based upon  management's  best judgment
      and there can be no assurance ultimate losses will not differ.

 8)   CLOSED BLOCK

      Summarized financial information of the Closed Block follows:
<TABLE>
<CAPTION>
                                                                  SEPTEMBER 30,  DECEMBER 31,
                                                                       1996         1995
                                                                  -------------  ------------
                                                                        (IN MILLIONS)
       <S>                                                         <C>           <C>    
       ASSETS
       Fixed maturities:
         Available for sale, at estimated fair value (amortized
           cost of $3,730.0 and $3,662.8) ......................   $  3,736.2    $  3,896.2
       Mortgage loans on real estate ...........................      1,422.2       1,368.8
       Policy loans ............................................      1,778.8       1,797.2
       Cash and other invested assets ..........................        321.8         440.9
       Deferred policy acquisition costs .......................        780.8         823.6
       Other assets ............................................        305.9         286.1
                                                                   ----------    ----------
       Total Assets ............................................   $  8,345.7    $  8,612.8
                                                                   ==========    ==========
       LIABILITIES
       Future policy benefits and other policyholders'
        account balances .......................................   $ 9,159.6      $  9,346.7
       Other liabilities .......................................        33.6           160.5
                                                                   ---------      ----------
       Total Liabilities .......................................   $ 9,193.2      $  9,507.2
                                                                   =========      ==========
</TABLE>


                                      F-50
<PAGE>

<TABLE>
<CAPTION>
                                            THREE MONTHS ENDED    NINE MONTHS ENDED
                                              SEPTEMBER 30,        SEPTEMBER 30,
                                            ------------------  --------------------
                                              1996     1995       1996       1995
                                            --------  --------  --------  ----------
                                                          (IN MILLIONS)
      <S>                                   <C>       <C>       <C>       <C>     
      REVENUES
      Premiums and other income .........   $  171.3  $  178.8  $  539.1  $  561.3
      Investment income (net of investment
        expenses of $6.9, $6.6, $21.0 and
        $20.3) ..........................      140.2     133.3     408.4     400.7
      Investment losses, net ............       (4.6)      (.6)    (13.2)     (7.5)
                                            --------  --------  --------  --------
      Total revenues ....................      306.9     311.5     934.3     954.5
                                            --------  --------  --------  --------

      BENEFITS AND OTHER DEDUCTIONS
      Policyholders' benefits and dividends    266.9     270.8     810.2     824.1
      Other operating costs and expenses .      16.3      12.5      50.3      45.0
                                            --------  --------  --------  --------
      Total benefits and other deductions      283.2     283.3     860.5     869.1
                                            --------  --------  --------  --------

      Contribution from the Closed Block    $   23.7  $   28.2  $   73.8  $   85.4
                                            ========  ========  ========  ========
</TABLE>

      Investment  valuation  allowances  amounted  to $33.4  million  and  $18.4
      million on mortgage loans and $2.5 million and $4.3 million on equity real
      estate for an  aggregate of $35.9  million and $22.7  million at September
      30, 1996 and December 31, 1995,  respectively.  As of January 1, 1996, the
      adoption of SFAS No. 121 resulted in the recognition of impairment  losses
      of $5.6 million on real estate held and used.

 9)   RESTRUCTURE COSTS

      At September  30,  1996,  liabilities  associated  with 1994 and 1995 cost
      reduction  programs  totaled $27.3  million.  During the nine months ended
      September 30, 1996 and 1995, the Company  restructured  certain operations
      in  connection  with cost  reduction  programs and incurred  costs of $2.6
      million  and  $8.6  million,   respectively,   primarily  associated  with
      severance  related  benefits.  Amounts  paid during the nine months  ended
      September 30, 1996 and charged  against the  liabilities  for the 1994 and
      1995 cost reduction programs totaled $13.1 million.

10)   LITIGATION

      There  have  been  no new  material  legal  proceedings  and  no  material
      developments  in matters which were  previously  reported in the Company's
      Notes to Consolidated Financial Statements for the year ended December 31,
      1995, except as follows:

      On May 29,  1996,  the New York County  Supreme  Court  entered a judgment
      dismissing the complaint with prejudice in the previously  reported action
      Golomb,  et al. v. The  Equitable  Life  Assurance  Society  of the United
      States.  Plaintiffs  have  filed a notice of appeal of that  judgment.  On
      February 9, 1996, Equitable Life removed the Pennsylvania  action,  Malvin
      v. The  Equitable  Life  Assurance  Society of the United  States,  to the
      United  States  District  Court for the Middle  District of  Pennsylvania.
      Following the decision granting Equitable Life's motion to dismiss the New
      York action  (Golomb),  on the consent of the parties,  the District Court
      ordered an indefinite stay of all proceedings in the Pennsylvania  action,
      pending either party's right to reinstate the proceeding, and ordered that
      for administrative purposes the case be deemed administratively closed. On
      February 2, 1996, Equitable Life removed the Texas action,  Bowler, et al.
      v. The  Equitable  Life  Assurance  Society of the United  States,  to the
      United States  District Court for the Northern  District of Texas. On July
      1, 1996, Equitable Life filed a motion for summary judgment dismissing the
      complaint in its entirety.  The Company's management has been advised that
      plaintiffs  plan to oppose  the motion for  summary  judgment.  In August,
      1996, the court granted plaintiffs leave to file a supplemental  complaint
      on behalf  of a  proposed  class of Texas  policyholders  claiming  unfair
      discrimination, breach of contract and other claims arising out of alleged
      differences  between premiums charged to Texas  policyholders and premiums
      charged to

                                      F-51
<PAGE>

      similarly  situated  policyholders  in New York and certain  other states.
      Plaintiffs  seek refunds of alleged  overcharges,  exemplary or additional
      damages citing Texas statutory provisions which among other things, permit
      two times the amount of actual  damage plus  additional  penalties  if the
      acts  complained of are found to be knowingly  committed,  and  injunctive
      relief.  Equitable  Life has  also  filed a motion  for  summary  judgment
      dismissing the  supplemental  complaint in its entirety.  Equitable Life's
      management has been advised that plaintiffs plan to oppose that motion.

      On May 22, 1996, a separate action entitled  Bachman v. The Equitable Life
      Assurance  Society of the United States,  was filed in Florida state court
      making claims similar to those in the previously  reported  Golomb action.
      The Florida  action is  asserted on behalf of a proposed  class of Florida
      issued  or  renewed  policyholders,  insured  after  1983  under  Lifetime
      Guaranteed  Renewable Major Medical Insurance Policies issued by Equitable
      Life.  The Florida  action seeks  compensatory  and  punitive  damages and
      injunctive  relief   restricting  the  methods  by  which  Equitable  Life
      increases  premiums in the future,  based on various common law claims. On
      June 20, 1996, Equitable Life removed the Florida action to Federal court.
      Equitable   Life  has  answered  the   complaint,   denying  the  material
      allegations  and  asserting  certain  affirmative  defenses.  Although the
      outcome of any litigation cannot be predicted with certainty, particularly
      in the early stages of an action, The Equitable's management believes that
      the  ultimate  resolution  of this  litigation  should not have a material
      adverse effect on the financial position of the Company.  Due to the early
      stage of such litigation, the Company's management cannot make an estimate
      of loss,  if any, or predict  whether or not such  litigation  will have a
      material  adverse  effect on the  Company's  results of  operations in any
      particular period.

      On November 6, 1996, a proposed class action entitled Fletcher,  et al. v.
      The Equitable  Life Assurance  Society of the United States,  was filed in
      California Superior Court for Fresno County, making substantially the same
      allegations  concerning  premium  rates  and  premium  rate  increases  on
      guaranteed  renewable  policies made in the Bowler  action.  The complaint
      alleges,  among other  things,  that  differentials  between rates charged
      California  policyholders  and policyholders in New York and certain other
      states,  and the  methods  used by  Equitable  Life to  calculate  premium
      increases,  breached  the terms of its policies  and that  Equitable  Life
      misrepresented  and concealed the facts  pertaining to such  differentials
      and methods in violation of California law.  Plaintiffs seek  compensatory
      damages  in an  unspecified  amount,  rescission,  injunctive  relief  and
      attorneys fees. Although the outcome of any litigation cannot be predicted
      with certainty,  particularly in the early stages of an action,  Equitable
      Life's management believes that the ultimate resolution of this litigation
      should not have a material  adverse  effect on the  financial  position of
      Equitable  Life.  Due to the  early  stage of such  litigation,  Equitable
      Life's  management  cannot make an  estimate  of loss,  if any, or predict
      whether  or not such  litigation  will have a material  adverse  effect on
      Equitable Life's results of operations in any particular period.

      In connection with the previously  reported action entitled Sidney C. Cole
      et al. v. The Equitable  Life  Assurance  Society of the United States and
      The  Equitable of  Colorado,  Inc.,  on June 28, 1996,  the court issued a
      decision and order dismissing with prejudice  plaintiff's causes of action
      for fraud,  constructive fraud, breach of fiduciary duty, negligence,  and
      unjust enrichment,  and dismissing without prejudice  plaintiff's cause of
      action  under the New York State  consumer  protection  statute.  The only
      remaining  causes  of action  are for  breach of  contract  and  negligent
      misrepresentation.  Plaintiffs  have  made a motion  for  reargument  with
      respect to this order, which was submitted to the court in October 1996.

      On May 21, 1996, an action entitled Elton F. Duncan,  III v. The Equitable
      Life  Assurance  Society  of the  United  States,  was  commenced  against
      Equitable  Life in the Civil  District  Court for the  Parish of  Orleans,
      State of Louisiana. The action is brought by an individual who purchased a
      whole life policy.  Plaintiff  alleges  misrepresentations  concerning the
      extent to which the policy was a proper  replacement policy and the number
      of years that the annual premium would need to be paid. Plaintiff purports
      to represent a class consisting of all persons who purchased whole life or
      universal life insurance policies from Equitable Life from January 1, 1982
      to the present. Plaintiff seeks damages, including punitive damages, in an
      unspecified amount. On June 21, 1996, Equitable Life removed the action to
      the United States  District  Court for the Eastern  District of Louisiana.
      Plaintiff  has made a motion  to remand to the  Louisiana  Civil  District
      Court, and Equitable Life will

                                      F-52
<PAGE>

      oppose such motion.  On July 26, 1996, an action entitled  Michael Bradley
      v. Equitable  Variable Life Insurance  Company,  was commenced in New York
      state  court.  The action is  brought  by the  holder of a  variable  life
      insurance policy issued by EVLICO.  The plaintiff  purports to represent a
      class consisting of all persons or entities who purchased one or more life
      insurance  policies  issued by EVLICO from January 1, 1980.  The complaint
      puts   at   issue   various    alleged   sales   practices   and   alleges
      misrepresentations  concerning the extent to which the policy was a proper
      replacement  policy and the number of years that the annual  premium would
      need to be paid.  Plaintiff seeks damages,  including punitive damages, in
      an unspecified  amount and also seeks injunctive relief prohibiting EVLICO
      from canceling  policies for failure to make premium  payments  beyond the
      alleged  stated  number of years that the annual  premium would need to be
      paid.  Equitable  Life and  EVLICO  have made a motion to  consolidate  or
      jointly try this proceeding with the Cole action,  which will not be heard
      until  November  1996.  Although the outcome of any  litigation  cannot be
      predicted with  certainty,  particularly in the early stages of an action,
      the  Company's  management  believes  that the ultimate  resolution of the
      litigations discussed in this paragraph should not have a material adverse
      effect on the financial  position of the Company.  Due to the early stages
      of such litigation,  the Company's  management  cannot make an estimate of
      loss,  if any,  or  predict  whether  or not such  litigation  will have a
      material  adverse  effect on the  Company's  results of  operations in any
      particular period.

      Equitable  Life recently  received a subpoena from the U.S.  Department of
      Labor ("DOL") requesting copies of any third-party appraisals in Equitable
      Life's possession relating to the ten largest properties (by value) in the
      Prime Property Fund ("PPF").  PPF is an open-end,  commingled  real estate
      separate account of Equitable  Life's for pension clients.  Equitable Life
      serves as investment manager in PPF and has retained Equitable Real Estate
      Investment Management, Inc. ("Equitable Real Estate") as adviser. In early
      1995, the DOL commenced a national investigation of commingled real estate
      funds with pension investors, including PPF. The investigation now appears
      to be focused principally on appraisal and valuation procedures in respect
      of fund properties. The most recent request from the DOL seems to reflect,
      at least in part, an interest in the  relationship  between the valuations
      for those properties  reflected in appraisals  prepared for local property
      tax proceedings  and the valuations used by PPF for other purposes.  At no
      time has the DOL made  any  specific  allegation  that  Equitable  Life or
      Equitable  Real  Estate  has  acted  improperly  and  Equitable  Life  and
      Equitable  Real Estate believe that any such  allegation  would be without
      foundation.  While the outcome of this  investigation  cannot be predicted
      with certainty,  in the opinion of management,  the ultimate resolution of
      this matter  should not have a material  adverse  effect on the  Company's
      consolidated financial position or results of operations.

      In connection with the previously reported arbitration involving Equitable
      Casualty  Insurance Company  ("Casualty"),  the arbitration panel issued a
      final  award in favor of  Casualty  and GEICO  General  Insurance  Company
      ("GEICO  General")  on June 17,  1996.  The result of the  arbitration  is
      expected to resolve in favor of Casualty and GEICO General two litigations
      that  were  commenced  by  Houston  General  Insurance  Company  ("Houston
      General")  and that have been stayed by the presiding  courts  pending the
      completion  of the  arbitration.  Houston  General has informed  Casualty,
      through counsel,  that it is considering  whether to consent to entry of a
      judgment  enforcing the arbitration award or whether to contest the award.
      The Company's  management believes that Houston General has no valid basis
      for contesting the arbitration award and therefore the ultimate resolution
      of this matter should not have a material  adverse effect on the Company's
      financial position or results of operations.

      With respect to the previously  reported National Gypsum  litigation,  the
      Bankruptcy Court has remanded the Texas state court action to state court.

      With  respect  to  the  previously  reported   Spectravision   litigation,
      plaintiffs  have filed an amended  complaint  in which  DLJSC is no longer
      named as a defendant.


                                      F-53
<PAGE>

      On September 26, 1996,  the United States  District Court for the Southern
      District of New York granted the defendants'  motion to dismiss all counts
      of the complaint in the previously reported litigation  involving Alliance
      and  the  Alliance  North  American   Government  Income  Fund,  Inc.  The
      plaintiffs  have filed motions  requesting  that the court  reconsider its
      decision  and for  permission  to file an  amended  complaint.  While  the
      ultimate outcome cannot be determined at this time,  Alliance's management
      does not expect that it will have a material  adverse effect on Alliance's
      consolidated financial position or results of operations.

      In addition to the matters  previously  reported and the matters described
      above,  Equitable Life and its  subsidiaries  and DLJ 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.


                                      F-54
<PAGE>

                                                                      APPENDIX A

MANAGEMENT

Here is a list of our  directors  and,  to the extent they are  responsible  for
variable life insurance operations, our principal officers and a brief statement
of their business  experience for the past five years.  Unless  otherwise noted,
their address is 1290 Avenue of the Americas, New York, New York 10104.

<TABLE>
<CAPTION>

NAME AND PRINCIPAL                     BUSINESS EXPERIENCE
BUSINESS ADDRESS                       WITHIN PAST FIVE YEARS
- -------------------                    ------------------------

DIRECTORS

<S>                                    <C>
Claude Bebear                          Director of Equitable since July 1991. Chairman of the Board of the Holding Company (February
AXA S.A.                               1996-present)  and a Director of other affiliates of Equitable.  Chairman and Chief Executive
23,  Avenue  Matignon                  Officer of AXA since February 1989.  Chief Executive  Officer of the AXA Group since 1974 and
75008 Paris, France                    Chairman or Director of numerous subsidiaries and affiliated companies of the AXA Group.

Christopher J. Brocksom                Director  of  Equitable  since  July 1992.  Chief  Executive  Officer,  AXA Equity & Law Life
AXA Equity & Law                       Assurance  Society ("AXA Equity & Law") and various  directorships  and officerships with AXA
Amersham Road                          Equity & Law affiliated companies.
High Wycombe
Bucks HP 13 5 AL, England

Francoise Colloc'h                     Director of  Equitable  since July 1992.  Executive  Vice  President,  Culture-- Management--
AXA S.A.                               Communications, AXA, and various positions with AXA affiliated companies.
23, Avenue Matignon
75008 Paris, France

Henri de Castries                      Director  of  Equitable  since  September  1993.  Vice  Chairman  of the Board of the Holding
AXA S.A.                               Company since February 1996.  Executive Vice President  Financial Services and Life Insurance
23, Avenue Matignon                    Activities  of AXA  since  1993.  Prior  thereto,  General  Secretary  from  1991 to 1993 and
75008 Paris, France                    Central  Director  of  Finances  from 1989 to 1991.  Also  Director  or  Officer  of  various
                                       subsidiaries  and affiliates of the AXA Group.  Director of the Holding  Company and of other
                                       Equitable affiliates.

Joseph L. Dionne                       Director  of  Equitable  since May 1982.  Chairman  (since  April  1988) and Chief  Executive
The McGraw-Hill Companies              Officer (Since April 1983) of The McGraw-Hill Companies.  Director of the Holding Company.
1221 Avenue of the Americas
New York, NY  10020

William T. Esrey                       Director of  Equitable  since July 1986.  Chairman  (since  April  1990) and Chief  Executive
Sprint Corporation                     Officer (since 1985) and President  (1985 to February 1996) of Sprint  Corporation.  Director
P.O. Box 11315                         of the Holding Company.
Kansas City, MO  64112

Jean-Rene Fourtou                      Director of Equitable since July 1992.  Chairman and Chief Executive Officer,  Rhone-Poulenc,
Rhone-Poulenc S.A.                     S.A. since 1986.  Director of the Holding Company and AXA.
25 Quai Paul Doumer
92408 Courbevoie Cedex,
France

Norman C. Francis                      Director of Equitable since March 1989.  President, Xavier University of Louisiana.
Xavier University of Louisiana
7325 Palmetto Street
New Orleans, LA  70125

Donald J. Greene                       Director of Equitable since July 1991.  Partner,  LeBoeuf,  Lamb, Greene & MacRae since 1965.
LeBouef, Lamb, Greene & MacRae         Director of the Holding Company.
125 West 55th Street
New York, NY  10019-4513

John T. Hartley                        Director of Equitable  since August 1987.  Retired  Chairman and Chief  Executive  Officer of
Harris  Corporation                    Harris  Corporation  (until July 1995);  prior thereto,  he held the positions of Chairman of
1025 NASA Boulevard                    Harris  Corporation from 1987,  Chief Executive  Officer from 1986 and President from October
Melbourne, FL 32919                    1987 to April 1993.
                                       

John H.F. Haskell, Jr.                 Director of Equitable since July 1992.  Managing  Director of Dillon,  Read & Co., Inc. since
Dillon, Read & Co., Inc.               1975 and member of its Board of Directors.
535 Madison Avenue
New York, NY  10022

</TABLE>

                                                                A-1

<PAGE>

<TABLE>
<CAPTION>

NAME AND PRINCIPAL                     BUSINESS EXPERIENCE
BUSINESS ADDRESS                       WITHIN PAST FIVE YEARS
- -------------------                    ------------------------

DIRECTORS  (continued)

<S>                                   <C>
W. Edwin Jarmain                       Director of Equitable  since July 1992.  President of Jarmain Group Inc.  since 1979; also an
Jarmain Group Inc.                     Officer  or  Director of  several  affiliated   companies.   Chairman  and  Director  of  FCA
121 King Street West                   International Ltd.; served as President, CEO and Director from 1992 through 1993. Director of
Suite 2525, Box 36                     various AXA affiliated companies. Director of the Holding Company since July 1992.
Toronto, Ontario M5H 3T9,
Canada

G. Donald Johnston, Jr.                Director of Equitable since January 1986.  Retired Chairman and Chief Executive  Officer, JWT
184-400 Ocean Road                     Group, Inc. and J. Walter Thompson Company.
John's Island
Vero Beach, FL  32963

Winthrop Knowlton                      Director of Equitable since October 1973.  Chairman of the Board of Knowlton  Brothers,  Inc.
Knowlton Brothers, Inc.                since May 1989; also President of Knowlton  Associates,  Inc. since September 1987;  Director
530 Fifth Avenue                       of the Holding Company.
New York, NY  10036

Arthur L. Liman                        Director of Equitable since March 1984.  Partner,  Paul, Weiss,  Rifkind,  Wharton & Garrison
Paul, Weiss, Rifkind, Wharton          since 1966.
  and Garrison
1285 Avenue of the Americas
New York, NY  10019

George T. Lowy                         Director of Equitable since July 1992.  Partner, Cravath, Swaine & Moore.
Cravath, Swaine & Moore
825 Eighth Avenue
New York, NY  10019

Didier Pineau-Valencienne              Director  of  Equitable  since  February  1996.  Chairman  and  Chief  Executive  Officer  of
Schneider S.A.                         Schneider  S.A. since 1981 and Chairman or Director of numerous  subsidiaries  and affiliated
64-70 Avenue Jean-Baptiste             companies of Schneider.  Director of AXA and the Holding Company.
Clament
96646 Boulogne-Billancourt
Cedex
France

George J. Sella, Jr.                   Director  of  Equitable  since May 1987.  Retired  Chairman  and Chief  Executive  Officer of
P.O. Box 397                           American  Cyanamid  Company  (until April 1993);  prior  thereto,  Chairman from 1984,  Chief
Newton, NJ  07860                      Executive Officer from 1983 and President from 1979 to 1991.

Dave H. Williams                       Director of  Equitable  since March 1991.  Chairman and Chief  Executive  Officer of Alliance
Alliance Capital Management            since 1977 and  Chairman or Director of numerous  subsidiaries  and  affiliated  companies of
Corporation                            Alliance.  Director of the Holding Company.
1345 Avenue of the Americas
New York, NY  10105

OFFICERS -- DIRECTORS

James M. Benson                        Director of Equitable  since February 1994.  Chief  Executive  Officer (since  February 1996)
                                       and President of Equitable  (since February  1994);  prior thereto,  Chief Operating  Officer
                                       (February 1994 to February 1996) and Senior Executive Vice President of Equitable (April 1993
                                       to February 1994). Prior thereto, President,  Management Compensation Group (1983 to February
                                       1993).  Previously,  President,  Chief Executive Officer and a Director of Equitable Variable
                                       Life Insurance  Company  ("EVLICO").  Senior  Executive Vice President of the Holding Company
                                       since February 1994 and Chief  Operating  Officer since  February  1996;  Director of various
                                       Equitable affiliated companies; Director of the Holding Company since February 1994.

William T. McCaffrey                   Director of  Equitable  since  February  1996.  Senior  Executive  Vice  President  and Chief
                                       Operating  Officer of Equitable (all since  February  1996).  Prior  thereto,  Executive Vice
                                       President  (from  February  1986 to February  1996) and Chief  Administrative  Officer  (from
                                       February 1988 to February 1996).  Executive Vice President and Chief  Administrative  Officer
                                       (since  February  1994) of the  Holding  Company.  Director of various  Equitable  affiliated
                                       companies, including EVLICO.

</TABLE>

                                                                A-2

<PAGE>

<TABLE>
<CAPTION>

NAME AND PRINCIPAL                     BUSINESS EXPERIENCE
BUSINESS ADDRESS                       WITHIN PAST FIVE YEARS
- -------------------                    ------------------------

OFFICERS -- DIRECTORS (continued)

<S>                                    <C>
Joseph J. Melone                       Chairman of Equitable  since  February 1994 and a Director of Equitable  since November 1990.
                                       Chief  Executive  Officer of the Holding  Company  since  February  1996 and President of the
                                       Holding  Company  since May 1992.  Previously,  Chief  Executive  Officer of  Equitable  from
                                       February 1994, to February 1996; prior to February 1994,  President,  Chief Executive Officer
                                       and  Director  of  Equitable  from  September  1992 to  February  1994 and  President,  Chief
                                       Operating  Officer and a Director since  November  1990.  Former  Chairman,  Chief  Executive
                                       Officer and Director of EVLICO.  Director of various Equitable and AXA affiliated companies.

OTHER OFFICERS

A. Frank Beaz                          Senior Vice  President,  Equitable;  prior thereto,  Vice President,  Equitable  (until March
                                       1995).  Executive Vice President, EQ Financial Consultants, Inc.  ("EQF") (May 1995-present).

Leon B. Billis                         Senior Vice President,  Equitable;  prior thereto, Vice President,  Equitable (until November
                                       1994); Vice President, EVLICO (July 1996 to December 1996).

Harvey Blitz                           Senior Vice President and Deputy Chief Financial Officer,  Equitable.  Senior Vice President,
                                       Holding Company;  Director or Chairman of various Equitable  affiliated  companies;  Director
                                       (October 1992 to December 1996) and Vice President, EVLICO (April 1995 to December 1996).

Kevin R. Byrne                         Vice President and Treasurer,  Equitable;  Vice  President and  Treasurer,  Holding  Company;
                                       Treasurer,  EVLICO (until  December 1996) and Frontier Trust Company;  Director or Officer of
                                       other Equitable affiliated companies.

Jerry M. de St. Paer                   Executive Vice President,  Equitable.  Senior  Executive Vice President  (since May 1996) and
                                       Chief  Financial  Officer (since May 1992) of the Holding  Company.  Executive Vice President
                                       and Chief  Operating  Officer (since  September  1994) of Equitable  Investment  Corporation.
                                       Previously held various  officerships with Equitable and its affiliates.  Director and Senior
                                       Investment Officer,  EVLICO (until December 1996).  Director of various Equitable  affiliated
                                       companies.

Gordon G. Dinsmore                     Senior Vice President and Corporate  Actuary,  Equitable.  Executive Vice President,  Equico.
                                       Director  and  Senior  Vice  President,  EVLICO  (until  December  1996);  Director  of other
                                       Equitable affiliated companies.

Alvin H. Fenichel                      Senior Vice  President and  Controller,  Equitable.  Senior Vice  President  and  Controller,
                                       Holding  Company.   Vice  President  and  Controller  (until  December  1996),  EVLICO;  Vice
                                       President, The Equitable of Colorado, Inc. ("Colorado").

Paul J. Flora                          Senior Vice  President and Auditor,  Equitable.  Prior  thereto,  Vice  President and Auditor
                                       (February 1994 to March 1996).  Vice President and Auditor,  Holding Company  (September 1994
                                       to present). Vice President/Auditor, National Westminster Bank (November 1984 to June 1994).

Robert E. Garber                       Executive Vice President and General Counsel, Equitable; Executive Vice President and General
                                       Counsel,  Holding  Company.  Prior  thereto,  Senior Vice  President  and General  Counsel of
                                       Equitable  and the  Holding  Company  (September  1993 to  September  1994) and  Senior  Vice
                                       President and Deputy General Counsel of Equitable (September 1989 to September 1993).

Donald R. Kaplan                       Vice President and Acting Chief Compliance Officer,  Equitable. Prior thereto, Vice President
                                       and Counsel (until June 1996).

Michael S. Martin                      Senior Vice  President,  Equitable.  Chairman,  EQF;  Chairman and Chief  Executive  Officer,
                                       EquiSource of New York  (January  1992 to October  1994) and Frontier  (April 1992 to October
                                       1994);  Vice  President,  Hudson  River  Trust  ("HRT")  (February  1993 to  February  1995);
                                       Director,  Vice  President  and  Treasurer,  Equitable  Distributors,  Inc.  (August  1993 to
                                       February  1995),  also Chairman,  President,  and Chief Executive  Officer  (December 1993 to
                                       February 1995); Director,  Equitable Underwriting and Sales Agency (Bahamas),  Ltd. (May 1996
                                       to present) and Colorado (January 1995 to present).

</TABLE>


                                                                A-3

<PAGE>

<TABLE>
<CAPTION>

NAME AND PRINCIPAL                     BUSINESS EXPERIENCE
BUSINESS ADDRESS                       WITHIN PAST FIVE YEARS
- -------------------                    ------------------------

OTHER OFFICERS  (continued)

<S>                                    <C>
Peter D. Noris                         Executive Vice President and Chief Investment  Officer,  Equitable.  Executive Vice President
                                       (since May 1995) and Chief  Investment  Officer  (since July 1995),  Holding  Company.  Prior
                                       thereto,  Vice  President/Manager,  Insurance Companies Investment  Strategies Group, Solomon
                                       Brothers,  Inc. (November 1992 to May 1995). Prior thereto,  with Morgan Stanley & Co., Inc.,
                                       from  October  1984 to November  1992 as  Principal,  Fixed Income  Insurance  Group.  Former
                                       Director and Senior Vice President of EVLICO. Director of other Equitable affiliates.

Anthony C. Pasquale                    Senior  Vice  President,   Equitable.   Chairman  and  President,   Equitable  Realty  Assets
                                       Corporation (July 1995 to present). Director of other Equitable affiliates.

Michael J. Rich                        Senior Vice  President,  Equitable,  since October 1994;  prior  thereto,  Vice  President of
                                       Underwriting,  John Hancock  Mutual Life  Insurance  Co. since 1988.  Director of EVLICO (May
                                       1995 to December 1996).

Pauline Sherman                        Vice President,  Secretary and Associate  General  Counsel,  Equitable;  prior thereto,  Vice
                                       President and Associate General Counsel (until September 1995). Vice President, Secretary and
                                       Associate General Counsel, Holding Company (September 1995 to present).

Samuel Shlesinger                      Senior Vice  President and Actuary,  Equitable;  prior  thereto,  Vice President and Actuary.
                                       Previously,  Director and Senior Vice  President,  EVLICO  (February 1988 to December  1996).
                                       Director, Chairman and Chief Executive Officer, Equitable of Colorado. Vice President, HRT.

Jose S. Suquet                         Executive  Vice  President  and Chief Agency  Officer,  Equitable,  since August 1994;  prior
                                       thereto, Agency Manager, Equitable (February 1985 to August 1994).

Stanley B. Tulin                       Senior  Executive  Vice  President and Chief  Financial  Officer,  Equitable;  prior thereto,
                                       Chairman,  Insurance Consulting and Actuarial Practice, Coopers & Lybrand (until April 1996);
                                       Executive Vice President, Holding Company.

</TABLE>








                                                                A-4
<PAGE>


                        VARIABLE LIFE INSURANCE POLICIES
                       FUNDED THROUGH SEPARATE ACCOUNT FP
                     PROSPECTUS SUPPLEMENT DATED MAY 1, 1996


          Incentive Life Plus(TM)             Survivorship 2000(TM)
             Champion 2000(TM)                  Incentive Life(TM)
         Incentive Life 2000(TM)                  SP-Flex(TM)


                                    Issued By
                               EQUITABLE VARIABLE
                             LIFE INSURANCE COMPANY


                          Principal Office Located at:
                               787 Seventh Avenue
                               New York, NY 10019
      VM 521
- --------------------------------------------------------------------------------
                             THE HUDSON RIVER TRUST
                          PROSPECTUS DATED MAY 1, 1996







      HRT 596
- --------------------------------------------------------------------------------










<PAGE>


                        VARIABLE LIFE INSURANCE POLICIES

                       FUNDED THROUGH SEPARATE ACCOUNT FP



INCENTIVE LIFE PLUS (94-300)
CHAMPION 2000(TM) (90-400)                     ISSUED BY
INCENTIVE LIFE 2000(TM) (90-300)               EQUITABLE VARIABLE
SURVIVORSHIP 2000(TM) (92-500)                 LIFE INSURANCE COMPANY
INCENTIVE LIFE(TM) (85-300 & 88-300)
SP-FLEX(TM) (87-500)


                     PROSPECTUS SUPPLEMENT DATED MAY 1, 1996

INTRODUCTION.  This  Supplement  updates  certain  information  contained in the
prospectuses for:


      o  INCENTIVE  LIFE PLUS dated  December 19, 1994, May 1, 1995 and 
         September 15, 1995;

      o  CHAMPION 2000 dated May 1, 1994, May 1, 1993, and November 27, 1991;

      o  INCENTIVE LIFE 2000 dated May 1, 1994, May 1, 1993 and November 27,
         1991;

      o  SURVIVORSHIP 2000 dated May 1, 1995, May 1, 1994, May 1, 1993 and
         August 18, 1992;

      o  INCENTIVE LIFE dated May 1, 1994, May 1, 1993, February 27, 1991,
         May 1, 1990 and August 29, 1989; and

      o  SP-FLEX dated September 30, 1987 and August 24, 1987.

For your convenience,  we have consolidated the prior updating  supplements that
have been previously  distributed.  For this reason, you may already be familiar
with some of the information in this prospectus supplement, but we encourage you
to read it anyway.  You can find the information  about your policy by referring
to one or more of the following headings:
                                                                            PAGE

INFORMATION RELATED TO ALL POLICIES                                           2

INFORMATION ABOUT ALL POLICIES EXCEPT SP-FLEX                                 6

INFORMATION ABOUT INCENTIVE LIFE PLUS                                         7

INFORMATION ABOUT INCENTIVE LIFE 2000 AND CHAMPION 2000                       7

INFORMATION ABOUT INCENTIVE LIFE                                              7

INFORMATION ABOUT SP-FLEX                                                     8

You should attach this  Supplement to your  prospectus  and retain it for future
reference.  Equitable Variable Life Insurance Company (Equitable  Variable) will
send you an additional copy of any prospectus or supplement,  without charge, on
written request.  Except as otherwise noted,  terms used in this supplement have
the same meaning as in the prospectus.  However,  we now refer to the Guaranteed
Interest  Division  as the  Guaranteed  Interest  Account  and to  divisions  of
Separate Account FP as "Funds."

Champion 2000,  Incentive Life 2000,  Incentive Life and SP-Flex policies are no
longer offered for sale.


                      INFORMATION RELATED TO ALL POLICIES:

  1. EQUITABLE VARIABLE. The information under the heading EQUITABLE VARIABLE is
     updated as follows:  Equitable  Variable was  organized in 1972 in New York
     State as a stock life insurance company.  We are licensed to do business in
     all 50  states,  Puerto  Rico,  the  Virgin  Islands  and the  District  of
     Columbia.  At December 31, 1995, we had  approximately  $132.8 billion face
     amount of variable life insurance in force.





- -------------------------------------------------------------------------------
THIS SUPPLEMENT SHOULD BE RETAINED FOR FUTURE REFERENCE.

VM 521                 Copyright 1996 Equitable Variable Life Insurance Company.
                                                            All rights reserved.



                                        2
<PAGE>

 2.  EQUITABLE.  The  information  under the heading OUR  PARENT,  EQUITABLE  is
      updated  as  follows:  Equitable  is  a  wholly-owned  subsidiary  of  The
      Equitable  Companies  Incorporated  (the  Holding  Company).  The  largest
      stockholder of the Holding Company is AXA S.A.  (AXA), a French  insurance
      holding company.  AXA beneficially owns 60.6% of the outstanding shares of
      common stock of the  Holding  Company plus  convertible  preferred  stock.
      Under its investment  arrangements with Equitable and the Holding Company,
      AXA is able to exercise  significant  influence  over the  operations  and
      capital structure of the Holding Company and its  subsidiaries,  including
      Equitable and Equitable Variable. AXA is the principal holding company for
      most of the  companies in one of the largest  insurance  groups in Europe.
      The majority of AXA's stock is controlled by a group of five French mutual
      insurance companies. Equitable, the Holding Company and their subsidiaries
      managed approximately $195.3 billion in assets as of December 31, 1995.

 3.  HUDSON RIVER TRUST  INVESTMENT  POLICIES.  Net premiums can be allocated to
      the Separate  Account Funds or to the Guaranteed  Interest Account (except
      for SP-Flex policyowners). The Funds of Separate Account FP in turn invest
      those net premiums in corresponding  portfolios of The Hudson River Trust,
      a mutual fund. Each portfolio has a different  investment  objective which
      it tries  to  achieve  by  following  separate  investment  policies.  The
      objectives  and policies of each  portfolio will affect its return and its
      risks.  There is no guarantee that these objectives will be achieved.  The
      policies and objectives of the Trust's portfolios are as follows:

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
 PORTFOLIO                       INVESTMENT POLICY                                      OBJECTIVE
 ---------                       -----------------                                      ---------
 <S>                             <C>                                                    <C>
 THE FIXED INCOME SERIES:

 MONEY MARKET ...........        Primarily  high quality  short-term  money market      High level of current  income  while
                                 instruments.                                           preserving  assets  and  maintaining
                                                                                        liquidity.
                                                                                        
 INTERMEDIATE ...........        Primarily  debt  securities  issued or guaranteed      High current income  consistent with
 GOVERNMENT                      by  the  U.S.   Government,   its   agencies  and      relative stability of principal.
 SECURITIES                      instrumentalities.  Each  investment  will have a      
                                 final  maturity  of not  more  than 10 years or a
                                 duration   not   exceeding   that  of  a  10-year
                                 Treasury note.
 
 QUALITY BOND ...........        Primarily    investment    grade   fixed   income      High current income  consistent with
                                 securities.                                            preservation of capital.
 
 HIGH YIELD .............        Primarily  a  diversified   mix  of  high  yield,      High  return by  maximizing  current
                                 fixed-income    securities    involving   greater      income    and,    to   the    extent
                                 volatility  of price  and risk of  principal  and      consistent   with  that   objective,
                                 income    than    high    quality    fixed-income      capital appreciation.
                                 securities.  The  medium and lower  quality  debt
                                 securities  in which the Portfolio may invest are
                                 known as "junk bonds."
 THE EQUITY SERIES:
 
 GROWTH & INCOME ........        Primarily    common    stocks   and    securities      High  return  through a  combination
                                 convertible into common stocks.                        of  current   income   and   capital
                                                                                        appreciation.
 
 EQUITY INDEX ...........        Selected  securities  in the S&P's 500 Index (the      Total  return  performance   (before
                                 "Index") which the adviser  believes will, in the      trust  expenses)  that  approximates
                                 aggregate,  approximate the  performance  results      the  investment  performance  of the
                                 of the Index.                                          Index  (including   reinvestment  of
                                                                                        dividends)    at   a   risk    level
                                                                                        consistent with that of the Index.
 
 COMMON STOCK ...........        Primarily  common  stock  and  other  equity-type      Long-term   growth  of  capital  and
                                 instruments.                                           increasing income.
 
 GLOBAL .................        Primarily equity  securities of non-United States      Long-term growth of capital.
                                 as well as United States companies.
 
 INTERNATIONAL ..........        Primarily equity securities selected  principally      Long-term growth of capital.
                                 to  permit  participation  in  non-United  States
                                 companies with prospects for growth.
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>



                                        3
<PAGE>
<TABLE>

<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
 PORTFOLIO                       INVESTMENT POLICY                                      OBJECTIVE
 ---------                       -----------------                                      ---------
 <S>                             <C>                                                    <C>
 AGGRESSIVE STOCK ..........     Primarily  common  stock  and  other  equity-type      Long-term growth of capital.
                                 securities  issued  by medium and other  smaller
                                 sized companies  with  strong  growth potential.
 ASSET ALLOCATION SERIES:
 CONSERVATIVE INVESTORS ....     Diversified mix of publicly-traded,  fixed-income      High total  return  without,  in the
                                 and  equity  securities;  asset mix and  security      adviser's  opinion,  undue  risk  to
                                 selection  are   primarily   based  upon  factors      principal.
                                 expected  to  reduce  risk.   The  Portfolio  is
                                 generally expected  to hold approximately 70% of
                                 its assets in  fixed income  securities  and 30%
                                 in equity securities.
 
 BALANCED ..................     Primarily  common  stocks,  publicly-traded  debt      High  return  through a  combination
                                 securities   and  high   quality   money   market      of  current   income   and   capital
                                 instruments.  The portfolio is generally expected      appreciation.
                                 to hold 50% of its  assets in  equity  securities
                                 and 50% in fixed income securities.
 
 GROWTH INVESTORS ..........     Diversified mix of publicly-traded,  fixed-income      High total  return  consistent  with
                                 and  equity  securities;  asset mix and  security      the   adviser's   determination   of
                                 selection   based  upon   factors   expected   to      reasonable risk.
                                 increase  possibility of high long-term  return.
                                 The  Portfolio  is  generally  expected  to hold
                                 approximately   70%  of  its  assets  in  equity
                                 securities  and 30% in  fixed income securities.
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>

     Subject to the terms  described in your  prospectus,  you may transfer cash
     values between  Separate  Account Funds and/or change how your net premiums
     are allocated  among Funds.  See TRANSFERS OF POLICY  ACCOUNT VALUE in your
     prospectus and CHARGE FOR TRANSFERS below.

  4. INVESTMENT  PERFORMANCE.  Footnote 7 to the  Separate  Account FP financial
     statements  included herein contains  information  about the net return for
     each Fund.  The attached  prospectus  supplement for The Hudson River Trust
     contains rates of return and other portfolio performance information of the
     Trust for various periods ended December 31, 1995. Remember, the changes in
     the Policy Account value of your policy depend not only on the  performance
     of the Trust portfolios,  but also on the deductions and charges under your
     policy.  To obtain the current unit values of the Separate  Account  Funds,
     call (212) 714-5015.

     The values  reported in footnote 7 for all Policies are computed  using the
     net rates of return for the  corresponding  portfolios  of the  Trust.  The
     SP-Flex  returns are net of charges for cost of  insurance,  administrative
     expense, and mortality and expense risks.

     The returns  reported in footnote 7 for each of the other  policy forms are
     reduced  only by any  mortality  and  expense  risk  charge  deducted  from
     Separate Account assets.

  5. THE TRUST'S  INVESTMENT  ADVISER.  The information  about Alliance  Capital
     Management L.P.  (Alliance),  the Trust's investment adviser, is updated as
     follows:  As of December  31, 1995,  Alliance  was  managing  approximately
     $146.5 billion in assets.  Alliance, a publicly traded limited partnership,
     is indirectly majority-owned by Equitable.

     For your convenience, we are restating that the advisory fee payable by the
     Trust to Alliance,  which is based on the following  annual  percentages of
     the value of each portfolio's daily average net assets:

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                          DAILY AVERAGE NET ASSETS
                                                                              -------------------------------------------------
                                                                                   FIRST            NEXT            OVER
 PORTFOLIO                                                                      $350 MILLION    $400 MILLION    $750 MILLION
 ---------                                                                      ------------    ------------    ------------

 <S>                                                                               <C>             <C>             <C>  
 Common Stock, Money Market and Balanced...................................        .400%           .375%           .350%

 Aggressive Stock and Intermediate Government Securities...................        .500%           .475%           .450%

 High Yield, Global, Conservative Investors and Growth Investors...........        .550%           .525%           .500%
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                        4
<PAGE>
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                          DAILY AVERAGE NET ASSETS
                                                                              -------------------------------------------------
                                                                                   FIRST            NEXT            OVER
 PORTFOLIO                                                                      $500 MILLION    $500 MILLION     $1 BILLION
 ---------                                                                      ------------    ------------     ----------
 <S>                                                                               <C>             <C>             <C>  
 Quality Bond and Growth & Income..........................................        .550%           .525%           .500%
</TABLE>
<TABLE>
<CAPTION>
                                                                                   FIRST            NEXT            OVER
 PORTFOLIO                                                                      $750 MILLION    $750 MILLION    $1.5 BILLION
 ---------                                                                      ------------    ------------    ------------
 
 <S>                                                                               <C>             <C>             <C>  
 Equity Index..............................................................        .350%           .300%           .250%
</TABLE>
<TABLE>
<CAPTION>
                                                                                   FIRST            NEXT            OVER
 PORTFOLIO                                                                      $500 MILLION     $1 BILLION     $1.5 BILLION
 ---------                                                                      ------------     ----------     ------------

 <S>                                                                               <C>             <C>             <C> 
 International.............................................................        .900            .850            .800
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>


  6. LIVING BENEFIT  OPTION  AVAILABLE.  Subject to regulatory  approval in your
     state and our underwriting guidelines, you may now be eligible for a Living
     Benefit  payment  under  your  policy.   The  Living  Benefit  enables  the
     policyowner to receive a portion of the policy's  death benefit  (excluding
     death benefits  payable under certain riders) if the insured has a terminal
     illness.  Certain  eligibility  requirements  will  apply when you submit a
     Living Benefit claim (for example,  satisfactory  evidence of less than six
     month life expectancy).  We will deduct an  administrative  charge of up to
     $250 from the proceeds of the Living  Benefit  payment.  This charge may be
     less in some states.

     When a Living Benefit claim is paid,  Equitable Variable establishes a lien
     against the policy. The amount of the lien is the sum of the Living Benefit
     payment,  any  accrued  interest on that  payment and any unpaid  scheduled
     premium (if  applicable  under your policy).  Interest will be charged at a
     rate equal to the greater of: (i) the yield on a 90-day  Treasury  bill and
     (ii) the maximum  adjustable  policy loan  interest  rate  permitted in the
     state in which your policy is delivered.

     Until a death benefit is paid, or the policy is  surrendered,  a portion of
     the lien is allocated to the policy's Cash Surrender Value. This portion of
     the liened amount will be transferred to the  Guaranteed  Interest  Account
     where it will earn interest at the same rate  credited to unloaned  amounts
     (in the case of SP-Flex policies, this portion of the liened amount will be
     transferred  to the Money Market  Fund).  This portion of the liened amount
     will not be available for loans or partial  withdrawals (if permitted under
     your policy). Any death benefit or Cash Surrender Value payable upon policy
     surrender will be reduced by the amount of the lien.

     Unlike a death  benefit  received  by a  beneficiary  after the death of an
     insured,  receipt  of  a  Living  Benefit  payment  may  be  taxable  as  a
     distribution  under the policy.  See TAX EFFECTS in your prospectus or, for
     SP-Flex  policyowners,  in this  supplement,  for a  discussion  of the tax
     treatment  of  distributions  under the policy.  Consult  your tax adviser.
     Receipt  of a  Living  Benefit  payment  may also  affect  a  policyowner's
     eligibility for certain  government  benefits or entitlements.  To submit a
     claim for this  benefit and  receive  a  copy of the Living  Benefit rider,
     please contact your Equitable agent.

  7. TELEPHONE TRANSFERS.  The information under the heading Telephone Transfers
     is updated, as follows:

     In order to make a  transfer  by  telephone,  each  policyowner  must first
     complete  and  return an  authorization  form.  Authorization  forms can be
     obtained  from  your  Equitable  agent or our  Administrative  Office.  The
     completed  form  MUST  be  returned  to our  Administrative  Office  before
     requesting a telephone transfer.

     Telephone  transfers  may be  requested on each day we are open to transact
     business.  You will  receive  the  Fund's  unit  value  as of the  close of
     business on the day you call. We do not accept telephone  transfer requests
     after  4:00 p.m.  Eastern  Time.  Only one  telephone  transfer  request is
     permitted per day and it may not be revoked at any time. Telephone transfer
     requests  are   automatically   recorded  and  are  invalid  if  incomplete
     information  is  given,   portions  of  the  request  are   inaudible,   no
     authorization  form is on file,  or the  request  does not comply  with the
     transfer limitations described in your policy.

     We  have  established   reasonable  procedures  designed  to  confirm  that
     instructions communicated by telephone are genuine. Such procedures include
     requiring  certain personal  identification  information prior to acting on
     telephone  instructions and providing written  confirmation of instructions
     communicated  by telephone.  If we do not employ  reasonable  procedures to
     confirm that instructions  communicated by telephone are genuine, we may be
     liable  for  any  losses  arising  out of any  act  or any  failure  to act
     resulting  from  our  own  negligence,  lack  of  good  faith,  or  willful
     misconduct.  In light of the procedures established,  we will not be liable
     for  following  telephone  instructions  that we  reasonably  believe to be
     genuine.

     During times of extreme market  activity it may be impossible to contact us
     to make a telephone  transfer.  If this occurs, you should submit a written
     transfer  request  to our  Administrative  Office.  Our rules on  telephone
     transfers  are  subject to change and we reserve  the right to  discontinue
     telephone transfers in the future.

  8. TAX CHANGES. The United States Congress may in the future enact legislation
     that  could  change  the tax  treatment  of  life  insurance  policies.  In
     addition, the Treasury Department may amend existing regulations, issue new
     regulations, or adopt new interpretations of existing laws. There is no way
     of  predicting  whether,  when or in what  form  any such  change



                                        5
<PAGE>

     would  be  adopted.  Any  such  change  could  have  a  retroactive  effect
     regardless  of the date of  enactment.  State tax laws or, if you are not a
     United States  resident,  foreign tax laws, may affect the tax consequences
     to you, the insured person or your beneficiary.  These laws may change from
     time to time without notice.

     The  discussion  of the tax effects on policy  proceeds  contained  in your
     prospectus  and this  supplement is based on our  understanding  of Federal
     income tax laws as of the date of such prospectus or supplement, as applied
     to  policies  owned  by  U.S.  resident  individuals.  The tax  effects  on
     corporate taxpayers,  subject to the Federal alternative minimum tax, other
     non-natural owners such as trusts, non-U.S. residents or non-U.S. citizens,
     may be different.  This discussion is general in nature,  and should not be
     considered  tax  advice,  for which you  should  consult  your legal or tax
     adviser.

  9. DISTRIBUTION.  Equico Securities Inc. ("Equico"), a wholly-owned subsidiary
     of  Equitable,   is  the  principal   underwriter  of  the  Trust  under  a
     Distribution Agreement. Equico is also the distributor of our variable life
     insurance  policies and  Equitable's  variable  annuity  contracts  under a
     Distribution and Servicing Agreement.  Equico is registered with the SEC as
     a broker-dealer  under the Securities  Exchange Act of 1934 and is a member
     of the National Association of Securities Dealers,  Inc. Equico's principal
     business address is 1755 Broadway, New York, NY 10019. Equico is paid a fee
     for  its  services  as  distributor  of our  policies.  In 1994  and  1995,
     Equitable  and  Equitable  Variable  paid  Equico  a fee  of  $216,920  and
     $325,380,  respectively,  for  its  services  under  the  Distribution  and
     Servicing  Agreement.  On or about May 1, 1996, Equico will change its name
     to EQ Financial Consultants, Inc.

     The  amounts  paid and  accrued  to  Equitable  by us under  our  sales and
     services agreements with Equitable totaled  approximately $377.2 million in
     1995, $380.5 million in 1994 and $355.7 million in 1993.

10.  MANAGEMENT.  A list of our  directors  and  principal  officers and a brief
     statement of their business experience for the past five years is contained
     in Appendix A to this supplement.

11.  LONG-TERM MARKET TRENDS.  Appendix B to this supplement presents historical
     return  trends  for  various  types of  securities  which may be useful for
     understanding  how  different  investment  strategies  may affect long term
     results.

12.  FINANCIAL  STATEMENTS.  The financial statements of Separate Account FP and
     Equitable Variable included in this prospectus supplement have been audited
     for the years ended December 31, 1995, 1994 and 1993 by the accounting firm
     of Price Waterhouse LLP, our independent  auditors, to the extent stated in
     their report. The financial statements of Separate Account FP and Equitable
     Variable for the years ended  December 31, 1995,  1994 and 1993 included in
     this prospectus supplement have been so included in reliance on the reports
     of Price  Waterhouse LLP, given on the authority of such firm as experts in
     accounting and auditing.

     The financial statements of Equitable Variable contained in this prospectus
     supplement  should  be  considered  only as  bearing  upon the  ability  of
     Equitable Variable to meet its obligations under the policies.  They should
     not be considered as bearing upon the investment experience of the Separate
     Account Funds.


                  INFORMATION ABOUT ALL POLICIES EXCEPT SP-FLEX

  1. AUTOMATIC TRANSFER SERVICE.  We offer an Automatic  Transfer Service.  This
     service  enables you to make automatic  monthly  transfers out of the Money
     Market Fund into the other Separate Account Funds.

     To start using this service you must first complete a special election form
     that is available from your agent or our  Administrative  Office.  You must
     also have a minimum  of  $5,000  in the Money  Market  Fund on the date the
     Automatic Transfer Service is scheduled to begin. You can elect up to eight
     Separate Account Funds for monthly  transfers,  but the minimum amount that
     may be transferred to each Fund each month is $50. Automatic transfers will
     begin on the next monthly  processing  date after we receive your  election
     form at our Administrative Office.

     The Automatic  Transfer Service will remain in effect until the earliest of
     the  following  events:  (1)  the  funds  in  the  Money  Market  Fund  are
     insufficient to cover the automatic transfer amount; (2) the policy is in a
     grace  period;  (3) we receive at our  Administrative  Office your  written
     instruction  to cancel the  Automatic  Transfer  Service;  (4) we receive a
     death  claim  under  the  policy;  or (5) you  elect  to use  your Net Cash
     Surrender Value to purchase a fixed-benefit  insurance option (if available
     under your policy).

     Using the Automatic Transfer Service does not guarantee a profit or protect
     against loss in a declining market.

  2. CHARGE FOR TRANSFERS.  We have reserved the right under your policy to make
     a charge of $25 for transfers of Policy  Account  value.  You are currently
     able to make  twelve free  transfers  in any policy year but we will charge
     $25 per transfer after the twelfth transfer. All transfers made on the same
     effective date (either written or by telephone) will count as one transfer.
     Transfers



                                        6
<PAGE>


     made through the Automatic  Transfer Service do not count toward the twelve
     free  transfers.  There  will be no charge  for a  transfer  of all of your
     amounts in the Separate Account to the Guaranteed Interest Account.


                      INFORMATION ABOUT INCENTIVE LIFE PLUS

DEDUCTIONS AND CHARGES.  Cost of Insurance Charge. The information under Cost of
Insurance  Charge is updated as follows:  Beginning  in the tenth  policy  year,
current  monthly cost of  insurance  charges are reduced by an amount equal to a
percentage  of your unloaned  Policy  Account value on the date such charges are
assessed.  This means that the larger your unloaned  Policy Account  value,  the
greater your  potential  reduction in current  cost of insurance  charges.  This
percentage  begins at an annual  rate of .05%,  grading up to an annual  rate of
 .50% in policy years 26 and later. Effective on or about July 1, 1996, we intend
to  increase  this cost of  insurance  charge  reduction  to grade up to .65% in
policy years 25 and later.  This cost of insurance charge reduction applies on a
current basis and is not guaranteed.  We may in the future  increase,  decrease,
change the duration of, or eliminate the amount of the current cost of insurance
charge reduction  without advance notice to you. Because Incentive Life Plus was
offered for the first time in 1995, no reduction of cost of insurance charges in
the tenth policy year has yet been attained.

             INFORMATION ABOUT INCENTIVE LIFE 2000 AND CHAMPION 2000

  1. PROSPECTUS  SUMMARY.  On  page  1 of  the  prospectus,  under  the  heading
     INVESTMENT  FEATURES  -- POLICY  ACCOUNT  the bold face text in the  second
     bullet point is replaced by the  following:  REQUESTS FOR  TRANSFERS OUT OF
     THE GUARANTEED  INTEREST ACCOUNT CAN ONLY BE MADE ON OR WITHIN 30 DAYS OF A
     POLICY  ANNIVERSARY.  SUCH  TRANSFERS  WILL BE  EFFECTIVE AS OF THE DATE WE
     RECEIVE YOUR REQUEST, BUT NO EARLIER THAN THE POLICY ANNIVERSARY. TRANSFERS
     INTO THE GUARANTEED  INTEREST  ACCOUNT AND AMONG ALL SEPARATE ACCOUNT FUNDS
     MAY BE REQUESTED AT ANY TIME.

  2. BORROWING FROM YOUR POLICY ACCOUNT.  We will first allocate loan repayments
     to our Guaranteed  Interest Account until the amount of any loan originally
     allocated  to that  account  has been  repaid.  After you have  repaid this
     amount,  you may  choose  how you want us to  allocate  the  balance of any
     additional  repayments.  If  you  do  not  provide  specific  instructions,
     repayments  will be  allocated  on the  basis  of your  premium  allocation
     percentages.

  3. MINIMUM FACE AMOUNT (INCENTIVE LIFE 2000 ONLY). The minimum Face Amount for
     Incentive  Life 2000 is $50,000  for issue ages 65 and below.  This is also
     the minimum Face Amount for the "designated insured option" rider described
     under  ADDITIONAL  BENEFITS MAY BE AVAILABLE  in your  Incentive  Life 2000
     prospectus.


                        INFORMATION ABOUT INCENTIVE LIFE

  1. MONTHLY  ADMINISTRATIVE  CHARGE. We deduct a monthly  administrative charge
     from  your  Policy  Account,   which  covers  the  costs   associated  with
     administering Incentive Life policies. The current administrative charge is
     $6 per month. This  administrative  charge is guaranteed never to exceed $8
     per month.

  2. COST OF INSURANCE  CHARGE.  The tables under "Cost of Insurance  Charge" in
     prospectuses dated February 27, 1991 and earlier are updated as follows:
<TABLE>
<CAPTION>

                                        ILLUSTRATIVE TABLE OF MONTHLY COST OF INSURANCE RATES
                                                              (ROUNDED)

                                  FACE AMOUNT $50,000-$199,000                         FACE AMOUNT $200,000 AND OVER
                        --------------------------------------------------   ---------------------------------------------------
        MALE                 GUARANTEED                  CURRENT                  GUARANTEED                   CURRENT
     ISSUE AGE              MAXIMUM RATE            (NON-SMOKER) RATE            MAXIMUM RATE             (NON-SMOKER) RATE
- ---------------------   ----------------------   -------------------------   ----------------------    -------------------------
         <C>                  <C>                       <C>                       <C>                         <C>   
          5                   $  .08                    $  .08                    $  .08                      $  .08

         15                      .11                       .11                       .11                         .11

         25                      .15                       .13                       .15                         .12

         35                      .18                       .14                       .18                         .13

         45                      .38                       .25                       .38                         .22

         55                      .88                       .54                       .88                         .46

         65                     2.14                      1.41                      2.14                        1.19
</TABLE>


  3. EMPLOYEE BENEFIT PROGRAMS. Complex rules may apply when a policy is held by
     an employee or a trust, or acquired by an employee,  in connection with the
     provision  of employee  benefits.  These  policyowners  also must  consider
     whether  the  policy  was  applied  for by or issued to a person  having an
     insurable  interest  under  applicable  state law, as the lack of insurable
     interest may, among other things, affect the qualification of the policy as
     life  insurance  for  federal  income  tax  purposes  and the  right of the
     beneficiary to death benefits. Employers and employer-created trusts may be
     subject to


                                        7
<PAGE>
     reporting,   disclosure,  and  fiduciary  obligations  under  the  Employee
     Retirement  Income  Security Act of 1974 (ERISA).  For information on these
     matters, we suggest that you consult your tax and legal advisers.

  4. UNISEX  RATES.  Incentive  Life  policies  were issued on a unisex basis in
     Montana and,  after February 2, 1990, in  Massachusetts.  Unisex means that
     there is no distinction  based on sex in determining  the cost of insurance
     rates.  Cost of insurance  rates  applicable to a policy issued on a unisex
     basis  would not be  greater  than the  comparable  male rates set forth or
     illustrated in the prospectus.  Similarly, illustrated policy values in the
     prospectus  would be no less favorable for comparable  policies issued on a
     unisex basis. The guaranteed cost of insurance rates for our Incentive Life
     policy are based on the Commissioner's 1980 Standard Ordinary "B" Mortality
     Table.


                            INFORMATION ABOUT SP-FLEX

     1. TAX  EFFECTS.  This  discussion  supersedes  the  discussion  of the tax
     effects on policy proceeds  contained in the prospectus.  The Technical and
     Miscellaneous   Revenue  Act  of  1988  changed  the  tax  consequences  of
     distributions  from  "modified  endowments",  a category of life  insurance
     policies.  For this  purpose,  "distributions"  include  policy  loans  and
     amounts received on lapse, maturity or surrender of a policy.

     POLICY PROCEEDS.  An SP-Flex Policy will be treated as "life insurance" for
     Federal income tax purposes if it meets the definitional requirement of the
     Internal Revenue Code (Code) and for as long as the portfolios of the Trust
     satisfy the  diversification  requirements  under the Code. We believe that
     SP-Flex will meet these  requirements,  and that under  Federal  income tax
     law:


     o   the death benefit received by the beneficiary under your policy will 
         not be subject to Federal income tax; and

     o   as long as your policy remains in force, increases in the value of your
         policy as a result of  investment  experience  will not be  subject  to
         Federal income tax unless and until there is a  distribution  from your
         policy.

     SPECIAL TAX RULES MAY APPLY, HOWEVER, IF YOU TRANSFER YOUR OWNERSHIP OF THE
     POLICY. CONSULT YOUR TAX ADVISER BEFORE ANY TRANSFER OF YOUR POLICY.

     The Federal income tax consequences of a distribution from your policy will
     depend on whether your policy is determined  to be a "modified  endowment."
     SP-Flex policies entered into prior to June 21, 1988 will not be considered
     modified  endowments,  unless an  additional  premium  is paid.  Generally,
     SP-Flex  policies  entered  into  after  June 20,  1988 will be  considered
     modified endowments.  However,  SP-Flex policies acquired as a result of an
     exchange from a policy that is not a modified endowment, will generally not
     be considered a modified  endowment as long as no  additional  premiums are
     paid and the death  benefit of the new policy is not reduced  below that of
     the old policy.

     IF YOUR POLICY IS NOT A MODIFIED ENDOWMENT, as long as it remains in force,
     a loan under your policy will be treated as indebtedness and no part of the
     loan will be subject to Federal  income tax.  Interest on the loan will not
     be tax deductible.  If your policy lapses,  matures or is surrendered,  the
     excess,  if any, of your Cash Surrender Value (which includes the amount of
     any unpaid policy loan and loan  interest)  over your Basis will be subject
     to Federal  income tax. Your Basis in your policy  generally will equal the
     premiums you have paid.

     IF YOUR POLICY IS A MODIFIED  ENDOWMENT,  any loan from your policy will be
     taxed in a manner  comparable to distributions  from annuities (i.e., on an
     "income-first"  basis).  A loan for this purpose also includes any increase
     in the loan amount to pay interest on an existing  loan or an assignment or
     a pledge to secure a loan. A loan will be considered  taxable income to you
     to the extent your Policy Account Value exceeds your Basis in the policy at
     the time you make the loan.  For modified  endowments,  your Basis would be
     increased  by the  amount of any prior  loan  under  your  policy  that was
     considered taxable income to you.

     A 10% penalty tax will also apply to the taxable  portion of a loan under a
     modified endowment.  The penalty tax will not, however,  apply to loans (i)
     to taxpayers 59 1/2 years of age or older, (ii) in the case of a disability
     (as  defined  in the  Code)  or  (iii)  received  as  part of a  series  of
     substantially  equal  periodic  annuity  payments  for the  life  (or  life
     expectancy) of the taxpayer or the joint lives (or joint life expectancies)
     of the taxpayer and his  beneficiary.  In addition,  if your policy lapses,
     matures or is surrendered, the excess, if any, of your Cash Surrender Value
     over your Basis will be  subject to Federal  income tax and,  unless one of
     the above exceptions applies, the 10% penalty tax.

     If your policy  becomes a modified  endowment,  a  distribution  during the
     policy year it becomes a modified  endowment and any subsequent policy year
     will be taxed as described in the two preceding paragraphs.  In addition, a
     distribution  from a policy  within two years  before it becomes a modified
     endowment will be subject to tax in this manner.  As referred to above,  if
     additional  premiums are paid under an SP-Flex policy entered into prior to
     June 21,  1988,  it will  become a  modified  endowment.  THIS MEANS THAT A
     DISTRIBUTION  MADE AFTER JUNE 20, 1988 FROM AN SP-FLEX  POLICY ENTERED INTO
     PRIOR TO JUNE 21, 1988 COULD LATER BECOME TAXABLE AS A DISTRIBUTION  FROM A
     MODIFIED  ENDOWMENT.  The Secretary of the Treasury has been  authorized to
     prescribe  rules which would treat similarly  other  distributions  made in
     anticipation of a policy becoming a modified endowment.

     DIVERSIFICATION.  Under  Section  817(h) of the Code,  the Secretary of the
     Treasury has the  authority to set  standards  for  diversification  of the
     investments  underlying  variable  life  insurance  policies.  The Treasury
     Department   has   issued   regulations   regarding   the


                                        8
<PAGE>
     diversification  requirements.  Failure  by us to meet  these  requirements
     would  disqualify your policy as a life insurance policy under Section 7702
     of the Code. If this were to occur,  you would be subject to Federal income
     tax on the income under the policy. Equitable Variable Separate Account FP,
     through the Trust, intends to comply with these requirements.

     In  connection   with  the  issuance  of  the   temporary   diversification
     regulations,  the  Treasury  Department  stated  that  it  anticipates  the
     issuance of regulations or rulings  prescribing the  circumstances in which
     the ability of a policyowner to direct his  investment to particular  funds
     of a separate account may cause the policyowner,  rather than the insurance
     company,  to be treated as the owner of the assets in the  account.  If you
     were considered the owner of the assets of the Separate Account, income and
     gains from the account  would be included in your gross  income for Federal
     income tax purposes.

     For purposes of determining the taxable income to you resulting from a loan
     under your policy or a  distribution  on its lapse,  maturity or surrender,
     all modified  endowment  contracts  issued to you by the same insurer or an
     affiliate  during any calendar year will be  aggregated  and treated as one
     contract.  This provision  applies to policies  entered into after June 20,
     1988, but does not affect contracts  purchased by certain  qualified plans.
     Under  prior law,  a  "twelve-month  period"  rather  than a calendar  year
     standard was used.

     POLICY CHANGES.  For you and your  beneficiary to receive the tax treatment
     discussed above, your policy must initially qualify and continue to qualify
     as life  insurance  under  Sections  7702 and  817(h) of the Code.  We have
     reserved in the  SP-Flex  policy the right to decline to accept all or part
     of any premium payments that would cause the policy to fail to qualify.  We
     may  also  make  changes  in the  SP-Flex  policy  or its  riders  or  make
     distributions  from the policy to the extent we deem  necessary  to qualify
     the policy as life  insurance for tax purposes.  Any such change will apply
     uniformly to all policies that are affected.  SP-Flex  policyowners will be
     given advance written notice of such changes.


                                        9

<PAGE>




                        REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors of
Equitable Variable Life Insurance Company
and Policyowners of Separate Account FP
of Equitable Variable Life Insurance Company

In our opinion, the accompanying statements of assets and liabilities and the
related statements of operations and of changes in net assets present fairly, in
all material respects, the financial position of Money Market Division,
Intermediate Government Securities Division, Quality Bond Division, High Yield
Division, Growth and Income Division, Equity Index Division, Common Stock
Division, Global Division, International Division, Aggressive Stock Division,
Conservative Investors Division, Balanced Division and Growth Investors
Division, separate investment divisions of Equitable Variable Life Insurance
Company ("Equitable Variable Life") Separate Account FP at December 31, 1995 and
the results of each of their operations and changes in each of their net assets
for each of the periods indicated, in conformity with generally accepted
accounting principles. These financial statements are the responsibility of
Equitable Variable Life's management; our responsibility is to express an
opinion on these financial statements based on our audits. We conducted our
audits of these financial statements in accordance with generally accepted
auditing standards which require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements, assessing the
accounting principles used and significant estimates made by management and
evaluating the overall financial statement presentation. We believe that our
audits, which included confirmation of shares in The Hudson River Trust at
December 31, 1995 with the transfer agent, provide a reasonable basis for the
opinion expressed above.






PRICE WATERHOUSE LLP
New York, NY
February 7, 1996



                                     FSA-1
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF ASSETS AND LIABILITIES
DECEMBER 31, 1995
<TABLE>
<CAPTION>

                                            INTERMEDIATE
                                MONEY        GOVERNMENT      QUALITY          HIGH          GROWTH &       EQUITY
                               MARKET        SECURITIES        BOND          YIELD           INCOME         INDEX
                              DIVISION        DIVISION       DIVISION       DIVISION        DIVISION      DIVISION
                            ------------    -----------    ------------    -----------    -----------    -----------
<S>                         <C>             <C>            <C>             <C>            <C>            <C>
ASSETS
Investments in shares of
  The Hudson River
  Trust -- at market
  value (Notes 2 and 7)
Cost:  $207,548,119.....    $207,638,095
         37,536,467.....                    $37,681,989
        141,011,715.....                                   $138,906,039
         68,700,148.....                                                   $72,524,129
         17,021,456.....                                                                  $19,144,802
         59,443,291.....                                                                                 $71,895,056
Receivable for sales of
  shares of The Hudson
  River Trust...........              --             --              --             --             --             --
Receivable for policy-
  related transactions..       1,030,719        472,227         195,736        671,870        272,371        214,843
                            ------------    -----------    ------------    -----------    -----------    -----------
Total Assets............     208,668,814     38,154,216     139,101,775     73,195,999     19,417,173     72,109,899
                            ------------    -----------    ------------    -----------    -----------    -----------
LIABILITIES
Payable for purchases
  of shares of The
  Hudson River   
  Trust.................       1,021,043        488,551         195,429        740,734        272,227        214,856
Payable for policy-                             
  related transactions..              --             --              --             --             --             --
Amount retained by
  Equitable Variable Life
  in Separate Account
  FP (Note 4)...........         514,240        516,621         618,900        524,303        526,633        271,428
                            ------------    -----------    ------------    -----------     ----------    -----------
Total Liabilities.......       1,535,283      1,005,172         814,329      1,265,037        798,860        486,284
                            ------------    -----------    ------------    -----------     ----------    -----------
NET ASSETS ATTRIBUTABLE
TO POLICYOWNERS.........    $207,133,531    $37,149,044    $138,287,446    $71,930,962    $18,618,313    $71,623,615
                            ============    ===========    ============    ===========    ===========    ===========
  
</TABLE>
See Notes to Financial Statements.

<TABLE>
<CAPTION>

                                COMMON                                        AGGRESSIVE  
                                STOCK           GLOBAL       INTERNATIONAL      STOCK     
                               DIVISION         DIVISION        DIVISION       DIVISION   
                            --------------    ------------    -----------    ------------ 
<S>                         <C>               <C>             <C>            <C>          
ASSETS                                                                                    
Investments in shares of                                                                  
   The Hudson River                                                                       
   Trust -- at market                                                                     
   value (Notes 2 and 7)                                                                  
Cost:  966,230,780......    $1,148,055,059  
       297,303,481......                      $333,829,077
        11,991,226......                                      $12,659,132
       475,758,260......                                                     $556,029,378
Receivable for sales of                                  
  shares of The Hudson                                                             
  River Trust...........                --              --             --              -- 
Receivable for policy-                            
  related transactions..           233,000         421,042        137,166         800,569 
                            --------------    ------------    -----------    ------------
Total Assets............     1,148,288,059     334,250,119     12,796,298     556,829,947
                            --------------    ------------    -----------    ------------
LIABILITIES                                                            
Payable for purchases                                                   
  of shares of The                                                     
  Hudson River           
  Trust.................           679,729         246,368        143,511       1,121,615
Payable for  policy-
  related transactions..                --              --             --              -- 
Amount retained by
  Equitable Variable Life
  in Separate Account
  FP (Note 4)...........         1,023,056         506,731        220,849         520,201 
                            --------------    ------------    -----------    ------------
Total Liabilities.......         1,702,785         753,099        364,360       1,641,816
                            --------------    ------------    -----------    ------------
NET ASSETS ATTRIBUTABLE
  TO POLICYOWNERS.......    $1,146,585,274    $333,497,020    $12,431,938    $555,188,131 
                            ==============    ============    ===========    ============

</TABLE>
See Notes to Financial Statements.

                                         ASSET ALLOCATION SERIES
                            --------------------------------------------
                            CONSERVATIVE                       GROWTH
                             INVESTORS        BALANCED        INVESTORS
                              DIVISION        DIVISION        DIVISION
                            ------------    ------------    ------------
ASSETS                  
Investments in shares of
   The Hudson River     
   Trust -- at market   
   value (Notes 2 and 7)
Cost:  162,300,470......    $172,662,590
       356,282,500......                    $399,379,687
       474,917,898......                                    $556,703,771
Receivable for sales of                  
  shares of The Hudson           
  River Trust...........          76,736              --              --
Receivable for policy-           
  related transactions..              --              --         191,779 
                            ------------    ------------    ------------
Total Assets............     172,739,326     399,379,687     556,895,550 
                            ------------    ------------    ------------
LIABILITIES     
Payable for purchases
  of shares of The
  Hudson River                                
  Trust.................              --         179,701         414,996
Payable for policy-
  related transactions..          81,465          47,918              --
Amount retained by                           
  Equitable Variable Life
  in Separate Account
  FP (Note 4)...........         570,762         586,859         602,888
                            ------------    ------------    ------------
Total Liabilities.......         652,227         814,478       1,017,884
                            ------------    ------------    ------------
NET ASSETS ATTRIBUTABLE
  TO POLICYOWNERS.......    $172,087,099    $398,565,209    $555,877,666 
                            ============    ============    ============
                      
See Notes to Financial Statements.

                                     FSA-2
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>

                                                                                                    INTERMEDIATE GOVERNMENT
                                                              MONEY MARKET DIVISION                   SECURITIES DIVISION
                                                      ------------------------------------   -------------------------------------- 

                                                                                                                                    
                                                                                                                                    
                                                              YEAR ENDED DECEMBER 31,                 YEAR ENDED DECEMBER 31,       
                                                      ------------------------------------   -------------------------------------- 

                                                         1995         1994         1993         1995          1994           1993   
                                                      ----------   ----------   ----------   ----------   ------------   ---------- 
<S>                                                   <C>          <C>          <C>          <C>          <C>            <C>        
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson River Trust.........    $9,225,401   $5,368,883   $4,163,389   $2,010,283   $ 5,671,984   $14,930,827 
  Expenses (Note 3):
    Mortality and expense risk charges............       954,556      826,379      834,113      197,721       527,675     1,470,325 
                                                      ----------   ----------   ----------   ----------   -----------   ----------- 
NET INVESTMENT INCOME.............................     8,270,845    4,542,504    3,329,276    1,812,562     5,144,309    13,460,502 
                                                      ----------   ----------   ----------   ----------   -----------   ----------- 
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on investments...........      (432,347)      95,530     (339,754)    (810,768)  (10,163,976)    3,999,846 
    Realized gain distribution from
      The Hudson River Trust......................            --           --           --           --            --    11,449,074 
                                                      ----------   ----------   ----------   ----------   -----------   ----------- 
NET REALIZED GAIN (LOSS)..........................      (432,347)      95,530     (339,754)    (810,768)  (10,163,976)   15,448,920 

  Unrealized appreciation/depreciation on 
    investments:
    Beginning of period...........................        32,760      (14,267)    (224,885)  (2,736,863)   (1,617,237)    1,966,231 
    End of period.................................        89,976       32,760      (14,267)     145,522    (2,736,863)   (1,617,237)
                                                      ----------   ----------   ----------   ----------   -----------   ----------- 
  Change in unrealized appreciation/depreciation
    during the period.............................        57,216       47,027      210,618    2,882,385    (1,119,626)   (3,583,468)
                                                      ----------   ----------   ----------   ----------   -----------   ----------- 
NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS..................................      (375,131)     142,557     (129,136)   2,071,617   (11,283,602)   11,865,452 
                                                      ----------   ----------   ----------   ----------   -----------   ----------- 
NET INCREASE (DECREASE) IN NET ASSETS RESULTING
  FROM OPERATIONS.................................    $7,895,714   $4,685,061   $3,200,140   $3,884,179   $(6,139,293)  $25,325,954 
                                                      ==========   ==========   ==========   ==========   ===========   =========== 
</TABLE>

<TABLE>
<CAPTION>

                                                                QUALITY BOND DIVISION
                                                       -------------------------------------------

                                                                                      OCTOBER 1*
                                                                                         TO
                                                        YEAR ENDED DECEMBER 31,      DECEMBER 31,
                                                      ---------------------------    ------------

                                                          1995            1994           1993
                                                      -----------    ------------    ------------
<S>                                                   <C>            <C>             <C>        
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson River Trust.........    $ 7,958,285    $  8,123,722    $  1,221,840
  Expenses (Note 3):
    Mortality and expense risk charges............        767,627         689,178         163,308
                                                      -----------    ------------    ------------
NET INVESTMENT INCOME.............................      7,190,658       7,434,544       1,058,532
                                                      -----------    ------------    ------------
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on investments...........       (632,666)       (410,697)           (106)
    Realized gain distribution from
      The Hudson River Trust......................             --              --         130,973
                                                      -----------    ------------    ------------
NET REALIZED GAIN (LOSS)..........................       (632,666)       (410,697)        130,867

  Unrealized appreciation/depreciation on 
    investments:
    Beginning of period...........................    (15,521,200)     (1,886,621)            --
    End of period.................................     (2,105,676)    (15,521,200)    (1,886,621)
                                                      -----------    ------------    -----------
  Change in unrealized appreciation/depreciation
    during the period.............................     13,415,524     (13,634,579)    (1,886,621)
                                                      -----------    ------------    -----------
NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS..................................     12,782,858     (14,045,276)    (1,755,754)
                                                      -----------    ------------    -----------
NET INCREASE (DECREASE) IN NET ASSETS RESULTING
  FROM OPERATIONS.................................    $19,973,516    $ (6,610,732)   $  (697,222)
                                                      ===========    ============    ===========

See Notes to Financial Statements.

<FN>
* Commencement of Operations
</FN>
</TABLE>

                                     FSA-3
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS (CONTINUED)

<TABLE>
<CAPTION>

                                                                          HIGH YIELD DIVISION             
                                                              ----------------------------------------    
                                                                                                          
                                                                                                          
                                                                        YEAR ENDED DECEMBER 31,           
                                                              ----------------------------------------    
                                                                  1995           1994          1993       
                                                              -----------    -----------    ----------    
<S>                                                           <C>            <C>            <C>           
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson River Trust.................    $ 6,518,568    $ 4,578,946    $4,488,259    
  Expenses (Note 3):
    Mortality and expense risk charges....................        371,369        305,522       285,992    
                                                              -----------    -----------    ----------    
NET INVESTMENT INCOME.....................................      6,147,199      4,273,424     4,202,267    
                                                              -----------    -----------    ----------    
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on investments...................       (179,454)      (328,199)      107,852    
    Realized gain distribution from
      The Hudson River Trust..............................             --             --     1,030,687    
                                                              -----------    -----------    ----------    
NET REALIZED GAIN (LOSS)..................................       (179,454)      (328,199)    1,138,539    

  Unrealized appreciation/depreciation on investments:
    Beginning of period...................................       (873,103)     4,734,999       763,746    
    End of period.........................................      3,823,981       (873,103)    4,734,999    
                                                              -----------    -----------    ----------    
  Change in unrealized appreciation/depreciation
    during the period.....................................      4,697,084     (5,608,102)    3,971,253    
                                                              -----------    -----------    ----------    
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS....      4,517,630     (5,936,301)    5,109,792    
                                                              -----------    -----------    ----------    
NET INCREASE (DECREASE) IN NET ASSETS RESULTING
  FROM OPERATIONS.........................................    $10,664,829    $(1,662,877)   $9,312,059    
                                                              ===========    ===========    ==========    

</TABLE>
See Notes to Financial Statements.

<TABLE>
<CAPTION>

                                                                     GROWTH & INCOME DIVISION               EQUITY INDEX DIVISION
                                                              ---------------------------------------     --------------------------
                                                                                          OCTOBER 1*                     APRIL 1*
                                                                                             TO            YEAR ENDED       TO
                                                               YEAR ENDED DECEMBER 31,   DECEMBER 31,     DECEMBER 31,  DECEMBER 31,
                                                              ------------------------  -------------     -----------  -------------
                                                                 1995          1994         1993             1995           1994
                                                              ----------     ---------  -------------     -----------  -------------
<S>                                                           <C>            <C>           <C>            <C>            <C>
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson River Trust.................    $  380,677     $ 108,492     $ 3,394        $   964,775    $ 596,180
  Expenses (Note 3):
    Mortality and expense risk charges....................        69,716        19,204       1,833            289,199      152,789
                                                              ----------     ---------     -------        -----------    ---------
NET INVESTMENT INCOME.....................................       310,961        89,288       1,561            675,576      443,391
                                                              ----------     ---------     -------        -----------    ---------
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on investments...................         2,791       (11,709)       (134)             3,060       (6,949)
    Realized gain distribution from
      The Hudson River Trust..............................            --            --          --            536,890      134,154
                                                              ----------     ---------     -------        -----------    ---------
NET REALIZED GAIN (LOSS)..................................         2,791       (11,709)       (134)           539,950      127,205

  Unrealized appreciation/depreciation on investments:
    Beginning of period...................................      (141,585)         (904)         --           (399,286)          --
    End of period.........................................     2,123,346      (141,585)       (904)        12,451,765     (399,286)
                                                              ----------     ---------     -------        -----------    ---------
  Change in unrealized appreciation/depreciation
    during the period.....................................     2,264,931      (140,681)       (904)        12,851,051     (399,286)
                                                              ----------     ---------     -------        -----------    ---------
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS....     2,267,722      (152,390)     (1,038)        13,391,001     (272,081)
                                                              ----------     ---------     -------        -----------    ---------
NET INCREASE (DECREASE) IN NET ASSETS RESULTING
  FROM OPERATIONS.........................................    $2,578,683     $ (63,102)    $   523        $14,066,577    $ 171,310
                                                              ==========     =========     =======        ===========    =========

See Notes to Financial Statements.

<FN>
* Commencement of Operations
</FN>
</TABLE>

                                     FSA-4
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS (CONTINUED)

<TABLE>
<CAPTION>
                                                                                                                                  
                                                    COMMON STOCK DIVISION                          GLOBAL STOCK DIVISION
                                         --------------------------------------------    -----------------------------------------
                                                                                                                                  
                                                                                                                                  
                                                    YEAR ENDED DECEMBER 31,                       YEAR ENDED DECEMBER 31,
                                         --------------------------------------------    -----------------------------------------
                                             1995            1994            1993            1995           1994           1993   
                                         ------------    ------------    ------------    -----------    -----------    -----------
<S>                                      <C>             <C>             <C>             <C>            <C>            <C>        
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson
      River Trust....................    $ 14,259,262    $ 11,755,355    $ 10,311,886    $ 5,152,442    $ 2,768,605    $ 1,060,406
  Expenses (Note 3):
    Mortality and expense risk      
      charges........................       6,050,368       4,741,008       4,005,102      1,743,898      1,211,620        466,897
                                         ------------    ------------    ------------    -----------    -----------    -----------
NET INVESTMENT INCOME................       8,208,894       7,014,347       6,306,784      3,408,544      1,556,985        593,509
                                         ------------    ------------    ------------    -----------    -----------    -----------
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on                
      investments....................      16,793,683         292,144       4,176,629      3,049,444      3,347,704      1,333,766
    Realized gain distribution from
      The Hudson River Trust.........      63,838,178      43,936,280      85,777,775      9,214,950      4,821,242     11,642,904
                                         ------------    ------------    ------------    -----------    -----------    -----------
NET REALIZED GAIN (LOSS).............      80,631,861      44,228,424      89,954,404     12,264,394      8,168,946     12,976,670

  Unrealized appreciation
    (depreciation) on investments:
    Beginning of period..............      (2,048,649)     71,350,568      22,647,989      3,130,280      7,062,877      2,783,724
    End of period....................     181,824,279      (2,048,649)     71,350,568     36,525,596      3,130,280      7,062,877
                                         ------------    ------------    ------------    -----------    -----------    -----------
  Change in unrealized appreciation/
    depreciation during the period...     183,872,928     (73,399,217)     48,702,579     33,395,316     (3,932,597)     4,279,153
                                         ------------    ------------    ------------    -----------    -----------    -----------
NET REALIZED AND UNREALIZED GAIN
  (LOSS) ON INVESTMENTS..............     264,504,789     (29,170,793)    138,656,983     45,659,710      4,236,349     17,255,823
                                         ------------    ------------    ------------    -----------    -----------    -----------
NET INCREASE (DECREASE) IN NET ASSETS
  RESULTING FROM OPERATIONS..........    $272,713,683    $(22,156,446)   $144,963,767    $49,068,254    $ 5,793,334    $17,849,332
                                         ============    ============    ============    ===========    ===========    ===========

</TABLE>
See Notes to Financial Statements.

<TABLE>
<CAPTION>
                                          INTERNATIONAL
                                            DIVISION                 AGGRESSIVE STOCK DIVISION
                                         --------------   --------------------------------------------
                                            APRIL 3*
                                              TO
                                          DECEMBER 31,                YEAR ENDED DECEMBER 31,
                                         --------------   --------------------------------------------
                                              1995            1995            1994            1993
                                           ----------     ------------    ------------    ------------
<S>                                         <C>           <C>             <C>             <C>
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson
      River Trust....................       $195,500      $  1,268,689    $    400,102    $    766,228
  Expenses (Note 3):
    Mortality and expense risk      
      charges........................         36,471         2,702,978       1,944,639       1,757,109
                                            --------      ------------    ------------    ------------
NET INVESTMENT INCOME................        159,029        (1,434,289)     (1,544,537)       (990,881)
                                            --------      ------------    ------------    ------------
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on                     
      investments....................           (790)       11,560,966      (6,075,250)     35,696,507
    Realized gain distribution from
      The Hudson River Trust.........         51,741        61,903,470              --      25,339,962
                                            --------      ------------    ------------    ------------
NET REALIZED GAIN (LOSS).............         50,951        73,464,436      (6,075,250)     61,036,469

  Unrealized appreciation
    (depreciation) on investments:
    Beginning of period..............             --        30,761,318      35,185,988      53,885,737
    End of period....................        667,906        80,271,118      30,761,318      35,185,988
                                            --------      ------------    ------------    ------------
  Change in unrealized appreciation/
    depreciation during the period...        667,906        49,509,800      (4,424,670)    (18,699,749)
                                            --------      ------------    ------------    ------------
NET REALIZED AND UNREALIZED GAIN
  (LOSS) ON INVESTMENTS..............        718,857       122,974,236     (10,499,920)     42,336,720
                                            --------      ------------    ------------    ------------
NET INCREASE (DECREASE) IN NET ASSETS
  RESULTING FROM OPERATIONS..........       $877,886      $121,539,947    $(12,044,457)   $ 41,345,839
                                            ========      ============    ============    ============

See Notes to Financial Statements.

<FN>
*Commencement of Operations
</FN>
</TABLE>

                                     FSA-5
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS (CONCLUDED)

<TABLE>
<CAPTION>
                                                                                ASSET ALLOCATION SERIES
                                                   ---------------------------------------------------------------------------------
                                                      CONSERVATIVE INVESTORS DIVISION                    BALANCED DIVISION          
                                                   --------------------------------------   ----------------------------------------
                                                            YEAR ENDED DECEMBER 31,                    YEAR ENDED DECEMBER 31,      
                                                   --------------------------------------   ----------------------------------------
                                                       1995          1994         1993          1995          1994           1993   
                                                   -----------   -----------   ----------   -----------   ------------   -----------
<S>                                                <C>           <C>           <C>          <C>           <C>            <C>        
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson River Trust.......   $ 8,169,109   $ 6,205,574   $4,088,977   $12,276,328   $ 10,557,487   $10,062,862
  Expenses (Note 3):
    Mortality and expense risk charges..........       921,294       750,164      551,610     2,237,982      2,103,510     2,047,811
                                                   -----------   -----------   ----------   -----------   ------------   -----------
NET INVESTMENT INCOME...........................     7,247,815     5,455,410    3,537,367    10,038,346      8,453,977     8,015,051
                                                   -----------   -----------   ----------   -----------   ------------   -----------
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on investments.........      (378,551)     (421,501)      91,739    (2,466,524)       858,164     1,446,919
    Realized gain distribution from
      The Hudson River Trust....................     1,068,272            --    4,651,717    10,894,130             --    20,280,817
                                                   -----------   -----------   ----------   -----------   ------------   -----------
NET REALIZED GAIN (LOSS)........................       689,721      (421,502)   4,743,456     8,427,606        858,164    21,727,736

  Unrealized appreciation (depreciation) on
    investments:
    Beginning of period.........................    (8,767,697)    1,915,037    2,223,612    (2,878,875)    37,960,661    30,072,900
    End of period...............................    10,362,120    (8,767,697)   1,915,037    43,097,187     (2,878,875)   37,960,661
                                                   -----------   -----------   ----------   -----------   ------------   -----------
  Change in unrealized appreciation/depreciation
    during the period...........................    19,129,817   (10,682,734)    (308,575)   45,976,062    (40,839,536)    7,887,761
                                                   -----------   -----------   ----------   -----------   ------------   -----------
NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS................................    19,819,538   (11,104,236)   4,434,881    54,403,668    (39,981,372)   29,615,497
                                                   -----------   -----------   ----------   -----------   ------------   -----------
NET INCREASE (DECREASE) IN NET ASSETS RESULTING
  FROM OPERATIONS...............................   $27,067,353   $(5,648,826)  $7,972,248   $64,442,014   $(31,527,395)  $37,630,548
                                                   ===========   ===========   ==========   ===========   ============   ===========

</TABLE>
See Notes to Financial Statements.

<TABLE>
<CAPTION>
                                                                  ASSET ALLOCATION SERIES
                                                      -------------------------------------------
                                                                 GROWTH INVESTORS DIVISION
                                                      -------------------------------------------
                                                                   YEAR ENDED DECEMBER 31,
                                                      -------------------------------------------
                                                          1995            1994            1993
                                                      ------------    ------------    -----------
<S>                                                   <C>             <C>             <C>
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson River Trust.........    $ 15,855,901    $ 10,663,204    $ 5,922,228
  Expenses (Note 3):
    Mortality and expense risk charges............       2,796,354       1,995,747      1,274,117
                                                      ------------    ------------    -----------
NET INVESTMENT INCOME.............................      13,059,547       8,667,457      4,648,111
                                                      ------------    ------------    -----------
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on investments...........       1,752,185         241,591         52,392
    Realized gain distribution from
      The Hudson River Trust......................       7,421,853              --     14,624,517
                                                      ------------    ------------    -----------
NET REALIZED GAIN (LOSS)..........................       9,174,038         241,591     14,676,909

  Unrealized appreciation (depreciation) on
  investments:
    Beginning of period...........................        (770,693)     20,567,604     12,746,740
    End of period.................................      81,785,873        (770,693)    20,567,604
                                                      ------------    ------------    -----------
  Change in unrealized appreciation/depreciation
    during the period.............................      82,556,566     (21,338,297)     7,820,864
                                                      ------------    ------------    -----------
NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS..................................      91,730,604     (21,096,706)    22,497,773
                                                      ------------    ------------    -----------
NET INCREASE (DECREASE) IN NET ASSETS RESULTING
  FROM OPERATIONS.................................    $104,790,151    $(12,429,249)   $27,145,884
                                                      ============    ============    ===========

</TABLE>
See Notes to Financial Statements.

                                     FSA-6
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS



<TABLE>
<CAPTION>
                                                                                                INTERMEDIATE GOVERNMENT           
                                                  MONEY MARKET DIVISION                           SECURITIES DIVISION             
                                       ------------------------------------------   -------------------------------------------   
                                                                                                                                  
                                                                                                                                  
                                                 YEAR ENDED DECEMBER 31,                        YEAR ENDED DECEMBER 31,           
                                       ------------------------------------------   -------------------------------------------   
                                           1995           1994           1993           1995           1994            1993       
                                       ------------   ------------   ------------   -----------   -------------   -------------   
<S>                                    <C>            <C>            <C>            <C>           <C>             <C>             

INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income.............   $  8,270,845   $  4,542,504   $  3,329,276   $ 1,812,562   $   5,144,309   $  13,460,502   
  Net realized gain (loss)..........       (432,347)        95,530       (339,754)     (810,768)    (10,163,976)     15,448,920   
  Change in unrealized appreciation/   
    depreciation on investments.....         57,216         47,027        210,618     2,882,385      (1,119,626)     (3,583,468)  
                                       ------------   ------------   ------------   -----------   -------------   -------------   
                                      
  Net increase (decrease)
    from operations.................      7,895,714      4,685,061      3,200,140     3,884,179      (6,139,293)     25,325,954   
                                       ------------   ------------   ------------   -----------   -------------   -------------   
FROM POLICY-RELATED TRANSACTIONS:
  Net premiums (Note 3).............     96,773,056     82,536,703     64,845,505    11,016,347      18,915,140      26,598,113   
  Benefits and other policy-related
    transactions (Note 3)...........    (39,770,849)   (32,432,771)   (31,747,197)   (6,286,070)     (5,813,181)     (7,539,335)  
  Net transfers among divisions.....      4,776,165    (25,466,044)   (50,510,704)      953,149    (125,116,319)   (180,916,946)  
                                       ------------   ------------   ------------   -----------   -------------   -------------   
  Net increase (decrease) from
    policy-related transactions.....     61,778,372     24,637,888    (17,412,396)    5,683,426    (112,014,360)   (161,858,168)  
                                       ------------   ------------   ------------   -----------   -------------   -------------   
NET (INCREASE) DECREASE IN AMOUNT
  RETAINED BY EQUITABLE VARIABLE IN
  SEPARATE ACCOUNT FP (Note 4)......        (36,640)       (24,067)        92,890       (72,636)         15,335         (69,330)  
                                       ------------   ------------   ------------   -----------   -------------   -------------   
INCREASE (DECREASE) IN NET ASSETS...     69,637,446     29,298,882    (14,119,366)    9,494,969    (118,138,318)   (136,601,544)  
NET ASSETS, BEGINNING OF PERIOD.....    137,496,085    108,197,203    122,316,569    27,654,075     145,792,393     282,393,937   
                                       ------------   ------------   ------------   -----------   -------------   -------------   
NET ASSETS, END OF PERIOD...........   $207,133,531   $137,496,085   $108,197,203   $37,149,044   $  27,654,075   $ 145,792,393   
                                       ============   ============   ============   ===========   =============   =============   

</TABLE>
See Notes to Financial Statements.

<TABLE>
<CAPTION>
                                              
                                                     QUALITY BOND DIVISION
                                         -------------------------------------------
                                                                          OCTOBER 1*
                                                                             TO
                                            YEAR ENDED DECEMBER 31,      DECEMBER 31,
                                         ----------------------------    -----------
                                             1995            1994           1993
                                         ------------    ------------    -----------
<S>                                      <C>             <C>             <C>

INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income.............     $  7,190,658    $  7,434,544    $ 1,058,532
  Net realized gain (loss)..........         (632,666)       (410,697)       130,867
  Change in unrealized appreciation/   
    depreciation on investments.....       13,415,524     (13,634,579)    (1,886,621)
                                         ------------    ------------    -----------
                                      
  Net increase (decrease)
    from operations.................       19,973,516      (6,610,732)      (697,222)
                                         ------------    ------------    -----------
FROM POLICY-RELATED TRANSACTIONS:
  Net premiums (Note 3).............        2,516,135         850,240        181,283
  Benefits and other policy-related
    transactions (Note 3)...........       (3,189,044)     (2,891,278)      (441,626)
  Net transfers among divisions.....        2,462,969      25,765,197    100,786,909
                                         ------------    ------------    -----------
  Net increase (decrease) from
    policy-related transactions.....        1,790,060      23,724,159    100,526,566
                                         ------------    ------------    -----------
NET (INCREASE) DECREASE IN AMOUNT
  RETAINED BY EQUITABLE VARIABLE IN
  SEPARATE ACCOUNT FP (Note 4)......         (712,602)        255,654         38,047
                                         ------------    ------------    -----------
INCREASE (DECREASE) IN NET ASSETS...       21,050,974      17,369,081     99,867,391
NET ASSETS, BEGINNING OF PERIOD.....      117,236,472      99,867,391             --
                                         ------------    ------------    -----------
NET ASSETS, END OF PERIOD...........     $138,287,446    $117,236,472    $99,867,391
                                         ============    ============    ===========

See Notes to Financial Statements.
<FN>

*Commencement of Operations
</FN>
</TABLE>

                                     FSA-7
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

<TABLE>
<CAPTION>
                                                                            HIGH YIELD DIVISION           
                                                               ------------------------------------------ 
                                                                                                          
                                                                                                          
                                                                          YEAR ENDED DECEMBER 31,         
                                                               ------------------------------------------ 
                                                                  1995            1994            1993    
                                                               -----------    ------------    ----------- 

<S>                                                            <C>            <C>             <C>         
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income...................................     $ 6,147,199    $  4,273,424    $ 4,202,267 
  Net realized gain (loss)................................        (179,454)       (328,199)     1,138,539 
  Change in unrealized appreciation/
    depreciation on investments...........................       4,697,084      (5,608,102)     3,971,253 
                                                               -----------    ------------    ----------- 
  Net increase (decrease) from operations.................      10,664,829      (1,662,877)     9,312,059  
                                                               -----------    ------------    ----------- 
FROM POLICY-RELATED TRANSACTIONS:
  Net premiums (Note 3)...................................      15,333,474      14,287,345     10,787,763 
  Benefits and other policy-related
    transactions (Note 3).................................      (8,211,013)     (7,162,537)    (5,179,424)
  Net transfers among divisions...........................       4,789,450     (11,048,174)     1,006,671 
                                                               -----------    ------------    ----------- 
  Net increase (decrease) from policy-related
    transactions..........................................      11,911,911      (3,923,366)     6,615,010 
                                                               -----------    ------------    ----------- 
NET (INCREASE) DECREASE IN AMOUNT RETAINED BY EQUITABLE
  VARIABLE IN SEPARATE ACCOUNT FP (Note 4)................        (100,679)         16,028        (31,889)
                                                               -----------    ------------    ----------- 
INCREASE (DECREASE) IN NET ASSETS.........................      22,476,061      (5,570,215)    15,895,180 
NET ASSETS, BEGINNING OF PERIOD...........................      49,454,901      55,025,116     39,129,936 
                                                               -----------    ------------    ----------- 
NET ASSETS, END OF PERIOD.................................     $71,930,962    $ 49,454,901    $55,025,116 
                                                               ===========    ============    =========== 

</TABLE>
See Notes to Financial Statements.

<TABLE>
<CAPTION>
                                                                    GROWTH & INCOME DIVISION                EQUITY INDEX DIVISION
                                                              -------------------------------------      --------------------------
                                                                                           OCTOBER 1*                    APRIL 1*
                                                                                              TO          YEAR ENDED        TO
                                                                YEAR ENDED DECEMBER 31,   DECEMBER 31,   DECEMBER 31,   DECEMBER 31,
                                                              -------------------------   -----------    -----------    -----------
                                                                  1995          1994         1993           1995           1994
                                                              -----------    ----------   -----------    -----------    -----------

<S>                                                           <C>            <C>           <C>           <C>            <C>        
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income...................................    $   310,961    $   89,288    $  1,561      $   675,576    $   443,391
  Net realized gain (loss)................................          2,791       (11,709)       (134)         539,950        127,205
  Change in unrealized appreciation/
    depreciation on investments...........................      2,264,931      (140,681)       (904)      12,851,051       (399,286)
                                                              -----------    ----------    --------      -----------    -----------
  Net increase (decrease) from operations.................      2,578,683       (63,102)        523       14,066,577        171,310
                                                              -----------    ----------    --------      -----------    -----------
FROM POLICY-RELATED TRANSACTIONS:
  Net premiums (Note 3)...................................      6,464,035     2,953,965     182,381       10,308,871        690,540
  Benefits and other policy-related
    transactions (Note 3).................................     (1,385,132)     (481,430)     (6,581)      (2,111,532)      (472,818)
  Net transfers among divisions...........................      5,274,221     3,033,230     279,153       18,305,589     30,736,505
                                                              -----------    ----------    --------      -----------    -----------
  Net increase (decrease) from policy-related
    transactions..........................................     10,353,124     5,505,765     454,953       26,502,928     30,954,227
                                                              -----------    ----------    --------      -----------    -----------
NET (INCREASE) DECREASE IN AMOUNT RETAINED BY EQUITABLE
  VARIABLE IN SEPARATE ACCOUNT FP (Note 4)................       (221,877)        6,113       4,131          (71,293)          (134)
                                                              -----------    ----------    --------      -----------    -----------
INCREASE (DECREASE) IN NET ASSETS.........................     12,709,930     5,448,776     459,607       40,498,212     31,125,403
NET ASSETS, BEGINNING OF PERIOD...........................      5,908,383       459,607          --       31,125,403             --
                                                              -----------    ----------    --------      -----------    -----------
NET ASSETS, END OF PERIOD.................................    $18,618,313    $5,908,383    $459,607      $71,623,615    $31,125,403
                                                              ===========    ==========    ========      ===========    ===========

See Notes to Financial Statements.

<FN>
*Commencement of Operations
</FN>
</TABLE>

                                     FSA-8
<PAGE>
EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

<TABLE>
<CAPTION>
                                            COMMON STOCK DIVISION                         GLOBAL STOCK DIVISION           
                               --------------------------------------------   ------------------------------------------  
                                                                                                                          
                                                                                                                          
                                            YEAR ENDED DECEMBER 31,                       YEAR ENDED DECEMBER 31,         
                               --------------------------------------------   ------------------------------------------  
                                     1995            1994           1993          1995           1994           1993      
                               --------------   -------------   -----------   ------------   ------------   ------------  
<S>                            <C>              <C>             <C>           <C>            <C>            <C>           
INCREASE (DECREASE) IN
  NET ASSETS:

FROM OPERATIONS:
  Net investment income.....   $    8,208,894   $  7,014,347    $ 6,306,784   $  3,408,544   $  1,556,985   $    593,509  
  Net realized gain (loss)..       80,631,861     44,228,424     89,954,404     12,264,394      8,168,946     12,976,670  
  Change in unrealized
    appreciation/
    depreciation on
    investments.............      183,872,928    (73,399,217)    48,702,579     33,395,316     (3,932,597)     4,279,153  
                               --------------   ------------   ------------   ------------   ------------   ------------  
  Net increase (decrease)
    from operations.........      272,713,683    (22,156,446)   144,963,767     49,068,254      5,793,334     17,849,332  
                               --------------   ------------   ------------   ------------   ------------   ------------  
FROM POLICY-RELATED
  TRANSACTIONS:
  Net premiums (Note 3).....      216,068,996    171,525,812    124,210,476     92,666,618     77,766,997     25,508,452  
  Benefits and other
    policy-related 
    transactions (Note 3)...     (118,456,643)   (93,481,219)   (77,837,895)   (37,507,499)   (23,371,745)    (8,931,159) 
  Net transfers among
    divisions...............      (34,354,864)    19,730,410     (9,498,455)   (12,472,104)    47,610,957     59,544,080  
                               --------------   ------------   ------------   ------------   ------------   ------------  
  Net increase (decrease)
    from policy-related
    transactions............       63,257,489     97,775,003     36,874,126     42,687,015    102,006,209     76,121,373  
                               --------------   ------------   ------------   ------------   ------------   ------------  
NET (INCREASE) DECREASE IN
  AMOUNT RETAINED BY
  EQUITABLE VARIABLE IN
  SEPARATE ACCOUNT FP
  (Note 4)..................         (392,099)        44,948       (124,376)       (96,720)       (17,737)         4,085  
                               --------------   ------------   ------------   ------------   ------------   ------------  
INCREASE IN NET ASSETS......      335,579,073     75,663,505    181,713,517     91,658,549    107,781,806     93,974,790  
NET ASSETS, BEGINNING OF
  PERIOD....................      811,006,201    735,342,696    553,629,179    241,838,471    134,056,665     40,081,875  
                               --------------   ------------   ------------   ------------   ------------   ------------  
NET ASSETS, END OF
  PERIOD....................   $1,146,585,274   $811,006,201   $735,342,696   $333,497,020   $241,838,471   $134,056,665  
                               ==============   ============   ============   ============   ============   ============  

</TABLE>
See Notes to Financial Statements.

<TABLE>
<CAPTION>
                               INTERNATIONAL
                                  DIVISION              AGGRESSIVE STOCK DIVISION
                                -----------   ------------------------------------------
                                 APRIL 3*
                                    TO
                                DECEMBER 31,              YEAR ENDED DECEMBER 31,
                                -----------   ------------------------------------------
                                    1995          1995           1994            1993
                                -----------   ------------   ------------   ------------
<S>                             <C>           <C>            <C>            <C>
INCREASE (DECREASE) IN
  NET ASSETS:

FROM OPERATIONS:
  Net investment income.....    $   159,029   $ (1,434,289)  $ (1,544,537)  $   (990,881)
  Net realized gain (loss)..         50,951     73,464,436     (6,075,250)    61,036,469
  Change in unrealized
    appreciation/
    depreciation on
    investments.............        667,906     49,509,800     (4,424,670)   (18,699,749)
                                -----------   ------------   ------------   ------------
  Net increase (decrease)
    from operations.........        877,886    121,539,947    (12,044,457)    41,345,839
                                -----------   ------------   ------------   ------------
FROM POLICY-RELATED
  TRANSACTIONS:
  Net premiums (Note 3).....      2,028,670    121,962,483    101,932,221     77,930,596
  Benefits and other
    policy-related 
    transactions (Note 3)...       (339,723)   (63,165,185)   (48,604,650)   (39,462,340)
  Net transfers among
    divisions...............      9,885,952     19,367,834      4,346,636    (73,890,214)
                                -----------   ------------   ------------   ------------
  Net increase (decrease)
    from policy-related
    transactions............     11,574,899     78,165,132     57,674,207    (35,421,958)
                                -----------   ------------   ------------   ------------
NET (INCREASE) DECREASE IN
  AMOUNT RETAINED BY
  EQUITABLE VARIABLE IN
  SEPARATE ACCOUNT FP
  (Note 4)..................        (20,847)      (188,813)        35,791         (2,220)
                                -----------   ------------   ------------   ------------
INCREASE IN NET ASSETS......     12,431,938    199,516,266     45,665,541      5,921,661
NET ASSETS, BEGINNING OF
  PERIOD....................              0    355,671,865    310,006,324    304,084,663
                                -----------   ------------   ------------   ------------
NET ASSETS, END OF
  PERIOD....................    $12,431,938   $555,188,131   $355,671,865   $310,006,324
                                ===========   ============   ============   ============

See Notes to Financial Statements.

<FN>
*Commencement of Operations
</FN>
</TABLE>
                                     FSA-9
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS (CONCLUDED)


<TABLE>
<CAPTION>
                                                                              ASSET ALLOCATION SERIES
                                         ----------------------------------------------------------------------------------------- 
                                               CONSERVATIVE INVESTORS DIVISION                       BALANCED DIVISION             
                                         -------------------------------------------    ------------------------------------------ 
                                                   YEAR ENDED DECEMBER 31,                        YEAR ENDED DECEMBER 31,          
                                         -------------------------------------------    ------------------------------------------ 
                                              1995            1994           1993           1995           1994           1993     
                                         -------------   ------------   ------------    ------------   ------------   ------------ 

<S>                                      <C>             <C>            <C>             <C>            <C>            <C>          
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income..............    $  7,247,815    $  5,455,410   $  3,537,367    $ 10,038,346   $  8,453,977   $  8,015,051 
  Net realized gain (loss)...........         689,721        (421,502)     4,743,456       8,427,606        858,164     21,727,736 
  Change in unrealized appreciation/
    depreciation on investments......      19,129,817     (10,682,734)      (308,575)     45,976,062    (40,839,536)     7,887,761 
                                         ------------    ------------   ------------    ------------   ------------   ------------ 
  Net increase (decrease)
    from operations..................      27,067,353      (5,648,826)     7,972,248      64,442,014    (31,527,395)    37,630,548 
                                         ------------    ------------   ------------    ------------   ------------   ------------ 
FROM POLICY-RELATED TRANSACTIONS:
  Net premiums (Note 3)..............      41,419,959      48,492,315     43,782,002      63,451,955     70,116,900     67,351,402 
  Benefits and other policy-related
    transactions (Note 3)............     (22,866,003)    (21,612,430)   (17,644,077)    (48,742,571)   (45,655,363)   (44,497,967)
  Net transfers among divisions......      (3,379,296)     (2,076,793)     6,165,330     (18,908,540)   (19,954,097)    (6,834,099)
                                         ------------    ------------   ------------    ------------   ------------   ------------ 
  Net increase (decrease) from
    policy-related transactions......      15,174,660      24,803,092     32,303,255      (4,199,156)     4,507,440     16,019,336 
                                         ------------    ------------   ------------    ------------   ------------   ------------ 
NET (INCREASE) DECREASE IN AMOUNT
  RETAINED BY EQUITABLE VARIABLE
  IN SEPARATE ACCOUNT FP (Note 4)....         (95,412)         22,600         18,535        (93,214)        47,322         256,506 
                                         ------------    ------------   ------------    ------------   ------------   ------------ 
INCREASE (DECREASE) IN NET ASSETS....      42,146,601      19,176,866     40,294,038      60,149,644    (26,972,633)    53,906,390 
NET ASSETS, BEGINNING OF PERIOD......     129,940,498     110,763,632     70,469,594     338,415,565    365,388,198    311,481,808 
                                         ------------    ------------   ------------    ------------   ------------   ------------ 
NET ASSETS, END OF PERIOD............    $172,087,099    $129,940,498   $110,763,632    $398,565,209   $338,415,565   $365,388,198 
                                         ============    ============   ============    ============   ============   ============ 

</TABLE>
See Notes to Financial Statements.

<TABLE>
<CAPTION>
                                                       ASSET ALLOCATION SERIES
                                            --------------------------------------------
                                                      GROWTH INVESTORS DIVISION
                                            --------------------------------------------
                                                       YEAR ENDED DECEMBER 31,
                                            --------------------------------------------
                                                1995            1994            1993
                                            ------------    ------------    ------------

<S>                                         <C>             <C>             <C>  
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income..............       $ 13,059,547    $  8,667,457    $  4,648,111
  Net realized gain (loss)...........          9,174,038         241,591      14,676,909
  Change in unrealized appreciation/
    depreciation on investments......         82,556,566     (21,338,297)      7,820,864
                                            ------------    ------------    ------------
  Net increase (decrease)
    from operations..................        104,790,151     (12,429,249)     27,145,884
                                            ------------    ------------    ------------
FROM POLICY-RELATED TRANSACTIONS:
  Net premiums (Note 3)..............        155,616,059     139,140,391     105,136,825
  Benefits and other policy-related
    transactions (Note 3)............        (68,357,709)    (54,863,821)    (36,431,873)
  Net transfers among divisions......         (3,269,896)     20,294,785      30,908,183
                                            ------------    ------------    ------------
  Net increase (decrease) from
    policy-related transactions......         83,988,454     104,571,355      99,613,135
                                            ------------    ------------    ------------
NET (INCREASE) DECREASE IN AMOUNT
  RETAINED BY EQUITABLE VARIABLE
  IN SEPARATE ACCOUNT FP (Note 4)....           (120,493)         15,372         (27,455)
                                            ------------    ------------    ------------
INCREASE (DECREASE) IN NET ASSETS....        188,658,112      92,157,478     126,731,564
NET ASSETS, BEGINNING OF PERIOD......        367,219,554     275,062,076     148,330,512
                                            ------------    ------------    ------------
NET ASSETS, END OF PERIOD............       $555,877,666    $367,219,554    $275,062,076
                                            ============    ============    ============

</TABLE>
See Notes to Financial Statements.

                                     FSA-10
<PAGE>
EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 1995

1.  General

    Equitable  Variable Life  Insurance  Company  (Equitable  Variable  Life), a
    wholly-owned  subsidiary  of The  Equitable  Life  Assurance  Society of the
    United  States  (Equitable  Life),  established  Separate  Account  FP  (the
    Account) as a unit  investment  trust  registered  with the  Securities  and
    Exchange  Commission  under the Investment  Company Act of 1940. The Account
    consists of thirteen investment  divisions:  the Money Market Division,  the
    Intermediate  Government Securities Division,  the High Yield Division,  the
    Balanced  Division,  the Common Stock  Division,  the Global  Division,  the
    Aggressive Stock Division,  the Conservative  Investors Division, the Growth
    Investors Division, the Growth & Income Division, the Quality Bond Division,
    the Equity Index Division and the International Division. The assets in each
    Division are invested in shares of a designated  portfolio  (Portfolio) of a
    mutual fund, The Hudson River Trust (the Trust). Each Portfolio has separate
    investment objectives.

    The Account supports the operations of Incentive  Life,(TM) flexible premium
    variable life insurance policies,  Incentive Life 2000,(TM) flexible premium
    variable  life  insurance  policies,  Champion  2000,(TM)  modified  premium
    variable  whole life insurance  policies,  Survivorship  2000,(TM)  flexible
    premium joint survivorship variable life insurance policies,  Incentive Life
    Plus,(TM) flexible premium variable life insurance policies and SP-Flex,(TM)
    variable  life   insurance   policies  with   additional   premium   option,
    collectively,  the Policies,  and the Incentive Life 2000, Champion 2000 and
    Survivorship  2000  policies  are  referred to as the Series 2000  Policies.
    Incentive  Life policies  offered with the  prospectus  dated  September 15,
    1995, are referred to as Incentive  Life Plus Second Series.  Incentive Life
    Plus policies  issued with a prior  prospectus  are referred to as Incentive
    Life Plus Original  Series.  All Policies are issued by Equitable  Variable.
    The assets of the Account are the property of Equitable  Variable.  However,
    the portion of the Account's assets attributable to the Policies will not be
    chargeable  with  liabilities  arising out of any other  business  Equitable
    Variable may conduct.

    Policyowners  may  allocate  amounts  in their  individual  accounts  to the
    Divisions  of the  Account  and/or  (except  for  SP-Flex  policies)  to the
    guaranteed  interest division of Equitable  Variable Life's General Account.
    Net transfers to the guaranteed interest division of the General Account and
    other Separate Accounts of $6,569,372,  $35,120,632 and $125,668,098 for the
    years ended 1995, 1994 and 1993, respectively, are included in Net Transfers
    Among  Divisions.  The net assets of any  Division of the Account may not be
    less than the  aggregate  of the  policyowners'  accounts  allocated to that
    Division.  Additional  assets  are set aside in  Equitable  Variable  Life's
    General  Account  to provide  for (1) the  unearned  portion of the  monthly
    charges for  mortality  costs,  and (2) other policy  benefits,  as required
    under the state insurance law.

2.  Significant Accounting Policies

    The  accompanying  financial  statements  are  prepared in  conformity  with
    generally  accepted   accounting   principles  (GAAP).  The  preparation  of
    financial  statements  in conformity  with GAAP requires  management to make
    estimates  and  assumptions  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.

    Investments  are made in shares of the Trust and are valued at the net asset
    values  per  share of the  respective  Portfolios.  The net  asset  value is
    determined  by the Trust  using the market or fair  value of the  underlying
    assets of the Portfolio.

    Investment  transactions are recorded on the trade date.  Realized gains and
    losses  include  gains  and  losses on  redemptions  of the  Trust's  shares
    (determined   on  the  identified   cost  basis)  and  Trust   distributions
    representing  the net realized gains on Trust investment  transactions.

    The  operations  of the Account are  included  in the  consolidated  Federal
    income tax return of Equitable  Life.  Under the provisions of the Policies,
    Equitable  Variable  Life has the right to charge the  Account  for  Federal
    income tax  attributable  to the Account.  No charge is currently being made
    against  the Account for such tax since,  under  current tax law,  Equitable
    Variable Life pays no tax on investment  income and capital gains  reflected
    in variable life insurance policy reserves. However, Equitable Variable Life
    retains the right to charge for any  Federal  income tax  incurred  which is
    attributable  to the  Account if the law is  changed.  Charges for state and
    local taxes, if any, attributable to the Account also may be made.

    Dividends  are  recorded  as  income  at the  end  of  each  quarter  on the
    ex-dividend  date.  Capital gains are distributed by the Trust at the end of
    each year.

3.  Asset Charges

    Under the Policies,  Equitable  Variable Life assumes  mortality and expense
    risks and,  to cover these  risks,  deducts  charges  from the assets of the
    Account currently at annual rates of 0.60% of the net assets attributable to
    Incentive Life,  Incentive Life 2000,  Incentive Life Plus Second Series and
    Champion 2000 policyowners, 0.90% of net assets attributable to Survivorship
    2000 policyowners,  and 0.85% for SP-Flex policyowners.  Incentive Life Plus
    Original Series deducts this charge from the Policy Account.  Under SP-Flex,
    Equitable  Variable Life also deducts charges from the assets of the Account
    for mortality and administrative costs of 0.60% and 0.35%, respectively,  of
    net assets attributable to SP-Flex policies.

                                     FSA-11
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
DECEMBER 31, 1995
    
    Under  Incentive  Life,  Incentive  Life Plus and the Series 2000  Policies,
    mortality and  administrative  costs are charged in a different  manner than
    SP-Flex policies (see Notes 4 and 5).

    Before  amounts are allocated to the Account for Incentive  Life,  Incentive
    Life Plus and the Series 2000  Policies,  Equitable  Variable Life deducts a
    charge  for taxes and either an initial  policy  fee  (Incentive  Life) or a
    premium sales charge  (Incentive  Life Plus and Series 2000  Policies)  from
    premiums.  Under  SP-Flex,  the entire  initial  premium is allocated to the
    Account.  Before any additional  premiums under SP-Flex are allocated to the
    Account, an administrative charge is deducted.

    The amounts  attributable  to Incentive  Life,  Incentive  Life Plus and the
    Series 2000 policyowners' accounts are charged monthly by Equitable Variable
    Life for mortality  and  administrative  costs.  These charges are withdrawn
    from the Account  along with  amounts  for  additional  benefits.  Under the
    Policies,  amounts for certain  policy-related  transactions (such as policy
    loans and surrenders) are transferred out of the Separate Account.

4.  Amounts  Retained  by Equitable  Variable  Life in  Separate  Account  FP

    The  amount  retained  by  Equitable  Variable  Life in the  Account  arises
    principally  from (1)  contributions  from Equitable  Variable Life, and (2)
    that  portion,  determined  ratably,  of the  Account's  investment  results
    applicable  to those  assets in the  Account in excess of the net assets for
    the Policies. Amounts retained by Equitable Variable Life are not subject to
    charges for  mortality  and expense  risks or mortality  and  administrative
    costs.

    Amounts  retained  by  Equitable   Variable  Life  in  the  Account  may  be
    transferred at any time by Equitable Variable Life to its General Account.

    The  following  table  shows  the  surplus  contributions  (withdrawals)  by
    Equitable Variable Life by investment division:

<TABLE>
<CAPTION>
                  INVESTMENT DIVISION                               1995           1994            1993
                  -------------------                           -----------     -----------     ----------
                  <S>                                           <C>             <C>             <C>       
                  Common Stock                                  $  (630,000)       --              --
                  Money Market                                     (250,000)       --           $1,145,000
                  Balanced                                         --              --              --
                  Aggressive Stock                                 (350,000)       --              --
                  High Yield                                       (100,000)       --              330,000
                  Global                                           (130,000)       --           (6,895,000)
                  Conservative Investors                           --              --              575,000
                  Growth Investors                                 --              --              130,000
                  Short-Term World Income                          --           $(5,165,329)       --
                  Intermediate Government Securities               (165,000)       --              --
                  Growth & Income                                  (685,000)       --            1,000,000
                  Quality Bond                                   (4,800,000)       --            5,000,000
                  Equity Index                                     --               200,000        --
                  International                                     200,000        --              --
                                                                -----------     -----------     ----------
                                                                $(6,910,000)    $(4,965,329)    $1,285,000
                                                                ===========     ===========     ==========
</TABLE>

5.  Distribution and Servicing Agreements

    Equitable  Variable  Life has  entered  into a  Distribution  and  Servicing
    Agreement with Equitable Life and Equico Securities Inc.  (Equico),  whereby
    registered  representatives of Equico, authorized as variable life insurance
    agents  under  applicable  state  insurance  laws,  sell the  Policies.  The
    registered   representatives  are  compensated  on  a  commission  basis  by
    Equitable Life.

    Equitable  Variable Life also has entered into an agreement  with  Equitable
    Life under which Equitable Life performs the administrative services related
    to  the  Policies,   including  underwriting  and  issuance,   billings  and
    collections,  and  policyowner  services.  There is no charge to the Account
    related to this  agreement.

6.  Share  Substitution

    On February 22, 1994,  Equitable  Variable  Life,  the Account and the Trust
    substituted  shares  of  the  Trust's  Intermediate   Government  Securities
    Portfolio for shares of the Trust's  Short-Term World Income Portfolio.  The
    amount  transferred  to  Intermediate  Government  Securities  Portfolio was
    $2,192,109.  The  statements of operations  and statements of changes in net
    assets for the Intermediate Government Securities Portfolio is combined with
    the  Short-Term  World Income  Portfolio  for periods prior to the merger on
    February 22, 1994. The Short-Term World Income Division is not available for
    future investment.

                                     FSA-12
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1995

7.  Investment Returns

    The  Separate  Account  rates of  return  attributable  to  Incentive  Life,
    Incentive  Life 2000,  Incentive  Life Plus Second  Series and Champion 2000
    policyowners  are different than those  attributable to  Survivorship  2000,
    Incentive  Life Plus  Original  Series and to SP-Flex  policyowners  because
    asset  charges are deducted at  different  rates under each policy (see Note
    3).

    The  tables  on this  page and the  following  pages  show the gross and net
    investment  returns with respect to the Divisions for the periods shown. The
    net return  for each  Division  is based upon net assets for a policy  whose
    policy  commences with the beginning date of such period and is not based on
    the average net assets in the Division  during such period.  Gross return is
    equal to the total return earned by the underlying Trust investment.


RATES OF RETURN:
INCENTIVE LIFE,
- --------------
INCENTIVE LIFE 2000,
- --------------------
INCENTIVE LIFE PLUS SECOND SERIES
- ---------------------------------
AND CHAMPION 2000*
- -----------------
<TABLE>
<CAPTION>
                                                                                                                JANUARY 26(A) TO
                                                           YEAR ENDED DECEMBER 31,                                DECEMBER 31,
                              ----------------------------------------------------------------------------------------------------
MONEY MARKET DIVISION           1995     1994     1993      1992     1991     1990     1989      1988     1987         1986
- ---------------------           ----     ----     ----      ----     ----     ----     ----      ----     ----         ----
<S>                            <C>      <C>      <C>       <C>      <C>      <C>      <C>       <C>      <C>          <C>   
Gross return..............     5.74 %   4.02 %   3.00 %    3.56 %   6.18 %   8.24 %   9.18 %    7.32 %   6.63 %       6.05 %
Net return................     5.11 %   3.39 %   2.35 %    2.94 %   5.55 %   7.59 %   8.53 %    6.68 %   5.99 %       5.47 %
</TABLE>


                                                               APRIL 1(A) TO
INTERMEDIATE                     YEAR ENDED DECEMBER 31,        DECEMBER 31,
GOVERNMENT                    -----------------------------------------------
SECURITIES DIVISION             1995    1994    1993    1992       1991
- -------------------             ----    ----    ----    ----       ----
Gross return..............    13.33 % (4.37)%  10.58 %  5.60 %    12.26 %
Net return................    12.65 % (4.95)%   9.88 %  4.96 %    11.60 %


                                  YEAR ENDED     OCTOBER 1(A)
                                 DECEMBER 31,    DECEMBER 31,
                              ----------------------------------
QUALITY BOND DIVISION           1995     1994        1993
- ---------------------           ----     ----        ----
Gross return..............    17.02 %  (5.10)%      (0.51)%
Net return................    16.32 %  (5.67)%      (0.66)%

<TABLE>
<CAPTION>

                                                                                                                JANUARY 26(A) TO
                                                           YEAR ENDED DECEMBER 31,                                DECEMBER 31,
                              ----------------------------------------------------------------------------------------------------
HIGH YIELD DIVISION             1995     1994     1993      1992     1991     1990     1989      1988     1987         1986
- -------------------             ----     ----     ----      ----     ----     ----     ----      ----     ----         ----
<S>                            <C>      <C>      <C>      <C>       <C>      <C>      <C>       <C>      <C>            <C>
Gross return..............     19.92 %  (2.79)%  23.15 %  12.31 %   24.46 %  (1.12)%  5.13 %    9.73 %   4.68 %         --
Net return................     19.20 %  (3.37)%  22.41 %  11.64 %   23.72 %  (1.71)%  4.50 %    9.08 %   4.05 %         --
</TABLE>


                                  YEAR ENDED    OCTOBER 1(A) TO
                                 DECEMBER 31,    DECEMBER 31,
                              ----------------------------------
GROWTH & INCOME  DIVISION       1995      1994       1993
- -------------------------       ----      ----       ----
Gross return..............    24.07 %   (0.58)%     (0.25)%
Net return................    23.33 %   (1.17)%     (0.41)%


                                  YEAR ENDED     MARCH 31(A) TO
                                 DECEMBER 31,     DECEMBER 31,
                              -----------------------------------
EQUITY INDEX DIVISION                1995             1994
- ---------------------                ----             ----
Gross return..............         36.48 %           1.08 %
Net return................         35.66 %           0.58 %

- -------------------------------
*   Sales of Incentive  Life 2000 and Champion 2000  commenced on March 2, 1992.
    Sales of Incentive Life Plus Second Series commenced on September 15, 1995. 

(a) Date as of which net premiums under the policies were first allocated to the
    Division. The gross return and the net return for the periods indicated are
    not annual rates of return.


                                     FSA-13
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1995

<TABLE>
<CAPTION>

                                                                                                                 JANUARY 26(A) TO
                                                            YEAR ENDED DECEMBER 31,                                DECEMBER 31,
                              ----------------------------------------------------------------------------------------------------
COMMON STOCK DIVISION           1995     1994     1993      1992     1991     1990     1989      1988     1987         1986
- ---------------------           ----     ----     ----      ----     ----     ----     ----      ----     ----         ----
<S>                            <C>      <C>      <C>       <C>      <C>      <C>      <C>      <C>       <C>         <C>    
Gross return..............     32.45 %  (2.14)%  24.84 %   3.22 %   37.88 %  (8.12)%  25.59 %  22.43 %   7.49 %      15.65 %
Net return................     31.66 %  (2.73)%  24.08 %   2.60 %   37.06 %  (8.67)%  24.84 %  21.70 %   6.84 %      15.01 %
</TABLE>

<TABLE>
<CAPTION>

                                                                                                        AUGUST 31(A) TO
                                                       YEAR ENDED DECEMBER 31,                           DECEMBER 31,
                              -------------------------------------------------------------------------------------------
GLOBAL DIVISION                 1995     1994     1993     1992      1991     1990     1989     1988         1987
- ---------------                 ----     ----     ----     ----      ----     ----     ----     ----         ----
<S>                            <C>      <C>      <C>      <C>       <C>      <C>      <C>      <C>         <C>     
Gross return..............     18.81 %  5.23 %   32.09 %  (0.50)%   30.55 %  (6.07)%  26.93 %  10.88 %     (13.27)%
Net return................     18.11 %  4.60 %   31.33 %  (1.10)%   29.77 %  (6.63)%  26.17 %  10.22 %     (13.45)%
</TABLE>


                               APRIL 3(A)
                                  TO
                              DECEMBER 31,
INTERNATIONAL DIVISION           1995
- ----------------------        ----------
Gross return..............      11.29 %
Net return................      10.79 %

<TABLE>
<CAPTION>

                                                                                                                 JANUARY 26(A) TO
                                                            YEAR ENDED DECEMBER 31,                                DECEMBER 31,
                              ----------------------------------------------------------------------------------------------------
AGGRESSIVE STOCK  DIVISION      1995     1994     1993      1992     1991     1990     1989      1988     1987         1986
- --------------------------      ----     ----     ----      ----     ----     ----     ----      ----     ----         ----
<S>                            <C>      <C>      <C>      <C>       <C>      <C>      <C>       <C>      <C>         <C>    
Gross return..............     31.63 %  (3.81)%  16.77 %  (3.16)%   86.86 %  8.17 %   43.50 %   1.17 %   7.31 %      35.88 %
Net return................     30.85 %  (4.39)%  16.05 %  (3.74)%   85.75 %  7.51 %   42.64 %   0.53 %   6.66 %      35.13 %
</TABLE>

<TABLE>
<CAPTION>

                                                                                                                JANUARY 26(A) TO
ASSET ALLOCATION SERIES                                    YEAR ENDED DECEMBER 31,                                DECEMBER 31,
                           ------------------------------------------------------------------------------------------------------
BALANCED DIVISION             1995     1994      1993     1992      1991     1990     1989      1988     1987         1986
- -----------------             ----     ----      ----     ----      ----     ----     ----      ----     ----         ----
<S>                         <C>       <C>      <C>       <C>      <C>        <C>     <C>      <C>       <C>          <C>    
Gross return..............  19.75 %   (8.02)%  12.28 %   (2.84)%  41.26 %    0.24 %  25.83 %  13.27 %   (0.85)%      29.07 %
Net return................  19.03 %   (8.57)%  11.64 %   (3.42)%  40.42 %   (0.36)%  25.08 %  12.59 %   (1.45)%      28.34 %
</TABLE>

<TABLE>
<CAPTION>

                                                                                          OCTOBER 2(A) TO
                                           YEAR ENDED DECEMBER 31,                         DECEMBER 31,
CONSERVATIVE               --------------------------------------------------------------------------------
INVESTORS DIVISION            1995     1994     1993      1992     1991     1990               1989
- ------------------            ----     ----     ----      ----     ----     ----               ----
<S>                         <C>       <C>      <C>       <C>      <C>      <C>                <C>   
Gross return..............  20.40 %   (4.10)%  10.76 %   5.72 %   19.87 %  6.37 %             3.09 %
Net return................  19.68 %   (4.67)%  10.15 %   5.09 %   19.16 %  5.73 %             2.94 %
</TABLE>

<TABLE>
<CAPTION>

GROWTH INVESTORS DIVISION     1995     1994     1993      1992     1991     1990               1989
- -------------------------     ----     ----     ----      ----     ----     ----               ----
<S>                         <C>       <C>      <C>       <C>      <C>      <C>                <C>   
Gross return..............  26.37 %   (3.15)%  15.26 %   4.90 %   48.89 %  10.66 %            3.98 %
Net return................  25.62 %   (3.73)%  14.58 %   4.27 %   48.01 %  10.00 %            3.82 %

<FN>
- ----------------------------
*   Sales of Incentive Life 2000 and Champion 2000 commenced on March 2, 1992.
(a) Date as of which net premiums under the policies were first allocated to the
    Division. The gross return and the net return for the periods indicated are
    not annual rates of return.
</FN>
</TABLE>


RATES OF RETURN:
SURVIVORSHIP 2000
- -----------------
                                                                 AUGUST 17(A) TO
                                   YEAR ENDED DECEMBER 31,        DECEMBER 31,
                             ---------------------------------------------------
MONEY MARKET DIVISION           1995        1994        1993          1992
- ---------------------           ----        ----        ----          ----
Gross return..............     5.74 %      4.02 %      3.00 %        1.11 %
Net return................     4.80 %      3.08 %      2.04 %        0.77 %


INTERMEDIATE GOVERNMENT
SECURITIES DIVISION             1995        1994        1993          1992
- -------------------             ----        ----        ----          ----
Gross return..............     13.33 %    (4.37)%     10.58 %        0.90 %
Net return................     12.31 %    (5.23)%      9.55 %        0.56 %

- ----------
(a) Date as of which net premiums under the policies were first allocated to the
    Division. The gross return and the net return for the periods indicated are
    not annual rates of return.

                                     FSA-14
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1995

                                                              OCTOBER 1(A) TO
                             YEAR ENDED DECEMBER 31,           DECEMBER 31,
                             ------------------------------------------------
QUALITY BOND DIVISION           1995        1994                   1993
- ---------------------           ----        ----                   ----
Gross return..............     17.02 %    (5.10)%                 (0.51)%
Net return................     15.97 %    (5.95)%                 (0.73)%


                                                                 AUGUST 17(A) TO
                                   YEAR ENDED DECEMBER 31,        DECEMBER 31,
                             ---------------------------------------------------
HIGH YIELD DIVISION             1995        1994        1993          1992
- -------------------             ----        ----        ----          ----
Gross return..............     19.92 %    (2.79)%     23.15 %        1.84 %
Net return................     18.84 %    (3.66)%     22.04 %        1.50 %


                                                              OCTOBER 1(A) TO
                             YEAR ENDED DECEMBER 31,            DECEMBER 31,
                             --------------------------------------------------
GROWTH & INCOME DIVISION        1995        1994                   1993
- ------------------------        ----        ----                   ----
Gross return..............     24.07 %    (0.58)%                 (0.25)%
Net return................     22.96 %    (1.47)%                 (0.48)%


                               YEAR ENDED   MARCH 1(A) TO
                              DECEMBER 31,  DECEMBER 31,
                             ------------------------------
EQUITY INDEX DIVISION             1995          1994
- ---------------------             ----          ----
Gross return..............      36.48 %        1.08 %
Net return................      35.26 %        0.33 %


                                                                 AUGUST 17(A) TO
                                   YEAR ENDED DECEMBER 31,        DECEMBER 31,
                             ---------------------------------------------------
COMMON STOCK DIVISION           1995        1994        1993          1992
- ---------------------           ----        ----        ----          ----
Gross return..............     32.45 %    (2.14)%     24.84 %        5.28 %
Net return................     31.26 %    (3.02)%     23.70 %        4.93 %

GLOBAL DIVISION
- ---------------
Gross return..............     18.81 %     5.23 %     32.09 %        4.87 %
Net return................     17.75 %     4.29 %     30.93 %        4.52 %


                              APRIL 3(A) TO
                              DECEMBER 31,
                             ----------------
INTERNATIONAL DIVISION            1995
- ----------------------            ----
Gross return..............       11.29 %
Net return................       10.55 %


                                                                 AUGUST 17(A) TO
                                   YEAR ENDED DECEMBER 31,        DECEMBER 31,
                             ---------------------------------------------------
AGGRESSIVE STOCK DIVISION       1995        1994        1993          1992
- -------------------------       ----        ----        ----          ----
Gross return..............     31.63 %    (3.81)%     16.77 %        11.49 %
Net return................     30.46 %    (4.68)%     15.70 %        11.11 %


ASSET ALLOCATION SERIES
                                                                 AUGUST 17(A) TO
                                   YEAR ENDED DECEMBER 31,        DECEMBER 31,
CONSERVATIVE INVESTORS        --------------------------------------------------
DIVISION                        1995        1994        1993          1992
- --------                        ----        ----        ----          ----
Gross return..............     20.40 %    (4.10)%     10.76 %        1.38 %
Net return................     19.32 %    (4.96)%      9.81 %        1.04 %


BALANCED DIVISION               1995        1994        1993          1992
- -----------------               ----        ----        ----          ----
Gross return..............     19.75 %    (8.02)%     12.28 %        5.37 %
Net return................     18.68 %    (8.84)%     11.30 %        5.02 %


GROWTH INVESTORS DIVISION       1995        1994        1993          1992
- -------------------------       ----        ----        ----          ----
Gross return..............     26.37 %    (3.15)%     15.26 %        6.89 %
Net return................     25.24 %    (4.02)%     14.24 %        6.53 %

- ----------
(a) Date as of which net premiums under the policies were first allocated to the
    Division. The gross return and the net return for the periods indicated are
    not annual rates of return.

                                     FSA-15
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31,1995

RATES OF RETURN:
INCENTIVE LIFE PLUS ORIGINAL SERIES(B)*
- ---------------------------------------

                                  YEAR ENDED DECEMBER 31,
                                 -------------------------
                                           1995
                                           ----
Money Market Division........              5.69%

Intermediate Government
Securities Division..........             13.31%

Quality Bond Division........             17.13%

High Yield Division..........             19.95%

Growth & Income Division.....             24.38%

Equity Index Division........             36.53%

Common Stock Division........             33.07%

Global Division..............             19.38%

                                   APRIL 30 TO DECEMBER 31,
                                   ------------------------
                                           1995
                                           ----
International Division.......             11.29%

                                    YEAR ENDED DECEMBER 31,
                                   ------------------------
                                           1995
                                           ----
Aggressive Stock Division....             33.00% 


ASSET ALLOCATION SERIES

                                    YEAR ENDED DECEMBER 31,
                                   ------------------------
                                            1995
                                            ----
Conservative Investors Division...        20.59%

Balanced Division................         20.32%

Growth Investors Division.........        26.92%

- --------------------
*Sales of Incentive Life Plus Original Series commenced on January 6, 1995.

(b) There are no Separate Account  asset  charges for this policy and  therefore
    the gross and net rates of return  are the same.  The rate of return for the
    period indicated is not an annual rate of return.

                                     FSA-16
<PAGE>
                                     
EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31,1995

RATES OF RETURN:
SP-FLEX
- -------
<TABLE>
<CAPTION>
                                                                                                        AUGUST 31(A) TO
                                                      YEAR ENDED DECEMBER 31,                            DECEMBER 31,
                             -------------------------------------------------------------------------------------------
MONEY MARKET DIVISION          1995     1994     1993      1992     1991     1990      1989     1988         1987
- ---------------------          ----     ----     ----      ----     ----     ----      ----     ----         ----
<S>                           <C>      <C>      <C>       <C>      <C>      <C>       <C>      <C>          <C>   
Gross return..............    5.74 %   4.02 %   3.00 %    3.56 %   6.17 %   8.24 %    9.18 %   7.32 %       2.15 %
Net return................    3.86 %   2.17 %   1.13 %    1.71 %   4.29 %   6.30 %    7.24 %   5.41 %       1.62 %
</TABLE>

                                                                 APRIL 1(A) TO
                               YEAR ENDED DECEMBER 31,            DECEMBER 31,
INTERMEDIATE GOVERNMENT      --------------------------------------------------
SECURITIES DIVISION           1995    1994      1993    1992         1991
- -------------------           ----    ----      ----    ----         ----
Gross return..............   13.33 % (4.37) %  10.58 %  5.60 %      12.10 %
Net return................   11.31 % (6.08) %   8.57 %  3.71 %      10.59 %


                               YEAR ENDED   SEPTEMBER 1(A) TO
                              DECEMBER 31,     DECEMBER 31,
                             -------------------------------
QUALITY BOND DIVISION             1995           1994
- ---------------------             ----           ----
Gross return..............       17.02 %        (2.20)%
Net return................       14.94 %        (2.35)%

<TABLE>
<CAPTION>

                                                                                                       AUGUST 31(A) TO
                                                      YEAR ENDED DECEMBER 31,                            DECEMBER 31,
                             -------------------------------------------------------------------------------------------
HIGH YIELD DIVISION            1995     1994     1993      1992     1991     1990      1989     1988         1987
- -------------------            ----     ----     ----      ----     ----     ----      ----     ----         ----
<S>                           <C>      <C>      <C>      <C>       <C>      <C>       <C>      <C>          <C>   
Gross return..............    19.92 %  (2.79)%  23.15 %  12.31 %   24.46 %  (1.12)%   5.13 %   9.73 %       1.95 %
Net return................    17.79 %  (4.52)%  20.96 %  10.30 %   22.25 %  (2.89)%   3.26 %   7.78 %       1.39 %
</TABLE>


                               YEAR ENDED   SEPTEMBER 1(A) TO
                              DECEMBER 31,     DECEMBER 31, 
                             ---------------------------------
GROWTH & INCOME DIVISION          1995           1994
- ------------------------          ----           ----
Gross return..............       24.07 %        (3.40)%
Net return................       21.87 %        (3.55)%

EQUITY INDEX DIVISION             1995           1994
- ---------------------             ----           ----
Gross return..............       36.48 %        (2.54)%
Net return................       34.06 %        (2.69)%

<TABLE>
<CAPTION>

                                                                                                        AUGUST 31(A) TO
                                                      YEAR ENDED DECEMBER 31,                            DECEMBER 31,
                             --------------------------------------------------------------------------------------------
COMMON STOCK DIVISION          1995     1994     1993      1992     1991     1990      1989     1988         1987
- ---------------------          ----     ----     ----      ----     ----     ----      ----     ----         ----
<S>                           <C>       <C>     <C>       <C>      <C>      <C>      <C>       <C>         <C>     
Gross return..............    32.45 %   2.14 %  24.84 %   3.23 %   37.87 %  (8.12)%  25.59 %   22.43 %     (22.57)%
Net return................    30.10 %  (3.88)%  22.60 %   1.38 %   35.43 %  (9.76)%  23.36 %   20.26 %     (23.00)%

GLOBAL DIVISION                1995     1994     1993      1992     1991     1990      1989     1988         1987
- ---------------                ----     ----     ----      ----     ----     ----      ----     ----         ----
Gross return..............    18.81 %   5.23 %  32.09 %  (0.50)%   30.55 %  (6.07)%  26.93 %   10.88 %     (11.40)%
Net return................    16.70 %   3.36 %  29.77 %  (2.28)%   28.23 %  (7.75)%  24.67 %    8.90 %     (11.86)%
</TABLE>


                             APRIL 3(A) TO
                              DECEMBER 31,
                             -------------
INTERNATIONAL DIVISION            1995
- ----------------------            ----
Gross return..............      11.29 %
Net return................       9.82 %

<TABLE>
<CAPTION>

                                                                                                        AUGUST 31(A) TO
                                                      YEAR ENDED DECEMBER 31,                            DECEMBER 31,
                             --------------------------------------------------------------------------------------------
AGGRESSIVE STOCK DIVISION      1995     1994     1993      1992     1991     1990      1989     1988         1987
- -------------------------      ----     ----     ----      ----     ----     ----      ----     ----         ----
<S>                           <C>       <C>     <C>      <C>       <C>      <C>      <C>        <C>        <C>     
Gross return..............    31.63 %   3.81 %  16.77 %  (3.16)%   86.86 %  8.17 %   43.50 %    1.17 %     (24.28)%
Net return................    29.30 %  (5.53)%  14.67 %  (4.89)%   83.54 %  6.23 %   40.95 %   (0.66)%     (24.68)%

<FN>
- ------------------------------
(a) Date as of which net premiums under the policies were first allocated to the
    Division. The gross return and the net return for the periods indicated are
    not annual rates of return.
</FN>
</TABLE>


                                     FSA-17
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1995


ASSET ALLOCATION SERIES
                               YEAR ENDED      SEPTEMBER 1(A) TO
                              DECEMBER 31,       DECEMBER 31,
CONSERVATIVE INVESTORS    --------------------------------------- 
DIVISION                         1995                1994
- --------                         ----                ----
Gross return..........          20.40 %             (1.83)%
Net return............          18.26 %             (1.98)%

<TABLE>
<CAPTION>

                                                                                                       AUGUST 31(A) TO
                                                   YEAR ENDED DECEMBER 31,                               DECEMBER 31,
                        -------------------------------------------------------------------------------------------------
BALANCED DIVISION          1995     1994      1993      1992      1991     1990      1989      1988          1987
- -----------------          ----     ----      ----      ----      ----     ----      ----      ----          ----
<S>                       <C>      <C>       <C>       <C>       <C>      <C>       <C>       <C>           <C>     
Gross return..........    19.75 %  (8.02)%   12.28 %   (2.83)%   41.27 %   0.24 %   25.83 %   13.27 %       (20.26)%
Net return............    17.62 %  (9.66)%   10.31 %   (4.57)%   38.75 %  (1.56)%   23.59 %   11.25 %       (20.71)%
</TABLE>


                            YEAR ENDED     SEPTEMBER 1(A) TO
                           DECEMBER 31,      DECEMBER 31,
GROWTH INVESTORS         ------------------------------------
DIVISION                      1995              1994
- --------                      ----              ----
Gross return...........      26.37 %          (3.16)%
Net return.............      24.12 %          (3.31)%

- -------------------------
(a) Date as of which net premiums under the policies were first allocated to
    the Division. The gross return and the net return for the periods indicated
    are not annual rates of return.


                                     FSA-18
<PAGE>

EQUITABLE VARIABLE LIFE INSURANCE COMPANY

CONSOLIDATED BALANCE SHEETS
DECEMBER 31, 1995 AND 1994

<TABLE>
<CAPTION>
                                                                                                 1995               1994
                                                                                           -----------------   ----------------
ASSETS                                                                                                (IN MILLIONS)
<S>                                                                                         <C>                 <C>
Investments:
   Fixed maturities:
     Available for sale, at estimated fair value........................................    $     4,366.3       $    2,138.8
     Held to maturity, at amortized cost................................................             --              2,008.5
   Policy loans.........................................................................          1,300.1            1,185.2
   Mortgage loans on real estate........................................................            771.5              888.5
   Equity real estate...................................................................            525.4              641.0
   Other equity investments.............................................................            200.5              239.1
   Other invested assets................................................................            120.9              107.8
                                                                                           -----------------   ----------------
     Total investments..................................................................          7,284.7            7,208.9
Cash and cash equivalents...............................................................            277.6              182.3
Deferred policy acquisition costs.......................................................          2,037.8            2,077.1
Other assets............................................................................            250.6              240.7
Separate Accounts assets................................................................          4,611.6            3,345.3
                                                                                           -----------------   ----------------
TOTAL ASSETS............................................................................    $    14,462.3       $   13,054.3
                                                                                           =================   ================

LIABILITIES
Policyholders' account balances.........................................................    $     7,045.9       $    7,340.0
Future policy benefits and other policyholders' liabilities.............................            570.8              509.4
Other liabilities.......................................................................            521.4              441.1
Separate Accounts liabilities...........................................................          4,586.5            3,314.9
                                                                                           -----------------   ----------------
     Total liabilities..................................................................         12,724.6           11,605.4
                                                                                           -----------------   ----------------
Commitments and contingencies (Notes 7, 9, 10 and 11)

SHAREHOLDER'S EQUITY
Common stock, par value $1 per share;
   5.0 million shares authorized, 1.5 million shares issued and outstanding.............              1.5                1.5
Capital in excess of par value..........................................................          1,480.7            1,355.7
Retained earnings.......................................................................            221.6              165.5
Net unrealized investment gains (losses)................................................             44.6              (72.6)
Minimum pension liability...............................................................            (10.7)              (1.2)
                                                                                           -----------------   ----------------
     Total shareholder's equity.........................................................          1,737.7            1,448.9
                                                                                           -----------------   ----------------
TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY..............................................    $    14,462.3       $   13,054.3
                                                                                           =================   ================
<FN>
See Notes to Consolidated Financial Statements.
</FN>
</TABLE>

                                      F-1
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY

CONSOLIDATED STATEMENTS OF EARNINGS
YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

<TABLE>
<CAPTION>
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)
REVENUES
<S>                                                                      <C>                 <C>                <C>
   Universal life and investment-type product policy fee income......    $       584.5       $      552.6       $      485.2
   Premiums..........................................................             33.7               40.1               46.9
   Net investment income.............................................            529.1              526.8              557.6
   Investment (losses) gains, net....................................              (.5)              (4.6)               1.5
   Other income......................................................              2.1                2.9                3.0
                                                                        -----------------   ----------------   -----------------
     Total revenues..................................................          1,148.9            1,117.8            1,094.2
                                                                        -----------------   ----------------   -----------------

BENEFITS AND OTHER DEDUCTIONS
   Interest credited to policyholders' account balances..............            376.1              389.3              439.2
   Policyholders' benefits...........................................            267.5              242.3              251.0
   Other operating costs and expenses................................            419.5              413.8              356.7
                                                                        -----------------   ----------------   -----------------
     Total benefits and other deductions.............................          1,063.1            1,045.4            1,046.9
                                                                        -----------------   ----------------   -----------------
Earnings before Federal income taxes and cumulative
   effect of accounting change.......................................             85.8               72.4               47.3
Federal income tax expense...........................................             29.7               25.0               20.5
                                                                        -----------------   ----------------   -----------------
Earnings before cumulative effect of accounting change...............             56.1               47.4               26.8
Cumulative effect of accounting change, net of  Federal income taxes.             --                (11.4)              --
                                                                        -----------------   ----------------   -----------------
Net Earnings.........................................................    $        56.1       $       36.0       $       26.8
                                                                        =================   ================   =================
<FN>
See Notes to Consolidated Financial Statements.
</FN>
</TABLE>
                                      F-2
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY

CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY
YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

<TABLE>
<CAPTION>
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)
<S>                                                                      <C>                 <C>                <C>
COMMON STOCK AT PAR VALUE, beginning and end of year.................    $         1.5       $        1.5       $        1.5
                                                                        -----------------   ----------------   -----------------
CAPITAL IN EXCESS OF PAR VALUE, beginning of year....................          1,355.7            1,305.7            1,055.7
Additional capital in excess of par value............................            125.0               50.0              250.0
                                                                        -----------------   ----------------   -----------------
Capital in excess of par value, end of year..........................          1,480.7            1,355.7            1,305.7
                                                                        -----------------   ----------------   -----------------
RETAINED EARNINGS, beginning of year.................................            165.5              129.5              102.7
Net earnings.........................................................             56.1               36.0               26.8
                                                                        -----------------   ----------------   -----------------
Retained earnings, end of year.......................................            221.6              165.5              129.5
                                                                        -----------------   ----------------   -----------------
NET UNREALIZED INVESTMENT (LOSSES) GAINS, beginning of year..........            (72.6)              22.3               11.1
Change in unrealized investment gains (losses).......................            117.2              (94.9)              11.2
                                                                        -----------------   ----------------   -----------------
Net unrealized investment gains (losses), end of year................             44.6              (72.6)              22.3
                                                                        -----------------   ----------------   -----------------
MINIMUM PENSION LIABILITY, beginning of year.........................             (1.2)              (6.3)              --
Change in minimum pension liability..................................             (9.5)               5.1               (6.3)
                                                                        -----------------   ----------------   -----------------
Minimum pension liability, end of year...............................            (10.7)              (1.2)              (6.3)
                                                                        -----------------   ----------------   -----------------
TOTAL SHAREHOLDER'S EQUITY, END OF YEAR..............................    $     1,737.7       $    1,448.9       $    1,452.7
                                                                        =================   ================   =================
<FN>
See Notes to Consolidated Financial Statements.
</FN>
</TABLE>

                                      F-3
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY

CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

<TABLE>
<CAPTION>
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)
<S>                                                                      <C>                 <C>                <C>
NET EARNINGS.........................................................    $        56.1       $       36.0       $       26.8
ADJUSTMENTS TO RECONCILE  NET EARNINGS TO NET CASH (USED)  PROVIDED
   BY OPERATING ACTIVITIES:
   Interest credited to policyholders' account balances..............            376.1              389.3              439.2
   General Account policy charges....................................           (618.7)            (572.8)            (496.7)
   Investment losses (gains), net....................................               .5                4.6               (1.5)
   Other, net........................................................             63.8              (17.2)             117.2
                                                                        -----------------   ----------------   -----------------
Net cash (used) provided by operating activities.....................           (122.2)            (160.1)              85.0
                                                                        -----------------   ----------------   -----------------
CASH FLOWS FROM INVESTING ACTIVITIES:
   Maturities and repayments.........................................            640.7              511.8            1,165.8
   Sales.............................................................          2,667.0            2,119.0            2,844.2
   Return of capital from joint ventures and limited partnerships....             23.9               14.2               56.3
   Purchases.........................................................         (3,065.9)          (2,251.7)          (4,414.0)
   Other, net........................................................           (114.8)            (102.2)             (98.8)
                                                                        -----------------   ----------------   -----------------
Net cash provided (used) by investing activities.....................            150.9              291.1             (446.5)
                                                                        -----------------   ----------------   -----------------
CASH FLOWS FROM FINANCING ACTIVITIES: 
   Policyholders' account balances:
     Deposits........................................................            581.1              602.8              612.9
     Withdrawals.....................................................           (636.6)            (697.7)            (506.2)
   Capital contribution from Equitable Life..........................            125.0               50.0              250.0
   Other, net........................................................             (2.9)              (1.8)               2.0
                                                                        -----------------   ----------------   -----------------
Net cash provided (used) by financing activities.....................             66.6              (46.7)             358.7
                                                                        -----------------   ----------------   -----------------
Change in cash and cash equivalents..................................             95.3               84.3               (2.8)
Cash and cash equivalents, beginning of year.........................            182.3               98.0              100.8
                                                                        -----------------   ----------------   -----------------
Cash and Cash Equivalents, End of Year...............................    $       277.6       $      182.3       $       98.0
                                                                        =================   ================   =================
Supplemental cash flow information
   Interest Paid.....................................................    $        --         $        5.7       $        2.1
                                                                        =================   ================   =================
   Income Taxes Refunded.............................................    $        --         $        8.4       $         .3
                                                                        =================   ================   =================
<FN>
See Notes to Consolidated Financial Statements.
</FN>
</TABLE>
                                      F-4
<PAGE>

EQUITABLE VARIABLE LIFE INSURANCE COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. ORGANIZATION

   Equitable  Variable Life Insurance  Company  ("Equitable  Variable Life") was
   incorporated  on  September  11,  1972 as a wholly  owned  subsidiary  of The
   Equitable Life  Assurance  Society of the United States  ("Equitable  Life").
   Equitable  Variable  Life's  operations  consist  principally  of the sale of
   interest-sensitive life insurance and annuity products.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   Basis of Presentation and Principles of Consolidation

   The accompanying consolidated financial statements are prepared in conformity
   with generally accepted accounting principles ("GAAP").

   The accompanying  consolidated  financial  statements include the accounts of
   Equitable Variable Life and its subsidiaries, (collectively "EVLICO").

   The  preparation  of financial  statements in  conformity  with GAAP requires
   management to make estimates and assumptions 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.

   All significant  intercompany  transactions and balances have been eliminated
   in consolidation.

   Certain  reclassifications  have been made in the amounts presented for prior
   periods to conform these periods with the 1995 presentation.

   Accounting Changes

   In  the  first  quarter  of  1995,  EVLICO  adopted  Statement  of  Financial
   Accounting   Standards  ("SFAS")  No.  114,   "Accounting  by  Creditors  for
   Impairment of a Loan." This statement  applies to all loans,  including loans
   restructured  in a troubled debt  restructuring  involving a modification  of
   terms.  This  statement  addresses the accounting for impairment of a loan by
   specifying how  allowances  for credit losses should be determined.  Impaired
   loans within the scope of this  statement  are measured  based on the present
   value of  expected  future  cash flows  discounted  at the  loan's  effective
   interest rate, at the loan's observable market price or the fair value of the
   collateral  if  the  loan  is  collateral  dependent.   EVLICO  provides  for
   impairment of loans through an allowance for possible losses. The adoption of
   this  statement  did  not  have a  material  effect  on the  level  of  these
   allowances   or  on  EVLICO's   consolidated   statements   of  earnings  and
   shareholder's equity.

   In the fourth  quarter of 1994  (effective  as of  January 1,  1994),  EVLICO
   adopted SFAS No. 112,  "Employers'  Accounting for Postemployment  Benefits,"
   which   required   employers  to   recognize   the   obligation   to  provide
   postemployment  benefits.  Implementation  of this  statement  resulted  in a
   charge for the cumulative effect of accounting  change of $11.4 million,  net
   of a Federal income tax benefit of $6.2 million.

   At December 31, 1993,  EVLICO adopted SFAS No. 115,  "Accounting  for Certain
   Investments  in Debt and Equity  Securities,"  which expanded the use of fair
   value  accounting for those  securities that a company does not have positive
   intent and  ability to hold to  maturity.  Implementation  of this  statement
   increased consolidated  shareholder's equity by $7.2 million, net of deferred
   policy   acquisition  costs  and  deferred  Federal  income  tax.   Beginning
   coincident with issuance of SFAS No. 115 implementation  guidance in November
   1995, the Financial Accounting Standards Board ("FASB") permitted companies a
   one-time   opportunity,   through   December  31,   1995,   to  reassess  the
   appropriateness of the classification of all securities held at that time. On
   December  1,  1995,  EVLICO   transferred   $1,806.7  million  of  securities
   classified  as held to maturity to the  available  for sale  portfolio.  As a
   result,  consolidated shareholder's equity increased by $17.9 million, net of
   deferred policy acquisition costs and deferred Federal income tax.

   New Accounting Pronouncements

   In March 1995, the FASB issued SFAS No. 121,  "Accounting  for the Impairment
   of  Long-Lived  Assets and for  Long-Lived  Assets to be Disposed  Of," which
   requires  that  long-lived  assets and certain  identifiable  intangibles  be
   reviewed for impairment whenever events or changes in circumstances  indicate
   the  carrying  amount of such  assets  may not be  recoverable.  EVLICO  will
   implement this  statement as of January 1, 1996.  EVLICO  currently  provides
   allowances for possible  losses for assets under the scope of this statement.
   Management  has not yet  determined  the  impact of this  statement  on these
   assets.

   Valuation of Investments

   Fixed  maturities  which  have  been  identified  as  available  for sale are
   reported at estimated  fair value.  At December 31,  1994,  fixed  maturities
   which  EVLICO had both the ability and the intent to hold to  maturity,  were
   stated  principally at amortized cost. The amortized cost of fixed maturities
   is adjusted for impairments in value deemed to be other than temporary.


                                      F-5
<PAGE>

   Mortgage loans on real estate are stated at unpaid principal balances, net of
   unamortized discounts and valuation  allowances.  Effective with the adoption
   of SFAS No. 114 on January 1, 1995, the valuation allowances are based on the
   present value of expected future cash flows discounted at the loan's original
   effective  interest  rate or the  collateral  value if the loan is collateral
   dependent.  However,  if foreclosure is or becomes probable,  the measurement
   method used is collateral  value.  Prior to the adoption of SFAS No. 114, the
   valuation  allowances  were  based on losses  expected  by  management  to be
   realized on transfers of mortgage  loans to real estate (upon  foreclosure or
   in-substance foreclosure), on the disposition or settlement of mortgage loans
   and on mortgage loans management  believed may not be collectible in full. In
   establishing valuation allowances,  management previously  considered,  among
   other things, the estimated fair value of the underlying collateral.

   Real estate,  including  real estate  acquired in  satisfaction  of debt,  is
   stated  at  depreciated  cost  less  valuation  allowances.  At the  date  of
   foreclosure  (including  in-substance  foreclosure),  real estate acquired in
   satisfaction of debt is valued at estimated fair value.  Valuation allowances
   on real  estate  held for the  production  of income are  computed  using the
   forecasted cash flows of the respective properties discounted at a rate equal
   to EVLICO's cost of funds;  valuation allowances on real estate available for
   sale are computed  using the lower of current  estimated  fair value,  net of
   disposition costs, or depreciated cost.

   Policy loans are stated at unpaid principal balances.

   Partnerships  and  joint  venture  interests  in which  EVLICO  does not have
   control and a majority  economic interest are reported on the equity basis of
   accounting  and are included  with either  equity real estate or other equity
   investments, as appropriate.

   Common  stocks are carried at estimated  fair value and are included in other
   equity investments.

   Short-term  investments are stated at amortized cost which  approximates fair
   value and are included with other invested assets.

   Cash and cash equivalents  includes cash on hand,  amounts due from banks and
   highly liquid debt instruments  purchased with an original  maturity of three
   months or less.

   All securities  are recorded in the  consolidated  financial  statements on a
   trade date basis.

   Investment Results and Unrealized Investment Gains (Losses)

   Realized   investment   gains  and  losses   are   determined   by   specific
   identification  and  are  presented  as a  component  of  revenue.  Valuation
   allowances  are netted  against the asset  categories to which they apply and
   changes in the  valuation  allowances  are  included in  investment  gains or
   losses.

   Unrealized investment gains and losses on fixed maturities available for sale
   and  equity  securities  held  by  EVLICO  are  accounted  for as a  separate
   component of  shareholder's  equity,  net of related  deferred Federal income
   taxes and deferred  policy  acquisition  costs related to universal  life and
   investment-type products.

   Recognition of Insurance Income and Related Expenses

   Premiums from  universal life and  investment-type  contracts are reported as
   deposits to policyholders'  account  balances.  Revenues from these contracts
   consist of amounts assessed during the period against  policyholders' account
   balances for mortality charges,  policy administration  charges and surrender
   charges.  Policy  benefits  and claims that are  charged to expenses  include
   benefit  claims  incurred  in the period in excess of related  policyholders'
   account balances.

   Premiums from life and annuity policies with life contingencies generally are
   recognized  as income when due.  Benefits  and expenses are matched with such
   income so as to result in the  recognition  of  profits  over the life of the
   contracts.  This  match  is  accomplished  by  means  of  the  provision  for
   liabilities  for future  policy  benefits  and the  deferral  and  subsequent
   amortization of policy acquisition costs.

   Deferred Policy Acquisition Costs

   The costs of acquiring new business,  principally commissions,  underwriting,
   agency and policy issue  expenses,  all of which vary with and are  primarily
   related to the  production of new business,  are  deferred.  Deferred  policy
   acquisition costs are subject to recoverability testing at the time of policy
   issue and loss recognition testing at the end of each accounting period.

   For universal life products and  investment-type  products,  deferred  policy
   acquisition  costs  are  amortized  over  the  expected  average  life of the
   contracts  (periods  ranging  from  15  to  35  years  and  5  to  17  years,
   respectively)  as a constant  percentage of estimated  gross profits  arising
   principally  from  investment  results,  mortality  and  expense  margins and
   surrender  charges based on historical  and  anticipated  future  experience,
   updated at the end of each accounting  period. The effect on the amortization
   of deferred policy  acquisition costs of revisions to estimated gross profits
   is  reflected  in  earnings in the period such  estimated  gross  profits are
   revised.  The effect on the deferred policy acquisition cost asset that would
   result from  realization of unrealized  gains (losses) is recognized  with an
   offset to unrealized gains (losses) in consolidated  shareholder's  equity as
   of the balance sheet date.

   Amortization charged to income amounted to $199.0 million, $200.2 million and
   $135.5  million  for the  years  ended  December  31,  1995,  1994 and  1993,
   respectively.

                                      F-6
<PAGE>

   Policyholders' Account Balances and Future Policy Benefits

   EVLICO's insurance contracts primarily are universal life and investment-type
   contracts.  Policyholders'  account  balances are equal to the policy account
   values.  The policy account values represent an accumulation of gross premium
   payments  plus  credited  interest  less  expense and  mortality  charges and
   withdrawals.

   The future policy benefit liabilities for the remainder of EVLICO's insurance
   contracts,   consisting  primarily  of  supplementary   contracts  with  life
   contingencies  and various policy riders,  are computed by various  valuation
   methods  based  on  assumed   interest  rates  and  mortality  and  morbidity
   assumptions reflecting EVLICO's experience and industry standards.

   Federal Income Taxes

   EVLICO is included in a consolidated Federal income tax return with Equitable
   Life and its other  eligible  subsidiaries.  In accordance  with an agreement
   between  EVLICO and  Equitable  Life,  the amount of current  income taxes as
   determined  on a separate  return  basis will be paid to, or  received  from,
   Equitable Life.  Benefits for losses,  which are paid to EVLICO to the extent
   they are  utilized  by  Equitable  Life,  may not have been  received  in the
   absence of such  agreement.  Deferred  income tax assets and  liabilities are
   recognized  based on the  difference  between  financial  statement  carrying
   amounts  and  income tax bases of assets and  liabilities  using the  enacted
   income tax rates and laws.

   Separate Accounts

   Separate  Accounts  are  established  in  conformity  with the New York State
   Insurance Law and generally are not chargeable  with  liabilities  that arise
   from any other business of EVLICO.  Separate  Accounts  assets are subject to
   General  Account  claims only to the extent the value of such assets  exceeds
   the Separate Accounts liabilities.

   Assets and liabilities of the Separate  Accounts,  representing  net deposits
   and  accumulated  net investment  earnings less fees,  held primarily for the
   benefit of contractholders are shown as separate captions in the consolidated
   balance  sheets.  Assets held in the Separate  Accounts are carried at quoted
   market values or, where quoted values are not  available,  at estimated  fair
   values as determined by management.

   The  investment  results of  Separate  Accounts  are  reflected  directly  in
   Separate  Accounts  liabilities.  For the years ended December 31, 1995, 1994
   and 1993, investment results of Separate Accounts were $342.2 million, $135.9
   million and $344.1 million, respectively.

   Deposits to Separate  Accounts are reported as increases in Separate Accounts
   liabilities   and  are  not   reported   in   revenues.   Mortality,   policy
   administration and surrender charges of the Separate Accounts are included in
   revenues.


                                      F-7
<PAGE>


3. INVESTMENTS

   The  following  tables  provide  additional  information  relating  to  fixed
   maturities and equity securities:

<TABLE>
<CAPTION>

                                                                               GROSS              GROSS
                                                          AMORTIZED          UNREALIZED         UNREALIZED         ESTIMATED
                                                            COST               GAINS              LOSSES           FAIR VALUE
                                                       ----------------   -----------------  -----------------   ---------------
                                                                                   (IN MILLIONS)
<S>                                                     <C>                <C>                <C>                 <C>
     December 31, 1995
     Fixed Maturities:
        Available for Sale:
          Corporate.................................    $    3,053.5       $      101.0       $        22.0       $    3,132.5
          Mortgage-backed...........................           573.9                7.7                  .4              581.2
          U.S. Treasury securities and U.S. government
             and agency securities..................           569.2                9.2                 2.6              575.8
          States and political subdivisions.........             4.3                 .1                --                  4.4
          Foreign governments.......................            16.2                 .8                --                 17.0
          Redeemable preferred stock................            56.8                3.7                 5.1               55.4
                                                       ----------------   -----------------  -----------------   ---------------

        Total Available for Sale....................    $    4,273.9       $      122.5       $        30.1       $    4,366.3
                                                       ================   =================  =================   ===============

     Equity Securities:
        Common stock................................    $       36.2       $       10.3       $         4.7       $       41.8
                                                       ================   =================  =================   ===============

     December 31, 1994

     Fixed Maturities:
        Available for Sale:
          Corporate.................................    $    1,622.3       $        5.1       $       112.6       $    1,514.8
          Mortgage-backed...........................           221.9                 .5                16.4              206.0
          U.S. Treasury securities and U.S. government
             and agency securities..................           365.4                1.4                20.7              346.1
          States and political subdivisions.........             4.8               --                    .6                4.2
          Foreign governments.......................            14.8                 .2                --                 15.0
          Redeemable preferred stock................            58.0                 .1                 5.4               52.7
                                                       ----------------   -----------------  -----------------   ---------------

        Total Available for Sale....................    $    2,287.2       $        7.3       $       155.7       $    2,138.8
                                                       ================   =================  =================   ===============

        Held to Maturity:
          Corporate.................................    $    1,812.4       $       11.9       $        93.1       $    1,731.2
          U.S. Treasury securities and U.S. government
             and agency securities..................           180.4               --                  21.7              158.7
          States and political subdivisions.........            14.4               --                    .9               13.5
          Foreign governments.......................             1.3                 .1                --                  1.4
                                                       ----------------   -----------------  -----------------   ---------------

        Total Held to Maturity......................    $    2,008.5       $       12.0       $       115.7       $    1,904.8
                                                       ================   =================  =================   ===============

     Equity Securities:
        Common stock................................    $       42.0       $       10.1       $         9.4       $       42.7
                                                       ================   =================  =================   ===============
</TABLE>

   For publicly traded fixed  maturities and equity  securities,  estimated fair
   value is determined using quoted market prices.  For fixed maturities without
   a readily ascertainable market value, EVLICO has determined an estimated fair
   value using a discounted cash flow approach,  including provisions for credit
   risk,  generally  based upon the assumption that such securities will be held
   to maturity. Estimated fair value for equity securities, substantially all of
   which do not have a readily  ascertainable  market value, has been determined
   by EVLICO. Such estimated fair values do not necessarily represent the values
   for  which  these  securities  could  have  been  sold  at the  dates  of the
   consolidated  balance  sheets.  At December 31, 1995 and 1994,  respectively,
   securities without a readily  ascertainable  market value having an amortized
   cost of $1,233.7 million and $1,571.5  million,  respectively,  had estimated
   fair values of $1,291.1 million and $1,512.2 million, respectively.


                                      F-8
<PAGE>


   The contractual maturity of bonds at December 31, 1995 are shown below:

<TABLE>
<CAPTION>
                                                                                                   AVAILABLE FOR SALE
                                                                                           ------------------------------------

                                                                                              AMORTIZED           ESTIMATED
                                                                                                 COST            FAIR VALUE
                                                                                           -----------------   ----------------

                                                                                                      (IN MILLIONS)
<S>                                                                                         <C>                 <C>
     Due in one year or less.............................................................   $       133.3       $      133.4
     Due in years two through five.......................................................         1,416.4            1,444.9
     Due in years six through ten........................................................         1,361.5            1,391.8
     Due after ten years.................................................................           732.0              759.6
     Mortgage-backed securities..........................................................           573.9              581.2
                                                                                           -----------------   ----------------

     Total...............................................................................   $     4,217.1       $    4,310.9
                                                                                           =================   ================
</TABLE>

   Bonds not due at a single maturity date have been included in the above table
   in the year of final maturity. Actual maturities will differ from contractual
   maturities because borrowers may have the right to call or prepay obligations
   with or without call or prepayment penalties.

   Investment valuation allowances and changes thereto are shown below:

<TABLE>
<CAPTION>
                                                                                      YEARS ENDED DECEMBER 31,
                                                                       --------------------------------------------------------
                                                                             1995                1994               1993
                                                                       -----------------   -----------------  -----------------
                                                                                            (IN MILLIONS)

<S>                                                                     <C>                 <C>                <C>
     Balances, beginning of year....................................    $        68.5       $       87.3       $       147.2
     Additions charged to income....................................             31.0               12.7                44.4
     Deductions for writedowns and asset dispositions...............            (33.8)             (31.5)             (104.3)
                                                                       -----------------   -----------------  -----------------
     Balances, End of Year..........................................    $        65.7       $       68.5       $        87.3
                                                                       =================   =================  =================

     Balances, end of year comprise:
        Mortgage loans on real estate...............................    $        15.9       $       24.0       $        46.7
        Equity real estate..........................................             49.8               44.5                40.6
                                                                       -----------------   -----------------  -----------------

     Total..........................................................    $        65.7       $       68.5       $        87.3
                                                                       =================   =================  =================
</TABLE>

   Deductions  for writedowns  and asset  dispositions  for 1993 include a $20.2
   million  writedown of fixed  maturity  investments  at December 31, 1993 as a
   result of adopting a new  accounting  statement  for the  valuation  of these
   investments   that  requires   specific   writedowns   instead  of  valuation
   allowances.

   At  December  31,  1995,  the  carrying  values of  investments  held for the
   production  of income which were  non-income  producing for the twelve months
   preceding  the  consolidated  balance  sheet date were $21.5 million of fixed
   maturities and $29.1 million of mortgage loans on real estate.

   EVLICO's fixed maturity  investment  portfolio  includes corporate high yield
   securities consisting of public high yield bonds, redeemable preferred stocks
   and directly negotiated debt in leveraged buyout  transactions.  EVLICO seeks
   to  minimize  the  higher  than  normal  credit  risks  associated  with such
   securities by monitoring the total  investments in any single issuer or total
   investment in a particular  industry  group.  Certain of these corporate high
   yield securities are classified as other than investment grade by the various
   rating agencies, i.e., a rating below Baa or an NAIC (National Association of
   Insurance  Commissioners)  designation  of 3  (medium  grade),  4 or 5 (below
   investment  grade)  or  6  (in  or  near  default).  At  December  31,  1995,
   approximately 11.0% of the $4,217.2 million aggregate amortized cost of bonds
   held by EVLICO were considered to be other than investment grade.

   In addition to its holding of corporate high yield  securities,  EVLICO is an
   equity investor in limited  partnership  interests which primarily  invest in
   securities considered to be other than investment grade.

   EVLICO has  restructured  or  modified  the terms of certain  fixed  maturity
   investments.  The fixed maturity portfolio, based on amortized cost, includes
   $13.7 million and $13.3 million at December 31, 1995 and 1994,  respectively,
   of such restructured securities.  The December 31, 1994 amount includes fixed
   maturities which are in default as to principal and/or interest payments, are
   to be restructured pursuant to commenced  negotiations or where the borrowers
   went into bankruptcy subsequent to acquisition (collectively,  "problem fixed
   maturities")  of $5.6  million.  Gross  interest  income that would have been
   recorded  in  accordance  with  the  original  terms  of  restructured  fixed
   maturities  amounted to $1.4 million,  $1.1 million and $2.2 million in 1995,
   1994 and 1993, respectively.  Gross interest income on these fixed maturities
   included in net investment income  aggregated $1.4 million,  $1.0 million and
   $1.5 million in 1995, 1994 and 1993, respectively.


                                      F-9
<PAGE>


   At December 31, 1995 and 1994,  mortgage  loans on real estate with scheduled
   payments 60 days (90 days for agricultural  mortgages) or more past due or in
   foreclosure  (collectively,  "problem  mortgage loans on real estate") had an
   amortized cost of $36.0 million (4.6% of total mortgage loans on real estate)
   and  $35.2   million  (3.9%  of  total   mortgage   loans  on  real  estate),
   respectively.

   The payment  terms of mortgage  loans on real estate may from time to time be
   restructured or modified.  The investment in  restructured  mortgage loans on
   real estate,  based on amortized cost,  amounted to $173.5 million and $130.8
   million at December 31, 1995 and 1994, respectively. Gross interest income on
   restructured  mortgage  loans on real estate that would have been recorded in
   accordance  with the original  terms of such loans amounted to $16.1 million,
   $12.3 million and $13.9 million in 1995, 1994 and 1993,  respectively.  Gross
   interest income on these loans included in net investment  income  aggregated
   $14.0  million,  $11.4  million  and $11.5  million  in 1995,  1994 and 1993,
   respectively.

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


                                                              DECEMBER 31, 1995
                                                              ------------------
                                                                (IN MILLIONS)

     Impaired mortgage loans with provision for losses....     $        99.0
     Impaired mortgage loans with no provision for losses.              24.5
                                                              ------------------

     Recorded investment in impaired mortgage loans.......             123.5
     Provision for losses.................................              14.5
                                                              ------------------

     Net Impaired Mortgage Loans..........................     $       109.0
                                                              ==================

   Impaired mortgage loans with no provision for losses are loans where the fair
   value of the  collateral  or the net  present  value of the  loan  equals  or
   exceeds the recorded  investment.  Interest  income earned on loans where the
   collateral  value is used to measure  impairment is recorded on a cash basis.
   Interest  income on loans where the present  value  method is used to measure
   impairment  is accrued on the net  carrying  value  amount of the loan at the
   interest  rate used to discount the cash flows.  Changes in the present value
   attributable  to changes in the amount or timing of  expected  cash flows are
   reported as investment gains or losses.

   During the year ended December 31, 1995, EVLICO's average recorded investment
   in impaired  mortgage loans was $99.2 million.  Interest income recognized on
   these  impaired  mortgage  loans  totaled  $8.2  million  for the year  ended
   December 31, 1995, including $2.2 million recognized on a cash basis.

   EVLICO's  investment  in equity real estate is through  direct  ownership and
   through  investments in real estate joint ventures.  At December 31, 1995 and
   1994, the carrying value of equity real estate available for sale amounted to
   $55.6 million and $138.4 million,  respectively. For the years ended December
   31, 1995, 1994 and 1993,  respectively,  real estate of $12.2 million,  $59.0
   million and $92.1 million was acquired in  satisfaction  of debt. At December
   31,  1995  and  1994,   EVLICO  owned  $196.6  million  and  $230.5  million,
   respectively, of real estate acquired in satisfaction of debt.

   Depreciation on real estate is computed using the  straight-line  method over
   the estimated  useful lives of the properties,  which generally range from 40
   to 50 years.  Accumulated  depreciation  on real estate was $51.0 million and
   $51.1  million at  December  31,  1995 and 1994,  respectively.  Depreciation
   expense on real estate totaled $12.8 million, $12.7 million and $11.6 million
   for the years ended December 31, 1995, 1994 and 1993, respectively.


                                      F-10
<PAGE>


4. JOINT VENTURES AND PARTNERSHIPS

   Summarized  combined financial  information of real estate joint ventures (10
   and 12  individual  ventures as of December 31, 1995 and 1994,  respectively)
   and of other  limited  partnership  interests  accounted for under the equity
   method,  in which EVLICO has an investment of $10.0 million or greater and an
   equity interest of 10% or greater is as follows:

<TABLE>
<CAPTION>

                                                                                                    DECEMBER 31,
                                                                                      ------------------------------------------
                                                                                             1995                  1994
                                                                                      -------------------    ------------------
                                                                                                    (IN MILLIONS)
<S>                                                                                    <C>                    <C>         
     FINANCIAL POSITION
     Investments in real estate, at depreciated cost...............................    $       966.3          $    1,047.0
     Investments in securities, generally at estimated fair value..................            648.5               3,061.2
     Cash and cash equivalents.....................................................             99.2                  46.4
     Other assets..................................................................             90.8                 261.9
                                                                                      -------------------    ------------------

     Total assets..................................................................          1,804.8               4,416.5
                                                                                      -------------------    ------------------

     Borrowed funds -- third party..................................................            74.4               1,233.6
     Other liabilities.............................................................            132.4                 611.0
                                                                                      -------------------    ------------------

     Total liabilities.............................................................            206.8               1,844.6
                                                                                      -------------------    ------------------

     Partners' Capital.............................................................    $     1,598.0          $    2,571.9
                                                                                      ===================    ==================

     Equity in partners' capital included above....................................    $       243.8          $      327.3
     Equity in limited partnership interests not included above....................             82.3                  50.4
     (Deficit) excess of equity in partners' capital over
        investment cost and equity earnings........................................              (.4)                  3.7
                                                                                      -------------------    ------------------

     Carrying Value................................................................    $       325.7          $      381.4
                                                                                      ===================    ==================
</TABLE>

<TABLE>
<CAPTION>

                                                                                       YEARS ENDED DECEMBER 31,
                                                                        --------------------------------------------------------
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)
<S>                                                                      <C>                 <C>                <C>         
     STATEMENTS OF EARNINGS
     Revenues of real estate joint ventures............................  $       152.3       $      180.1       $      136.6
     Revenues of other limited partnership interests...................           86.9              102.5              318.9
     Interest expense -- third party....................................         (23.1)             (88.1)             (79.7)
     Interest expense -- The Equitable..................................          (5.6)              --                 --
     Other expenses....................................................         (131.8)            (172.4)            (132.7)
                                                                        -----------------   ----------------   -----------------

     Net Earnings......................................................  $        78.7       $       22.1       $      243.1
                                                                        =================   ================   =================

     Equity in net earnings included above.............................  $        14.4       $       11.7       $       34.0
     Equity in net earnings of limited partnership
        interests not included above...................................           12.9                6.3               12.0
     Reduction of earnings in joint ventures
        over equity ownership percentage and
        amortization of differences in bases...........................           --                 (1.1)               (.1)
                                                                        -----------------   -----------------  -----------------

     Total Equity in Net Earnings......................................  $        27.3       $       16.9       $       45.9
                                                                        =================   ================   =================
</TABLE>


                                      F-11
<PAGE>



5. NET INVESTMENT INCOME AND INVESTMENT (LOSSES) GAINS

   The sources of net investment income are summarized as follows:

<TABLE>
<CAPTION>

                                                                                       YEARS ENDED DECEMBER 31,
                                                                        --------------------------------------------------------
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)

<S>                                                                      <C>                 <C>                <C>         
     Fixed maturities.................................................   $       319.5       $      331.4       $      319.9
     Mortgage loans on real estate....................................            70.3               86.7              105.7
     Equity real estate...............................................            66.2               67.0               69.8
     Policy loans.....................................................            86.8               79.5               76.1
     Other equity investments.........................................            22.4               13.4               38.5
     Other investment income..........................................            30.5               24.5               17.0
                                                                        -----------------   ----------------   -----------------

     Gross investment income..........................................           595.7              602.5              627.0

     Investment expenses..............................................            66.6               75.7               69.4
                                                                        -----------------   ----------------   -----------------

     Net Investment Income............................................   $       529.1       $      526.8       $      557.6
                                                                        =================   ================   =================
</TABLE>

   Investment  (losses) gains, net,  including changes in valuation  allowances,
   are summarized as follows:

<TABLE>
<CAPTION>

                                                                                       YEARS ENDED DECEMBER 31,
                                                                        --------------------------------------------------------
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)

<S>                                                                      <C>                 <C>                <C>         
     Fixed maturities.................................................   $        23.7       $       (6.8)      $       45.1
     Mortgage loans on real estate....................................            (7.0)             (13.3)             (32.0)
     Equity real estate...............................................           (18.9)              (5.3)             (13.4)
     Other equity investments.........................................             1.7               20.8                1.8
                                                                        -----------------   ----------------   -----------------

     Investment (Losses) Gains, Net...................................   $         (.5)      $       (4.6)      $        1.5
                                                                        =================   ================   =================
</TABLE>

   Writedowns of fixed  maturities  amounted to $11.1 million,  $8.2 million and
   $1.4  million  for  the  years  ended  December  31,  1995,  1994  and  1993,
   respectively.

   For the  years  ended  December  31,  1995 and 1994,  respectively,  proceeds
   received  on sales of  fixed  maturities  classified  as  available  for sale
   amounted  to  $2,551.6  million and  $2,065.1  million.  Gross gains of $49.6
   million  and $22.1  million  and  gross  losses  of $18.7  million  and $24.4
   million, respectively, were realized on these sales. The change in unrealized
   investment gains (losses) related to fixed maturities classified as available
   for sale for the years ended  December 31, 1995 and 1994,  amounted to $240.8
   million and $(215.2) million, respectively.

   Gross gains of $66.2  million and gross losses of $66.5 million were realized
   on sales of investments in fixed maturities held for investment and available
   for sale for the year ended December 31, 1993.


                                      F-12
<PAGE>


   Net  unrealized  investment  gains  (losses),  included  in the  consolidated
   balance   sheets  as  a  component  of  equity,   and  the  changes  for  the
   corresponding years are summarized as follows:

<TABLE>
<CAPTION>

                                                                                       YEARS ENDED DECEMBER 31,
                                                                        --------------------------------------------------------
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)

<S>                                                                      <C>                 <C>                <C>        
     Balance, beginning of year.......................................   $      (72.6)       $      22.3        $      11.1
     Changes in unrealized investment gains (losses)..................          244.7             (241.8)               3.4
     Effect of adopting SFAS No. 115..................................           --                 --                 72.2
     Changes in unrealized investment (gains) losses attributable to:
        Deferred policy acquisition costs.............................          (64.4)              95.8              (58.2)
        Deferred Federal income taxes.................................          (63.1)              51.1               (6.2)
                                                                       -----------------   ----------------   -----------------
 
     Balance, End of Year.............................................   $       44.6        $     (72.6)       $      22.3
                                                                        =================   ================   =================

     Balance, end of year comprises:
        Unrealized investment gains (losses) on:
          Fixed maturities............................................   $       92.4        $    (148.4)       $      66.8
          Other equity investments....................................            5.6                 .7               25.6
          Other.......................................................           (2.7)              (1.7)              --
                                                                        -----------------   ----------------   -----------------

        Total.........................................................           95.3             (149.4)              92.4
        Amounts of unrealized investment (gains) losses attributable to:
          Deferred policy acquisition costs...........................          (26.8)              37.6              (58.2)
          Deferred Federal income taxes...............................          (23.9)              39.2              (11.9)
                                                                        -----------------   ----------------   -----------------

     Total............................................................   $       44.6        $     (72.6)       $      22.3
                                                                        =================   ================   =================
</TABLE>

6. FEDERAL INCOME TAXES

   A summary of the Federal income tax expense in the consolidated statements of
   earnings is shown below:

<TABLE>
<CAPTION>

                                                                                       YEARS ENDED DECEMBER 31,
                                                                        --------------------------------------------------------
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)
<S>                                                                      <C>                 <C>                <C>         
     Federal income tax expense (benefit):
        Current.......................................................   $       --          $      (1.4)       $      (3.4)
        Deferred......................................................           29.7               26.4               23.9
                                                                        -----------------   ----------------   -----------------

     Total............................................................   $       29.7        $      25.0        $      20.5
                                                                        =================   ================   =================
</TABLE>

   The  Federal  income  taxes  attributable  to  consolidated   operations  are
   different  from the amounts  determined by  multiplying  the earnings  before
   Federal  income  taxes  and  cumulative  effect of  accounting  change by the
   expected Federal income tax rate of 35%.

   The sources of the difference and the tax effects of each are as follows:

<TABLE>
<CAPTION>

                                                                                       YEARS ENDED DECEMBER 31,
                                                                        --------------------------------------------------------
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)

<S>                                                                      <C>                 <C>                <C>        
     Expected Federal income tax expense..............................   $       30.0        $      25.3        $      16.6
     Tax rate adjustment..............................................           --                 --                  4.0
     Other............................................................            (.3)               (.3)               (.1)
                                                                        -----------------   ----------------   -----------------

     Federal Income Tax Expense.......................................   $       29.7        $      25.0        $      20.5
                                                                        =================   ================   =================
</TABLE>


                                      F-13
<PAGE>



   The components of the net deferred Federal income tax account are as follows:

<TABLE>
<CAPTION>

                                                                   DECEMBER 31, 1995                  DECEMBER 31, 1994
                                                            ---------------------------------  ---------------------------------
                                                                ASSETS         LIABILITIES         ASSETS         LIABILITIES
                                                            ---------------   ---------------  ---------------   ---------------
                                                                                       (IN MILLIONS)
<S>                                                          <C>               <C>              <C>               <C>       
     Deferred policy acquisition costs, reserves and
        reinsurance.......................................   $      --         $    253.8       $      --         $    250.6
     Investments..........................................          --               20.5              38.4             --
     Compensation and related benefits....................          44.3             --                52.2             --
     Other................................................           7.9             --                25.6             --
                                                            ---------------   ---------------  ---------------   ---------------

     Total................................................   $      52.2       $    274.3       $     116.2       $    250.6
                                                            ===============   ===============  ===============   ===============
</TABLE>

   The  deferred  Federal  income tax  expense  (benefit)  impacting  operations
   reflect the net tax effects of  temporary  differences  between the  carrying
   amounts of assets and  liabilities for financial  reporting  purposes and the
   amounts  used for  income  tax  purposes.  The  sources  of  these  temporary
   differences and the tax effects of each are as follows:

<TABLE>
<CAPTION>

                                                                                       YEARS ENDED DECEMBER 31,
                                                                        --------------------------------------------------------
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)
<S>                                                                      <C>                 <C>                <C>         
     Deferred policy acquisition costs, reserves and
        reinsurance...................................................   $        3.2        $     (11.4)       $      (6.8)
     Investments......................................................           (4.2)              26.1               11.4
     Compensation and related benefits................................           13.0               (2.8)               1.9
     Other............................................................           17.7               14.5               17.4
                                                                        -----------------   ----------------   -----------------

     Deferred Federal Income Tax Expense..............................   $       29.7        $      26.4        $      23.9
                                                                        =================   ================   =================
</TABLE>

   At  December  31,  1995,  EVLICO  had net  operating  loss  carryforwards  of
   approximately $10.2 million. These loss carryforwards are available to offset
   future tax payments to Equitable Life under the tax sharing agreement.

7. REINSURANCE AGREEMENTS

   EVLICO cedes reinsurance to other insurance  companies.  EVLICO evaluates the
   financial condition of its reinsurers to minimize its exposure to significant
   losses from reinsurer  insolvencies.  The effect of reinsurance is summarized
   as follows:

<TABLE>
<CAPTION>

                                                                                                      DECEMBER 31,
                                                                                           ------------------------------------
                                                                                                 1995               1994
                                                                                           -----------------   ----------------
                                                                                                      (IN MILLIONS)

<S>                                                                                         <C>                 <C>        
     Direct premiums.....................................................................   $       34.1        $      40.2
     Reinsurance ceded...................................................................            (.4)               (.1)
                                                                                           -----------------   ----------------  

     Premiums............................................................................   $       33.7        $      40.1
                                                                                           =================   ================

     Universal Life and Investment-type Product Policy Fee Income Ceded..................   $       31.0        $      24.9
                                                                                           =================   ================

     Policyholders' Benefits Ceded.......................................................   $       18.7        $       8.3
                                                                                           =================   ================
</TABLE>

   EVLICO  reinsures  mortality  risks in excess of $5.0  million  on any single
   life.   EVLICO  also  reinsures  the  entire  risk  on  certain   substandard
   underwriting risks as well as in certain other cases.


                                      F-14
<PAGE>


8. RELATED PARTY TRANSACTIONS

   Under a cost sharing agreement,  EVLICO reimburses Equitable Life for its use
   of  Equitable  Life's  personnel,  property  and  facilities  in carrying out
   certain of its operations.  Reimbursement for intercompany  services is based
   on the  allocated  cost of the services  provided.  The incurred  balances of
   these intercompany transactions,  which are included in other operating costs
   and expenses are as follows:

<TABLE>
<CAPTION>

                                                                                       YEARS ENDED DECEMBER 31,
                                                                        --------------------------------------------------------
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)

<S>                                                                      <C>                 <C>                <C>        
     Personnel and facilities.........................................   $      249.8        $     257.9        $     252.7
     Agent commissions and fees.......................................          127.4              122.6              103.0
</TABLE>

   These cost  allocations  include  various  employee  related  obligations for
   pensions and postretirement  benefits.  At December 31, 1995 and 1994, EVLICO
   recorded as a reduction of shareholder's  equity its allocated  portion of an
   additional  minimum pension liability of $10.7 million and $1.2 million,  net
   of  Federal  income  taxes,  respectively,  representing  the  excess  of the
   accumulated benefit obligation over the fair value of plan assets and accrued
   pension liability.

   During 1995, 1994 and 1993, Equitable Life restructured certain operations in
   connection with cost reduction  programs.  EVLICO recorded provisions of $6.7
   million, $6.9 million and $17.3 million in 1995, 1994 and 1993, respectively,
   relating  primarily to allocated lease obligations (net of sub-lease rentals)
   and severance liabilities.

   EVLICO  incurred  investment  advisory and asset  management  fee expenses of
   $17.6 million,  $19.2 million and $16.0 million  during 1995,  1994 and 1993,
   respectively.

   EVLICO and Equitable Life have an agreement  whereby  certain  Equitable Life
   policyholders may purchase EVLICO's policies without  presenting  evidence of
   insurability.  Under the  agreement,  Equitable Life pays EVLICO a conversion
   charge for the extra  mortality risk  associated with issuing these policies.
   EVLICO  received  payments of $2.9 million,  $3.0 million and $3.1 million in
   1995, 1994 and 1993, respectively, which were reported as other income.

   On August 31, 1993, EVLICO sold $250.0 million of primarily  privately placed
   below investment grade fixed maturities to EQ Asset Trust 1993 (the "Trust").
   EVLICO  realized  a  $1.1  million  gain,  net  of  related  deferred  policy
   acquisition costs and deferred Federal income taxes. In conjunction with this
   transaction,  EVLICO  received  $75.4  million of Class B notes issued by the
   Trust. These notes have interest rates ranging from 6.85% to 9.45%. The Class
   B notes are classified as other invested assets on the  consolidated  balance
   sheets.

   Net amounts  payable to Equitable Life were $190.2 million and $226.7 million
   at December 31, 1995 and 1994, respectively.

9. DERIVATIVES AND FAIR VALUE OF FINANCIAL INSTRUMENTS

   Derivatives

   EVLICO primarily uses derivatives for asset/liability risk management and for
   hedging  individual  securities.  Derivatives  mainly are  utilized to reduce
   EVLICO's exposure to interest rate fluctuations. Accounting for interest rate
   swap  transactions  is on an  accrual  basis.  Gains and  losses  related  to
   interest rate swap  transactions are amortized as yield  adjustments over the
   remaining  life  of  the  underlying  hedged  security.  Income  and  expense
   resulting from interest rate swap  activities are reflected in net investment
   income.  The notional  amount of matched  interest rate swaps  outstanding at
   December 31, 1995 was $444.8 million. The average unexpired terms at December
   31,  1995 is 3.0  years.  At  December  31,  1995,  the  cost of  terminating
   outstanding  matched  swaps in a loss  position  was  $10.1  million  and the
   unrealized  gain on  outstanding  matched  swaps in a gain  position was $3.4
   million.  EVLICO has no intention of  terminating  these  contracts  prior to
   maturity.

   Fair Value of Financial Instruments

   EVLICO  defines fair value as the quoted market prices for those  instruments
   that are actively traded in financial  markets.  In cases where quoted market
   prices are not  available,  fair values are estimated  using present value or
   other valuation  techniques.  The fair value estimates are made at a specific
   point in time, based on available market  information and judgments about the
   financial  instrument,  including  estimates  of timing,  amount of  expected
   future cash flows and the credit standing of  counterparties.  Such estimates
   do not reflect any premium or discount  that could  result from  offering for
   sale  at  one  time  EVLICO's  entire  holdings  of  a  particular  financial
   instrument,  nor do  they  consider  the tax  impact  of the  realization  of
   unrealized gains or losses. In many cases, the fair value estimates cannot be
   substantiated  by comparison to  independent  markets,  nor can the disclosed
   value be realized in immediate settlement of the instrument.

   Certain   financial   instruments   are  excluded,   particularly   insurance
   liabilities other than financial  guarantees and investment  contracts.  Fair
   market value of  off-balance-sheet  financial  instruments  of EVLICO was not
   material at December 31, 1995 and 1994.


                                      F-15
<PAGE>

   Fair value for mortgage  loans on real estate are  estimated  by  discounting
   future  contractual  cash  flows  using  interest  rates at which  loans with
   similar  characteristics  and credit  quality would be made.  Fair values for
   foreclosed  mortgage  loans and  problem  mortgage  loans are  limited to the
   estimated fair value of the underlying collateral if lower.

   The estimated fair values for single premium deferred  annuities ("SPDA") are
   estimated  using projected cash flows  discounted at current  offering rates.
   The estimated  fair values for  supplementary  contracts  not involving  life
   contingencies  ("SCNILC") and annuities  certain are derived using discounted
   cash flows based upon the estimated current offering rate.

   The following  table  discloses  carrying  value and estimated fair value for
   financial instruments not otherwise disclosed in Note 3:

<TABLE>
<CAPTION>

                                                                                       DECEMBER 31,
                                                            -------------------------------------------------------------------
                                                                         1995                               1994
                                                            --------------------------------   --------------------------------
                                                               CARRYING        ESTIMATED          CARRYING        ESTIMATED
                                                                VALUE          FAIR VALUE          VALUE          FAIR VALUE
                                                            ---------------  ---------------   ---------------  ---------------
                                                                                      (IN MILLIONS)
<S>                                                          <C>              <C>               <C>              <C>          
     Consolidated Financial Instruments:
     Mortgage loans on real estate.......................    $      771.5     $       809.4     $      888.5     $       865.3
     Other joint ventures................................           158.7             158.7            196.4             196.4
     Policy loans........................................         1,300.1           1,374.0          1,185.2           1,138.7
     Policyholders' account balances:
        SPDA.............................................         1,265.8           1,272.0          1,744.3           1,732.7
        Annuities certain and SCNILC.....................           188.0             188.1            159.0             151.3
</TABLE>

10. COMMITMENTS AND CONTINGENT LIABILITIES

    EVLICO is the obligor under certain structured  settlement  agreements which
    it had entered into with unaffiliated insurance companies and beneficiaries.
    To satisfy its  obligations  under these  agreements,  EVLICO has  purchased
    single premium annuities from Equitable Life and directed  Equitable Life to
    make payments directly to the beneficiaries.  A contingent  liability exists
    with respect to these agreements should Equitable Life be unable to meet its
    obligations.  Management  believes the need to satisfy such  obligations  is
    remote.

11. LITIGATION

    A number of lawsuits have been filed against life and health insurers in the
    jurisdictions  in which  EVLICO  does  business  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 amounts, or in substantial settlements.  In some states juries have
    substantial discretion in awarding punitive damages. EVLICO, like other life
    and health  insurers,  from time to time is involved in such  litigation  as
    well  as  other  legal  actions  and  proceedings  in  connection  with  its
    businesses. Some of these litigations 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 EVLICO's  financial  position or
    results of operations.

12. STATUTORY FINANCIAL INFORMATION

    EVLICO is  restricted as to the amounts it may pay as dividends to Equitable
    Life.  Under the New York  Insurance  Law, the New York  Superintendent  has
    broad  discretion to determine  whether the  financial  condition of a stock
    life  insurance  company  would  support  the  payment of  dividends  to its
    shareholders.  For the  years  ended  December  31,  1995,  1994  and  1993,
    statutory  (loss)  earnings  totaled  $(102.5)  million,  $27.3  million and
    $(88.4) million,  respectively.  No amounts are expected to be available for
    dividends from EVLICO to Equitable Life in 1996.

    At December 31, 1995,  EVLICO,  in accordance  with various  government  and
    state  regulations,  had $4.2  million  of  securities  deposited  with such
    government or state agencies.

    Accounting  practices  used to prepare  statutory  financial  statements for
    regulatory  filings  of stock  life  insurance  companies  differ in certain
    instances  from  GAAP.  The  following  reconciles  EVLICO's  net  change in
    statutory  surplus and capital stock and statutory surplus and capital stock
    determined in accordance  with  accounting  practices  prescribed by the New
    York Insurance Department with net earnings and equity on a GAAP basis.


                                      F-16
<PAGE>


<TABLE>
<CAPTION>

                                                                                       YEARS ENDED DECEMBER 31,
                                                                        --------------------------------------------------------
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)

<S>                                                                      <C>                 <C>                <C>         
     Net change in statutory surplus and capital stock................   $       (56.6)      $       64.8       $      184.4
     Change in asset valuation reserves...............................            57.8               18.5               26.0
                                                                        -----------------   ----------------   -----------------

     Net change in statutory surplus, capital stock
        and asset valuation reserves..................................             1.2               83.3              210.4
     Adjustments:
        Future policy benefits and policyholders' account balances....           (12.9)             (13.5)             (22.5)
        Initial fee liability.........................................           (34.2)             (20.3)             (11.6)
        Deferred policy acquisition costs.............................            25.1               34.7               62.2
        Deferred Federal income taxes.................................           (29.7)             (20.2)             (23.9)
        Valuation of investments......................................            38.3               19.9               25.9
        Limited risk reinsurance......................................           146.9                 .1               (5.4)
        Contribution from Equitable Life..............................          (125.0)             (50.0)            (250.0)
        Other, net....................................................            46.4                2.0               41.7
                                                                        -----------------   ----------------   -----------------

     Net Earnings.....................................................   $        56.1       $       36.0       $       26.8
                                                                        =================   ================   =================
</TABLE>

<TABLE>
<CAPTION>

                                                                                             DECEMBER 31,
                                                                        --------------------------------------------------------
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)

<S>                                                                      <C>                 <C>                <C>         
     Statutory surplus and capital stock..............................   $       720.9       $      777.6       $      712.7
     Asset valuation reserves.........................................           146.1               88.3               69.8
                                                                        -----------------   ----------------   -----------------

     Statutory surplus, capital stock and asset valuation reserves....           867.0              865.9              782.5
     Adjustments:
        Future policy benefits and policyholders' account balances....          (367.4)            (354.5)            (341.1)
        Initial fee liability.........................................          (234.7)            (200.5)            (180.3)
        Deferred policy acquisition costs.............................         2,037.8            2,077.1            1,946.7
        Deferred Federal income taxes.................................          (222.1)            (134.4)            (159.5)
        Valuation of investments......................................            68.4             (219.2)               4.4
        Limited risk reinsurance......................................          (231.7)            (378.6)            (378.7)
        Postretirement and other pension liabilities..................          (111.6)            (105.8)            (122.7)
        Other, net....................................................           (68.0)            (101.1)             (98.6)
                                                                        -----------------   ----------------   -----------------

     Shareholder's Equity.............................................   $     1,737.7       $    1,448.9       $    1,452.7
                                                                        =================   ================   =================
</TABLE>

                                      F-17
<PAGE>


    REPORT OF INDEPENDENT ACCOUNTANTS

    To the Board of  Directors  and  Shareholders  of  Equitable  Variable  Life
    Insurance Company

    In our opinion, the accompanying consolidated balance sheets and the related
    consolidated  statements of earnings,  of  shareholder's  equity and of cash
    flows present fairly, in all material  respects,  the financial  position of
    Equitable Variable Life Insurance Company and its subsidiaries ("EVLICO") at
    December 31, 1995 and 1994,  and the results of their  operations  and their
    cash flows for each of the three  years in the  period  ended  December  31,
    1995, in conformity with generally  accepted  accounting  principles.  These
    financial  statements are the  responsibility  of EVLICO's  management;  our
    responsibility is to express an opinion on these financial  statements based
    on our audits.  We conducted  our audits of these  statements  in accordance
    with generally  accepted  auditing  standards which require that we plan and
    perform the audit to obtain reasonable assurance about whether the financial
    statements are free of material  misstatement.  An audit includes examining,
    on a test basis,  evidence  supporting  the amounts and  disclosures  in the
    financial   statements,   assessing  the  accounting   principles  used  and
    significant   estimates  made  by  management  and  evaluating  the  overall
    financial  statement  presentation.  We believe  that our  audits  provide a
    reasonable basis for the opinion expressed above.

    As  discussed in Note 2 to the  consolidated  financial  statements,  EVLICO
    changed  its  methods  of  accounting  for loan  impairments  in  1995,  for
    postemployment benefits in 1994 and for investment securities in 1993.






    PRICE WATERHOUSE LLP
    New York, New York
    February 7, 1996


                                      F-18
<PAGE>
                                                                      APPENDIX A
MANAGEMENT

Here is a list of our directors and principal  officers and a brief statement of
their business  experience for the past five years.  Unless otherwise noted, the
following  persons have been  involved in the  management  of Equitable  and its
subsidiaries  in various  positions  for the last five years.  Unless  otherwise
noted,  their address is 787 Seventh Avenue,  New York, New York 10019. 

<TABLE>
<CAPTION>
NAME AND PRINCIPAL                     BUSINESS EXPERIENCE 
BUSINESS ADDRESS                       WITHIN PAST FIVE YEARS
- --------------------                   ------------------------
<S>                                    <C>                                            
DIRECTORS

Michel Beaulieu......................  Director of Equitable Variable since February 1992. Senior Vice President,  Equitable,  since
                                       September 1991; prior thereto,  Chief Life Actuary AXA group 1989 to 1991;  Managing Director
                                       Blondeau & CIE (France) 1986 to 1989. Director, Equity & Law (London).

Laurent Clamagirand..................  Director of Equitable  Variable since February 1995;  Vice  President,  Financial  Reporting,
                                       Equitable,  since March 1996; prior thereto, Director from November 1994 to March 1996; prior
                                       thereto,  International Controller, AXA, January 1990 to October 1994; Director, Equitable of
                                       Colorado, since March 1995.

William T. McCaffrey.................  Director of Equitable  Variable  since  February  1987;  Senior  Executive Vice President and
                                       Chief Operating Officer,  Equitable Life, since February 1996; prior thereto,  Executive Vice
                                       President,  since  February  1986 and  Chief  Administrative  Officer  since  February  1988;
                                       Director,  Equitable Life, since February 1996 and Equitable Foundation since September 1986.

Michael J. Rich......................  Director of  Equitable  Variable  since May 1995.  Senior Vice  President,  Equitable,  since
                                       October  1994;  prior  thereto,  Vice  President of  Underwriting,  John Hancock  Mutual Life
                                       Insurance Co. since 1988.

Jose S. Suquet.......................  Director of Equitable Variable since January 1995.  Executive Vice President and Chief Agency
                                       Officer,  Equitable,  since August 1994;  prior thereto,  Agency  Manager,  Equitable,  since
                                       February 1985.
OFFICERS -- DIRECTORS

James M. Benson......................  President and Chief Executive  Officer,  Equitable  Variable since March 1996; prior thereto,
                                       President from December 1993 to March 1996; Vice Chairman of the Board,  Equitable  Variable,
                                       July 1993 to December  1993.  President & Chief  Executive  Officer,  Equitable  Life,  since
                                       February 1996;  President and Chief Operating Officer,  Equitable,  February 1994 to present;
                                       Senior  Executive  Vice  President,  April 1993 to February 1994.  Prior thereto,  President,
                                       Management  Compensation Group, 1983 to February 1993.  Director,  Alliance Capital,  October
                                       1993 to present;  National Mutual  Association of Australasia,  September 1995 to present and
                                       AXA Re Life Insurance Co., January 1995 to present.

Harvey Blitz.........................  Vice President,  Equitable  Variable since April 1995;  Director of Equitable  Variable since
                                       October 1992. Senior Vice President,  Equitable, since September 1987. Senior Vice President,
                                       The Equitable Companies  Incorporated,  since July 1992. Director,  Equico Securities,  Inc.,
                                       since  September  1992;  Equitable of Colorado,  since  September  1992;  Equisource  and its
                                       subsidiaries  since October 1992, and Chairman of the Board  Frontier  Trust since  September
                                       1995 and Director of Equitable Distributors, Inc. since February 1995.

Gordon Dinsmore......................  Senior Vice  President,  Equitable  Variable,  since  February 1991.  Senior Vice  President,
                                       Equitable,  since September 1989; prior thereto, various other Equitable positions.  Director
                                       and Senior Vice  President,  March 1991 to present,  Equitable  of Colorado;  Director,  FHJV
                                       Holdings,  Inc., December 1990 to present;  Director,  Equitable  Distributors,  Inc., August
                                       1993 to present, and Director, Equitable Foundation, May 1991 to present.

Jerry de St. Paer....................  Senior  Investment  Officer,  Equitable  Variable,  since April 1995;  Director of  Equitable
                                       Variable  since April 1992.  Senior  Executive  Vice  President  & Chief  Financial  Officer,
                                       Equitable  Life,  since  February  1996;  prior  thereto,  Executive  Vice  President & Chief
                                       Financial  Officer,  Equitable,  since April 1992;  Executive Vice  President  since December
                                       1990;  Senior Vice President & Treasurer June 1990 to December 1990;  Senior Vice  President,
                                       Equitable  Investment  Corporation,  January 1987 to January 1991; Executive Vice President &
                                       Chief Financial Officer,  The Equitable  Companies  Incorporated,  since May 1992;  Director,
                                       Economic Services Corporation & various Equitable subsidiaries.
</TABLE>


                                       A-1
<PAGE>
<TABLE>
<CAPTION>
NAME AND PRINCIPAL                     BUSINESS EXPERIENCE
BUSINESS ADDRESS                       WITHIN PAST FIVE YEARS
- -----------------------                -------------------------
<S>                                    <C>                                   
OFFICERS -- DIRECTORS (Continued)

Joseph J. Melone.....................  Chairman of the Board,  Equitable Variable since March 1996;  Chairman of the Board and Chief
                                       Executive Officer,  Equitable  Variable,  November 1990 to March 1996; Chairman of the Board,
                                       Equitable  Life,  since  February  1996;  prior  thereto,  Chairman  of the  Board  and Chief
                                       Executive Officer,  Equitable,  February 1994 to February 1996; President and Chief Executive
                                       Officer,  September  1992 to  February  1994;  President  and Chief  Operating  Officer  from
                                       November  1990 to  September  1992.  President  & Chief  Executive  Officer of The  Equitable
                                       Companies  Incorporated  since February 1996;  prior thereto,  President and Chief  Operating
                                       Officer since July 1992.  Prior  thereto,  President,  The  Prudential  Insurance  Company of
                                       America,  since  December  1984.  Director,  Equity & Law (United  Kingdom) and various other
                                       Equitable subsidiaries.

Peter D. Noris.......................  Executive Vice President and Chief Investment Officer,  Equitable  Variable,  since September
                                       1995.  Director of Equitable  Variable  since June 1995.  Executive  Vice President and Chief
                                       Investment  Officer,  Equitable,  since May 1995;  prior  thereto,  Vice  President,  Salomon
                                       Brothers,  Inc., 1992 to 1995; Principal of Equity Division,  Morgan Stanley & Co. Inc., from
                                       1984 to 1992. Director, various Equitable subsidiaries.

Samuel B. Shlesinger.................  Senior Vice President,  Equitable  Variable,  since February 1988.  Senior Vice President and
                                       Actuary,  Equitable; prior thereto, Vice President and Actuary.  Director,  Chairman and CEO,
                                       Equitable of Colorado.

Dennis D. Witte......................  Senior Vice  President,  Equitable  Variable,  since  February 1991;  Senior Vice  President,
                                       Equitable,  since July 1990;  prior thereto,  various other  Equitable  positions;  Director,
                                       Equitable Distributors, Inc. since February 1995.

OFFICERS

Kevin R. Byrne.......................  Treasurer,   Equitable  Variable,   since  September  1990;  Vice  President  and  Treasurer,
                                       Equitable,  since September 1993; prior thereto,  Vice President from March 1989 to September
                                       1993. Vice President and Treasurer,  The Equitable Companies Incorporated,  September 1993 to
                                       present;  Frontier Trust since August 1990;  Equisource and its subsidiaries, October 1990 to
                                       present.

Stephen Hogan........................  Vice President and Controller,  Equitable Variable, February 1994 to present. Vice President,
   135 West 50th Street                Equitable,  January 1994 to present;  prior thereto,  Controller,  John Hancock subsidiaries,
   New York, New York 10020            from 1987 to December 1993.

J. Thomas Liddle, Jr.................  Senior Vice President and Chief Financial Officer,  Equitable Variable,  since February 1986.
                                       Senior Vice  President,  Equitable,  since April 1991;  prior  thereto,  Vice  President  and
                                       Actuary, Equitable; Director, Equitable of Colorado since December 1985.

William A. Narducci..................  Vice President and Chief Claims  Officer,  Equitable  Variable,  since  February  1989.  Vice
   200 Plaza Drive                     President, Equitable, since February 1988; prior thereto, Assistant Vice President.
   Secaucus, New Jersey 07096

John P. Natoli.......................  Vice President and Chief Underwriting Officer,  Equitable Variable, since February 1988. Vice
                                       President, Equitable.
</TABLE>



                                       A-2
<PAGE>
                                                                      APPENDIX B

COMMUNICATING PERFORMANCE DATA

In reports or other  communications to policyowners or in advertising  material,
we may describe  general economic and market  conditions  affecting the Separate
Account and the Trust and may compare the performance or ranking of the Separate
Account  Funds and Trust  portfolios  with (1) that of other  insurance  company
separate  accounts or mutual funds  included in the rankings  prepared by Lipper
Analytical Services, Inc., Morningstar, Inc. or similar investment services that
monitor the performance of insurance  company separate accounts or mutual funds,
(2) other  appropriate  indices of investment  securities  and averages for peer
universes  of funds,  or (3) data  developed  by us derived from such indices or
averages.  Advertisements  or  other  communications  furnished  to  present  or
prospective policyowners may also include evaluations of a Separate Account Fund
or Trust portfolio by financial publications that are nationally recognized such
as Barron's,  Morningstar's  Variable  Annuities/Life,  Business  Week,  Forbes,
Fortune,  Institutional Investor, Money, Kiplinger's Personal Finance, Financial
Planning,  Investment Adviser,  Investment  Management Weekly,  Money Management
Letter, Investment Dealers Digest, National Underwriter,  Pension & Investments,
USA Today,  Investor's  Daily, The New York Times, The Wall Street Journal,  the
Los Angeles Times and the Chicago Tribune.

Performance data for peer universes of funds with similar investment  objectives
are compiled by Lipper Analytical Services, Inc. (Lipper) in its Lipper Variable
Insurance Products Performance Analysis Service (Lipper Survey) and Morningstar,
Inc. in the Morningstar Variable Annuity/Life Report (Morningstar Report).

The Lipper Survey records  performance  data as reported to it by over 800 funds
underlying  variable  annuity and life  insurance  products.  The Lipper  Survey
divides these actively managed funds into 25 categories by portfolio objectives.
The Lipper Survey contains two different universes, which differ in terms of the
types of fees reflected in performance  data.  The "Separate  Account"  universe
reports  performance data net of investment  management  fees,  direct operating
expenses and asset-based charges applicable under variable insurance and annuity
contracts. The "Mutual Fund" universe reports performance net only of investment
management  fees  and  direct  operating   expenses,   and  therefore   reflects
asset-based charges that relate only to the underlying mutual fund.

The Morningstar Report consists of over 700 variable life and annuity funds, all
of which report their data net of investment  management fees,  direct operating
expenses and separate account level charges.

LONG-TERM MARKET TRENDS 

As a tool for  understanding  how  different  investment  strategies  may affect
long-term  results,  it may be useful to  consider  the  historical  returns  on
different types of assets. The following chart presents historical return trends
for various types of securities.  The information presented,  while not directly
related to the  performance  of the Funds of the  Separate  Account or the Trust
portfolios,  may help to  provide a  perspective  on the  potential  returns  of
different  asset  classes over  different  periods of time.  By  combining  this
information  with your knowledge of your own financial needs, you may be able to
better determine how you wish to allocate your Incentive Life Plus premiums.

Historically, the investment performance of common stocks over the long term has
generally been superior to that of long or short-term debt securities,  although
common  stocks have been  subject to more  dramatic  changes in value over short
periods of time. The Common Stock Fund of the Separate  Account may,  therefore,
be a desirable  selection for policyowners who are willing to accept such risks.
Policyowners who have a need to limit short-term risk, may find it preferable to
allocate a smaller  percentage  of their net premiums to those funds that invest
primarily in common stock. Any investment in securities, whether equity or debt,
involves  varying  degrees of potential  risk,  in addition to offering  varying
degrees of potential reward.

The chart on page A-2  illustrates  the average annual  compound rates of return
over selected time periods  between  December 31, 1925 and December 31, 1995 for
common  stocks,   long-term   government  bonds,   long-term   corporate  bonds,
intermediate-term  government bonds and Treasury Bills. The Consumer Price Index
is shown as a measure of inflation for comparison  purposes.  The average annual
returns assume the reinvestment of dividends, capital gains and interest.

The  information  presented  is an  historical  record  of  unmanaged  groups of
securities  and is neither an estimate  nor a guarantee  of future  results.  In
addition,  investment management fees and expenses and charges associated with a
variable  life  insurance  policy,  are  not  reflected.  

The rates of return illustrated do not represent returns of the Separate Account
or the Trust and do not constitute a representation  that the performance of the
Separate  Account  funds or the Trust  portfolios  will  correspond  to rates of
return such as those illustrated in the chart. For a comparative illustration of
performance  results  of The Hudson  River  Trust,  see page A-1 of the  Trust's
prospectus.






                                       B-1
<PAGE>
<TABLE>
<CAPTION>
                                                   AVERAGE ANNUAL RATES OF RETURN

FOR THE
FOLLOWING                                       LONG-TERM        LONG-TERM       INTERMEDIATE-        U.S.         CONSUMER
PERIODS ENDING                  COMMON         GOVERNMENT        CORPORATE        TERM GOV'T       TREASURY         PRICE
12/31/95:                       STOCKS            BONDS            BONDS            BONDS            BILLS          INDEX
- --------                        ------            -----            -----           ------            -----          -----
<S>                              <C>              <C>              <C>             <C>               <C>            <C> 
 1 year..................        37.43            31.67            26.39           16.80             5.60           2.74
 3 years.................        15.26            12.82            10.47            7.22             4.13           2.72
 5 years.................        16.57            13.10            12.07            8.81             4.29           2.83
10 years.................        14.84            11.92            11.25            9.08             5.55           3.48
20 years.................        14.59            10.45            10.54            9.69             7.28           5.23
30 years.................        10.68             7.92             8.17            8.36             6.72           5.39
40 years.................        10.78             6.38             6.75            7.02             5.73           4.46
50 years.................        11.94             5.35             5.75            5.87             4.80           4.36
60 years.................        11.34             5.20             5.46            5.34             4.01           4.10
Since 1926...............        10.54             5.17             5.69            5.25             3.72           3.12
Inflation Adjusted 
Since 1926...............         7.20             1.99             2.49            2.07             0.58           0.00
- ----------------------------
</TABLE>

*Source:  Ibbotson,  Roger G. and Rex A. Sinquefield,  STOCKS, BONDS, BILLS, AND
 INFLATION (SBBI),  1982,  updated in STOCKS,  BONDS,  BILLS, AND INFLATION 1996
 YEARBOOK,(TM) Ibbotson Associates,  Inc., Chicago. All rights reserved.  

 Common Stocks (S&P 500) -- Standard and Poor's  Composite Index, an unmanaged
 weighted  index of the stock  performance of 500  industrial,  transportation,
 utility and financial companies.

 Long-term Government Bonds -- Measured using a one-bond portfolio  constructed
 each year  containing a bond with  approximately  a twenty year maturity and a
 reasonably current coupon.

 Long-term  Corporate  Bonds -- For the period  1969-1995,  represented  by the
 Salomon Brothers  Long-Term,  High-Grade  Corporate Bond Index; for the period
 1946-1968,  the Salomon  Brothers' Index was backdated using Salomon Brothers'
 monthly  yield data and a  methodology  similar  to that used by  Salomon  for
 1969-1995;   for  the  period  1926-1945,  the  Standard  and  Poor's  monthly
 High-Grade  Corporate  Composite  yield data were  used,  assuming a 4 percent
 coupon  and a twenty  year  maturity. 

 Intermediate-term   Government  Bonds  --  Measured  by  a  one-bond  portfolio
 constructed  each  year  containing  a bond  with  approximately  a  five  year
 maturity.

 U.S.  Treasury  Bills --  Measured  by  rolling  over  each  month a  one-bill
 portfolio  containing,  at the  beginning  of each month,  the bill having the
 shortest  maturity  not less than one  month.  

 Inflation  -- Measured  by the  Consumer  Price Index for all Urban  Consumers
 (CPI-U), not seasonally adjusted.


                                       B-2

<PAGE>





VM-521
- --------------------------------------------------------------------------------


                                                                  --------------
EQUITABLE VARIABLE LIFE                                             Bulk Rate
INSURANCE COMPANY                                                  U.S. Postage
Mailing Address:                                                      Paid
2 Penn Plaza                                                      Permit No. 148
New York, New York 10121                                          Brooklyn, N.Y.
                                                                  --------------

<PAGE>
                                  CHAMPION 2000

                         MODIFIED PREMIUM VARIABLE WHOLE
                              LIFE INSURANCE POLICY

                                    ISSUED BY
                               EQUITABLE VARIABLE
                             LIFE INSURANCE COMPANY
                     PROSPECTUS SUPPLEMENT DATED MAY 1, 1995

INTRODUCTION.  This  supplement  updates  certain  information  contained in the
product  prospectus  dated May 1,  1994.  Please  read this  supplement  and the
prospectus  carefully.  You should attach this supplement to your prospectus and
any supplements thereto and retain them for future reference. Terms used in this
supplement  have the same meanings as in the  prospectus,  except that, from now
on, we will refer to the Guaranteed Interest Division as the Guaranteed Interest
Account  and to the  divisions  of  Separate  Account FP as  "Funds."  Equitable
Variable will send you an additional  copy of the  prospectus or any  supplement
without charge, on written request.

NEW  INTERNATIONAL  FUND.  A new Fund  called  the  International  Fund has been
available  since April 3, 1995,  subject to  regulatory  approval in your state.
This Fund will invest in a  corresponding  portfolio  of The Hudson  River Trust
(the Trust).  Alliance  Capital  Management  L.P.  (Alliance) acts as investment
adviser to the new portfolio.  See THE INVESTMENT ADVISER section in the Trust's
prospectus,  which  is  attached  to your  product  prospectus,  for  additional
information about Alliance and its investment advisory fees.

The  investment  objective of the Trust's  International  Portfolio is long-term
growth of capital.  The  Portfolio  will pursue this  objective  by investing in
equity  securities  selected  principally to permit  participation in non-United
States companies with prospects for growth.

The  advisory  fee  payable  by  the  Trust  to  Alliance  with  respect  to the
International  Portfolio will equal .900% of daily average net assets up to $500
million,  .850% of the next $1  billion,  and .800% of daily  average net assets
over $1.5 billion.

EQUITABLE  VARIABLE.  The information  under the heading  EQUITABLE  VARIABLE is
updated as follows:  Equitable  Variable was organized in 1972 in New York State
as a stock life  insurance  company.  We are  licensed  to do business in all 50
states,  Puerto  Rico,  the Virgin  Islands  and the  District of  Columbia.  At
December 31, 1994, we had  approximately  $125.8 billion face amount of variable
life insurance in force.

EQUITABLE. The information under the heading OUR PARENT, EQUITABLE is updated as
follows:  Equitable is a  wholly-owned  subsidiary  of The  Equitable  Companies
Incorporated  (the  Holding  Company).  The largest  stockholder  of the Holding
Company is AXA, a French insurance holding company.  AXA beneficially owns 60.5%
of  the  outstanding  shares  of  common  stock  of  the  Holding  Company  plus
convertible  preferred stock.  Under its investment  arrangements with Equitable
and the Holding Company, AXA is able to exercise significant  influence over the
operations  and capital  structure of the Holding  Company,  Equitable and their
subsidiaries.  AXA is the principal holding company for most of the companies in
one of the largest  insurance  groups in Europe.  The majority of AXA's stock is
controlled by a group of five French mutual insurance companies.  Equitable, the
Holding Company and their subsidiaries  managed  approximately $174.5 billion in
assets as of December 31, 1994.

THE  TRUST'S  INVESTMENT   ADVISER.   The  information  about  Alliance  Capital
Management L.P., the Trust's investment  adviser,  is updated as follows:  As of
December 31, 1994, Alliance was managing approximately $121.3 billion in assets.
Alliance, a publicly traded limited partnership, is indirectly majority-owned by
Equitable.




VM 506                                                     Catalog Number 126720
- --------------------------------------------------------------------------------
            THIS SUPPLEMENT SHOULD BE RETAINED FOR FUTURE REFERENCE.

                                 Copyright 1995
                   Equitable Variable Life Insurance Company
                              All rights reserved.
<PAGE>


HUDSON RIVER TRUST RATES OF RETURN.  The  information  under the heading  HUDSON
RIVER TRUST RATES OF RETURN in the  prospectus is updated as follows.  The rates
of return  shown  below are based on the actual  investment  performance  of The
Hudson River Trust  portfolios,  after deduction for investment  management fees
and direct  operating  expenses of the Trust,  for periods  ending  December 31,
1994. The historical performance of the Common Stock and Money Market Portfolios
for  periods  prior to March  22,  1985 has been  adjusted  to  reflect  current
investment  management  fees of .40% per annum and  estimated  direct  operating
expenses  of the Trust of .10% per annum.  The Common  Stock  Portfolio  and its
predecessors  have  been in  existence  since  1976.  No return  information  is
provided for the International Portfolio,  since it received its initial funding
on April 3, 1995.  The yields  shown below are  derived  from the actual rate of
return of the Trust  portfolio  for the period,  which is then  adjusted to omit
capital changes in the portfolio during the period. We show the SEC standardized
7-day  yield for the Money  Market  Portfolio  and the SEC 30-day  yield for the
Intermediate Government Securities, Quality Bond and High Yield Portfolios.

These rates of return and yields are not  illustrative of how actual  investment
performance will affect the benefits under your policy. Moreover, these rates of
return and yields are not an estimate or guarantee of future performance.

THESE  RATES OF RETURN AND YIELDS ARE FOR THE TRUST ONLY AND DO NOT  REFLECT THE
ADMINISTRATIVE AND COST OF INSURANCE CHARGES, SALES CHARGES, PREMIUM TAX CHARGES
AND THE  MORTALITY  AND EXPENSE  RISK CHARGE  APPLICABLE  UNDER A CHAMPION  2000
POLICY.   SUCH  CHARGES  WOULD  REDUCE  THE  RETURNS  AND  YIELDS   SHOWN.   SEE
ILLUSTRATIONS OF CHAMPION 2000 POLICY ACCOUNT AND CASH SURRENDER VALUES BASED ON
HISTORICAL INVESTMENT RESULTS BELOW.


<TABLE>
<CAPTION>

                                                                   RATES OF RETURN FOR PERIODS ENDING DECEMBER 31, 1994
                                                         ------------------------------------------------------------------------


   PORTFOLIO                                   YIELDS    1 YEAR   3 YEARS    5 YEARS    10 YEARS    15 YEARS   SINCE INCEPTION(A)
   ---------                                   ------    ------   -------    -------    --------    --------   ------------------

<S>                                            <C>       <C>     <C>         <C>         <C>                     <C>  
   Money Market............................     5.59%     4.02%   3.51%       4.98%       6.27%         --         7.54%
   Intermediate Government Securities......     6.35     (4.37)   3.75          --          --          --         6.16
   Quality Bond............................     6.37     (5.10)     --          --          --          --        (4.49)
   High Yield..............................    10.53     (2.79)  10.37       10.60          --          --         9.04
   Growth & Income.........................              (0.58)     --          --          --          --        (0.66)
   Equity Index (b)........................                 --      --          --          --          --         1.08(b)
   Common Stock............................              (2.14)   8.03        9.82       15.25       15.32%       13.91
   Global..................................               5.23   11.42       11.15          --          --        10.39
   Aggressive Stock........................              (3.81)   2.84       17.06          --          --        18.78

   The Asset Allocation Series:
   Conservative Investors..................              (4.10)   3.97        7.46          --          --         7.71
   Balanced................................              (8.02)   0.12        7.29          --          --        11.25
   Growth Investors........................              (3.15)   5.42       14.05          --          --        14.19
- ---------
<FN>

(a) The Equity Index  Portfolio  received its initial  funding on March 1, 1994;
    the Growth & Income and  Quality  Bond  Portfolios  on October 1, 1993;  the
    Intermediate   Government   Securities  Portfolio  on  April  1,  1991;  the
    Conservative  Investors  and the Growth  Investors  Portfolios on October 2,
    1989; the Global  Portfolio on August 27, 1987; the High Yield  Portfolio on
    January 2, 1987; the Aggressive Stock and Balanced Portfolios on January 27,
    1986; the  predecessor  of the Money Market  Portfolio on July 13, 1981; and
    the predecessor of the Common Stock Portfolio on January 13, 1976.

(b) Unannualized.
</FN>
</TABLE>

Additional  investment  performance  information  appears in the attached  Trust
prospectus.

ILLUSTRATIONS  OF POLICY ACCOUNT AND CASH  SURRENDER  VALUES BASED ON HISTORICAL
INVESTMENT RESULTS.  The table on the next page was developed to demonstrate how
the actual  investment  experience of the Trust and its predecessors  would have
affected  the Policy  Account  value and Cash  Surrender  Value of  hypothetical
Champion 2000 policies held for specified periods of time. The table illustrates
premiums, Policy Account values and Cash Surrender Values of twelve hypothetical
Champion 2000 policies, each with a 100% premium allocation to a different Fund.
The  illustration  also assumes that, in each case, the insured is a 40-year-old
male,  standard risk non-smoker and that the policy has a level death benefit, a
$200,000 Face Amount and a $2,285.11 annual premium.

The table  assumes that each policy was purchased on the first day of a calendar
year. For Trust portfolios whose inception dates fall before June 30, the policy
is  assumed to have been  purchased  at the  beginning  of and earned the actual
return over that entire  calendar year.  For Trust  portfolios  whose  inception
dates fall after  June 30, the policy is assumed to have been  purchased  at the
beginning of the first full calendar year of that portfolio's operation.  Policy
values in the "Since Inception" column are for periods ended December 31, 1994.

Policy values  reflect all charges  assessed  under the policy and by the Trust.
Where applicable,  current charges have been used to determine policy values; if
guaranteed charges were used, the results would be lower.


                                       2
<PAGE>


<TABLE>
<CAPTION>
                          ILLUSTRATIONS OF CHAMPION 2000 POLICY ACCOUNT AND CASH SURRENDER VALUES
                     BASED ON HISTORICAL INVESTMENT RESULTS, $200,000 OF INITIAL INSURANCE PROTECTION
                                                    AND CURRENT CHARGES


                               AT THE END OF THE FIRST YEAR         AT THE END OF THE FIFTH YEAR           
                               ----------------------------         ----------------------------           

                                 TOTAL    POLICY     CASH            TOTAL     POLICY      CASH            
                                PREMIUM   ACCOUNT  SURRENDER        PREMIUM    ACCOUNT   SURRENDER         
   PORTFOLIO                     PAID      VALUE     VALUE           PAID       VALUE      VALUE           
   ---------                     ----      -----     -----           ----       -----      -----           

<S>                             <C>       <C>        <C>            <C>        <C>         <C>             
Money Market..................  $2,285    $1,728     $605           $11,425    $10,332     $8,872          
Int. Gov't Securities.........   2,285     1,717      594                                                  
Quality Bond..................   2,285     1,394      271                                                  
High Yield....................   2,285     1,575      452            11,425     10,670      9,209          
Growth & Income...............   2,285     1,479      356                                                  
Equity Index..................                                                                             
Common Stock..................   2,285     1,659      536            11,425     15,340     13,879          
Global........................   2,285     1,692      569            11,425     10,882      9,421          
Aggressive Stock..............   2,285     2,135    1,012            11,425     13,215     11,754          

THE ASSET ALLOCATION SERIES:
- ----------------------------
Conservative Investors........   2,285     1,611      487            11,425      9,463      8,002          
Balanced......................   2,285     2,017      894            11,425     11,158      9,698          
Growth Investors..............   2,285     1,688      565            11,425     11,148      9,688          

<FN>

THESE VALUES ARE NOT AN ESTIMATE OR GUARANTEE OF FUTURE PERFORMANCE.
</FN>
</TABLE>


<TABLE>
<CAPTION>

                               AT THE END OF THE TENTH YEAR     POLICY OWNED SINCE PORTFOLIO'S INCEPTION
                               ----------------------------     ----------------------------------------

                                 TOTAL     POLICY      CASH           TOTAL      POLICY       CASH
                                PREMIUM    ACCOUNT   SURRENDER       PREMIUM     ACCOUNT    SURRENDER
   PORTFOLIO                     PAID       VALUE      VALUE          PAID        VALUE       VALUE
   ---------                     ----       -----      -----          ----        -----       -----

<S>                            <C>        <C>        <C>             <C>         <C>        <C>    
Money Market.................. $22,850    $24,112    $22,853         $29,705     $31,312    $30,843
Int. Gov't Securities.........                                         9,140       7,011      5,605
Quality Bond..................                                         2,285       1,394        271
High Yield....................                                        18,280      19,684     18,081
Growth & Income...............                                         2,285       1,479        356
Equity Index..................                                         2,285       1,625        501
Common Stock..................  22,850     39,817     38,557          43,415     145,697    145,697
Global........................                                        15,995      18,915     17,346
Aggressive Stock..............                                        20,565      34,765     33,334

THE ASSET ALLOCATION SERIES:
- ----------------------------
Conservative Investors........                                        11,425       9,463      8,002
Balanced......................                                        20,565      22,380     20,949
Growth Investors..............                                        11,425      11,148      9,688

<FN>

THESE VALUES ARE NOT AN ESTIMATE OR GUARANTEE OF FUTURE PERFORMANCE.
</FN>
</TABLE>

                                       3
<PAGE>


TAX CHANGES. The United States Congress may in the future enact legislation that
could change the tax  treatment of life  insurance  policies.  In addition,  the
Treasury Department may amend existing  regulations,  issue new regulations,  or
adopt  new  interpretations  of  existing  laws.  There is no way of  predicting
whether,  when or in what form any such change would be adopted. Any such change
could have  retroactive  effect  regardless of the date of enactment.  State tax
laws or, if you are not a United States  resident,  foreign tax laws, may affect
the tax consequences to you, the insured person or your beneficiary.  These laws
may change from time to time without notice.

The discussion of the tax effects contained in your prospectus or supplements is
based on our  current  understanding  of Federal  income  tax laws as  currently
interpreted as they apply to U.S. resident individual taxpayers. This discussion
should not be  considered  tax advice.  We suggest you consult your legal or tax
adviser.

DISTRIBUTION.  Equico Securities,  Inc. ("Equico"), a wholly-owned subsidiary of
Equitable,  is the  principal  underwriter  of the  Trust  under a  Distribution
Agreement.  Equico  is also  the  distributor  of our  variable  life  insurance
policies and Equitable's  variable  annuity  contracts under a Distribution  and
Servicing Agreement.  Equico is registered with the SEC as a broker-dealer under
the Securities Exchange Act of 1934 and is a member of the National  Association
of  Securities  Dealers,  Inc.  Equico's  principal  business  address  is  1755
Broadway,  New  York,  N.Y.  10019.  Equico  is paid a fee for its  services  as
distributor of our policies. For 1994, Equico was paid a fee of $216,920 for its
services under the Distribution and Servicing Agreement.

The amounts  paid and accrued to  Equitable  by us under our sales and  services
agreements with Equitable totalled  approximately $380.5 million in 1994, $355.7
million in 1993 and $374.9 million in 1992.

LONG-TERM MARKET TRENDS.  Appendix A to this supplement  updates the information
contained in Appendix A to the prospectus.

MANAGEMENT.  An updated list of our directors and principal officers and a brief
statement of their  business  experience for the past five years is contained in
Appendix B.

ACCOUNTING AND ACTUARIAL EXPERTS

The financial  statements  in this  supplement  replace  those  contained in the
prospectus.  The  financial  statements  of  Separate  Account FP and  Equitable
Variable  included  in this  supplement  have been  audited  for the years ended
December  31, 1994 and 1993,  by Price  Waterhouse  LLP,  and for the year ended
December  31,  1992 by  Deloitte  & Touche  LLP,  as stated in their  respective
reports.  The financial statements of Separate Account FP and Equitable Variable
for the years ended December 31, 1994 and 1993 included in this  supplement have
been so included in reliance on the reports of Price Waterhouse LLP, independent
accountants,  given on the authority of such firm as experts in  accounting  and
auditing. The financial statements of Separate Account FP and Equitable Variable
for the year ended  December 31, 1992 included in this  supplement  have been so
included  in  reliance  on the  reports of  Deloitte & Touche  LLP,  independent
accountants,  given upon the authority of such firm as experts in accounting and
auditing.

The financial  statements  of Equitable  Variable  contained in this  supplement
should be considered  only as bearing upon the ability of Equitable  Variable to
meet its  obligations  under the  Champion  2000  policies.  They  should not be
considered  as  bearing  upon  the  investment  experience  of the  Funds of the
Separate Account.

Actuarial  matters in this  supplement  have been  examined  by Barbara  Fraser,
F.S.A.,  M.A.A.A., who is a Vice President and Actuary of Equitable. Her opinion
on  actuarial  matters is filed as an exhibit to the  Registration  Statement we
filed with the SEC.

ILLUSTRATIONS OF POLICY BENEFITS

The illustrations contained in Part 4 of the prospectus are updated as follows:

To help clarify how the key  financial  elements of the policy work, a series of
tables have been prepared.  The tables show how death  benefits,  Policy Account
and Cash Surrender Values ("policy benefits") under a hypothetical Champion 2000
policy could vary over time if the Funds had CONSTANT  hypothetical gross annual
investment returns of 0%, 6% or 12% over the years covered by each table. Actual
policy  benefits  will  differ  from  those  shown in the  tables if the  annual
investment  returns AVERAGE 0%, 6% or 12% over a period of years but go above or
below those figures in individual policy years. Actual policy benefits will also
differ,  depending  on your  premium  allocations  to each Fund,  if the overall
actual  rates of return  averaged  0%, 6% or 12%,  but went above or below those
figures for an individual  Fund.  The tables are for a 40 year old standard risk
male non-smoker.  Scheduled  premiums of $2,285.11 for an initial Face Amount of
$200,000  are  assumed to be paid at the  beginning  of each  policy  year.  The
Maximum   Scheduled   Premium  for  this  policy  is   $7,542.56.   See  PREMIUM
REDETERMINATION in the prospectus. The difference between the Policy Account and
the Cash  Surrender  Values  in the  first  fifteen  years is the  amount of the
Surrender Charges. See SURRENDER CHARGES in the prospectus.

The tables  illustrate  cost of  insurance  and  expense  charges  (policy  cost
factors) at both the current  rates and at the maximum  rates  guaranteed in the
policy.  Beginning  in the sixth  policy year,  the current  tables  reflect the
reduction in current cost of insurance  charges.  Beginning in year eleven,  the
current  charges  reflect the  termination  of the  Premium  Sales  Charge.  See
DEDUCTIONS FROM YOUR PREMIUMS in the prospectus. The amounts shown at the end of
each policy year reflect  current  daily  charges  against the Funds of .60% for
mortality and expense risks (.70% for the guaranteed table), .51% for investment
management (the average of the effective annual advisory fees applicable to each
Trust portfolio during 1994 and the maximum  advisory fee for the  International
Portfolio) and .03% for direct Trust expenses.  The charge  reflected for direct
Trust expenses  exceeds the aggregate  actual charges incurred by the portfolios
of the Trust as a percentage 

                                       4
<PAGE>

of aggregate  average  daily Trust net assets  during 1994.  The effect of these
adjustments is that on a 0% gross rate of return the net rate of return would be
1.14%, on 6% it would be 4.80% and on 12% it would be 10.73%. Remember, however,
that investment management fees and direct Trust expenses vary by portfolio. See
THE TRUST'S INVESTMENT ADVISER in the prospectus.

The  tables  assume a first  year  monthly  administrative  charge of $20 and an
applicable  tax rate of 2% of premiums.  There are tables for both death benefit
Option A and death benefit Option B and each option is illustrated using current
and guaranteed  policy cost factors.  The current tables assume that the monthly
administrative  charge  remains  constant at $5 after the first policy year. The
guaranteed  tables assume that this monthly charge is $8. The tables reflect the
fact that no charge is currently made for Federal taxes. If a charge is made for
those  taxes in the  future,  it will take a higher  rate of  return to  produce
after-tax returns of 0%, 6% or 12%.

The  second  column of each  table  shows the  effect of an amount  equal to the
premiums  invested to earn  interest,  after taxes,  of 5% compounded  annually.
These  tables  show that if a policy is  returned  in its very  early  years for
payment of its Cash Surrender  Value,  that Cash Surrender  Value will be low in
comparison to the amount of the premiums  accumulated  with interest.  Thus, the
cost of owning your policy for a relatively short time will be high.

The internal rate of return on Cash Surrender Value is equivalent to an interest
rate (after taxes) at which an amount equal to the  illustrated  premiums  could
have been invested  outside the policy to arrive at the Cash Surrender  Value of
the policy. The internal rate of return on the death benefit is equivalent to an
interest rate (after taxes) at which an amount equal to the illustrated premiums
could have been  invested  outside the policy to arrive at the death  benefit of
the policy. The internal rate of return is compounded annually, and the premiums
are assumed to be paid at the beginning of each policy year.

INDIVIDUAL  ILLUSTRATIONS.  On request,  we will  furnish you with a  comparable
illustration  based on the age and sex of the proposed insured person,  standard
risk  assumptions  and an initial Face Amount of your choice.  If you purchase a
policy, we will, on request,  deliver an individualized  illustration reflecting
the  scheduled  premium  you have chosen and the  insured  person's  actual risk
class.  Upon  request  after  issuance,   we  will  also  provide  a  comparable
illustration  reflecting  your  actual  Policy  Account  value.  If you  request
illustrations  more  than  once  in any  policy  year,  we may  charge  for  the
illustration.


                                       5
<PAGE>
                                  CHAMPION 2000
                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY
                 MODIFIED PREMIUM VARIABLE WHOLE LIFE INSURANCE
INITIAL SCHEDULED PREMIUM $2,285.11(1)              INITIAL FACE AMOUNT $200,000
                               MALE AGE 40
                               NON-SMOKER                 DEATH BENEFIT OPTION A
                        ASSUMING CURRENT CHARGES


<TABLE>
<CAPTION>
                                      DEATH BENEFIT(3)                    POLICY ACCOUNT(3)              CASH SURRENDER VALUE(3)   
                               ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS        ASSUMING HYPOTHETICAL GROSS   
   END OF                      ANNUAL INVESTMENT RETURN OF         ANNUAL INVESTMENT RETURN OF        ANNUAL INVESTMENT RETURN OF   
   POLICY      ACCUMULATED    ------------------------------      -----------------------------     --------------------------------
    YEAR       PREMIUMS(2)       0%         6%         12%           0%        6%         12%          0%          6%          12%  
   ------      -----------    --------   --------   --------      -------   --------   --------     --------    --------    --------
<S>              <C>          <C>        <C>        <C>           <C>       <C>        <C>           <C>        <C>        <C>     
      1          $  2,399     $200,000   $200,000   $200,000      $ 1,487   $  1,594   $  1,710      $   364    $   471    $    578
      2             4,919      200,000    200,000    200,000        3,117      3,430      3,756        1,880      2,193       2,519
      3             7,564      200,000    200,000    200,000        4,711      5,336      6,014        3,359      3,984       4,662
      4            10,342      200,000    200,000    200,000        6,267      7,314      8,495        4,861      5,908       7,088
      5            13,258      200,000    200,000    200,000        7,784      9,367     11,221        6,323      7,906       9,761

      6            16,320      200,000    200,000    200,000        9,263     11,499     14,225        7,748      9,984      12,711
      7            19,536      200,000    200,000    200,000       10,704     13,715     17,536        9,136     12,146      15,968
      8            22,912      200,000    200,000    200,000       12,107     16,018     21,190       10 505     14,415      19,587
      9            26,457      200,000    200,000    200,000       13,468     18,410     25,220       12,037     16,979      23,789
     10            30,179      200,000    200,000    200,000       14,789     20,899     29,676       13,529     19,639      28,417

     15            51,775      200,000    200,000    200,000       21,076     35,368     60,775       21,076     35,368      60,775

     20            79,337      200,000    200,000    226,512       25,760     52,915    113,313       25,760     52,915     113,313

 25 (age 65)     $114,515     $200,000   $200,000   $351,700      $28,644    $74,915   $201,432      $28,644    $74,915    $201,432
<FN>
(1) Values above are based on the initial scheduled premium of $2,285.11 for the
    first 25 policy  years.  Scheduled  premiums will be  redetermined  annually
    beginning  in the 26th  policy  year,  but will  never  exceed  the  maximum
    scheduled premium of $7,542.56 for this hypothetical policy.

(2) Assumes net interest of 5% compounded annually.

(3) Assumes no policy loan has been made.
</FN>
</TABLE>
THE VALUES WILL DIFFER IF PREMIUMS ARE PAID IN DIFFERENT AMOUNTS OR FREQUENCIES.

IT IS EMPHASIZED THAT THE HYPOTHETICAL  INVESTMENT RESULTS ARE ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT  RESULTS.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN.


<TABLE>
<CAPTION>
                                INTERNAL RATE OF RETURN             INTERNAL RATE OF RETURN
                                ON CASH SURRENDER VALUES                ON DEATH BENEFIT
                               ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS
   END OF                       ANNUAL RATE OF RETURN OF             ANNUAL RATE OF RETURN OF
   POLICY      ACCUMULATED     ---------------------------      ---------------------------------
    YEAR       PREMIUMS(2)        0%        6%       12%            0%         6%          12%
   ------      -----------     -------   -------   -------      ---------   ---------   ---------
<S>              <C>           <C>       <C>       <C>          <C>         <C>         <C>  
      1          $  2,399      -84.09%   -79.41%   -74.71%      8,652.31%   8,652.31%   8,652.31%
      2             4,919      -46.43    -40.02    -33.71         786.87      786.87      786.87
      3             7,564      -31.65    -24.78    -18.08         306.10      306.10      306.10
      4            10,342      -23.72    -16.71     -9.92         174.31      174.31      174.31
      5            13,258      -19.11    -12.03     -5.20         117.08      117.08      117.08

      6            16,320      -16.12     -9.00     -2.16          86.06       86.06       86.06
      7            19,536      -14.05     -6.89     -0.04          66.91       66.91       66.91
      8            22,912      -12.49     -5.31      1.53          54.04       54.04       54.04
      9            26,457      -10.96     -3.86      2.90          44.87       44.87       44.87
     10            30,179       -9.81     -2.77      3.93          38.04       38.04       38.04

     15            51,775       -6.37      0.39      6.87          20.14       20.14       20.14

     20            79,337       -5.85      1.38      8.03          12.65       12.65       13.64

 25 (age 65)     $114,515       -5.84%     2.03%     8.71%          8.66%       8.66%      12.19%

<FN>
(1) Values above are based on the initial scheduled premium of $2,285.11 for the
    first 25 policy  years.  Scheduled  premiums will be  redetermined  annually
    beginning  in the 26th  policy  year,  but will  never  exceed  the  maximum
    scheduled premium of $7,542.56 for this hypothetical policy.

(2) Assumes net interest of 5% compounded annually.

(3) Assumes no policy loan has been made.
</FN>
</TABLE>
THE VALUES WILL DIFFER IF PREMIUMS ARE PAID IN DIFFERENT AMOUNTS OR FREQUENCIES.

IT IS EMPHASIZED THAT THE HYPOTHETICAL  INVESTMENT RESULTS ARE ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT  RESULTS.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN.

                                       6

<PAGE>


                                  CHAMPION 2000
                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY
                 MODIFIED PREMIUM VARIABLE WHOLE LIFE INSURANCE
INITIAL SCHEDULED PREMIUM $2,285.11(1)              INITIAL FACE AMOUNT $200,000
                               MALE AGE 40
                               NON-SMOKER                 DEATH BENEFIT OPTION A
                        ASSUMING CURRENT CHARGES


<TABLE>
<CAPTION>
                                      DEATH BENEFIT(3)                    POLICY ACCOUNT(3)              CASH SURRENDER VALUE(3)   
                               ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS        ASSUMING HYPOTHETICAL GROSS   
   END OF                      ANNUAL INVESTMENT RETURN OF         ANNUAL INVESTMENT RETURN OF        ANNUAL INVESTMENT RETURN OF   
   POLICY      ACCUMULATED    ------------------------------      -----------------------------     --------------------------------
    YEAR       PREMIUMS(2)       0%         6%         12%           0%        6%         12%          0%          6%          12%  
   ------      -----------    --------   --------   --------      -------   --------   --------     --------    --------    --------
<S>              <C>          <C>        <C>        <C>           <C>       <C>        <C>           <C>        <C>        <C>     
      1          $  2,399     $200,000   $200,000   $200,000      $ 1,485   $  1,592   $  1,699      $   362    $   469    $    576
      2             4,919      200,000    200,000    200,000        2,985      3,293      3,615        1,747      2,055       2,377
      3             7,564      200,000    200,000    200,000        4,434      5,042      5,701        3,082      3,690       4,349
      4            10,342      200,000    200,000    200,000        5,829      6,836      7,973        4,423      5,430       6,567
      5            13,258      200,000    200,000    200,000        7,171      8,679     10,451        5,710      7,218       8,991

      6            16,320      200,000    200,000    200,000        8,452     10,565     13,151        6,937      9,050      11,636
      7            19,536      200,000    200,000    200,000        9,671     12,494     16,095        8,102     10,925      14,526
      8            22,912      200,000    200,000    200,000       10,824     14,466     19,307        9,222     12,863      17,704
      9            26,457      200,000    200,000    200,000       11,910     16,480     22,816       10,479     15,049      21,385
     10            30,179      200,000    200,000    200,000       12,923     18,532     26,649       11,663     17,273      25,390

     15            51,775      200,000    200,000    200,000       16,599     29,166     51,897       16,599     29,166      51,897

     20            79,337      200,000    200,000    200,000       16,875     39,530     91,898       16,875     39,530      91,898

 25 (age 65)     $114,515     $200,000   $200,000   $271,758      $11,531    $47,790   $155,646      $11,531    $47,790    $155,646

<FN>
(1) Values above are based on the initial scheduled premium of $2,285.11 for the
    first 25 policy  years.  Scheduled  premiums will be  redetermined  annually
    beginning  in the 26th  policy  year,  but will  never  exceed  the  maximum
    scheduled premium of $7,542.56 for this hypothetical policy.

(2) Assumes net interest of 5% compounded annually.

(3) Assumes no policy loan has been made.
</FN>
</TABLE>
THE VALUES WILL DIFFER IF PREMIUMS ARE PAID IN DIFFERENT AMOUNTS OR FREQUENCIES.

IT IS EMPHASIZED THAT THE HYPOTHETICAL  INVESTMENT RESULTS ARE ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT  RESULTS.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN.



<TABLE>
<CAPTION>
                                INTERNAL RATE OF RETURN             INTERNAL RATE OF RETURN
                                ON CASH SURRENDER VALUES                ON DEATH BENEFIT
                               ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS
   END OF                       ANNUAL RATE OF RETURN OF             ANNUAL RATE OF RETURN OF
   POLICY      ACCUMULATED     ---------------------------      ---------------------------------
    YEAR       PREMIUMS(2)        0%        6%       12%            0%         6%          12%
   ------      -----------     -------   -------   -------      ---------   ---------   ---------
<S>              <C>           <C>       <C>       <C>          <C>         <C>         <C>  
      1          $  2,399      -84.17%   -79.49%   -74.80%      8,652.31%   8,652.31%   8,652.31%
      2             4,919      -49.28    -42.79    -36.41         786.87      786.87      786.87
      3             7,564      -34.95    -27.92    -21.08         306.10      306.10      306.10
      4            10,342      -27.01    -19.78    -12.80         174.31      174.31      174.31
      5            13,258      -22.28    -14.94     -7.89         117.08      117.08      117.08

      6            16,320      -19.21    -11.77     -4.67          86.06       86.06       86.06
      7            19,536      -17.09     -9.55     -2.41          66.91       66.91       66.91
      8            22,912      -15.49     -7.87     -0.71          54.04       54.04       54.04
      9            26,457      -13.89     -6.32      0.78          44.87       44.87       44.87
     10            30,179      -12.71     -5.16      1.91          38.04       38.04       38.04

     15            51,775       -9.76     -2.05      5.03          20.14       20.14       20.14

     20            79,337      -10.86     -1.40      6.26          12.65       12.65       12.65

 25 (age 65)     $114,515      -16.38%    -1.40%     7.04%          8.66%       8.66%      10.59%

<FN>
(1) Values above are based on the initial scheduled premium of $2,285.11 for the
    first 25 policy  years.  Scheduled  premiums will be  redetermined  annually
    beginning  in the 26th  policy  year,  but will  never  exceed  the  maximum
    scheduled premium of $7,542.56 for this hypothetical policy.

(2) Assumes net interest of 5% compounded annually.

(3) Assumes no policy loan has been made.
</FN>
</TABLE>
THE VALUES WILL DIFFER IF PREMIUMS ARE PAID IN DIFFERENT AMOUNTS OR FREQUENCIES.

IT IS EMPHASIZED THAT THE HYPOTHETICAL  INVESTMENT RESULTS ARE ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT  RESULTS.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN.


                                       7
<PAGE>


                                  CHAMPION 2000
                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY
                 MODIFIED PREMIUM VARIABLE WHOLE LIFE INSURANCE
INITIAL SCHEDULED PREMIUM $2,285.11(1)              INITIAL FACE AMOUNT $200,000
                               MALE AGE 40
                               NON-SMOKER                 DEATH BENEFIT OPTION B
                        ASSUMING CURRENT CHARGES


<TABLE>
<CAPTION>
                                      DEATH BENEFIT(3)                    POLICY ACCOUNT(3)             CASH SURRENDER VALUE(3)   
                               ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS        ASSUMING HYPOTHETICAL GROSS   
   END OF                      ANNUAL INVESTMENT RETURN OF         ANNUAL INVESTMENT RETURN OF        ANNUAL INVESTMENT RETURN OF   
   POLICY      ACCUMULATED    ------------------------------      -----------------------------     --------------------------------
    YEAR       PREMIUMS(2)       0%         6%         12%           0%        6%         12%          0%          6%          12%  
   ------      -----------    --------   --------   --------      -------   --------   --------     --------    --------    --------
<S>              <C>          <C>        <C>        <C>           <C>       <C>        <C>           <C>        <C>        <C>     
      1          $  2,399     $200,031   $200,138   $200,245      $ 1,485   $  1,592   $  1,699      $   362    $   468    $    576
      2             4,919      200,000    200,309    200,635        3,113      3,425      3,751        1,876      2,188       2,513
      3             7,564      200,000    200,514    201,189        4,705      5,328      6,003        3,353      3,976       4,651
      4            10,342      200,000    200,758    201,933        6,259      7,302      8,477        4,853      5,896       7,071
      5            13,258      200,000    201,043    202,887        7,775      9,349     11,193        6,314      7,889       9,733

      6            16,320      200,000    201,379    204,086        9,253     11,475     14,182        7,738      9,960      12,667
      7            19,536      200,000    201,770    205,560       10,693     13,682     17,472        9,124     12,113      15,903
      8            22,912      200,000    202,223    207,345       12,096     15,975     21,097       10,493     14,373      19,494
      9            26,457      200,000    202,738    209,471       13,456     18,354     25,087       12,025     16,923      23,656
     10            30,179      200,000    203,331    211,993       14,777     20,827     29,489       13,518     19,568      28,229

     15            51,775      200,000    208,208    232,970       21,065     35,126     59,888       21,065     35,126      59,888

     20            79,337      200,000    216,840    274,584       25,749     52,156    109,900       25,749     52,156     109,900

 25 (age 65)     $114,515     $200,000   $232,182   $353,304      $28,633    $72,718   $193,840      $28,633    $72,718    $193,840

<FN>
(1) Values above are based on the initial scheduled premium of $2,285.11 for the
    first 25 policy  years.  Scheduled  premiums will be  redetermined  annually
    beginning  in the 26th  policy  year,  but will  never  exceed  the  maximum
    scheduled premium of $7,542.56 for this hypothetical policy.

(2) Assumes net interest of 5% compounded annually.

(3) Assumes no policy loan has been made.
</FN>
</TABLE>
THE VALUES WILL DIFFER IF PREMIUMS ARE PAID IN DIFFERENT AMOUNTS OR FREQUENCIES.

IT IS EMPHASIZED THAT THE HYPOTHETICAL  INVESTMENT RESULTS ARE ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT  RESULTS.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN.



<TABLE>
<CAPTION>
                                INTERNAL RATE OF RETURN             INTERNAL RATE OF RETURN
                                ON CASH SURRENDER VALUES                ON DEATH BENEFIT
                               ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS
   END OF                       ANNUAL RATE OF RETURN OF             ANNUAL RATE OF RETURN OF
   POLICY      ACCUMULATED     ---------------------------      ---------------------------------
    YEAR       PREMIUMS(2)        0%        6%       12%            0%         6%          12%
   ------      -----------     -------   -------   -------      ---------   ---------   ---------
<S>              <C>          <C>       <C>       <C>          <C>         <C>         <C>  
      1          $  2,399      -84.17%   -79.50%   -74.81%      8,653.67%   8,658.35%   8,663.04%
      2             4,919      -46.52    -40.12    -33.82         786.87      787.60      788.35
      3             7,564      -31.72    -24.86    -18.18         306.10      306.48      306.98
      4            10,342      -23.77    -16.79    -10.01         174.31      174.60      175.06
      5            13,258      -19.15    -12.10     -5.30         117.08      117.34      117.81

      6            16,320      -16.16     -9.07     -2.26          86.06       86.31       86.81
      7            19,536      -14.08     -6.96     -0.14          66.91       67.17       67.71
      8            22,912      -12.51     -5.37      1.43          54.04       54.31       54.91
      9            26,457      -10.98     -3.93      2.79          44.87       45.15       45.82
     10            30,179       -9.82     -2.84      3.81          38.04       38.33       39.07

     15            51,775       -6.38      0.31      6.70          20.14       20.57       21.79

     20            79,337       -5.86      1.24      7.77          12.65       13.29       15.16

 25 (age 65)     $114,515       -5.85%     1.81%     8.46%          8.66%       9.61%      12.21%

<FN>
(1) Values above are based on the initial scheduled premium of $2,285.11 for the
    first 25 policy  years.  Scheduled  premiums will be  redetermined  annually
    beginning  in the 26th  policy  year,  but will  never  exceed  the  maximum
    scheduled premium of $7,542.56 for this hypothetical policy.

(2) Assumes net interest of 5% compounded annually.

(3) Assumes no policy loan has been made.
</FN>
</TABLE>
THE VALUES WILL DIFFER IF PREMIUMS ARE PAID IN DIFFERENT AMOUNTS OR FREQUENCIES.

IT IS EMPHASIZED THAT THE HYPOTHETICAL  INVESTMENT RESULTS ARE ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT  RESULTS.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN.



                                       8
<PAGE>


                                  CHAMPION 2000
                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY
                 MODIFIED PREMIUM VARIABLE WHOLE LIFE INSURANCE
INITIAL SCHEDULED PREMIUM $2,285.11(1)              INITIAL FACE AMOUNT $200,000
                               MALE AGE 40
                               NON-SMOKER                 DEATH BENEFIT OPTION B
                        ASSUMING CURRENT CHARGES


<TABLE>
<CAPTION>
                                      DEATH BENEFIT(3)                    POLICY ACCOUNT(3)             CASH SURRENDER VALUE(3)   
                               ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS        ASSUMING HYPOTHETICAL GROSS   
   END OF                      ANNUAL INVESTMENT RETURN OF         ANNUAL INVESTMENT RETURN OF        ANNUAL INVESTMENT RETURN OF   
   POLICY      ACCUMULATED    ------------------------------      -----------------------------     --------------------------------
    YEAR       PREMIUMS(2)       0%         6%         12%           0%        6%         12%          0%          6%          12%  
   ------      -----------    --------   --------   --------      -------   --------   --------     --------    --------    --------
<S>              <C>          <C>        <C>        <C>           <C>       <C>        <C>           <C>        <C>        <C>     
      1          $  2,399     $200,029   $200,136   $200,243      $ 1,483   $  1,590   $  1,697      $   360    $   467    $    574
      2             4,919      200,000    200,172    200,492        2,980      3,288      3,608        1,743      2,050       2,371
      3             7,564      200,000    200,219    200,876        4,428      5,033      5,690        3,076      3,681       4,338
      4            10,342      200,000    200,279    201,410        5,821      6,823      7,954        4,415      5,417       6,548
      5            13,258      200,000    200,355    202,115        7,162      8,661     10,421        5,701      7,200       8,960

      6            16,320      200,000    200,445    203,009        8,443     10,541     13,105        6,928      9,027      11,590
      7            19,536      200,000    200,552    204,114        9,661     12,464     16,026        8,092     10,895      14,457
      8            22,912      200,000    200,676    205,456       10,815     14,428     19,208        9,212     12,825      17,605
      9            26,457      200,000    200,816    207,058       11,901     16,432     22,674       10,470     15,001      21,242
     10            30,179      200,000    200,977    208,952       12,913     18,473     26,448       11,654     17,214      25,189

     15            51,775      200,000    202,087    224,002       16,590     29,005     50,920       16,590     29,005      50,920

     20            79,337      200,000    203,787    252,520       16,866     39,103     87,836       16,866     39,103      87,836

 25 (age 65)     $114,515     $200,000   $206,124   $302,549      $11,522    $46,660   $143,085      $11,522    $46,660    $143,085

<FN>
(1) Values above are based on the initial scheduled premium of $2,285.11 for the
    first 25 policy  years.  Scheduled  premiums will be  redetermined  annually
    beginning  in the 26th  policy  year,  but will  never  exceed  the  maximum
    scheduled premium of $7,542.56 for this hypothetical policy.

(2) Assumes net interest of 5% compounded annually.

(3) Assumes no policy loan has been made.
</FN>
</TABLE>
THE VALUES WILL DIFFER IF PREMIUMS ARE PAID IN DIFFERENT AMOUNTS OR FREQUENCIES.

IT IS EMPHASIZED THAT THE HYPOTHETICAL  INVESTMENT RESULTS ARE ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT  RESULTS.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN.



<TABLE>
<CAPTION>
                                INTERNAL RATE OF RETURN             INTERNAL RATE OF RETURN
                                ON CASH SURRENDER VALUES                ON DEATH BENEFIT
                               ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS
   END OF                       ANNUAL RATE OF RETURN OF             ANNUAL RATE OF RETURN OF
   POLICY      ACCUMULATED     ---------------------------      ---------------------------------
    YEAR       PREMIUMS(2)        0%        6%       12%            0%         6%          12%
   ------      -----------     -------   -------   -------      ---------   ---------   ---------
<S>              <C>          <C>       <C>       <C>          <C>         <C>         <C>  
      1          $  2,399      -84.25%   -79.58%   -74.90%      8,653.59%   8,658.26%   8,662.95%
      2             4,919      -49.37    -42.90    -36.53         786.87      787.27      788.02
      3             7,564      -35.03    -28.02    -21.20         306.10      306.26      306.75
      4            10,342      -27.07    -19.86    -12.91         174.31      174.42      174.86
      5            13,258      -22.33    -15.01     -8.00         117.08      117.17      117.62

      6            16,320      -19.25    -11.84     -4.78          86.06       86.14       86.61
      7            19,536      -17.12     -9.62     -2.53          66.91       66.99       67.50
      8            22,912      -15.52     -7.94     -0.84          54.04       54.12       54.69
      9            26,457      -13.91     -6.39      0.65          44.87       44.95       45.58
     10            30,179      -12.73     -5.22      1.76          38.04       38.12       38.82

     15            51,775       -9.77     -2.12      4.80          20.14       20.25       21.37

     20            79,337      -10.87     -1.51      5.88          12.65       12.80       14.50

 25 (age 65)     $114,515      -16.39%    -1.60%     6.49%          8.66%       8.85%      11.26%

<FN>
(1) Values above are based on the initial scheduled premium of $2,285.11 for the
    first 25 policy  years.  Scheduled  premiums will be  redetermined  annually
    beginning  in the 26th  policy  year,  but will  never  exceed  the  maximum
    scheduled premium of $7,542.56 for this hypothetical policy.

(2) Assumes net interest of 5% compounded annually.

(3) Assumes no policy loan has been made.
</FN>
</TABLE>
THE VALUES WILL DIFFER IF PREMIUMS ARE PAID IN DIFFERENT AMOUNTS OR FREQUENCIES.

IT IS EMPHASIZED THAT THE HYPOTHETICAL  INVESTMENT RESULTS ARE ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT  RESULTS.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN.


                                       9
<PAGE>




EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENT OF ASSETS AND LIABILITIES
DECEMBER 31, 1994


<TABLE>
<CAPTION>

                                                    INTERMEDIATE
                                        MONEY        GOVERNMENT        HIGH                             COMMON         EQUITY
                                        MARKET       SECURITIES       YIELD           BALANCED          STOCK          INDEX
                                       DIVISION       DIVISION       DIVISION         DIVISION         DIVISION       DIVISION
                                     ------------    -----------    -----------     ------------     ------------    -----------
<S>                                  <C>             <C>            <C>             <C>              <C>             <C>      
ASSETS
Investments in shares of The
   Hudson River Trust -- at
   market value (Notes 2 and 9)
Cost: $138,079,624 ..............    $138,112,384
        31,003,727 ..............                    $28,266,864
        50,877,692 ..............                                   $50,004,589
       341,928,746 ..............                                                   $339,049,871
       814,398,039 ..............                                                                    $812,349,390
        31,724,933 ..............                                                                                    $31,325,647
Receivable (payable) for
   policy related
   transactions .................       4,109,267         49,140        (10,836)         (18,276)         622,866         21,063  
                                     ------------    -----------    -----------     ------------     ------------    -----------  
Total Assets ....................     142,221,651     28,316,004     49,993,753      339,031,595      812,972,256     31,346,710  
                                     ------------    -----------    -----------     ------------     ------------    -----------  
LIABILITIES
Payable (receivable) for
   purchases (sales) of shares of
   The Hudson River Trust .......       3,997,965         52,945         15,230          122,383          705,098         21,172  
Amount retained by Equitable
   Variable in Separate Account
   FP (Note 6) ..................         727,601        608,984        523,622          493,647        1,260,957        200,135  
                                     ------------    -----------    -----------     ------------     ------------    -----------  
Total Liabilities ...............       4,725,566        661,929        538,852          616,030        1,966,055        221,307  
                                     ------------    -----------    -----------     ------------     ------------    -----------  
NET ASSETS ATTRIBUTABLE
   TO POLICYOWNERS ..............    $137,496,085    $27,654,075    $49,454,901     $338,415,565     $811,006,201    $31,125,403  
                                     ============    ===========    ===========     ============     ============    ===========  
<FN>
See Notes to Financial Statements.
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                                                                                        ASSET ALLOCATION SERIES
                                                                                                      ----------------------------
                                                       AGGRESSIVE       GROWTH &       QUALITY         CONSERVATIVE       GROWTH
                                         GLOBAL          STOCK           INCOME          BOND           INVESTORS       INVESTORS
                                        DIVISION        DIVISION        DIVISION       DIVISION          DIVISION        DIVISION
                                      ------------    ------------     ----------    ------------     ------------    ------------
<S>                                   <C>             <C>              <C>           <C>              <C>             <C>         
ASSETS
Investments in shares of The
   Hudson River Trust -- at
   market value (Notes 2 and 9)
Cost: $239,147,145 ..............     $242,277,425
       325,633,174 ..............                     $356,394,492
         7,040,082 ..............                                      $6,898,497
       137,464,263 ..............                                                    $121,943,063
       139,172,881 ..............                                                                     $130,405,184
       368,555,840 ..............                                                                                     $367,785,147
Receivable (payable) for
   policy related
   transactions .................          693,092      (1,580,927)       191,538          (6,487)         102,625         410,514
                                      ------------    ------------     ----------    ------------     ------------    ------------
Total Assets ....................      242,970,517     354,813,565      7,090,035     121,936,576      130,507,809     368,195,661
                                      ------------    ------------     ----------    ------------     ------------    ------------
LIABILITIES
Payable (receivable) for
   purchases (sales) of shares of
   The Hudson River Trust .......          592,036      (1,539,689)       191,896          (6,195)          91,960         493,712
Amount retained by Equitable
   Variable in Separate Account
   FP (Note 6) ..................          540,010         681,389        989,756       4,706,299          475,351         482,395
                                      ------------    ------------     ----------    ------------     ------------    ------------
Total Liabilities ...............        1,132,046        (858,300)     1,181,652       4,700,104          567,311         976,107
                                      ------------    ------------     ----------    ------------     ------------    ------------
NET ASSETS ATTRIBUTABLE
   TO POLICYOWNERS ..............     $241,838,471    $355,671,865     $5,908,383    $117,236,472     $129,940,498    $367,219,554
                                      ============    ============     ==========    ============     ============    ============
<FN>
See Notes to Financial Statements.
</FN>
</TABLE>




                                     FSA-1
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31,


<TABLE>
<CAPTION>
                                                                      MONEY MARKET DIVISION           
                                                             ---------------------------------------- 
                                                                1994           1993           1992     
                                                             ----------     ----------     ---------- 
<S>                                                          <C>            <C>            <C>         
INCOME AND EXPENSES:
   Income (Note 2):
     Dividends from The Hudson River Trust ..............    $5,368,883     $4,163,389     $4,686,996 
   Expenses (Note 3):
     Mortality and expense risk charges .................       826,379        834,113        778,018 
                                                             ----------     ----------     ---------- 
NET INVESTMENT INCOME ...................................     4,542,504      3,329,276      3,908,978 
                                                             ----------     ----------     ---------- 
REALIZED AND UNREALIZED GAIN (LOSS)
   ON INVESTMENTS (NOTE 2):
     Realized gain (loss) on investments ................        95,530       (339,754)      (136,115)
     Realized gain distribution from
       The Hudson River Trust ...........................          --             --             --   
                                                             ----------     ----------     ---------- 
NET REALIZED GAIN (LOSS) ................................        95,530       (339,754)      (136,115)
   Unrealized appreciation (depreciation) on investments:
     Beginning of period ................................       (14,267)      (224,885)      (178,161)
     End of period ......................................        32,760        (14,267)      (224,885)
                                                             ----------     ----------     ---------- 
   Change in unrealized appreciation (depreciation)
     during the period ..................................        47,027        210,618        (46,724)
                                                             ----------     ----------     ---------- 
NET REALIZED AND UNREALIZED GAIN (LOSS)
   ON INVESTMENTS .......................................       142,557       (129,136)      (182,839)
                                                             ----------     ----------     ---------- 
NET INCREASE (DECREASE) IN NET ASSETS RESULTING
   FROM OPERATIONS ......................................    $4,685,061     $3,200,140     $3,726,139 
                                                             ==========     ==========     ========== 
<FN>
See Notes to Financial Statements.
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                                            INTERMEDIATE GOVERNMENT SECURITIES DIVISION
                                                            --------------------------------------------
                                                               1994             1993            1992
                                                            ------------     -----------     -----------
<S>                                                         <C>              <C>             <C>
INCOME AND EXPENSES:
   Income (Note 2):
     Dividends from The Hudson River Trust ..............   $  5,671,984     $14,930,827     $14,839,013
   Expenses (Note 3):
     Mortality and expense risk charges .................        527,675       1,470,325       1,569,627
                                                            ------------     -----------     -----------
NET INVESTMENT INCOME ...................................      5,144,309      13,460,502      13,269,386
                                                            ------------     -----------     -----------
REALIZED AND UNREALIZED GAIN (LOSS)
   ON INVESTMENTS (NOTE 2):
     Realized gain (loss) on investments ................    (10,163,976)      3,999,846        (196,985)
     Realized gain distribution from
       The Hudson River Trust ...........................           --        11,449,074       4,721,432
                                                            ------------     -----------     -----------
NET REALIZED GAIN (LOSS) ................................    (10,163,976)     15,448,920       4,524,447
   Unrealized appreciation (depreciation) on investments:
     Beginning of period ................................     (1,617,237)      1,966,231       6,448,937
     End of period ......................................     (2,736,863)     (1,617,237)      1,966,231
                                                            ------------     -----------     -----------
   Change in unrealized appreciation (depreciation)
     during the period ..................................     (1,119,626)     (3,583,468)     (4,482,706)
                                                            ------------     -----------     -----------
NET REALIZED AND UNREALIZED GAIN (LOSS)
   ON INVESTMENTS .......................................    (11,283,602)     11,865,452          41,741
                                                            ------------     -----------     -----------
NET INCREASE (DECREASE) IN NET ASSETS RESULTING
   FROM OPERATIONS ......................................   $ (6,139,293)    $25,325,954     $13,311,127
                                                            ============     ===========     ===========
<FN>
See Notes to Financial Statements.
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                                                  SHORT-TERM WORLD INCOME DIVISION
                                                              --------------------------------------- 
                                                                1994*         1993           1992
                                                              ---------     ---------     ----------- 
<S>                                                           <C>           <C>           <C>         
INCOME AND EXPENSES:
   Income (Note 2):
     Dividends from The Hudson River Trust ..............     $  81,851     $ 504,768     $   687,929
   Expenses (Note 3):
     Mortality and expense risk charges .................         2,373        27,415          33,520
                                                              ---------     ---------     ----------- 
NET INVESTMENT INCOME ...................................        79,478       477,353         654,409
                                                              ---------     ---------     ----------- 
REALIZED AND UNREALIZED GAIN (LOSS)
   ON INVESTMENTS (NOTE 2):
     Realized gain (loss) on investments ................      (115,812)     (645,029)       (347,915)
     Realized gain distribution from
       The Hudson River Trust ...........................          --            --              --
                                                              ---------     ---------     ----------- 
NET REALIZED GAIN (LOSS) ................................      (115,812)     (645,029)       (347,915)
   Unrealized appreciation (depreciation) on investments:
     Beginning of period ................................       (76,633)     (676,871)         (5,422)
     End of period ......................................          --         (76,633)       (676,871)
                                                              ---------     ---------     ----------- 
   Change in unrealized appreciation (depreciation)
     during the period ..................................        76,633       600,238        (671,449)
                                                              ---------     ---------     ----------- 
NET REALIZED AND UNREALIZED GAIN (LOSS)
   ON INVESTMENTS .......................................       (39,179)      (44,791)     (1,019,364)
                                                              ---------     ---------     ----------- 
NET INCREASE (DECREASE) IN NET ASSETS RESULTING
   FROM OPERATIONS ......................................     $  40,299     $ 432,562     $  (364,955)
                                                              =========     =========     =========== 
<FN>
See Notes to Financial Statements.

*For the period January 1, 1994 through February 22, 1994 (date of
 substitution).
</FN>
</TABLE>




                                     FSA-2
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31,



<TABLE>
<CAPTION>
                                                                         HIGH YIELD DIVISION            
                                                             ----------------------------------------  
                                                                1994            1993          1992      
                                                             -----------     ----------    ----------  
<S>                                                          <C>             <C>           <C>          
INCOME AND EXPENSES:
   Income (Note 2):
     Dividends from The Hudson River Trust ..............    $ 4,578,946     $4,488,259    $4,025,728  
   Expenses (Note 3):
     Mortality and expense risk charges .................        305,522        285,992       248,485  
                                                             -----------     ----------    ----------  
NET INVESTMENT INCOME ...................................      4,273,424      4,202,267     3,777,243  
                                                             -----------     ----------    ----------  
REALIZED AND UNREALIZED GAIN (LOSS)
   ON INVESTMENTS (NOTE 2):
   Realized gain (loss) on investments ..................       (328,199)       107,852      (813,039) 
   Realized gain distribution from
     The Hudson River Trust .............................           --        1,030,687          --    
                                                             -----------     ----------    ----------  
NET REALIZED GAIN (LOSS) ................................       (328,199)     1,138,539      (813,039) 
   Unrealized appreciation (depreciation) on investments:
     Beginning of period ................................      4,734,999        763,746      (772,587) 
     End of period ......................................       (873,103)     4,734,999       763,746  
                                                             -----------     ----------    ----------  
   Change in unrealized appreciation (depreciation)
     during the period ..................................     (5,608,102)     3,971,253     1,536,333  
                                                             -----------     ----------    ----------  
NET REALIZED AND UNREALIZED GAIN (LOSS)
   ON INVESTMENTS .......................................     (5,936,301)     5,109,792       723,294  
                                                             -----------     ----------    ----------  
NET INCREASE (DECREASE) IN NET ASSETS RESULTING
   FROM OPERATIONS ......................................    $(1,662,877)    $9,312,059    $4,500,537  
                                                             ===========     ==========    ==========  
<FN>
See Notes to Financial Statements.
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                                                         BALANCED DIVISION                 
                                                            --------------------------------------------   
                                                                1994             1993          1992        
                                                            ------------     -----------    ------------   
<S>                                                         <C>              <C>            <C>            
INCOME AND EXPENSES:
   Income (Note 2):
     Dividends from The Hudson River Trust ..............   $ 10,557,487     $10,062,862    $  9,484,792   
   Expenses (Note 3):
     Mortality and expense risk charges .................      2,103,510       2,047,811       1,728,449   
                                                            ------------     -----------    ------------   
NET INVESTMENT INCOME ...................................      8,453,977       8,015,051       7,756,343   
                                                            ------------     -----------    ------------   
REALIZED AND UNREALIZED GAIN (LOSS)
   ON INVESTMENTS (NOTE 2):
   Realized gain (loss) on investments ..................        858,164       1,446,919         870,777   
   Realized gain distribution from
     The Hudson River Trust .............................           --        20,280,817      21,249,123   
                                                            ------------     -----------    ------------   
NET REALIZED GAIN (LOSS) ................................        858,164      21,727,736      22,119,900   
   Unrealized appreciation (depreciation) on investments:
     Beginning of period ................................     37,960,661      30,072,900      68,832,284   
     End of period ......................................     (2,878,875)     37,960,661      30,072,900   
                                                            ------------     -----------    ------------   
   Change in unrealized appreciation (depreciation)
     during the period ..................................    (40,839,536)      7,887,761     (38,759,384)  
                                                            ------------     -----------    ------------   
NET REALIZED AND UNREALIZED GAIN (LOSS)
   ON INVESTMENTS .......................................    (39,981,372)     29,615,497     (16,639,484)  
                                                            ------------     -----------    ------------   
NET INCREASE (DECREASE) IN NET ASSETS RESULTING
   FROM OPERATIONS ......................................   $(31,527,395)    $37,630,548    $ (8,883,141)  
                                                            ============     ===========    ============   
<FN>
See Notes to Financial Statements.
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                                                       COMMON STOCK DIVISION
                                                            ---------------------------------------------
                                                                1994             1993            1992
                                                            ------------     ------------    ------------
<S>                                                         <C>              <C>             <C>         
INCOME AND EXPENSES:
   Income (Note 2):
     Dividends from The Hudson River Trust ..............   $ 11,755,355     $ 10,311,886    $  8,962,566
   Expenses (Note 3):
     Mortality and expense risk charges .................      4,741,008        4,005,102       3,127,993
                                                            ------------     ------------    ------------
NET INVESTMENT INCOME ...................................      7,014,347        6,306,784       5,834,573
                                                            ------------     ------------    ------------
REALIZED AND UNREALIZED GAIN (LOSS)
   ON INVESTMENTS (NOTE 2):
   Realized gain (loss) on investments ..................        292,144        4,176,629      (2,382,465)
   Realized gain distribution from
     The Hudson River Trust .............................     43,936,280       85,777,775      34,335,116
                                                            ------------     ------------    ------------
NET REALIZED GAIN (LOSS) ................................     44,228,424       89,954,404      31,952,651
   Unrealized appreciation (depreciation) on investments:
     Beginning of period ................................     71,350,568       22,647,989      46,299,874
     End of period ......................................     (2,048,649)      71,350,568      22,647,989
                                                            ------------     ------------    ------------
   Change in unrealized appreciation (depreciation)
     during the period ..................................    (73,399,217)      48,702,579     (23,651,885)
                                                            ------------     ------------    ------------
NET REALIZED AND UNREALIZED GAIN (LOSS)
   ON INVESTMENTS .......................................    (29,170,793)     138,656,983       8,300,766
                                                            ------------     ------------    ------------
NET INCREASE (DECREASE) IN NET ASSETS RESULTING
   FROM OPERATIONS ......................................   $(22,156,446)    $144,963,767    $ 14,135,339
                                                            ============     ============    ============
<FN>
See Notes to Financial Statements.
</FN>
</TABLE>




                                     FSA-3
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31,



<TABLE>
<CAPTION>
                                                              EQUITY
                                                               INDEX
                                                             DIVISION                   GLOBAL DIVISION
                                                             ---------     -----------------------------------------
                                                               1994*          1994            1993           1992
                                                             ---------     -----------     -----------    ----------
<S>                                                          <C>           <C>             <C>            <C>
INCOME AND EXPENSES:
   Income (Note 2):
     Dividends from The Hudson River Trust ..............    $ 596,180     $ 2,768,605     $ 1,060,406    $  392,650
   Expenses (Note 3):
     Mortality and expense risk charges .................      152,789       1,211,620         466,897       216,472
                                                             ---------     -----------     -----------    ----------
NET INVESTMENT INCOME ...................................      443,391       1,556,985         593,509       176,178
                                                             ---------     -----------     -----------    ----------
REALIZED AND UNREALIZED GAIN (LOSS)
   ON INVESTMENTS (NOTE 2):
   Realized gain (loss) on investments ..................       (6,949)      3,347,704       1,333,766       (31,023)
   Realized gain distribution from
     The Hudson River Trust .............................      134,154       4,821,242      11,642,904       267,304
                                                             ---------     -----------     -----------    ----------
NET REALIZED GAIN (LOSS) ................................      127,205       8,168,946      12,976,670       236,281
   Unrealized appreciation (depreciation) on investments:
     Beginning of period ................................         --         7,062,877       2,783,724     3,523,568
     End of period ......................................     (399,286)      3,130,280       7,062,877     2,783,724
                                                             ---------     -----------     -----------    ----------
   Change in unrealized appreciation (depreciation)
     during the period ..................................     (399,286)     (3,932,597)      4,279,153      (739,844)
                                                             ---------     -----------     -----------    ----------
NET REALIZED AND UNREALIZED GAIN (LOSS)
   ON INVESTMENTS .......................................     (272,081)      4,236,349      17,255,823      (503,563)
                                                             ---------     -----------     -----------    ----------
NET INCREASE (DECREASE) IN NET ASSETS RESULTING
   FROM OPERATIONS ......................................    $ 171,310     $ 5,793,334     $17,849,332    $ (327,385)
                                                             =========     ===========     ===========    ==========
<FN>
See Notes to Financial Statements.

 *Commencement of operations on April 1.
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                                                                                                 GROWTH & INCOME
                                                                    AGGRESSIVE STOCK DIVISION                       DIVISION
                                                           ----------------------------------------------     ---------------------
                                                               1994             1993             1992           1994         1993**
                                                           ------------     ------------     ------------     ---------     -------
<S>                                                        <C>              <C>              <C>              <C>           <C>    
INCOME AND EXPENSES:
   Income (Note 2):
     Dividends from The Hudson River Trust ..............  $    400,102     $    766,228     $  1,550,129     $ 108,492     $ 3,394
   Expenses (Note 3):
     Mortality and expense risk charges .................     1,944,639        1,757,109        1,620,545        19,204       1,833
                                                           ------------     ------------     ------------     ---------     -------
NET INVESTMENT INCOME ...................................    (1,544,537)        (990,881)         (70,416)       89,288       1,561
                                                           ------------     ------------     ------------     ---------     -------
REALIZED AND UNREALIZED GAIN (LOSS)
   ON INVESTMENTS (NOTE 2):
   Realized gain (loss) on investments ..................    (6,075,250)      35,696,507        8,236,284       (11,709)       (134)
   Realized gain distribution from
     The Hudson River Trust .............................          --         25,339,962       25,704,106          --          --
                                                           ------------     ------------     ------------     ---------     -------
NET REALIZED GAIN (LOSS) ................................    (6,075,250)      61,036,469       33,940,390       (11,709)       (134)
   Unrealized appreciation (depreciation) on investments:
     Beginning of period ................................    35,185,988       53,885,737       96,740,910          (904)       --
     End of period ......................................    30,761,318       35,185,988       53,885,737      (141,585)       (904)
                                                           ------------     ------------     ------------     ---------     -------
   Change in unrealized appreciation (depreciation)
     during the period ..................................    (4,424,670)     (18,699,749)     (42,855,173)     (140,681)       (904)
                                                           ------------     ------------     ------------     ---------     -------
NET REALIZED AND UNREALIZED GAIN (LOSS)
   ON INVESTMENTS .......................................   (10,499,920)      42,336,720       (8,914,783)     (152,390)     (1,038)
                                                           ------------     ------------     ------------     ---------     -------
NET INCREASE (DECREASE) IN NET ASSETS RESULTING
   FROM OPERATIONS ......................................  $(12,044,457)    $ 41,345,839     $ (8,985,199)    $ (63,102)    $   523
                                                           ============     ============     ============     =========     =======
<FN>
See Notes to Financial Statements.

**Commencement of operations on October 1.
</FN>
</TABLE>




                                     FSA-4
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31,



<TABLE>
<CAPTION>
                                                                QUALITY BOND DIVISION       
                                                             ----------------------------   
                                                                 1994            1993*       
                                                             ------------     -----------   
<S>                                                          <C>              <C>            
INCOME AND EXPENSES:
   Income (Note 2):
     Dividends from The Hudson River Trust ..............    $  8,123,722     $ 1,221,840   
   Expenses (Note 3):
     Mortality and expense risk charges .................         689,178         163,308   
                                                             ------------     -----------   
NET INVESTMENT INCOME ...................................       7,434,544       1,058,532   
                                                             ------------     -----------   
REALIZED AND UNREALIZED GAIN (LOSS)
   ON INVESTMENTS (NOTE 2):
   Realized gain (loss) on investments ..................        (410,697)           (106)  
   Realized gain distribution from
     The Hudson River Trust .............................            --           130,973   
                                                             ------------     -----------   
NET REALIZED GAIN (LOSS) ................................        (410,697)        130,867   
   Unrealized appreciation (depreciation) on investments:
     Beginning of period ................................      (1,886,621)           --     
     End of period ......................................     (15,521,200)     (1,886,621)  
                                                             ------------     -----------   
   Change in unrealized appreciation (depreciation)
     during the period ..................................     (13,634,579)     (1,886,621)  
                                                             ------------     -----------   
NET REALIZED AND UNREALIZED GAIN (LOSS)
   ON INVESTMENTS .......................................     (14,045,276)     (1,755,754)  
                                                             ------------     -----------   
NET INCREASE (DECREASE) IN NET ASSETS RESULTING
   FROM OPERATIONS ......................................    $ (6,610,732)    $  (697,222)  
                                                             ============     ===========   
<FN>
See Notes to Financial Statements.

*Commencement of operations on October 1.
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                                                     ASSET ALLOCATION SERIES
                                                            -------------------------------------------
                                                                  CONSERVATIVE INVESTORS DIVISION        
                                                            ------------------------------------------- 
                                                                1994            1993           1992     
                                                            ------------     ----------     ----------- 
<S>                                                         <C>              <C>            <C>          
INCOME AND EXPENSES:
   Income (Note 2):
     Dividends from The Hudson River Trust ..............   $  6,205,574     $4,088,977     $ 3,499,270 
   Expenses (Note 3):
     Mortality and expense risk charges .................        750,164        551,610         345,819 
                                                            ------------     ----------     ----------- 
NET INVESTMENT INCOME ...................................      5,455,410      3,537,367       3,153,451 
                                                            ------------     ----------     ----------- 
REALIZED AND UNREALIZED GAIN (LOSS)
   ON INVESTMENTS (NOTE 2):
   Realized gain (loss) on investments ..................       (421,502)        91,739         (10,094)
   Realized gain distribution from
     The Hudson River Trust .............................           --        4,651,717       2,200,535 
                                                            ------------     ----------     ----------- 
NET REALIZED GAIN (LOSS) ................................       (421,502)     4,743,456       2,190,441 
   Unrealized appreciation (depreciation) on investments:
     Beginning of period ................................      1,915,037      2,223,612       4,140,474 
     End of period ......................................     (8,767,697)     1,915,037       2,223,612 
                                                            ------------     ----------     ----------- 
   Change in unrealized appreciation (depreciation)
     during the period ..................................    (10,682,734)      (308,575)     (1,916,862) 
                                                            ------------     ----------     ----------- 
NET REALIZED AND UNREALIZED GAIN (LOSS)
   ON INVESTMENTS .......................................    (11,104,236)     4,434,881         273,579  
                                                            ------------     ----------     ----------- 
NET INCREASE (DECREASE) IN NET ASSETS RESULTING
   FROM OPERATIONS ......................................   $ (5,648,826)    $7,972,248     $ 3,427,030 
                                                            ============     ==========     =========== 
<FN>
See Notes to Financial Statements.
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                                                      ASSET ALLOCATION SERIES
                                                            --------------------------------------------
                                                                     GROWTH INVESTORS DIVISION
                                                            --------------------------------------------
                                                                1994             1993           1992
                                                            ------------     -----------     -----------
<S>                                                         <C>              <C>             <C>        
INCOME AND EXPENSES:
   Income (Note 2):
     Dividends from The Hudson River Trust ..............   $ 10,663,204     $ 5,922,228     $ 3,386,842
   Expenses (Note 3):
     Mortality and expense risk charges .................      1,995,747       1,274,117         670,800
                                                            ------------     -----------     -----------
NET INVESTMENT INCOME ...................................      8,667,457       4,648,111       2,716,042
                                                            ------------     -----------     -----------
REALIZED AND UNREALIZED GAIN (LOSS)
   ON INVESTMENTS (NOTE 2):
   Realized gain (loss) on investments ..................        241,591          52,392         187,420
   Realized gain distribution from
     The Hudson River Trust .............................           --        14,624,517       7,569,846
                                                            ------------     -----------     -----------
NET REALIZED GAIN (LOSS) ................................        241,591      14,676,909       7,757,266
   Unrealized appreciation (depreciation) on investments:
     Beginning of period ................................     20,567,604      12,746,740      15,687,285
     End of period ......................................       (770,693)     20,567,604      12,746,740
                                                            ------------     -----------     -----------
   Change in unrealized appreciation (depreciation)
     during the period ..................................    (21,338,297)      7,820,864      (2,940,545)
                                                            ------------     -----------     -----------
NET REALIZED AND UNREALIZED GAIN (LOSS)
   ON INVESTMENTS .......................................    (21,096,706)     22,497,773       4,816,721
                                                            ------------     -----------     -----------
NET INCREASE (DECREASE) IN NET ASSETS RESULTING
   FROM OPERATIONS ......................................   $(12,429,249)    $27,145,884     $ 7,532,763
                                                            ============     ===========     ===========
<FN>
See Notes to Financial Statements.
</FN>
</TABLE>




                                     FSA-5
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31,


<TABLE>
<CAPTION>
                                                    MONEY MARKET DIVISION                  
                                        ----------------------------------------------   
                                            1994             1993             1992       
                                        ------------     ------------     ------------   
<S>                                     <C>              <C>              <C>             
INCREASE (DECREASE) IN NET ASSETS:
FROM OPERATIONS:
   Net investment income ...........    $  4,542,504     $  3,329,276     $  3,908,978   
   Net realized gain (loss) ........          95,530         (339,754)        (136,115)  
   Change in unrealized appreciation
     (depreciation) on investments .          47,027          210,618          (46,724)  
                                        ------------     ------------     ------------   
   Net increase (decrease)
     from operations ...............       4,685,061        3,200,140        3,726,139   
                                        ------------     ------------     ------------   
FROM POLICY RELATED TRANSACTIONS:
   Net premiums (Note 4) ...........      82,536,703       64,845,505       88,068,896   
   Benefits and other policy related
     transactions (Note 5)..........     (32,432,771)     (31,747,197)     (38,311,621)  
   Net transfers among divisions ...     (25,466,044)     (50,510,704)     (67,793,471)  
                                        ------------     ------------     ------------   
   Net increase (decrease) from
     policy related transactions ...      24,637,888      (17,412,396)     (18,036,196)  
NET (INCREASE) DECREASE IN AMOUNT
   RETAINED BY EQUITABLE VARIABLE IN
   SEPARATE ACCOUNT FP (Note 6) ....         (24,067)          92,890         (203,598)  
                                        ------------     ------------     ------------   
INCREASE (DECREASE) IN NET ASSETS ..      29,298,882      (14,119,366)     (14,513,655)  
NET ASSETS, BEGINNING OF PERIOD ....     108,197,203      122,316,569      136,830,224   
                                        ------------     ------------     ------------   
NET ASSETS, END OF PERIOD ..........    $137,496,085     $108,197,203     $122,316,569   
                                        ============     ============     ============   
<FN>
See Notes to Financial Statements.
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                         INTERMEDIATE GOVERNMENT SECURITIES DIVISION      
                                       ------------------------------------------------   
                                           1994              1993              1992        
                                       -------------     -------------     ------------   
<S>                                    <C>               <C>               <C>             
INCREASE (DECREASE) IN NET ASSETS:
FROM OPERATIONS:
   Net investment income ...........   $   5,144,309     $  13,460,502     $ 13,269,386   
   Net realized gain (loss) ........     (10,163,976)       15,448,920        4,524,447   
   Change in unrealized appreciation
     (depreciation) on investments .      (1,119,626)       (3,583,468)      (4,482,706)  
                                       -------------     -------------     ------------   
   Net increase (decrease)
     from operations ...............      (6,139,293)       25,325,954       13,311,127   
                                       -------------     -------------     ------------   
FROM POLICY RELATED TRANSACTIONS:
   Net premiums (Note 4) ...........      18,915,140        26,598,113       22,081,588   
   Benefits and other policy related
     transactions (Note 5)..........      (5,813,181)       (7,539,335)      (8,121,103)  
   Net transfers among divisions ...    (125,116,319)     (180,916,946)      26,878,651   
                                       -------------     -------------     ------------   
   Net increase (decrease) from
     policy related transactions ...    (112,014,360)     (161,858,168)      40,839,136   
NET (INCREASE) DECREASE IN AMOUNT
   RETAINED BY EQUITABLE VARIABLE IN
   SEPARATE ACCOUNT FP (Note 6) ....          15,335           (69,330)        (127,134)  
                                       -------------     -------------     ------------   
INCREASE (DECREASE) IN NET ASSETS ..    (118,138,318)     (136,601,544)      54,023,129   
NET ASSETS, BEGINNING OF PERIOD ....     145,792,393       282,393,937      228,370,808   
                                       -------------     -------------     ------------   
NET ASSETS, END OF PERIOD ..........   $  27,654,075     $ 145,792,393     $282,393,937   
                                       =============     =============     ============   
<FN>
See Notes to Financial Statements.
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                            SHORT-TERM WORLD INCOME DIVISION
                                       -------------------------------------------
                                          1994*           1993            1992
                                       -----------     -----------     -----------
<S>                                    <C>             <C>             <C>        
INCREASE (DECREASE) IN NET ASSETS:
FROM OPERATIONS:
   Net investment income ...........   $    79,478     $   477,353     $   654,409
   Net realized gain (loss) ........      (115,812)       (645,029)       (347,915)
   Change in unrealized appreciation
     (depreciation) on investments .        76,633         600,238        (671,449)
                                       -----------     -----------     -----------
   Net increase (decrease)
     from operations ...............        40,299         432,562        (364,955)
                                       -----------     -----------     -----------
FROM POLICY RELATED TRANSACTIONS:
   Net premiums (Note 4) ...........        82,255       1,240,219       2,627,349
   Benefits and other policy related
     transactions (Note 5)..........      (139,016)       (822,325)     (1,006,650)
   Net transfers among divisions ...    (2,976,927)     (2,708,004)     (1,657,362)
                                       -----------     -----------     -----------
   Net increase (decrease) from
     policy related transactions ...    (3,033,688)     (2,290,110)        (36,663)
NET (INCREASE) DECREASE IN AMOUNT
   RETAINED BY EQUITABLE VARIABLE IN
   SEPARATE ACCOUNT FP (Note 6) ....       (20,398)       (234,973)        149,435
                                       -----------     -----------     -----------
INCREASE (DECREASE) IN NET ASSETS ..    (3,013,787)     (2,092,521)       (252,183)
NET ASSETS, BEGINNING OF PERIOD ....     3,013,787       5,106,308       5,358,491
                                       -----------     -----------     -----------
NET ASSETS, END OF PERIOD ..........   $      --       $ 3,013,787     $ 5,106,308
                                       ===========     ===========     ===========
<FN>
See Notes to Financial Statements.

*For the period January 1, 1994 through February 22, 1994 (date of
substitution).
</FN>
</TABLE>




                                     FSA-6
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31,


<TABLE>
<CAPTION>
                                                     HIGH YIELD DIVISION                 
                                        --------------------------------------------   
                                           1994             1993            1992       
                                        ------------     -----------     -----------   
<S>                                     <C>              <C>             <C>            
INCREASE (DECREASE) IN NET ASSETS:
FROM OPERATIONS:
   Net investment income ...........    $  4,273,424     $ 4,202,267     $ 3,777,243   
   Net realized gain (loss) ........        (328,199)      1,138,539        (813,039)  
   Change in unrealized appreciation
     (depreciation) on investments .      (5,608,102)      3,971,253       1,536,333   
                                        ------------     -----------     -----------   
   Net increase (decrease)
     from operations ...............      (1,662,877)      9,312,059       4,500,537   
                                        ------------     -----------     -----------   
FROM POLICY RELATED TRANSACTIONS:
   Net premiums (Note 4) ...........      14,287,345      10,787,763       5,370,452   
   Benefits and other policy related
     transactions (Note 5) .........      (7,162,537)     (5,179,424)     (3,291,125)  
   Net transfers among divisions ...     (11,048,174)      1,006,671      (3,898,127)  
                                        ------------     -----------     -----------   
   Net increase (decrease) from
     policy related transactions ...      (3,923,366)      6,615,010      (1,818,800)  
NET (INCREASE) DECREASE IN AMOUNT
   RETAINED BY EQUITABLE VARIABLE IN
   SEPARATE ACCOUNT FP (Note 6) ....          16,028         (31,889)       (248,594)  
                                        ------------     -----------     -----------   
INCREASE (DECREASE) IN NET ASSETS ..      (5,570,215)     15,895,180       2,433,143   
NET ASSETS, BEGINNING OF PERIOD ....      55,025,116      39,129,936      36,696,793   
                                        ------------     -----------     -----------   
NET ASSETS, END OF PERIOD ..........    $ 49,454,901     $55,025,116     $39,129,936   
                                        ============     ===========     ===========   
<FN>
See Notes to Financial Statements.
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                                     BALANCED DIVISION                    
                                       ----------------------------------------------   
                                           1994             1993             1992        
                                       ------------     ------------     ------------   
<S>                                    <C>              <C>              <C>             
INCREASE (DECREASE) IN NET ASSETS:
FROM OPERATIONS:
   Net investment income ...........   $  8,453,977     $  8,015,051     $  7,756,343   
   Net realized gain (loss) ........        858,164       21,727,736       22,119,900   
   Change in unrealized appreciation
     (depreciation) on investments .    (40,839,536)       7,887,761      (38,759,384)  
                                       ------------     ------------     ------------   
   Net increase (decrease)
     from operations ...............    (31,527,395)      37,630,548       (8,883,141)  
                                       ------------     ------------     ------------   
FROM POLICY RELATED TRANSACTIONS:
   Net premiums (Note 4) ...........     70,116,900       67,351,402       63,379,628   
   Benefits and other policy related
     transactions (Note 5) .........    (45,655,363)     (44,497,967)     (40,544,283)  
   Net transfers among divisions ...    (19,954,097)      (6,834,099)       6,188,919   
                                       ------------     ------------     ------------   
   Net increase (decrease) from
     policy related transactions ...      4,507,440       16,019,336       29,024,264   
NET (INCREASE) DECREASE IN AMOUNT
   RETAINED BY EQUITABLE VARIABLE IN
   SEPARATE ACCOUNT FP (Note 6) ....         47,322          256,506         (357,962)  
                                       ------------     ------------     ------------   
INCREASE (DECREASE) IN NET ASSETS ..    (26,972,633)      53,906,390       19,783,161   
NET ASSETS, BEGINNING OF PERIOD ....    365,388,198      311,481,808      291,698,647   
                                       ------------     ------------     ------------   
NET ASSETS, END OF PERIOD ..........   $338,415,565     $365,388,198     $311,481,808   
                                       ============     ============     ============   
<FN>
See Notes to Financial Statements.
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                                 COMMON STOCK DIVISION
                                      ----------------------------------------------
                                          1994             1993              1992
                                      ------------     ------------     ------------
<S>                                   <C>              <C>              <C>          
INCREASE (DECREASE) IN NET ASSETS:
FROM OPERATIONS:
   Net investment income ...........  $  7,014,347     $  6,306,784     $  5,834,573
   Net realized gain (loss) ........    44,228,424       89,954,404       31,952,651
   Change in unrealized appreciation
     (depreciation) on investments .   (73,399,217)      48,702,579      (23,651,885)
                                      ------------     ------------     ------------
   Net increase (decrease)
     from operations ...............   (22,156,446)     144,963,767       14,135,339
                                      ------------     ------------     ------------
FROM POLICY RELATED TRANSACTIONS:
   Net premiums (Note 4) ...........   171,525,812      124,210,476      108,161,996
   Benefits and other policy related
     transactions (Note 5) .........   (93,481,219)     (77,837,895)     (67,400,166)
   Net transfers among divisions ...    19,730,410       (9,498,455)      (7,520,965)
                                      ------------     ------------     ------------
   Net increase (decrease) from
     policy related transactions ...    97,775,003       36,874,126       33,240,865
NET (INCREASE) DECREASE IN AMOUNT
   RETAINED BY EQUITABLE VARIABLE IN
   SEPARATE ACCOUNT FP (Note 6) ....        44,948         (124,376)        (264,131)
                                      ------------     ------------     ------------
INCREASE (DECREASE) IN NET ASSETS ..    75,663,505      181,713,517       47,112,073
NET ASSETS, BEGINNING OF PERIOD ....   735,342,696      553,629,179      506,517,107
                                      ------------     ------------     ------------
NET ASSETS, END OF PERIOD ..........  $811,006,201     $735,342,696     $553,629,179
                                      ============     ============     ============
<FN>
See Notes to Financial Statements.
</FN>
</TABLE>




                                     FSA-7
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31,


<TABLE>
<CAPTION>
                                           EQUITY
                                           INDEX                                                            
                                          DIVISION                    GLOBAL DIVISION                     
                                        -----------     ---------------------------------------------    
                                           1994*            1994             1993             1992        
                                        -----------     ------------     ------------     -----------    
<S>                                     <C>             <C>              <C>              <C>             
INCREASE (DECREASE) IN NET ASSETS:
FROM OPERATIONS:
   Net investment income ...........    $   443,391     $  1,556,985     $    593,509     $   176,178    
   Net realized gain (loss) ........        127,205        8,168,946       12,976,670         236,281    
   Change in unrealized appreciation
     (depreciation) on investments .       (399,286)      (3,932,597)       4,279,153        (739,844)   
                                        -----------     ------------     ------------     -----------    
   Net increase (decrease)
     from operations ...............        171,310        5,793,334       17,849,332        (327,385)   
                                        -----------     ------------     ------------     -----------    
FROM POLICY RELATED TRANSACTIONS:
   Net premiums (Note 4) ...........        690,540       77,766,997       25,508,452      13,671,349    
   Benefits and other policy related
     transactions (Note 5) .........       (472,818)     (23,371,745)      (8,931,159)     (6,376,660)   
   Net transfers among divisions ...     30,736,505       47,610,957       59,544,080       2,213,524    
                                        -----------     ------------     ------------     -----------    
   Net increase (decrease) from
     policy related transactions ...     30,954,227      102,006,209       76,121,373       9,508,213    
NET (INCREASE) DECREASE IN AMOUNT
   RETAINED BY EQUITABLE VARIABLE IN
   SEPARATE ACCOUNT FP (Note 6) ....           (134)         (17,737)           4,085          10,523    
                                        -----------     ------------     ------------     -----------    
INCREASE (DECREASE) IN NET ASSETS ..     31,125,403      107,781,806       93,974,790       9,191,351    
NET ASSETS, BEGINNING OF PERIOD ....           --        134,056,665       40,081,875      30,890,524    
                                        -----------     ------------     ------------     -----------    
NET ASSETS, END OF PERIOD ..........    $31,125,403     $241,838,471     $134,056,665     $40,081,875    
                                        ===========     ============     ============     ===========    
<FN>
See Notes to Financial Statements.

 *Commencement of operations on April 1.
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                                                                              GROWTH & INCOME
                                                  AGGRESSIVE STOCK DIVISION                       DIVISION
                                       ----------------------------------------------     -----------------------
                                           1994             1993             1992            1994         1993**
                                       ------------     ------------     ------------     ----------     --------
<S>                                    <C>              <C>              <C>              <C>            <C>      
INCREASE (DECREASE) IN NET ASSETS:
FROM OPERATIONS:
   Net investment income ...........   $ (1,544,537)    $   (990,881)    $    (70,416)    $   89,288     $  1,561
   Net realized gain (loss) ........     (6,075,250)      61,036,469       33,940,390        (11,709)        (134)
   Change in unrealized appreciation
     (depreciation) on investments .     (4,424,670)     (18,699,749)     (42,855,173)      (140,681)        (904)
                                       ------------     ------------     ------------     ----------     --------
   Net increase (decrease)
     from operations ...............    (12,044,457)      41,345,839       (8,985,199)       (63,102)         523
                                       ------------     ------------     ------------     ----------     --------
FROM POLICY RELATED TRANSACTIONS:
   Net premiums (Note 4) ...........    101,932,221       77,930,596       67,361,634      2,953,965      182,381
   Benefits and other policy related
     transactions (Note 5) .........    (48,604,650)     (39,462,340)     (33,003,929)      (481,430)      (6,581)
   Net transfers among divisions ...      4,346,636      (73,890,214)      12,011,802      3,033,230      279,153
                                       ------------     ------------     ------------     ----------     --------
   Net increase (decrease) from
     policy related transactions ...     57,674,207      (35,421,958)      46,369,507      5,505,765      454,953
NET (INCREASE) DECREASE IN AMOUNT
   RETAINED BY EQUITABLE VARIABLE IN
   SEPARATE ACCOUNT FP (Note 6) ....         35,791           (2,220)         (34,456)         6,113        4,131
                                       ------------     ------------     ------------     ----------     --------
INCREASE (DECREASE) IN NET ASSETS ..     45,665,541        5,921,661       37,349,852      5,448,776      459,607
NET ASSETS, BEGINNING OF PERIOD ....    310,006,324      304,084,663      266,734,811        459,607         --
                                       ------------     ------------     ------------     ----------     --------
NET ASSETS, END OF PERIOD ..........   $355,671,865     $310,006,324     $304,084,663     $5,908,383     $459,607
                                       ============     ============     ============     ==========     ========
<FN>
See Notes to Financial Statements.

**Commencement of operations on October 1.
</FN>
</TABLE>




                                     FSA-8
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS
FOR THE YEAR ENDED DECEMBER 31,


<TABLE>
<CAPTION>
                                                                                     ASSET ALLOCATION SERIES
                                                                          ---------------------------------------------
                                            QUALITY BOND DIVISION                CONSERVATIVE INVESTORS DIVISION
                                        -----------------------------     ---------------------------------------------
                                            1994             1993*            1994             1993            1992
                                        ------------     ------------     ------------     ------------     -----------
<S>                                     <C>              <C>              <C>              <C>              <C>
INCREASE (DECREASE) IN NET ASSETS:
FROM OPERATIONS:
   Net investment income ...........    $  7,434,544     $  1,058,532     $  5,455,410     $  3,537,367     $ 3,153,451  
   Net realized gain (loss) ........        (410,697)         130,867         (421,502)       4,743,456       2,190,441  
   Change in unrealized appreciation
     (depreciation) on investments .     (13,634,579)      (1,886,621)     (10,682,734)        (308,575)     (1,916,862) 
                                        ------------     ------------     ------------     ------------     -----------  
   Net increase (decrease)
     from operations ...............      (6,610,732)        (697,222)      (5,648,826)       7,972,248       3,427,030  
                                        ------------     ------------     ------------     ------------     -----------  
FROM POLICY RELATED TRANSACTIONS:
   Net premiums (Note 4) ...........        (850,240)         181,283       48,492,315       43,782,002      22,620,423  
   Benefits and other policy related
     transactions (Note 5) .........      (2,891,278)        (441,626)     (21,612,430)     (17,644,077)     (9,193,400) 
   Net transfers among divisions ...      25,765,197      100,786,909       (2,076,793)       6,165,330       6,845,573  
                                        ------------     ------------     ------------     ------------     -----------  
   Net increase (decrease) from
     policy related transactions ...      23,724,159      100,526,566       24,803,092       32,303,255      20,272,596  
NET (INCREASE) DECREASE IN AMOUNT
   RETAINED BY EQUITABLE VARIABLE
   IN SEPARATE ACCOUNT FP (Note 6) .         255,654           38,047           22,600           18,535        (201,980) 
                                        ------------     ------------     ------------     ------------     -----------  
INCREASE (DECREASE) IN NET ASSETS ..      17,369,081       99,867,391       19,176,866       40,294,038      23,497,646  
NET ASSETS, BEGINNING OF PERIOD ....      99,867,391             --        110,763,632       70,469,594      46,971,948  
                                        ------------     ------------     ------------     ------------     -----------  
NET ASSETS, END OF PERIOD ..........    $117,236,472     $ 99,867,391     $129,940,498     $110,763,632     $70,469,594  
                                        ============     ============     ============     ============     ===========  
<FN>
See Notes to Financial Statements.

*Commencement of operations on October 1.
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                                 ASSET ALLOCATION SERIES
                                      ----------------------------------------------
                                                GROWTH INVESTORS DIVISION
                                      ----------------------------------------------
                                          1994             1993             1992
                                      ------------     ------------     ------------
<S>                                   <C>              <C>              <C>          
INCREASE (DECREASE) IN NET ASSETS:
FROM OPERATIONS:
   Net investment income ...........  $  8,667,457     $  4,648,111     $  2,716,042
   Net realized gain (loss) ........       241,591       14,676,909        7,757,266
   Change in unrealized appreciation
     (depreciation) on investments .   (21,338,297)       7,820,864       (2,940,545)
                                      ------------     ------------     ------------
   Net increase (decrease)
     from operations ...............   (12,429,249)      27,145,884        7,532,763
                                      ------------     ------------     ------------
FROM POLICY RELATED TRANSACTIONS:
   Net premiums (Note 4) ...........   139,140,391      105,136,825       58,021,833
   Benefits and other policy related
     transactions (Note 5) .........   (54,863,821)     (36,431,873)     (20,773,734)
   Net transfers among divisions ...    20,294,785       30,908,183       21,968,817
                                      ------------     ------------     ------------
   Net increase (decrease) from
     policy related transactions ...   104,571,355       99,613,135       59,216,916
NET (INCREASE) DECREASE IN AMOUNT
   RETAINED BY EQUITABLE VARIABLE
   IN SEPARATE ACCOUNT FP (Note 6) .        15,372          (27,455)        (145,201)
                                      ------------     ------------     ------------
INCREASE (DECREASE) IN NET ASSETS ..    92,157,478      126,731,564       66,604,478
NET ASSETS, BEGINNING OF PERIOD ....   275,062,076      148,330,512       81,726,034
                                      ------------     ------------     ------------
NET ASSETS, END OF PERIOD ..........  $367,219,554     $275,062,076     $148,330,512
                                      ============     ============     ============
<FN>
See Notes to Financial Statements.
</FN>
</TABLE>





                                     FSA-9
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS


1.  Equitable   Variable  Life  Insurance  Company   (Equitable   Variable),   a
    wholly-owned  subsidiary  of The  Equitable  Life  Assurance  Society of the
    United States  (Equitable),  established  Separate Account FP (Account) as a
    unit investment trust registered with the Securities and Exchange Commission
    under the  Investment  Company Act of 1940.  The Account  consists of twelve
    investment divisions: the Money Market Division, the Intermediate Government
    Securities  Division,  the High Yield Division,  the Balanced Division,  the
    Common Stock Division,  the Global Division,  the Aggressive Stock Division,
    the Conservative  Investors  Division,  the Growth Investors  Division,  the
    Growth & Income  Division,  the Quality  Bond  Division and the Equity Index
    Division. The assets in each Division are invested in shares of a designated
    portfolio  (Portfolio) of a mutual fund, The Hudson River Trust (the Trust).
    Each Portfolio has separate investment objectives.

    The Account supports the operations of Incentive  Life(TM), flexible premium
    variable life insurance policies,  Incentive Life 2000(TM), flexible premium
    variable  life  insurance  policies,  Champion  2000(TM),  modified  premium
    variable  whole life insurance  policies,  Survivorship  2000(TM),  flexible
    premium joint survivorship variable life insurance policies and SP-Flex(TM),
    variable  life   insurance   policies  with   additional   premium   option,
    collectively,  the Policies,  and the Incentive Life 2000, Champion 2000 and
    Survivorship 2000 policies are referred to as the Series 2000 Policies.  All
    Policies are issued by Equitable Variable. The assets of the Account are the
    property of Equitable Variable. However, the portion of the Account's assets
    attributable to the Policies will not be chargeable with liabilities arising
    out of any other business Equitable Variable may conduct.

    Under the Policies,  policyowners  may allocate  amounts in their individual
    accounts to the Divisions of the Account. Some policies permit amounts to be
    allocated  to  options  other than the  Account.  Net  transfers  out of the
    Account of $35,120,632, $125,668,098 and $4,762,639 for 1994, 1993 and 1992,
    respectively,  are included in Net Transfers Among Divisions. The net assets
    of any  Division of the Account  may not be less than the  aggregate  of the
    policyowners' accounts allocated to that Division. Additional assets are set
    aside  in  Equitable  Variable's  General  Account  to  provide  for (1) the
    unearned  portion of the monthly charges for mortality  costs, and (2) other
    policy benefits, as required under the state insurance law.

2.  The significant accounting policies of the Account are as follows:

    Investments  are made in shares of the Trust and are valued at the net asset
    values  per  share of the  respective  Portfolios.  The net  asset  value is
    determined  by the Trust  using the market or fair  value of the  underlying
    assets of the Portfolio.

    Investment  transactions are recorded on the trade date.  Realized gains and
    losses  include  gains  and  losses on  redemptions  of the  Trust's  shares
    (determined   on  the  identified   cost  basis)  and  Trust   distributions
    representing the net realized gains on Trust investment transactions.

    The  operations  of the Account are  included  in the  consolidated  Federal
    income  tax  return of  Equitable.  Under the  provisions  of the  Policies,
    Equitable  Variable  has the right to charge the Account for Federal  income
    tax  attributable to the Account.  No charge is currently being made against
    the Account for such tax since,  under current tax law,  Equitable  Variable
    pays no tax on  investment  income and capital  gains  reflected in variable
    life insurance  policy  reserves.  However,  Equitable  Variable retains the
    right to charge for any Federal income tax incurred which is attributable to
    the Account if the law is changed.  Charges  for state and local  taxes,  if
    any, attributable to the Account also may be made.

    Dividends  are  recorded  as  income  at the  end  of  each  quarter  on the
    ex-dividend  date.  Capital gains are distributed by the Trust at the end of
    each year.

3.  Under the Policies,  Equitable  Variable assumes mortality and expense risks
    and, to cover these  risks,  deducts  charges from the assets of the Account
    currently  at  annual  rates  of  0.60% of the net  assets  attributable  to
    Incentive Life, Incentive Life 2000 and Champion 2000 policyowners, 0.90% of
    net assets  attributable to Survivorship  2000  policyowners,  and 0.85% for
    SP-Flex policyowners. Under SP-Flex, Equitable Variable also deducts charges
    from the assets of the Account for  mortality  and  administrative  costs of
    0.60%  and  0.35%,  respectively,  of net  assets  attributable  to  SP-Flex
    policies.

    Under   Incentive  Life  and  the  Series  2000   Policies,   mortality  and
    administrative costs are charged in a different manner than SP-Flex policies
    (see Notes 4 and 5).

4.  Before  amounts are  allocated  to the Account  for  Incentive  Life and the
    Series 2000  Policies,  Equitable  Variable  deducts state and local premium
    taxes and either an initial policy fee  (Incentive  Life) or a premium sales
    charge  (Series 2000 Policies)  from  premiums.  Under  SP-Flex,  the entire
    initial premium is allocated to the Account.  However, before any additional
    premiums  under  SP-Flex are  allocated  to the Account,  an  administrative
    charge is deducted.





                                     FSA-10
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)


5.  The amounts attributable to Incentive Life and the Series 2000 policyowners'
    accounts  are  charged  monthly by  Equitable  Variable  for  mortality  and
    administrative  costs.  These charges are  withdrawn  from the Account along
    with  amounts  for  additional  benefits.  Under the  Policies,  amounts for
    certain  policy-related  transactions  (such as policy loans and surrenders)
    are transferred out of the Separate Account.

6.  The amount retained by Equitable  Variable in the Account arise  principally
    from (1)  contributions  from  Equitable  Variable,  and (2)  that  portion,
    determined ratably, of the Account's  investment results applicable to those
    assets in the Account in excess of the net assets for the Policies.  Amounts
    retained by Equitable  Variable are not subject to charges for mortality and
    expense risks or mortality and administrative costs.

    Amounts retained by Equitable  Variable in the Account may be transferred at
    any time by Equitable Variable to its General Account.

    The  following  table  shows  the  surplus  contributions  (withdrawals)  by
    investment division:


    INVESTMENT DIVISION                              1994              1993
    -------------------                              ----              ----

    Common Stock                                         --                --
    Money Market                                         --         $ 1,145,000
    Balanced                                             --                --
    Aggressive Stock                                     --                --
    High Yield                                           --             330,000
    Global                                               --          (6,895,000)
    Conservative Investors                               --             575,000
    Growth Investors                                     --             130,000
    Short-Term World Income                       $(5,165,329)             --
    Intermediate Government Securities                   --                --
    Growth & Income                                      --           1,000,000
    Quality Bond                                         --           5,000,000
    Equity Index                                      200,000              --
                                                  -----------       -----------
                                                  $(4,965,329)      $ 1,285,000
                                                  ===========       ===========


    There were net withdrawals of $14,970,000 by Equitable Variable in 1992.

7.  Equitable  Variable has entered into a Distribution and Servicing  Agreement
    with  Equitable and Equico  Securities  Inc.  (Equico),  whereby  registered
    representatives  of Equico,  authorized  as variable life  insurance  agents
    under  applicable  state insurance  laws, sell the Policies.  The registered
    representatives are compensated on a commission basis by Equitable.

    Equitable  Variable also has entered into an agreement with Equitable  under
    which  Equitable  performs  the  administrative   services  related  to  the
    Policies, including underwriting and issuance, billings and collections, and
    policyowner  services.  There is no charge to the  Account  related  to this
    agreement.

8.  On  February  22,  1994,  Equitable  Variable,  the  Account  and the  Trust
    substituted  shares  of  the  Trust's  Intermediate   Government  Securities
    Portfolio for shares of the Trust's  Short-Term World Income Portfolio.  The
    amount  transferred  to  Intermediate  Government  Securities  Portfolio was
    $2,192,109.   The  1994  Short-Term  World  Income  Division   statement  of
    operations  and statement of changes in net assets relate to the period from
    January 1, 1994 to February 22, 1994 (date of substitution).  The Short-Term
    World Income Division is not available for future investments.

9.  The  Separate  Account  rates of  return  attributable  to  Incentive  Life,
    Incentive  Life  2000  and  Champion  2000  policyowners  are  different  to
    Survivorship  2000 and to SP-Flex  policyowners  because  asset  charges are
    deducted at different rates under each policy (see Note 3).

    The tables on the following pages show the gross and net investment  returns
    with respect to the Divisions for the periods shown. The net return for each
    Division  is based  upon net assets for a policy  which  commences  with the
    beginning  date of such period and is not based on the average net assets in
    the Division  during such period.  Gross return is equal to the total return
    earned by the underlying Trust investment.





                                     FSA-11
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

RATES OF RETURN:

INCENTIVE LIFE,
- ---------------
INCENTIVE LIFE 2000
- -------------------
AND CHAMPION 2000*
- -----------------
<TABLE>
<CAPTION>
                                                        YEARS ENDED DECEMBER 31,
                             ------------------------------------------------------------------------------    JANUARY 26(a) TO
MONEY MARKET DIVISION         1994      1993      1992       1991      1990      1989      1988       1987    DECEMBER 31, 1986
- ---------------------         ----      ----      ----       ----      ----      ----      ----       ----    -----------------
<S>                           <C>       <C>       <C>        <C>       <C>       <C>       <C>        <C>           <C>   
Gross return..............    4.02 %    3.00 %    3.56 %     6.18 %    8.24 %    9.18 %    7.32 %     6.63 %        6.05 %
Net return................    3.39 %    2.35 %    2.94 %     5.55 %    7.59 %    8.53 %    6.68 %     5.99 %        5.47 %
</TABLE>

INTERMEDIATE
GOVERNMENT           YEARS ENDED DECEMBER 31,
SECURITIES        -------------------------------   APRIL 1(a) TO
DIVISION             1994      1993      1992     DECEMBER 31, 1991
- -----------          ----      ----      ----     -----------------
Gross return.....   (4.37)%   10.58 %    5.60 %        12.26 %
Net return.......   (4.95)%    9.88 %    4.96 %        11.60 %

SHORT-TERM         YEARS ENDED DECEMBER 31,
WORLD INCOME    -------------------------------   APRIL 1(a) TO
DIVISION           1994      1993      1992     DECEMBER 31, 1991
- --------           ----      ----      ----     -----------------
Gross return...    --        4.81 %   (2.96)%        3.19 %
Net return.....    --        4.14 %   (3.54)%        2.74 %

<TABLE>
<CAPTION>
                                                        YEARS ENDED DECEMBER 31,
                           --------------------------------------------------------------------------------     JANUARY 26(a) TO
HIGH YIELD DIVISION           1994      1993      1992       1991      1990      1989      1988       1987     DECEMBER 31, 1986
- -------------------           ----      ----      ----       ----      ----      ----      ----       ----     ------------------
<S>                          <C>       <C>        <C>       <C>       <C>       <C>       <C>        <C>             <C>    
Gross return..............   (2.79)%   23.15 %    12.31 %   24.46 %   (1.12)%    5.13 %    9.73 %     4.68 %           --
Net return................   (3.37)%   22.41 %    11.64 %   23.72 %   (1.71)%    4.50 %    9.08 %     4.05 %           --

BALANCED DIVISION
- -----------------
Gross return..............   (8.02)%   12.28 %    (2.84)%   41.26 %    0.24 %   25.83 %   13.27 %    (0.85)%         29.07 %
Net return................   (8.57)%   11.64 %    (3.42)%   40.42 %   (0.36)%   25.08 %   12.59 %    (1.45)%         28.34 %

COMMON STOCK DIVISION
- ---------------------
Gross return..............   (2.14)%   24.84 %    3.22 %    37.88 %   (8.12)%   25.59 %   22.43 %     7.49 %         15.65 %
Net return................   (2.73)%   24.08 %    2.60 %    37.06 %   (8.67)%   24.84 %   21.70 %     6.84 %         15.01 %
</TABLE>

                             MARCH 31(a) TO
EQUITY INDEX DIVISION      DECEMBER 31, 1994
- ---------------------      ------------------
Gross return..............      1.08 %
Net return................      0.58 %

<TABLE>
<CAPTION>
                                                        YEARS ENDED DECEMBER 31,
                           -------------------------------------------------------------------------------     AUGUST 31(a) TO
GLOBAL DIVISION               1994        1993        1992       1991        1990       1989        1988      DECEMBER 31, 1987
- ---------------               ----        ----        ----       ----        ----       ----        ----      ------------------
<S>                           <C>        <C>         <C>        <C>         <C>        <C>         <C>             <C>     
Gross return..............    5.23 %     32.09 %     (0.50)%    30.55 %     (6.07)%    26.93 %     10.88 %         (13.27)%
Net return................    4.60 %     31.33 %     (1.10)%    29.77 %     (6.63)%    26.17 %     10.22 %         (13.45)%
</TABLE>

<TABLE>
<CAPTION>
                                                        YEARS ENDED DECEMBER 31,
                           --------------------------------------------------------------------------------    JANUARY 26(a) TO
AGGRESSIVE STOCK DIVISION     1994      1993      1992       1991      1990      1989      1988       1987     DECEMBER 31, 1986
- -------------------------     ----      ----      ----       ----      ----      ----      ----       ----     ------------------
<S>                          <C>       <C>       <C>        <C>        <C>      <C>        <C>        <C>            <C>    
Gross return..............   (3.81)%   16.77 %   (3.16)%    86.86 %    8.17 %   43.50 %    1.17 %     7.31 %         35.88 %
Net return................   (4.39)%   16.05 %   (3.74)%    85.75 %    7.51 %   42.64 %    0.53 %     6.66 %         35.13 %
</TABLE>

                               YEAR ENDED         OCTOBER 1(a) TO    
GROWTH & INCOME DIVISION   DECEMBER 31, 1994     DECEMBER 31, 1993   
- ------------------------   ------------------    ------------------  
Gross return..............      (0.58)%               (0.25)%        
Net return................      (1.17)%               (0.41)%        

                              YEAR ENDED         OCTOBER 1(a) TO
QUALITY BOND DIVISION     DECEMBER 31, 1994     DECEMBER 31, 1993
- ---------------------     -----------------     -----------------
Gross return..............     (5.10)%               (0.51)%
Net return................     (5.67)%               (0.66)%

<TABLE>
<CAPTION>
ASSET ALLOCATION SERIES
- -----------------------                 YEARS ENDED DECEMBER 31,
CONSERVATIVE               -------------------------------------------------         OCTOBER 2(a) TO
INVESTORS DIVISION            1994      1993      1992       1991      1990         DECEMBER 31, 1989
- ------------------            ----      ----      ----       ----      ----         ------------------
<S>                          <C>       <C>        <C>       <C>       <C>                 <C>   
Gross return..............   (4.10)%   10.76 %    5.72 %    19.87 %    6.37 %             3.09 %
Net return................   (4.67)%   10.15 %    5.09 %    19.16 %    5.73 %             2.94 %

GROWTH INVESTORS DIVISION
- -------------------------
Gross return..............   (3.15)%   15.26 %    4.90 %    48.89 %   10.66 %             3.98 %
Net return................   (3.73)%   14.58 %    4.27 %    48.01 %   10.00 %             3.82 %
<FN>
*Sales of Incentive Life 2000 and Champion 2000 commenced on March 2, 1992.

(a) Date as of which net premiums under the policies were first allocated to the
    Division.  The gross return and the net return for the periods indicated are
    not annual rates of return.
</FN>
</TABLE>


                                     FSA-12
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

RATES OF RETURN:

SP-FLEX
- -------
<TABLE>
<CAPTION>
                                                          YEARS ENDED DECEMBER 31,
                           ------------------------------------------------------------------------------------    AUGUST 31(a) TO
MONEY MARKET DIVISION          1994        1993        1992         1991        1990        1989         1988     DECEMBER 31, 1987
- ---------------------          ----        ----        ----         ----        ----        ----         ----     -----------------
<S>                            <C>         <C>         <C>          <C>         <C>         <C>          <C>            <C>   
Gross return..............     4.02 %      3.00 %      3.56 %       6.17 %      8.24 %      9.18 %       7.32 %         2.15 %
Net return................     2.17 %      1.13 %      1.71 %       4.29 %      6.30 %      7.24 %       5.41 %         1.62 %
</TABLE>

<TABLE>
<CAPTION>
                                 YEARS ENDED DECEMBER 31,
INTERMEDIATE GOVERNMENT    -----------------------------------          APRIL 1(a) TO
SECURITIES DIVISION            1994        1993        1992           DECEMBER 31, 1991
- -------------------            ----        ----        ----           ------------------
<S>                           <C>         <C>          <C>                 <C>    
Gross return..............    (4.37)%     10.58 %      5.60 %              12.10 %
Net return................    (6.08)%      8.57 %      3.71 %              10.59 %
</TABLE>

<TABLE>
<CAPTION>
                                 YEARS ENDED DECEMBER 31,
SHORT-TERM                 ----------------------------------           APRIL 1(a) TO
WORLD INCOME DIVISION          1994        1993        1992           DECEMBER 31, 1991
- ---------------------          ----        ----        ----           ------------------
<S>                            <C>         <C>        <C>                   <C>   
Gross return..............     --          4.81 %     (2.95)%               3.20 %
Net return................     --          2.90 %     (4.69)%               1.81 %
</TABLE>

<TABLE>
<CAPTION>
                                                          YEARS ENDED DECEMBER 31,
                           -----------------------------------------------------------------------------------     AUGUST 31(a) TO
                               1994        1993        1992         1991        1990        1989         1988     DECEMBER 31, 1987
                               ----        ----        ----         ----        ----        ----         ----     -----------------
HIGH YIELD DIVISION
- -------------------
<S>                           <C>         <C>         <C>          <C>         <C>         <C>          <C>           <C>   
Gross return..............    (2.79)%     23.15 %     12.31 %      24.46 %     (1.12)%      5.13 %       9.73 %         1.95 %
Net return................    (4.52)%     20.96 %     10.30 %      22.25 %     (2.89)%      3.26 %       7.78 %         1.39 %

BALANCED DIVISION
- -----------------
Gross return..............    (8.02)%     12.28 %     (2.83)%      41.27 %      0.24 %     25.83 %      13.27 %       (20.26)%
Net return................    (9.66)%     10.31 %     (4.57)%      38.75 %     (1.56)%     23.59 %      11.25 %       (20.71)%

COMMON STOCK DIVISION
- ---------------------
Gross return..............    (2.14)%     24.84 %      3.23 %      37.87 %     (8.12)%     25.59 %      22.43 %       (22.57)%
Net return................    (3.88)%     22.60 %      1.38 %      35.43 %     (9.76)%     23.36 %      20.26 %       (23.00)%

GLOBAL DIVISION
- ---------------
Gross return..............     5.23 %     32.09 %     (0.50)%      30.55 %     (6.07)%     26.93 %      10.88 %       (11.40)%
Net return................     3.36 %     29.77 %     (2.28)%      28.23 %     (7.75)%     24.67 %       8.90 %       (11.86)%

AGGRESSIVE STOCK DIVISION
- -------------------------
Gross return..............    (3.81)%     16.77 %     (3.16)%      86.86 %      8.17 %     43.50 %       1.17 %       (24.28)%
Net return................    (5.53)%     14.67 %     (4.89)%      83.54 %      6.23 %     40.95 %      (0.66)%       (24.68)%
</TABLE>

                              SEPTEMBER 1(a) TO 
GROWTH & INCOME DIVISION      DECEMBER 31, 1994 
- ------------------------      ------------------
Gross return..............         (3.40)%      
Net return................         (3.55)%      

QUALITY BOND DIVISION
- ---------------------
Gross return..............         (2.20)%      
Net return................         (2.35)%      

EQUITY INDEX DIVISION
- ---------------------
Gross return..............         (2.54)%
Net return................         (2.69)%

                               
ASSET ALLOCATION SERIES        
- -----------------------             SEPTEMBER 1(a) TO
CONSERVATIVE INVESTORS DIVISION     DECEMBER 31, 1994
- -------------------------------    -------------------
Gross return..................           (1.83)%
Net return....................           (1.98)%

GROWTH INVESTORS DIVISION
- -------------------------
Gross return..................           (3.16)%
Net return....................           (3.31)%

(a) Date as of which net premiums under the policies were first allocated to the
    Division.  The gross return and the net return for the periods indicated are
    not annual rates of return.


                                     FSA-13
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

RATES OF RETURN:
SURVIVORSHIP 2000
- -----------------
                           YEARS ENDED DECEMBER 31,      AUGUST 17(a) TO
                           -------------------------      DECEMBER 31,
MONEY MARKET DIVISION          1994        1993               1992
- ---------------------          ----        ----               ----
Gross return..............     4.02 %      3.00 %             1.11 %
Net return................     3.08 %      2.04 %             0.77 %

INTERMEDIATE GOVERNMENT
SECURITIES DIVISION
- -------------------
Gross return..............    (4.37)%     10.58 %             0.90 %
Net return................    (5.23)%      9.55 %             0.56 %

SHORT-TERM
WORLD INCOME DIVISION
- ---------------------
Gross return..............     --          4.81 %            (4.34)%
Net return................     --          3.83 %            (4.66)%

HIGH YIELD DIVISION
- -------------------
Gross return..............    (2.79)%     23.15 %             1.84 %
Net return................    (3.66)%     22.04 %             1.50 %

BALANCED DIVISION
- -----------------
Gross return..............    (8.02)%     12.28 %             5.37 %
Net return................    (8.84)%     11.30 %             5.02 %

COMMON STOCK DIVISION
- ---------------------
Gross return..............    (2.14)%     24.84 %             5.28 %
Net return................    (3.02)%     23.70 %             4.93 %

GLOBAL DIVISION
- ---------------
Gross return..............     5.23 %     32.09 %             4.87 %
Net return................     4.29 %     30.93 %             4.52 %

AGGRESSIVE STOCK DIVISION
- -------------------------
Gross return..............    (3.81)%     16.77 %            11.49 %
Net return................    (4.68)%     15.70 %            11.11 %

                              YEAR ENDED     YEAR ENDED
                             DECEMBER 31,   DECEMBER 31,
GROWTH & INCOME DIVISION         1994           1993
- ------------------------         ----           ----
Gross return..............      (0.58)%        (0.25)%
Net return................      (1.47)%        (0.48)%

QUALITY BOND DIVISION
- ---------------------
Gross return..............      (5.10)%        (0.51)%
Net return................      (5.95)%        (0.73)%

                            MARCH 1(a) TO
                             DECEMBER 31,
                            -------------
EQUITY INDEX DIVISION            1994
- ---------------------            ----
Gross return..............       1.08 %
Net return................       0.33 %

ASSET ALLOCATION SERIES
- -----------------------    YEARS ENDED DECEMBER 31,    AUGUST 17(a) TO
CONSERVATIVE               -------------------------     DECEMBER 31,
INVESTORS DIVISION             1994        1993              1992
- ------------------             ----        ----              ----
Gross return..............    (4.10)%     10.76 %            1.38 %
Net return................    (4.96)%      9.81 %            1.04 %

GROWTH INVESTORS DIVISION
- -------------------------
Gross return..............    (3.15)%     15.26 %            6.89 %
Net return................    (4.02)%     14.24 %            6.53 %

(a) Date as of which net premiums under the policies were first allocated to the
    Division.  The gross return and the net return for the periods indicated are
    not annual rates of return.


                                     FSA-14
<PAGE>


REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors of
Equitable Variable Life Insurance Company
and Policyowners of Separate Account FP
of Equitable Variable Life Insurance Company

In our opinion, the accompanying statement of assets and liabilities and the
related statements of operations and of changes in net assets present fairly, in
all material respects, the financial position of Money Market Division,
Intermediate Government Securities Division, High Yield Division, Balanced
Division, Common Stock Division, Equity Index Division, Global Division,
Aggressive Stock Division, Growth & Income Division, Quality Bond Division,
Conservative Investors Division and Growth Investors Division, separate
investment divisions of Equitable Variable Life Insurance Company (the
"Company") Separate Account FP at December 31, 1994 and the results of each of
their operations and the changes in each of their net assets for each of the two
years in the period then ended (for Growth & Income Division for the year then
ended and for the period October 1, 1993 (commencement of operations) through
December 31, 1993, for Short-Term World Income Division for the period January
1, 1994 through February 22, 1994 (date of substitution) and the year ended
December 31, 1993 and for Equity Index Division for the period April 1, 1994
(commencement of operations) through December 31, 1994), in conformity with
generally accepted accounting principles. These financial statements are the
responsibility of the Company's management; our responsibility is to express an
opinion on these financial statements based on our audits. We conducted our
audits of these financial statements in accordance with generally accepted
auditing standards which require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements, assessing the
accounting principles used and significant estimates made by management, and
evaluating the overall financial statement presentation. We believe that our
audits, which included confirmation of shares in The Hudson River Trust at
December 31, 1994 with the transfer agent, provide a reasonable basis for the
opinion expressed above.




PRICE WATERHOUSE LLP

New York, NY
February 8, 1995




                                     FSA-15
<PAGE>


INDEPENDENT AUDITORS' REPORT

Equitable Variable Life Insurance Company:

We have audited the statements of operations and changes in net assets for the
year ended December 31, 1992 of the Aggressive Stock, High Yield, Global, Common
Stock, Balanced, Money Market, Conservative Investors, Growth Investors,
Intermediate Government Securities, and Short-Term World Income Divisions of
Separate Account FP of Equitable Variable Life Insurance Company. These
financial statements are the responsibility of Equitable Variable Life Insurance
Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, such financial statements present fairly, in all material
respects, the results of operations and the changes in net assets of the
Divisions of Separate Account FP of Equitable Variable Life Insurance Company
for the year ended December 31, 1992 in conformity with generally accepted
accounting principles.




DELOITTE & TOUCHE LLP

New York, New York
February 16, 1993



                                     FSA-16




<PAGE>




EQUITABLE VARIABLE LIFE INSURANCE COMPANY

CONSOLIDATED BALANCE SHEETS
DECEMBER 31, 1994 AND 1993
<TABLE>
<CAPTION>
                                                                                    1994          1993
                                                                                  ---------     ---------
                                                                                       (IN MILLIONS)
<S>                                                                               <C>           <C>      
ASSETS
Investments:
   Fixed maturities:
     Held to maturity, at amortized cost ......................................   $ 2,008.5     $ 2,229.9
     Available for sale, at estimated fair value ..............................     2,138.8       2,402.3
   Policy loans ...............................................................     1,185.2       1,087.3
   Mortgage loans on real estate ..............................................       888.5       1,059.5
   Equity real estate .........................................................       641.0         613.6
   Other equity investments ...................................................       239.1         307.3
   Other invested assets ......................................................       107.8          87.6
                                                                                  ---------     ---------
     Total investments ........................................................     7,208.9       7,787.5
Cash and cash equivalents .....................................................       182.3          98.0
Deferred policy acquisition costs .............................................     2,077.1       1,946.7
Other assets ..................................................................       240.7         214.0
Separate Accounts assets ......................................................     3,345.3       3,048.7
                                                                                  ---------     ---------
TOTAL ASSETS ..................................................................   $13,054.3     $13,094.9
                                                                                  =========     =========

LIABILITIES
Policyholders' account balances ...............................................   $ 7,340.0     $ 7,614.7
Future policy benefits and other policyholders' liabilities ...................       509.4         475.2
Other liabilities .............................................................       441.1         540.7
Separate Accounts liabilities .................................................     3,314.9       3,011.6
                                                                                  ---------     ---------
     Total liabilities ........................................................    11,605.4      11,642.2
                                                                                  ---------     ---------
Commitments and contingencies (Notes 7, 9, 10 and 11)

SHAREHOLDER'S EQUITY
Common stock, par value $1 per share;
   5.0 million shares authorized, 1.5 million shares issued and outstanding....         1.5           1.5
Capital in excess of par value ................................................     1,355.7       1,305.7
Retained earnings .............................................................       165.5         129.5
Net unrealized investment (losses) gains ......................................       (72.6)         22.3
Minimum pension liability .....................................................        (1.2)         (6.3)
                                                                                  ---------     ---------
     Total shareholder's equity ...............................................     1,448.9       1,452.7
                                                                                  ---------     ---------
TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY ....................................   $13,054.3     $13,094.9
                                                                                  =========     =========
<FN>
See Notes to Consolidated Financial Statements.
</FN>
</TABLE>


                                      F-1
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY

CONSOLIDATED STATEMENTS OF EARNINGS
YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

<TABLE>
<CAPTION>
                                                                             1994         1993        1992
                                                                           --------     --------    -------- 
                                                                                     (IN MILLIONS)
<S>                                                                        <C>          <C>         <C>     
REVENUES
   Universal life and investment-type product policy fee income ........   $  552.6     $  485.2    $  425.0
   Premiums ............................................................       40.1         46.9        50.8
   Net investment income ...............................................      526.8        557.6       574.5
   Investment (losses) gains, net ......................................       (4.6)         1.5       (54.0)
   Other income ........................................................        2.9          3.0         5.5
                                                                           --------     --------    -------- 
     Total revenues ....................................................    1,117.8      1,094.2     1,001.8
                                                                           --------     --------    -------- 

BENEFITS AND OTHER DEDUCTIONS
   Interest credited to policyholders' account balances ................      389.3        439.2       510.6
   Policyholders' benefits .............................................      242.3        251.0       247.5
   Other operating costs and expenses ..................................      413.8        356.7       306.5
                                                                           --------     --------    -------- 
        Total benefits and other deductions ............................    1,045.4      1,046.9     1,064.6
                                                                           --------     --------    -------- 
Earnings (loss) before Federal income taxes and cumulative
   effect of accounting changes ........................................       72.4         47.3       (62.8)
Federal income tax expense (benefit) ...................................       25.0         20.5       (21.6)
                                                                           --------     --------    -------- 
Earnings (loss) before cumulative effect of accounting changes .........       47.4         26.8       (41.2)
Cumulative effect of accounting changes, net of Federal income taxes....      (11.4)         --        (22.4)
                                                                           --------     --------    -------- 
Net Earnings (Loss) ....................................................   $   36.0     $   26.8    $  (63.6)
                                                                           ========     ========    ======== 

<FN>
See Notes to Consolidated Financial Statements.
</FN>
</TABLE>


                                      F-2
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY

CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY
YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992
<TABLE>
<CAPTION>
                                                        1994         1993         1992
                                                      --------     --------     --------
                                                                (IN MILLIONS)
<S>                                                   <C>          <C>          <C>     
COMMON STOCK, AT PAR VALUE:
   Beginning and end of year ......................   $    1.5     $    1.5     $    1.5
                                                      --------     --------     --------

CAPITAL IN EXCESS OF PAR VALUE:
   Balance, beginning of year .....................    1,305.7      1,055.7        955.7
   Additional capital in excess of par value ......       50.0        250.0        100.0
                                                      --------     --------     --------
   Balance, end of year ...........................    1,355.7      1,305.7      1,055.7
                                                      --------     --------     --------

RETAINED EARNINGS:
   Balance, beginning of year .....................      129.5        102.7        166.3
   Net earnings (loss) ............................       36.0         26.8        (63.6)
                                                      --------     --------     --------
   Balance, end of year ...........................      165.5        129.5        102.7
                                                      --------     --------     --------

NET UNREALIZED INVESTMENT (LOSSES) GAINS:
   Balance, beginning of year .....................       22.3         11.1          7.7
   Change in unrealized investment (losses) gains..      (94.9)        11.2          3.4
                                                      --------     --------     --------
   Balance, end of year ...........................      (72.6)        22.3         11.1
                                                      --------     --------     --------

MINIMUM PENSION LIABILITY:
   Balance, beginning of year .....................       (6.3)         --
   Change in minimum pension liability ............        5.1         (6.3)
                                                      --------     --------
   Balance, end of year ...........................       (1.2)        (6.3)
                                                      --------     --------
TOTAL SHAREHOLDER'S EQUITY, END OF YEAR ...........   $1,448.9     $1,452.7     $1,171.0
                                                      ========     ========     ========

<FN>
See Notes to Consolidated Financial Statements.
</FN>
</TABLE>


                                      F-3
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY

CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992
<TABLE>
<CAPTION>
                                                                              1994         1993          1992
                                                                           ---------     ---------     ---------
                                                                                       (IN MILLIONS)
<S>                                                                        <C>           <C>           <C>      
NET EARNINGS (LOSS) ....................................................   $    36.0     $    26.8     $   (63.6)

ADJUSTMENTS TO RECONCILE NET EARNINGS (LOSS) TO NET CASH (USED) PROVIDED
   BY OPERATING ACTIVITIES:
   Investment losses (gains), net ......................................         4.6          (1.5)         54.0
   General Account policy charges ......................................      (572.8)       (496.7)       (412.3)
   Interest credited to policyholders' account balances ................       389.3         439.2         510.6
   Other, net ..........................................................       (17.2)        117.2         (95.1)
                                                                           ---------     ---------     ---------
Net cash (used) provided by operating activities .......................      (160.1)         85.0          (6.4)
                                                                           ---------     ---------     ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Maturities and repayments ...........................................       511.8       1,165.8         717.7
   Sales ...............................................................     2,119.0       2,844.2       1,533.5
   Return of capital from joint ventures and limited partnerships ......        14.2          56.3          68.3
   Purchases ...........................................................    (2,251.7)     (4,414.0)     (2,584.0)
   Other, net ..........................................................      (102.2)        (98.8)       (103.5)
                                                                           ---------     ---------     ---------
Net cash provided (used) by investing activities .......................       291.1        (446.5)       (368.0)
                                                                           ---------     ---------     ---------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Policyholders' account balances:
     Deposits ..........................................................       602.8         612.9         611.3
     Withdrawals .......................................................      (697.7)       (506.2)       (544.4)
   Capital contribution from Equitable Life ............................        50.0         250.0         100.0
   Other, net ..........................................................        (1.8)          2.0           --
                                                                           ---------     ---------     ---------
Net cash (used) provided by financing activities .......................       (46.7)        358.7         166.9
                                                                           ---------     ---------     ---------
Change in cash and cash equivalents ....................................        84.3          (2.8)       (207.5)
Cash and cash equivalents, beginning of year ...........................        98.0         100.8         308.3
                                                                           ---------     ---------     ---------
Cash and Cash Equivalents, End of Year .................................   $   182.3     $    98.0     $   100.8
                                                                           =========     =========     =========
Supplemental cash flow information:
   Interest Paid .......................................................   $     5.7     $     2.1
                                                                           =========     =========
   Income Taxes Refunded ...............................................   $     8.4     $      .3     $     8.5
                                                                           =========     =========     =========

<FN>
See Notes to Consolidated Financial Statements.
</FN>
</TABLE>


                                      F-4
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 1. ORGANIZATION

    Equitable  Variable Life Insurance Company  ("Equitable  Variable Life") was
    incorporated  on  September  11, 1972 as a wholly  owned  subsidiary  of The
    Equitable Life Assurance  Society of the United States  ("Equitable  Life").
    Equitable  Variable  Life's  operations  consist  principally of the sale of
    interest-sensitive life insurance and annuity products.

    In accordance with Equitable Life's plan of demutualization,  Equitable Life
    converted  to a stock life  insurance  company on July 22, 1992 and became a
    wholly  owned  subsidiary  of  The  Equitable  Companies  Incorporated  (the
    "Holding Company").

 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    Basis of  Presentation  and  Principles of  Consolidation--The  accompanying
    consolidated financial statements include the accounts of Equitable Variable
    Life and its non-insurance  subsidiaries (collectively "EVLICO"). After July
    22,  1992,  EVLICO  commenced  to prepare its general  purpose  consolidated
    financial  statements  in  conformity  with  generally  accepted  accounting
    principles ("GAAP") for stock life insurance companies. Such principles have
    been  applied   retroactively  in  the  preparation  of  these  consolidated
    financial  statements for all periods prior to conversion.  All  significant
    intercompany   transactions   and   balances   have   been   eliminated   in
    consolidation.

    Certain  reclassifications have been made in the amounts presented for prior
    periods to conform these periods with the 1994 presentation.

    Accounting  Changes--In  the fourth quarter of 1994 (effective as of January
    1,  1994),  EVLICO  adopted  Statement  of  Financial  Accounting  Standards
    ("SFAS") No. 112, "Employers' Accounting for Postemployment Benefits," which
    requires  employers to recognize the  obligation  to provide  postemployment
    benefits.  Implementation  of this  statement  resulted  in a charge for the
    cumulative  effect of accounting  change of $11.4 million,  net of a Federal
    income  tax  benefit of $6.2  million.  The  current  year  impact  from the
    implementation  of  this  statement  had no  material  effect  on  the  1994
    consolidated statement of earnings.

    In the first quarter of 1993,  EVLICO adopted SFAS No. 113,  "Accounting and
    Reporting for Reinsurance of Short-Duration  and  Long-Duration  Contracts,"
    which  establishes  the  conditions  for  reinsurance  accounting.  With the
    adoption of this statement,  certain reinsurance contracts were reclassified
    in 1993 and are presented on a gross basis. Implementation of this statement
    had no material effect on EVLICO's consolidated financial statements.

    At December 31, 1993,  EVLICO adopted SFAS No. 115,  "Accounting for Certain
    Investments  in Debt and Equity  Securities,"  which expands the use of fair
    value  accounting for those securities that a company does not have positive
    intent and ability to hold to  maturity.  Implementation  of this  statement
    increased consolidated shareholder's equity by $7.2 million, net of deferred
    policy acquisition costs and deferred Federal income tax.

    In the fourth  quarter of 1992  (effective  as of January 1,  1992),  EVLICO
    adopted  SFAS No.  109,  "Accounting  for Income  Taxes"  and SFAS No.  106,
    "Employers' Accounting for Postretirement Benefits Other Than Pensions." The
    cumulative  effect of accounting  changes of $22.4 million is comprised of a
    credit of $65.0 million  related to the income tax statement and a charge of
    $87.4 million, net of a Federal income tax benefit of $45.0 million, related
    to the postretirement benefit statement.

    In 1992,  effective  in the fourth  quarter,  EVLICO  changed  its method of
    accounting for foreclosed  assets to comply with AICPA Statement of Position
    No. 92-3,  "Accounting  for  Foreclosed  Assets." This change  resulted in a
    charge of $16.1  million which is reflected in  investment  (losses)  gains,
    net.

    New Accounting  Pronouncements--In the first quarter of 1995, EVLICO intends
    to adopt SFAS No. 114,  "Accounting  by Creditors for Impairment of a Loan."
    This  statement  applies to all creditors and addresses the  accounting  for
    impairment of a loan by specifying  how  allowances for credit losses should
    be determined. The statement also applies to all loans that are restructured
    in a troubled  debt  restructuring  involving a  modification  of terms.  It
    requires that impaired  loans that are within the scope of this statement be
    measured based on the present value of expected future cash flows discounted
    at the loan's effective interest rate or, as a practical  expedient,  at the
    loan's  observable  market price or the fair value of the  collateral if the
    loan is collateral  dependent.  EVLICO is currently providing for impairment
    of loans through an allowance for possible losses, and the implementation of
    this statement is not expected to have a significant  effect on the level of
    this allowance.  As a result, there should be no material effect on EVLICO's
    consolidated statements of earnings or shareholder's equity upon adoption.

    Valuation of Investments--Fixed maturities which EVLICO has both the ability
    and the intent to hold to maturity are stated principally at amortized cost.
    For publicly  traded fixed  maturities  and for  directly  negotiated  fixed
    maturities,  the amortized cost is adjusted for  impairments in value deemed
    to be other than temporary.  Fixed  maturities which have been identified as
    available for sale are reported at estimated fair value.


                                      F-5
<PAGE>


    Mortgage loans on real estate are stated at unpaid principal  balances,  net
    of unamortized discounts and valuation allowances.  The valuation allowances
    are based on losses  expected by  management  to be realized on transfers of
    mortgage   loans  to  real  estate   (upon   foreclosure   or   in-substance
    foreclosure),  on the  disposition  or settlement  of mortgage  loans and on
    mortgage loans which management  believes may not be collectible in full. In
    establishing valuation allowances, management considers, among other things,
    the estimated fair value of the underlying collateral.

    Policy loans are stated at unpaid principal balances.

    Real estate,  including  real estate  acquired in  satisfaction  of debt, is
    stated  at  depreciated  cost  less  valuation  allowances.  At the  date of
    foreclosure (including  in-substance  foreclosure),  real estate acquired in
    satisfaction of debt is valued at estimated fair value. Valuation allowances
    on real  estate held for the  production  of income are  computed  using the
    forecasted  cash flows of the  respective  properties  discounted  at a rate
    equal  to  EVLICO's  cost of  funds;  valuation  allowances  on real  estate
    available  for sale are computed  using the lower of estimated  current fair
    value or depreciated cost, net of disposition cost.

    Partnerships  and joint  venture  interests  in which  EVLICO  does not have
    control and a majority economic interest are reported on the equity basis of
    accounting  and are included  with either equity real estate or other equity
    investments, as appropriate.

    Equity securities,  comprised of common and non-redeemable preferred stocks,
    are  carried  at  estimated  fair  value and are  included  in other  equity
    investments.

    Short-term  investments are stated at amortized cost which approximates fair
    value and are included with other invested assets.

    Cash and cash equivalents  include cash on hand,  amounts due from banks and
    highly liquid debt instruments  purchased with an original maturity of three
    months or less.

    All securities are recorded in the  consolidated  financial  statements on a
    trade date basis.

    Investment  Results  and  Unrealized  Investment  Gains   (Losses)--Realized
    investment  gains and losses are determined by specific  identification  and
    are  presented as a component of revenue.  Valuation  allowances  are netted
    against  the  asset  categories  to which  they  apply  and  changes  in the
    valuation allowances are included in investment gains or losses.

    Unrealized  investment  gains and losses on fixed  maturities  available for
    sale and equity  securities  are  accounted  for as a separate  component of
    shareholder's  equity,  net of related  deferred  Federal  income  taxes and
    deferred   policy   acquisition   costs   related  to  universal   life  and
    investment-type products.

    Recognition  of  Insurance  Income  and  Related   Expenses--Premiums   from
    universal  life and  investment-type  contracts  are reported as deposits to
    policyholders'  account  balances.  Revenues from these contracts consist of
    amounts  assessed during the period against policy holders' account balances
    for mortality charges,  policy administration charges and surrender charges.
    Policy  benefits  and claims  that are  charged to expense  include  benefit
    claims  incurred in the period in excess of related  policyholders'  account
    balances.

    Premiums  from  life  and  annuity  policies  with  life  contingencies  are
    recognized  generally as income when due.  Benefits and expenses are matched
    with such income so as to result in the recognition of profits over the life
    of the contracts.  This match is  accomplished by means of the provision for
    liabilities  for future  policy  benefits and the  deferral  and  subsequent
    amortization of policy acquisition costs.

    Deferred  Policy  Acquisition  Costs--The  costs of acquiring  new business,
    principally commissions, underwriting, agency and policy issue expenses, all
    of which  vary  with and are  primarily  related  to the  production  of new
    business,  are deferred.  Deferred policy  acquisition  costs are subject to
    recoverability  testing  at the time of policy  issue  and loss  recognition
    testing at the end of each accounting period.

    For universal life products and  investment-type  products,  deferred policy
    acquisition  costs  are  amortized  over the  expected  average  life of the
    contracts  (periods  ranging  from  15  to  35  years  and  5 to  17  years,
    respectively)  as a constant  percentage of estimated  gross profits arising
    principally  from  investment  results,  mortality  and expense  margins and
    surrender  charges based on historical and  anticipated  future  experience,
    updated at the end of each  accounting  period.  The effects of revisions to
    experience on previous amortization of deferred policy acquisition costs are
    reflected in earnings and change in unrealized  investment gains (losses) in
    the period estimated gross profits are revised.

    Amortization  charged to income amounted to $200.2  million,  $135.5 million
    and $61.8  million for the years ended  December  31,  1994,  1993 and 1992,
    respectively.

    Policyholders'   Account  Balances  and  Future  Policy   Benefits--EVLICO's
    insurance   contracts  are  primarily  universal  life  and  investment-type
    contracts.  Policyholders'  account balances are equal to the policy account
    values. The policy account values represent an accumulation of gross premium
    payments  plus  credited  interest  less expense and  mortality  charges and
    withdrawals.

    The  future  policy  benefit  liabilities  for  the  remainder  of  EVLICO's
    insurance contracts,  consisting  primarily of supplementary  contracts with
    life  contingencies  and  various  policy  riders,  are  computed by various
    valuation  methods  based  on  assumed  interest  rates  and  mortality  and
    morbidity assumptions reflecting EVLICO's experience and industry standards.


                                      F-6
<PAGE>


    Federal Income  Taxes--EVLICO  is included in a consolidated  Federal income
    tax return  with  Equitable  Life and its other  eligible  subsidiaries.  In
    accordance  with an agreement  between EVLICO and Equitable Life, the amount
    of current  income taxes as  determined  on a separate  return basis will be
    paid to, or received from,  Equitable Life.  Benefits for losses,  which are
    paid to EVLICO to the extent they are  utilized by Equitable  Life,  may not
    have been received in the absence of such  agreement.  Effective  January 1,
    1992, deferred income tax assets and liabilities are recognized based on the
    difference between financial statement carrying amounts and income tax bases
    of assets and liabilities using the enacted income tax rates and laws.

    Separate  Accounts--Separate Accounts are established in conformity with the
    New  York  State  Insurance  Law  and  are  generally  not  chargeable  with
    liabilities that arise from any other business of EVLICO.  Separate Accounts
    assets are subject to General Account claims only to the extent the value of
    such assets exceeds the Separate Accounts liabilities.

    Assets and liabilities of the Separate  Accounts,  representing net deposits
    and  accumulated  net investment  earnings less fees, held primarily for the
    benefit  of   contractholders,   are  shown  as  separate  captions  in  the
    consolidated  balance  sheets.  Assets  held in the  Separate  Accounts  are
    carried at quoted market  values or, where quoted values are not  available,
    at estimated fair values as determined by management.

    The  investment  results of  Separate  Accounts  are  reflected  directly in
    Separate Accounts  liabilities.  For the years ended December 31, 1994, 1993
    and 1992,  investment  results of Separate  Accounts  were  $135.9  million,
    $344.1 million and $52.1 million, respectively.

    Deposits to Separate Accounts are reported as increases in Separate Accounts
    liabilities   and  are  not   reported  in   revenues.   Mortality,   policy
    administration  and surrender  charges of the Separate Accounts are included
    in revenues.


                                      F-7
<PAGE>


 3. INVESTMENTS

    The  following  tables  provide  additional  information  relating  to fixed
    maturities and equity securities:


<TABLE>
<CAPTION>
                                                                                              GROSS         GROSS
                                                                            AMORTIZED      UNREALIZED     UNREALIZED      ESTIMATED
                                                                              COST            GAINS         LOSSES        FAIR VALUE
                                                                            --------         -------        ------        ----------
                                                                                                  (IN MILLIONS)
<S>                                                                         <C>              <C>            <C>            <C>     
    December 31, 1994
    -----------------
    Fixed Maturities:
       Held to Maturity:
         Corporate .................................................        $1,812.4         $ 11.9         $ 93.1         $1,731.2
         U.S. Treasury securities and U.S. government
           and agency securities ...................................           180.4            --            21.7            158.7
         States and political subdivisions .........................            14.4            --              .9             13.5
         Foreign governments .......................................             1.3             .1            --               1.4
                                                                            --------         ------         ------         --------
       Total Held to Maturity ......................................        $2,008.5         $ 12.0         $115.7         $1,904.8
                                                                            ========         ======         ======         ========
       Available for Sale:
         Corporate .................................................        $1,622.3         $  5.1         $112.6         $1,514.8
         Mortgage-backed ...........................................           221.9             .5           16.4            206.0
         U.S. Treasury securities and U.S. government and
           agency securities .......................................           365.4            1.4           20.7            346.1
         States and political subdivisions .........................             4.8            --              .6              4.2
         Foreign governments .......................................            14.8             .2            --              15.0
         Redeemable preferred stock ................................            58.0             .1            5.4             52.7
                                                                            --------         ------         ------         --------
       Total Available for Sale ....................................        $2,287.2         $  7.3         $155.7         $2,138.8
                                                                            ========         ======         ======         ========
    Equity Securities:
       Common stock ................................................        $   42.0         $ 10.1         $  9.4         $   42.7
                                                                            ========         ======         ======         ========

    December 31, 1993
    -----------------
    Fixed Maturities:
       Held to Maturity:
         Corporate .................................................        $2,056.2         $108.4         $  8.5         $2,156.1
         Mortgage-backed ...........................................            55.3            2.1            --              57.4
         U.S. Treasury securities and U.S. government and
           agency securities .......................................            22.4            1.5            --              23.9
         States and political subdivisions .........................            85.7            3.3             .1             88.9
         Foreign governments .......................................            10.3            1.2            --              11.5
                                                                            --------         ------         ------         --------
       Total Held to Maturity ......................................        $2,229.9         $116.5         $  8.6         $2,337.8
                                                                            ========         ======         ======         ========
       Available for Sale:
         Corporate .................................................        $1,673.1         $ 55.7         $  7.5         $1,721.3
         Mortgage-backed ...........................................           444.5           14.1             .6            458.0
         U.S. Treasury securities and U.S. government and
           securities agency .......................................            73.4            1.8             .3             74.9
         States and political subdivisions .........................           119.7            4.5             .3            123.9
         Foreign governments .......................................            19.6            1.5             .1             21.0
         Redeemable preferred stock ................................             5.2            --             2.0              3.2
                                                                            --------         ------         ------         --------
       Total Available for Sale ....................................        $2,335.5         $ 77.6         $ 10.8         $2,402.3
                                                                            ========         ======         ======         ========
    Equity Securities:
         Common stock ..............................................        $   40.6         $ 25.9         $   .2         $   66.3
         Non-redeemable preferred stock ............................              .4             .1             .2               .3
                                                                            --------         ------         ------         --------
    Total Equity Securities ........................................        $   41.0         $ 26.0         $   .4         $   66.6
                                                                            ========         ======         ======         ========
</TABLE>

    For publicly traded fixed maturities and equity  securities,  estimated fair
    value is determined using quoted market prices. For fixed maturities without
    a readily  ascertainable  market value,  EVLICO has  determined an estimated
    fair value using a discounted cash flow approach,  including  provisions for
    credit risk,  generally  based upon the assumption that such securities will
    be  held  to  maturity.   Estimated   fair  value  for  equity   securities,
    substantially all of which do not have a readily ascertainable market value,
    has been determined by EVLICO. Such estimated fair values do not necessarily
    represent the values for which these  securities could have been sold at the
    dates of the  consolidated  balance  sheets.  At December 31, 1994 and 1993,
    respectively, securities without a readily ascertainable market value having
    an amortized cost of $1,529.5  million and $1,738.7  million,  respectively,
    had  estimated  fair  values  of  $1,469.5  million  and  $1,835.8  million,
    respectively.


                                      F-8
<PAGE>


    The contractual maturity of bonds at December 31, 1994 are shown below:


<TABLE>
<CAPTION>
                                            HELD TO MATURITY               AVAILABLE FOR SALE
                                        ------------------------        ------------------------
                                        AMORTIZED      ESTIMATED       AMORTIZED       ESTIMATED
                                          COST         FAIR VALUE         COST         FAIR VALUE
                                        ---------      ----------      ---------       ----------
                                                            (IN MILLIONS)
<S>                                     <C>             <C>             <C>             <C>     
    Due in one year or less ........    $   74.9        $   75.3        $  136.2        $  137.3
    Due in years two through five...       756.5           739.0           593.3           579.7
    Due in years six through ten....       795.9           743.9           798.8           724.5
    Due after ten years ............       381.2           346.6           479.0           438.6
    Mortgage-backed securities .....         --              --            221.9           206.0
                                        --------        --------        --------        --------
    Total ..........................    $2,008.5        $1,904.8        $2,229.2        $2,086.1
                                        ========        ========        ========        ========
</TABLE>

    Bonds not due at a single  maturity  date have  been  included  in the above
    table in the year of final  maturity.  Actual  maturities  will  differ from
    contractual  maturities  because  borrowers  may have  the  right to call or
    prepay obligations with or without call or pre-payment penalties.

    Investment valuation allowances and changes thereto are shown below:


<TABLE>
<CAPTION>
                                                              YEARS ENDED DECEMBER 31,
                                                           -----------------------------
                                                            1994        1993       1992
                                                           ------     -------     ------
                                                                   (IN MILLIONS)
<S>                                                        <C>        <C>         <C>   
    Balances, beginning of year ........................   $ 87.3     $ 147.2     $100.7
    Additions charged to income ........................     12.7        44.4       75.0
    Deductions for writedowns and asset dispositions....    (31.5)     (104.3)     (28.5)
                                                           ------     -------     ------
    Balances, End of Year ..............................   $ 68.5     $  87.3     $147.2
                                                           ======     =======     ======

    Balances, end of year comprise:
       Mortgage loans on real estate ...................   $ 24.0     $  46.7     $ 60.2
       Equity real estate ..............................     44.5        40.6       25.1
       Fixed maturities ................................      --          --        61.9
                                                           ------     -------     ------
    Total ..............................................   $ 68.5     $  87.3     $147.2
                                                           ======     =======     ======
</TABLE>

    Deductions for writedowns  and asset  dispositions  for 1993 include a $20.2
    million  writedown of fixed  maturity  investments at December 31, 1993 as a
    result of adopting a new  accounting  statement  for the  valuation of these
    investments  that  requires   specific   writedowns   instead  of  valuation
    allowances.

    At December  31,  1994,  the  carrying  values of  investments  held for the
    production of income which were  non-income  producing for the twelve months
    preceding  the  consolidated  balance sheet date were $12.4 million of fixed
    maturities and $5.4 million of mortgage loans on real estate.

    EVLICO's fixed maturity  investment  portfolio includes corporate high yield
    securities  consisting  of public  high yield  bonds,  redeemable  preferred
    stocks and directly negotiated debt in leveraged buyout transactions. EVLICO
    seeks to minimize the higher than normal credit risks  associated  with such
    securities by monitoring the total investments in any single issuer or total
    investment in a particular  industry group.  Certain of these corporate high
    yield  securities  are  classified  as other  than  investment  grade by the
    various  rating  agencies,  i.e.,  a rating  below Baa or an NAIC  (National
    Association of Insurance  Commissioners)  designation of 3 (medium grade), 4
    or 5 (below  investment  grade) or 6 (in or near  default).  At December 31,
    1994,  approximately  10.6% of the $4,127.1 million aggregate amortized cost
    of bonds held by EVLICO were considered to be other than investment grade.

    During 1993, EVLICO sold $250.0 million of primarily  privately placed below
    investment grade fixed  maturities to EQ Asset Trust 1993, (the "Trust"),  a
    limited purpose business trust, wholly owned by the Holding Company.

    In addition to its holding of corporate high yield securities,  EVLICO is an
    equity investor in limited  partnership  interests which invest primarily in
    securities considered to be other than investment grade.

    EVLICO has  restructured  or modified  the terms of certain  fixed  maturity
    investments. The fixed maturity portfolio, based on amortized cost, includes
    $13.3 million and $23.1 million at December 31, 1994 and 1993, respectively,
    of such  restructured  securities.  These amounts  include fixed  maturities
    which are in default as to principal  and/or  interest  payments,  are to be
    restructured pursuant to commenced  negotiations or where the borrowers went
    into  bankruptcy  subsequent to  acquisition  (collectively,  "problem fixed
    maturities")  of $5.6  million and $12.4  million at  December  31, 1994 and
    1993,  respectively.  Gross interest income that would have been recorded in
    accordance with the original terms of restructured fixed maturities amounted
    to $1.1  million,  $2.2  million and $13.7  million in 1994,  1993 and 1992,
    respectively.  Gross interest income on these fixed  maturities  included in
    net  investment  income  aggregated  $1.0  million,  $1.5  million and $11.3
    million in 1994, 1993 and 1992, respectively.


                                      F-9
<PAGE>


    At December 31, 1994 and 1993,  mortgage loans on real estate with scheduled
    payments 60 days (90 days for agricultural mortgages) or more past due or in
    foreclosure  (collectively,  "problem mortgage loans on real estate") had an
    amortized  cost of  $35.2  million  (3.9% of  total  mortgage  loans on real
    estate) and $108.6  million (9.8% of total  mortgage  loans on real estate),
    respectively.

    The payment terms of mortgage  loans on real estate may from time to time be
    restructured or modified.  The investment in restructured  mortgage loans on
    real estate,  based on amortized cost, amounted to $130.8 million and $147.9
    million at December 31, 1994 and 1993,  respectively.  These amounts include
    $0.0 million and $19.8 million of problem  mortgage  loans on real estate at
    December  31,  1994  and  1993,  respectively.   Gross  interest  income  on
    restructured  mortgage loans on real estate that would have been recorded in
    accordance  with the original terms of such loans amounted to $12.3 million,
    $13.9 million and $14.1 million in 1994, 1993 and 1992, respectively.  Gross
    interest income on these loans included in net investment  income aggregated
    $11.4  million,  $11.5  million  and $12.3  million in 1994,  1993 and 1992,
    respectively.

    EVLICO's  investment in equity real estate is through  direct  ownership and
    through investments in real estate joint ventures.  At December 31, 1994 and
    1993, the carrying  value of equity real estate  available for sale amounted
    to $138.4 million and $92.2 million,  respectively. At December 31, 1994 and
    1993, EVLICO owned $230.5 million and $190.9 million,  respectively, of real
    estate acquired in satisfaction of debt.

    Depreciation on real estate is computed using the straight-line  method over
    the estimated useful lives of the properties,  which generally range from 40
    to 50 years.  Accumulated  depreciation on real estate was $51.1 million and
    $39.1  million at  December  31, 1994 and 1993,  respectively.  Depreciation
    expense on real estate totaled $12.7 million, $11.6 million and $5.9 million
    for the years ended December 31, 1994, 1993 and 1992, respectively.

 4. JOINT VENTURES AND PARTNERSHIPS

    Summarized combined financial  information of real estate joint ventures (12
    and 14 individual  ventures as of December 31, 1994 and 1993,  respectively)
    and of other limited  partnership  interests  accounted for under the equity
    method, in which EVLICO has an investment of $10.0 million or greater and an
    equity interest of 10% or greater is as follows:


<TABLE>
<CAPTION>
                                                                                               DECEMBER 31,
                                                                                          ----------------------
                                                                                            1994          1993
                                                                                          --------      --------
                                                                                               (IN MILLIONS)
<S>                                                                                       <C>           <C>     
    FINANCIAL POSITION
    Investments in real estate, at depreciated cost .................................     $1,047.0      $1,034.6
    Investments in securities, generally at estimated fair value ....................      3,061.2       3,623.6
    Cash and cash equivalents .......................................................         46.4          98.1
    Other assets ....................................................................        261.9         486.4
                                                                                          --------      --------
    Total assets ....................................................................      4,416.5       5,242.7
                                                                                          --------      --------
    Funds borrowed -- third party ...................................................      1,233.6       1,254.6
    Other liabilities ...............................................................        611.0         674.8
                                                                                          --------      --------
    Total liabilities ...............................................................      1,844.6       1,929.4
                                                                                          --------      --------
    Partners' Capital ...............................................................     $2,571.9      $3,313.3
                                                                                          ========      ========
    Equity in partners' capital included above ......................................     $  327.3      $  375.4
    Equity in limited partnership interests not included above ......................         50.4          57.6
    Excess of equity in partners' capital over investment cost and equity earnings...          3.7           --
    Negative equity in certain joint ventures presented as other liabilities ........          --             .8
                                                                                          --------      --------
    Carrying Value ..................................................................     $  381.4      $  433.8
                                                                                          ========      ========
</TABLE>


<TABLE>
<CAPTION>
                                                                                            YEARS ENDED DECEMBER 31,
                                                                                      -----------------------------------
                                                                                       1994          1993           1992
                                                                                      -------       -------       -------
                                                                                                (IN MILLIONS)
<S>                                                                                   <C>           <C>           <C>   
    STATEMENTS OF EARNINGS
    Revenues of real estate joint ventures ......................................     $ 180.1       $ 136.6       $ 183.1
    Revenues of other limited partnership interests .............................       102.5         318.9         150.3
    Interest expense -- third party .............................................       (88.1)        (79.7)        (12.1)
    Other expenses ..............................................................      (172.4)       (132.7)       (156.1)
                                                                                      -------       -------       -------
    Net Earnings ................................................................     $  22.1       $ 243.1       $ 165.2
                                                                                      =======       =======       =======
    Equity in net earnings included above .......................................     $  11.7       $  34.0       $  26.1
    Equity in net earnings of limited partnership interests not included above...         6.3          12.0          15.8
    Excess of earnings in joint ventures over equity ownership percentage and
       amortization of differences in bases .....................................        (1.1)          (.1)          (.1)
                                                                                      -------       -------       -------
    Total Equity in Net Earnings ................................................     $  16.9       $  45.9       $  41.8
                                                                                      =======       =======       =======
</TABLE>


                                      F-10
<PAGE>


 5. NET INVESTMENT INCOME AND INVESTMENT GAINS (LOSSES)

    The sources of net investment income are summarized as follows:

<TABLE>
<CAPTION>
                                                       YEARS ENDED DECEMBER 31,
                                                 ----------------------------------
                                                  1994          1993          1992
                                                 ------        ------        ------
                                                            (IN MILLIONS)
<S>                                              <C>           <C>           <C>   
    Fixed maturities .....................       $331.4        $319.9        $310.1
    Mortgage loans on real estate ........         86.7         105.7         132.5
    Equity real estate ...................         67.0          69.8          23.0
    Policy loans .........................         79.5          76.1          70.9
    Other equity investments .............         13.4          38.5          32.8
    Other investment income ..............         24.5          17.0          36.9
                                                 ------        ------        ------
    Gross investment income ..............        602.5         627.0         606.2
    Investment expenses ..................         75.7          69.4          31.7
                                                 ------        ------        ------
    Net Investment Income ................       $526.8        $557.6        $574.5
                                                 ======        ======        ======
</TABLE>


    Investment  (losses) gains, net, including changes in valuation  allowances,
    are summarized as follows:


<TABLE>
<CAPTION>
                                                  1994           1993           1992
                                                 ------         ------         ------ 
                                                            (IN MILLIONS)
<S>                                              <C>            <C>            <C>  
    Fixed maturities .....................       $ (6.8)        $ 45.1         $  2.6
    Mortgage loans on real estate ........        (13.3)         (32.0)         (38.8)
    Equity real estate ...................         (5.3)         (13.4)         (21.0)
    Other equity investments .............         20.8            1.8            3.2
                                                 ------         ------         ------ 
    Investment (Losses) Gains, Net .......       $ (4.6)        $  1.5         $(54.0)
                                                 ======         ======         ====== 
</TABLE>


    Gross gains of $42.6  million,  $66.2  million  and $34.3  million and gross
    losses of $41.2  million,  $66.5  million and $31.3 million were realized on
    sales of  investments  in fixed  maturities for the years ended December 31,
    1994,  1993  and  1992,  respectively.  In  addition,  writedowns  of  fixed
    maturities  amounted to $8.2 million,  $1.4 million and $5.6 million for the
    years ended December 31, 1994, 1993 and 1992, respectively.

    For the year ended  December 31, 1994,  proceeds  received on sales of fixed
    maturities  classified as available  for sale amounted to $2,065.1  million.
    Gross gains of $21.2 million and gross losses of $28.1 million were realized
    on these sales.  The increase in  unrealized  investment  losses  related to
    fixed  maturities  classified  as  available  for sale  for the  year  ended
    December 31, 1994 amounted to $215.2 million.

    During the year ended December 31, 1994, one security  classified as held to
    maturity was sold and two securities so classified  were  transferred to the
    available  for sale  portfolio.  These  actions  were taken as a result of a
    significant  deterioration  in  creditworthiness.  The amortized cost of the
    security sold was $9.9 million with a related investment gain of $.4 million
    recognized;  the aggregate amortized cost of the securities  transferred was
    $13.2  million  with  gross  unrealized  investment  losses of $4.0  million
    charged to consolidated shareholder's equity.


                                      F-11
<PAGE>


    The  unrealized  investment  (losses)  gains,  included in the  consolidated
    balance  sheets  as  a  component  of  equity,   and  the  changes  for  the
    corresponding years are summarized as follows:

<TABLE>
<CAPTION>
                                                                                YEARS ENDED DECEMBER 31,
                                                                            --------------------------------
                                                                              1994         1993         1992
                                                                            -------       ------       -----
                                                                                     (IN MILLIONS)
    <S>                                                                     <C>           <C>          <C>  
    Balance, beginning of year ........................................     $  22.3       $ 11.1       $ 7.7
    Changes in unrealized investment (losses) gains ...................      (241.8)         3.4         5.1
    Effect of adopting SFAS No. 115 ...................................        --           72.2         --
    Changes in unrealized investment (gains) losses attributable to:
       Deferred policy acquisition costs ..............................        95.8        (58.2)        --
       Deferred Federal income taxes ..................................        51.1         (6.2)       (1.7)
                                                                            -------       ------       -----
    Balance, End of Year ..............................................     $ (72.6)      $ 22.3       $11.1
                                                                            =======       ======       =====
    Balance, end of year comprises:
       Unrealized investment (losses) gains on:
         Fixed maturities .............................................     $(148.4)      $ 66.8       $(3.5)
         Other equity investments .....................................          .7         25.6        20.3
         Other ........................................................        (1.7)          --          --
                                                                            -------       ------       -----
       Total ..........................................................      (149.4)        92.4        16.8
       Amounts of unrealized investment (gains) losses attributable to:
         Deferred policy acquisition costs ............................        37.6        (58.2)        --
         Deferred Federal income taxes ................................        39.2        (11.9)       (5.7)
                                                                            -------       ------       -----
    Total .............................................................     $ (72.6)      $ 22.3       $11.1
                                                                            =======       ======       =====
</TABLE>


 6. FEDERAL INCOME TAXES

    A summary of the Federal  income tax expense  (benefit) in the  consolidated
    statements of earnings is shown below:

                                               1994        1993        1992
                                              ------      ------      ------ 
                                                      (IN MILLIONS)
    Federal income tax expense (benefit):
       Current ..........................     $ (1.4)     $ (3.4)     $(11.3)
       Deferred .........................       26.4        23.9       (10.3)
                                              ------      ------      ------ 
    Total ...............................     $(25.0)     $(20.5)     $(21.6)
                                              ======      ======      ====== 


    The  Federal  income  taxes  attributable  to  consolidated  operations  are
    different  from the amounts  determined by multiplying  the earnings  (loss)
    from operations  before Federal income taxes by the expected  Federal income
    tax rate (35% for 1994 and 1993 and 34% for 1992).

    The sources of the difference and the tax effects of each are as follows:


<TABLE>
<CAPTION>
                                                           1994        1993        1992
                                                          -----       -----       ------ 
                                                                  (IN MILLIONS)
<S>                                                       <C>         <C>         <C>    
    Expected Federal income tax expense (benefit)....     $25.3       $16.6       $(21.4)
    Tax rate adjustment .............................       --          4.0         --
    Other ...........................................       (.3)        (.1)         (.2)
                                                          -----       -----       ------ 
    Federal Income Tax Expense (Benefit) ............     $25.0       $20.5       $(21.6)
                                                          =====       =====       ====== 
</TABLE>


    The components of the net deferred income tax liability are as follows:

<TABLE>
<CAPTION>
                                                                                     DECEMBER 31, 1994        DECEMBER 31, 1993
                                                                                  -----------------------   ---------------------
                                                                                  ASSETS     LIABILITIES    ASSETS    LIABILITIES
                                                                                  ------     -----------    ------    -----------
                                                                                                   (IN MILLIONS)
<S>                                                                                <C>          <C>          <C>         <C>   
    Deferred policy acquisition costs, reserves and reinsurance................    $   --       $250.6       $  --       $262.0
    Investments................................................................      38.4           --        13.4           --
    Compensation and related benefits..........................................      52.2           --        48.8           --
    Other......................................................................      25.6           --        37.3           --
                                                                                   ------       ------       -----       ------
    Total......................................................................    $116.2       $250.6       $99.5       $262.0
                                                                                   ======       ======       =====       ======
</TABLE>


                                      F-12
<PAGE>


    The  deferred  Federal  income tax expense  (benefit)  impacting  operations
    reflect the net tax effects of  temporary  differences  between the carrying
    amounts of assets and liabilities for financial  reporting  purposes and the
    amounts  used for  income  tax  purposes.  The  sources  of these  temporary
    differences and the tax effects of each are as follows:


<TABLE>
<CAPTION>
                                                                           YEARS ENDED DECEMBER 31,
                                                                       ------------------------------- 
                                                                        1994        1993         1992
                                                                       ------       -----       ------ 
                                                                                (IN MILLIONS)
<S>                                                                    <C>          <C>         <C>  
    Deferred policy acquisition costs, reserves and reinsurance....    $(11.4)      $(6.8)      $  1.8
    Investments ...................................................      26.1        11.4        (18.6)
    Compensation and related benefits .............................      (2.8)        1.9         --
    Other .........................................................      14.5        17.4          6.5
                                                                       ------       -----       ------ 
    Deferred Federal Income Tax Expense (Benefit) .................    $ 26.4       $23.9       $(10.3)
                                                                       ======       =====       ====== 
</TABLE>


    At December 31, 1994,  EVLICO had net operating loss  carryforwards  for tax
    purposes  approximating  $62.7  million  which expire in 2002 through  2007.
    These loss  carryforwards  are  available  to offset  future tax payments to
    Equitable Life under the tax sharing agreement.

 7. REINSURANCE AGREEMENTS

    EVLICO cedes reinsurance to other insurance companies.  EVLICO evaluates the
    financial   condition  of  its   reinsurers  to  minimize  its  exposure  to
    significant losses from reinsurer insolvencies. The effect of reinsurance is
    summarized as follows:


<TABLE>
<CAPTION>
                                                                            YEARS ENDED DECEMBER 31,
                                                                            ------------------------
                                                                               1994        1993
                                                                               -----       -----
                                                                                 (IN MILLIONS)
<S>                                                                            <C>         <C>  
    Direct premiums ......................................................     $40.2       $47.0
    Reinsurance ceded ....................................................       (.1)        (.1)
                                                                               -----       -----
    Premiums .............................................................     $40.1       $46.9
                                                                               =====       =====
    Universal Life and Investment-type Product Policy Fee Income Ceded....     $24.9       $26.0
                                                                               =====       =====
    Policyholders' Benefits Ceded ........................................     $ 8.3       $14.5
                                                                               =====       =====
</TABLE>


    EVLICO  reinsures  mortality  risks in excess of $5.0  million on any single
    life.  EVLICO  also  reinsures  the  entire  risk  on  certain   substandard
    underwriting risks as well as in certain other cases.

 8. RELATED PARTY TRANSACTIONS

    Under a cost sharing agreement, EVLICO reimburses Equitable Life for its use
    of  Equitable  Life's  personnel,  property and  facilities  in carrying out
    certain of its operations.  Reimbursement for intercompany services is based
    on the allocated  cost of the services  provided.  The incurred  balances of
    these intercompany transactions, which are included in other operating costs
    and expenses are as follows:


                                                   YEARS ENDED DECEMBER 31,
                                             ----------------------------------
                                              1994          1993          1992
                                             ------        ------        ------
                                                       (IN MILLIONS)
    Personnel and facilities ..........      $257.9        $252.7        $273.7
    Agent commissions and fees ........       122.6         103.0         101.2


    These cost  allocations  include various  employee  related  obligations for
    pensions and postretirement  benefits. At December 31, 1994, EVLICO recorded
    as  a  reduction  of  shareholder's  equity  its  allocated  portion  of  an
    additional minimum pension liability of $1.2 million, net of related Federal
    income taxes,  representing the excess of the accumulated benefit obligation
    over the fair value of plan assets and accrued pension liability.

    During 1994, 1993 and 1992,  Equitable Life restructured  certain operations
    in connection with cost reduction  programs.  EVLICO recorded  provisions of
    $6.9  million,  $17.3  million  and $9.5  million  in 1994,  1993 and  1992,
    respectively,  relating  primarily to allocated  lease  obligations  (net of
    sub-lease rentals) and severance liabilities.

    EVLICO  incurred  investment  advisory and asset  management fee expenses of
    $19.2 million,  $16.0 million and $15.6 million during 1994,  1993 and 1992,
    respectively.

    EVLICO and Equitable Life have an agreement  whereby certain  Equitable Life
    policyholders may purchase EVLICO's policies without presenting  evidence of
    insurability.  Under the agreement,  Equitable Life pays EVLICO a conversion
    charge for the extra  mortality risk associated with issuing these policies.
    EVLICO received  payments of $3.2 million,  $3.1 million and $3.9 million in
    1994, 1993 and 1992, respectively, which were reported as other income.


                                      F-13
<PAGE>


    On August 31, 1993, EVLICO sold $250.0 million of primarily privately placed
    below investment grade fixed maturities to the Trust. EVLICO realized a $1.1
    million gain, net of related deferred policy  acquisition costs and deferred
    Federal income taxes. In conjunction with this transaction,  EVLICO received
    $75.4  million  of Class B notes  issued  by the  Trust.  These  notes  have
    interest rates ranging from 6.85% to 9.45%. The Class B notes are classified
    as other invested assets on the consolidated balance sheets.

    Net amounts payable to Equitable Life were $226.7 million and $195.4 million
    at December 31, 1994 and 1993, respectively.

 9. DERIVATIVES AND FAIR VALUE OF FINANCIAL INSTRUMENTS

    Derivatives--EVLICO  primarily uses  derivatives  for  asset/liability  risk
    management and for hedging  individual  securities.  Derivatives  mainly are
    utilized  to  reduce  EVLICO's  exposure  to  interest  rate   fluctuations.
    Accounting for interest swap transactions is on an accrual basis.  Gains and
    losses related to hedge  transactions are amortized as yield adjustments for
    the  remaining  life of the  underlying  hedged  item.  Income  and  expense
    resulting from derivative activities are reflected in net investment income.
    The notional amount of matched  interest rate swaps  outstanding at December
    31, 1994 was $704.7  million.  The average  unexpired  terms at December 31,
    1994 is 3.0 years. At December 31, 1994, the cost of terminating outstanding
    matched swaps in a loss position was $34.2 million and the  unrealized  gain
    on outstanding matched swaps in a gain position was $4.9 million. EVLICO has
    no intention of terminating these contracts prior to maturity.

    Fair Value of Financial Instruments--EVLICO defines fair value as the quoted
    market prices for those  instruments  that are actively  traded in financial
    markets. In cases where quoted market prices are not available,  fair values
    are estimated  using present value or other valuation  techniques.  The fair
    value  estimates  are made at a specific  point in time,  based on available
    market information and judgments about the financial  instrument,  including
    estimates  of timing,  amount of  expected  future cash flows and the credit
    standing of  counterparties.  Such  estimates  do not reflect any premium or
    discount  that could  result  from  offering  for sale at one time  EVLICO's
    entire holdings of a particular financial  instrument,  nor do they consider
    the tax impact of the  realization  of unrealized  gains or losses.  In many
    cases,  the fair value estimates  cannot be  substantiated  by comparison to
    independent  markets,  nor can the disclosed  value be realized in immediate
    settlement of the instrument.

    Certain   financial   instruments  are  excluded,   particularly   insurance
    liabilities other than financial guarantees and investment  contracts.  Fair
    market value of  off-balance-sheet  financial  instruments of EVLICO was not
    material at December 31, 1994 and 1993.

    Fair value for mortgage  loans on real estate is  estimated  by  discounting
    future  contractual  cash flows  using  interest  rates at which  loans with
    similar  characteristics  and credit quality would be made.  Fair values for
    foreclosed  mortgage  loans and  problem  mortgage  loans are limited to the
    estimated fair value of the underlying collateral if lower.

    The estimated fair values for single premium deferred annuities ("SPDA") are
    estimated using projected cash flows  discounted at current  offering rates.
    The estimated  fair values for  supplementary  contracts not involving  life
    contingencies  ("SCNILC") and annuities certain are derived using discounted
    cash flows based upon the estimated current offering rate.

    The following  table  discloses  carrying value and estimated fair value for
    financial instruments not otherwise disclosed in Note 3:


<TABLE>
<CAPTION>
                                                                DECEMBER 31,
                                             --------------------------------------------------
                                                      1994                        1993
                                             ----------------------      ----------------------
                                             CARRYING      ESTIMATED     CARRYING      ESTIMATED
                                               VALUE      FAIR VALUE       VALUE      FAIR VALUE
                                             --------      --------      --------      --------
                                                               (IN MILLIONS)
    Consolidated Financial Instruments:
    ----------------------------------
<S>                                          <C>           <C>           <C>           <C>     
    Mortgage loans on real estate ......     $  888.5      $  865.3      $1,059.5      $1,101.7
    Other joint ventures ...............        196.4         196.4         240.7         240.7
    Policy loans .......................      1,185.2       1,138.7       1,087.3       1,155.3
    Policyholders' account balances:
       SPDA ............................      1,744.3       1,732.7       2,129.5       2,143.0
       Annuity certain and SCNILC ......        159.0         151.3         157.4         160.6
</TABLE>


10. COMMITMENTS AND CONTINGENT LIABILITIES

    EVLICO is the obligor under certain structured  settlement  agreements which
    it has entered into with unaffiliated insurance companies and beneficiaries.
    To satisfy its  obligations  under these  agreements,  EVLICO has  purchased
    single premium annuities from Equitable Life and directed  Equitable Life to
    make payments directly to the beneficiaries.  A contingent  liability exists
    with respect to these agreements should Equitable Life be unable to meet its
    obligations.  Management  believes the need to satisfy such  obligations  is
    remote.

    EVLICO had  outstanding  commitments  of $1.3  million at December  31, 1994
    under existing loan or loan commitment agreements.


                                      F-14
<PAGE>


11. LITIGATION

    EVLICO  is  a  defendant  in  connection  with  various  legal  actions  and
    proceedings of a character  normally  incident to its business.  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 litigation cannot be
    predicted with  certainty,  management  believes,  after  consultation  with
    counsel  responsible  for  such  litigation,  that the  resolution  of these
    actions and proceedings will not result in losses that would have a material
    effect on the consolidated financial statements.

12. STATUTORY FINANCIAL INFORMATION

    EVLICO is  restricted as to the amounts it may pay as dividends to Equitable
    Life.  Under the New York  Insurance  Law, the New York  Superintendent  has
    broad  discretion to determine  whether the  financial  condition of a stock
    life  insurance  company  would  support  the  payment of  dividends  to its
    shareholders.  The New York Insurance  Department has  established  informal
    guidelines for the  Superintendent's  determinations which focus upon, among
    other  things,  the overall  financial  condition and  profitability  of the
    insurer under statutory accounting  practices.  For the years ended December
    31, 1994,  1993 and 1992,  statutory  earnings (loss) totaled $27.3 million,
    $(88.4) million and $(32.7) million,  respectively.  No amounts are expected
    to be available for dividends from EVLICO to Equitable Life in 1995.

    At December 31, 1994,  EVLICO,  in accordance  with various  government  and
    state  regulations,  had $3.4  million  of  securities  deposited  with such
    government or state agencies.

    Accounting  practices  used to prepare  statutory  financial  statements for
    regulatory  filings  of stock  life  insurance  companies  differ in certain
    instances  from  GAAP.  The  following  reconciles  EVLICO's  net  change in
    statutory  surplus and capital stock and statutory surplus and capital stock
    determined in accordance  with  accounting  practices  prescribed by the New
    York Insurance  Department with net earnings (loss) and shareholder's equity
    on a GAAP basis.


<TABLE>
<CAPTION>
                                                                                                YEARS ENDED DECEMBER 31,
                                                                                        --------------------------------------
                                                                                          1994           1993           1992
                                                                                        --------       --------       --------
                                                                                                    (IN MILLIONS)
<S>                                                                                     <C>            <C>            <C>     
    Net change in statutory surplus and capital stock .............................     $   64.8       $  184.4       $   39.7
    Change in asset valuation reserves ............................................         18.5           26.0           10.6
                                                                                        --------       --------       --------
    Net change in statutory surplus, capital stock and asset valuation reserves....         83.3          210.4           50.3
    Adjustments:
       Future policy benefits and policyholders' account balances .................        (13.5)         (22.5)         (46.2)
       Initial fee liability ......................................................        (20.3)         (11.6)         (13.3)
       Deferred policy acquisition costs ..........................................         34.7           62.2          131.5
       Deferred Federal income taxes ..............................................        (20.2)         (23.9)         120.3
       Valuation of investments ...................................................         27.4           33.8          (27.8)
       Limited risk reinsurance ...................................................           .1           (5.4)         (41.7)
       Contribution from Equitable Life ...........................................        (50.0)        (250.0)        (100.0)
       Other, net .................................................................         (5.5)          33.8         (136.7)
                                                                                        --------       --------       --------
    Net Earnings (Loss) ...........................................................     $   36.0       $   26.8        $ (63.6)
                                                                                        ========       ========       ========
    Statutory surplus and capital stock ...........................................     $  777.6       $  712.7       $  528.3
    Asset valuation reserves ......................................................         88.3           69.8           43.8
                                                                                        --------       --------       --------
    Statutory surplus, capital stock and asset valuation reserves .................        865.9          782.5          572.1
    Adjustments:
       Future policy benefits and policyholders' account balances .................       (354.5)        (341.1)        (318.6)
       Initial fee liability ......................................................       (200.5)        (180.3)        (168.7)
       Deferred policy acquisition costs ..........................................      2,077.1        1,946.7        1,942.7
       Deferred Federal income taxes ..............................................       (134.4)        (159.5)        (136.0)
       Valuation of investments ...................................................       (156.5)          57.4         (105.3)
       Limited risk reinsurance ...................................................       (378.6)        (378.7)        (373.3)
       Post retirement and other pension liabilities ..............................       (105.8)        (122.7)        (132.4)
       Other, net .................................................................       (163.8)        (151.6)        (109.5)
                                                                                        --------       --------       --------
    Shareholder's Equity ..........................................................     $1,448.9       $1,452.7       $1,171.0
                                                                                        ========       ========       ========
</TABLE>


13. SUPPLEMENTAL CASH FLOW INFORMATION

    For the years ended  December 31, 1994,  1993 and 1992,  respectively,  real
    estate of $59.0  million,  $92.1  million and $17.5  million was acquired in
    satisfaction of debt.


                                      F-15
<PAGE>


REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Shareholders of Equitable Variable Life Insurance
Company

In our opinion, the accompanying consolidated balance sheets and the related
consolidated statements of earnings, of shareholder's equity and of cash flows
present fairly, in all material respects, the financial position of Equitable
Variable Life Insurance Company and its subsidiaries ("EVLICO") at December 31,
1994 and 1993, and the results of their operations and their cash flows for the
years then ended in conformity with generally accepted accounting principles.
These financial statements are the responsibility of EVLICO's management; our
responsibility is to express an opinion on these financial statements based on
our audits. We conducted our audits of these statements in accordance with
generally accepted auditing standards which require that we plan and perform the
audit to obtain reasonable assurance about whether the financial statements are
free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements,
assessing the accounting principles used and significant estimates made by
management and evaluating the overall financial statement presentation. We
believe that our audits provide a reasonable basis for the opinion expressed
above.

As discussed in Note 2 to the consolidated financial statements, EVLICO changed
its methods of accounting for postemployment benefits in 1994 and for investment
securities and for reinsurance in 1993.






PRICE WATERHOUSE LLP
New York, New York
February 8, 1995


                                      F-16
<PAGE>


INDEPENDENT AUDITORS' REPORT

The Board of Directors of Equitable Variable Life Insurance Company:

We have audited the consolidated statements of earnings, shareholder's equity
and cash flows of Equitable Variable Life Insurance Company ("EVLICO") for the
year ended December 31, 1992. These consolidated financial statements are the
responsibility of EVLICO's management. Our responsibility is to express an
opinion on these consolidated financial statements based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

In our opinion, such consolidated financial statements present fairly, in all
material respects, the consolidated results of operations and consolidated cash
flows of Equitable Variable Life Insurance Company for the year ended December
31, 1992 in conformity with generally accepted accounting principles.

As discussed in Note 2 to the consolidated financial statements, in 1992 EVLICO
changed its method of accounting for foreclosed assets, income taxes and
postretirement benefits other than pensions.






DELOITTE & TOUCHE LLP
New York, New York
February 16, 1993


                                      F-17





<PAGE>


                                                                      APPENDIX A

COMMUNICATING PERFORMANCE DATA

In reports or other  communications to policyowners or in advertising  material,
we may describe  general economic and market  conditions  affecting the Separate
Account and the Trust and may compare the performance or ranking of the Separate
Account  Funds and Trust  portfolios  with (1) that of other  insurance  company
separate  accounts or mutual funds  included in the rankings  prepared by Lipper
Analytical Services, Inc., Morningstar, Inc. or similar investment services that
monitor the performance of insurance  company separate accounts or mutual funds,
(2) other  appropriate  indices of investment  securities  and averages for peer
universes  of funds,  or (3) data  developed  by us derived from such indices or
averages.  Advertisements  or  other  communications  furnished  to  present  or
prospective policyowners may also include evaluations of a Separate Account Fund
or Trust portfolio by financial publications that are nationally recognized such
as Barron's,  Morningstar's  Variable  Annuities / Life,  Business Week, Forbes,
Fortune,  Institutional Investor, Money, Kiplinger's Personal Finance, Financial
Planning,  Investment Adviser,  Investment  Management Weekly,  Money Management
Letter, Investment Dealers Digest, National Underwriter,  Pension & Investments,
USA Today,  Investor's  Daily, The New York Times, The Wall Street Journal,  the
Los Angeles Times and the Chicago Tribune.


Performance data for peer universes of funds with similar investment  objectives
are compiled by Lipper Analytical Services, Inc. (Lipper) in its Lipper Variable
Insurance Products Performance Analysis Service (Lipper Survey) and Morningstar,
Inc. in the Morningstar Variable Annuity / Life Report (Morningstar Report).


The Lipper Survey records  performance  data as reported to it by over 800 funds
underlying  variable  annuity and life  insurance  products.  The Lipper  Survey
divides these actively managed funds into 25 categories by portfolio objectives.
The Lipper Survey contains two different universes, which differ in terms of the
types of fees reflected in performance  data.  The "Separate  Account"  universe
reports  performance data net of investment  management  fees,  direct operating
expenses and asset-based charges applicable under variable insurance and annuity
contracts. The "Mutual Fund" universe reports performance net only of investment
management  fees  and  direct  operating   expenses,   and  therefore   reflects
asset-based charges that relate only to the underlying mutual fund.


The  Morningstar  Report consists of nearly 700 variable life and annuity funds,
all of  which  report  their  data net of  investment  management  fees,  direct
operating expenses and separate account level charges.

LONG-TERM MARKET TRENDS

As a tool for  understanding  how  different  investment  strategies  may affect
long-term  results,  it may be useful to  consider  the  historical  returns  on
different types of assets. The following chart presents historical return trends
for various types of securities.  The information presented,  while not directly
related to the  performance  of the Funds of the  Separate  Account or the Trust
portfolios,  may help to  provide a  perspective  on the  potential  returns  of
different  asset  classes over  different  periods of time.  By  combining  this
information  with your knowledge of your own financial needs, you may be able to
better determine how you wish to allocate your Champion 2000 premiums.

Historically, the investment performance of common stocks over the long term has
generally been superior to that of long or short-term debt securities,  although
common  stocks have been  subject to more  dramatic  changes in value over short
periods of time. The Common Stock Fund of the Separate  Account may,  therefore,
be a desirable  selection for policyowners who are willing to accept such risks.
Policyowners who have a need to limit short-term risk, may find it preferable to
allocate a smaller  percentage  of their net premiums to those funds that invest
primarily in common stock. Any investment in securities, whether equity or debt,
involves  varying  degrees of potential  risk,  in addition to offering  varying
degrees of potential reward.

The chart on page A-2  illustrates  the average annual  compound rates of return
over selected time periods  between  December 31, 1925 and December 31, 1994 for
common  stocks,   long-term   government  bonds,   long-term   corporate  bonds,
intermediate-term  government bonds and Treasury Bills. The Consumer Price Index
is shown as a measure of inflation for comparison  purposes.  The average annual
returns assume the reinvestment of dividends, capital gains and interest.

The  information  presented  is an  historical  record  of  unmanaged  groups of
securities  and is neither an estimate  nor a guarantee  of future  results.  In
addition,  investment management fees and expenses and charges associated with a
variable life insurance policy, are not reflected.

The rates of return illustrated do not represent returns of the Separate Account
or the Trust and do not constitute a representation  that the performance of the
Separate  Account  Funds or the Trust  portfolios  will  correspond  to rates of
return such as those illustrated in the chart. For a comparative illustration of
performance  results  of The Hudson  River  Trust,  see page A-1 of the  Trust's
prospectus.


                                      A-1
<PAGE>



<TABLE>
<CAPTION>

                                                     AVERAGE ANNUAL RATES OF RETURN


                                                       LONG-TERM           LONG-TERM           INTERMEDIATE-                CONSUMER
                                   COMMON              GOVERNMENT          CORPORATE              TERM          TREASURY      PRICE
                                   STOCKS               BONDS                BONDS                BONDS          BILLS        INDEX
                                   ------               -----                -----                -----          -----        -----

FOR THE
FOLLOWING
PERIODS ENDING
12/31/94:
- ---------
<S>                               <C>                  <C>                   <C>                  <C>             <C>         <C> 
 1 year.................           1.31                -7.77                 -5.76                -5.14            3.90        2.78
 3 years................           6.26                 5.62                  5.28                 4.19            3.43        2.81
 5 years................           8.69                 8.34                  8.36                 7.46            4.73        3.51
10 years................          14.40                11.86                 11.57                 9.40            5.76        3.59
20 years................          14.58                 9.42                 10.00                 9.25            7.29        5.45
30 years................           9.95                 6.96                  7.31                 7.84            6.66        5.36
40 years................          10.66                 5.62                  6.14                 6.58            5.63        4.40
50 years................          11.92                 4.99                  5.34                 5.59            4.69        4.35
60 years................          11.48                 4.81                  5.21                 5.19            3.92        4.10
Since 1926..............          10.19                 4.83                  5.41                 5.09            3.69        3.13
Inflation Adjusted
Since 1926..............           6.85                 1.65                  2.22                 1.91            0.55          --
- ----------  
</TABLE>


*Source:  Ibbotson,  Roger G. and Rex A. Sinquefield,  STOCKS, BONDS, BILLS, AND
 INFLATION (SBBI),  1982,  updated in STOCKS,  BONDS,  BILLS, AND INFLATION 1995
 YEARBOOK(TM), Ibbotson Associates, Inc., Chicago. All rights reserved.

 Common Stocks (S&P 500) -- Standard and Poor's  Composite  Index,  an unmanaged
 weighted  index of the stock  performance  of 500  industrial,  transportation,
 utility and financial companies.

 Long-term  Government Bonds -- Measured using a one-bond portfolio  constructed
 each year  containing a bond with  approximately  a twenty year  maturity and a
 reasonably current coupon.

 Long-term  Corporate  Bonds -- For the  period  1969-1994,  represented  by the
 Salomon  Brothers  Long-Term,  High-Grade  Corporate Bond Index; for the period
 1946-1968,  the Salomon  Brothers' Index was backdated using Salomon  Brothers'
 monthly  yield  data and a  methodology  similar  to that used by  Salomon  for
 1969-1994; for the period 1926-1945, the Standard and Poor's monthly High-Grade
 Corporate  Composite  yield data were used,  assuming a 4 percent  coupon and a
 twenty year maturity.

 Intermediate-term   Government  Bonds  --  Measured  by  a  one-bond  portfolio
 constructed  each  year  containing  a bond  with  approximately  a  five  year
 maturity.

 U.S. Treasury Bills -- Measured by rolling over each month a one-bill portfolio
 containing,  at the  beginning  of each  month,  the bill  having the  shortest
 maturity not less than one month.

 Inflation  -- Measured  by the  Consumer  Price  Index for all Urban  Consumers
 (CPI-U), not seasonally adjusted.



                                      A-2
<PAGE>


                                                                      APPENDIX B

MANAGEMENT

Here is a list of our directors and principal  officers and a brief statement of
their business  experience for the past five years.  Unless otherwise noted, the
following  persons have been  involved in the  management  of Equitable  and its
subsidiaries  in various  positions  for the last five years.  Unless  otherwise
noted, their address is 787 Seventh Avenue, New York, New York 10019.

<TABLE>
<CAPTION>

NAME AND PRINCIPAL                     BUSINESS EXPERIENCE
BUSINESS ADDRESS                       WITHIN PAST FIVE YEARS
- ----------------                       ----------------------

DIRECTORS

<S>                                    <C>                            
Michel Beaulieu.....................   Director  of  Equitable   Variable  since  February  1992.  Senior  Vice  President,
                                       Equitable,  since September 1991; prior thereto,  Chief Life Actuary AXA group 1989 to 1991;
                                       Managing  Director, Blondeau & CIE (France) 1986 to 1989. Director, Equity & Law (London).

William T. McCaffrey................   Director of Equitable  Variable  since  February  1987.  Executive  Vice  President,
                                       Equitable,  since  February 1986 and Chief  Administrative  Officer  since  February  1988;
                                       prior  thereto,  various other Equitable positions. Director, Equitable Foundation since 
                                       September 1986.

Christophe Dupont-Madinier..........   Director of Equitable  Variable  since  February 1993.  Senior Vice  President,  AXA
                                       (Paris,  France),  since 1988.  Director,  Donaldson,  Lufkin & Jenrette,  Inc.;  Alliance
                                       Capital Management  Corporation, Equitable Real Estate Investment Management, Inc.

Jose S. Suquet......................   Director of Equitable  Variable  since January 1995.  Executive  Vice  President and
                                       Chief Agency Officer, Equitable, since August 1994; prior thereto, Agency Manager, Equitable,
                                       since February 1985.

Laurent Clamagirand.................   Director  of  Equitable   Variable  since  February  1995;   Director  of  Financial
                                       Reporting,  Equitable,  since November 1994; prior thereto,  International  Controller,  AXA,
                                       January 1990 to October 1994; Director, Equitable of Colorado, since March 1995.

OFFICERS -- DIRECTORS

James M. Benson.....................   President,  Equitable  Variable since  December,  1993;  Vice Chairman of the Board,
                                       Equitable  Variable July 1993 to December  1993.  President  and Chief  Operating  Officer,
                                       Equitable,  February  1994 to present; Senior Executive Vice President,  April 1993 to 
                                       February 1994. Prior thereto,  President,  Management Compensation Group, 1983 to February 
                                       1993. Director, Alliance Capital, October 1993 to present.

Harvey Blitz........................   Vice President,  Equitable Variable since April 1995; Director of Equitable Variable
                                       since October 1992. Senior Vice President,  Equitable since September 1987. Senior Vice 
                                       President,  The Equitable Companies Incorporated,  since July 1992.  Director,  Equico  
                                       Securities,  Inc., since September 1992;  Equitable of Colorado,  since September 1992; 
                                       Equisource and its subsidiaries since October 1992.

Gordon Dinsmore.....................   Senior  Vice  President,  Equitable  Variable,  since  February  1991.  Senior  Vice
                                       President,  Equitable since  September 1989;  prior thereto,  various other Equitable  
                                       positions.  Director and Senior Vice President,  March 1991 to present,  Equitable  of  
                                       Colorado;  Director,  FHJV  Holdings,  Inc.,  December  1990 to present; Director, Equitable
                                       Distributors, Inc., August 1993 to present, and Director Equitable Foundation, May 1991 to
                                       present.

Jerry de St Paer....................   Senior  Investment  Officer,  Equitable  Variable  since  April  1995;  Director  of
                                       Equitable  Variable since April 1992.  Executive Vice President & Chief  Financial  Officer,
                                       Equitable,  since April 1992; prior  thereto,  Executive Vice  President  since  December
                                       1990;  Senior Vice President & Treasurer June 1990 to December 1990; Senior Vice President,
                                       Equitable  Investment  Corporation January 1987 to January 1991;  Executive Vice President &
                                       Chief Financial Officer,  The Equitable Companies  Incorporated since May 1992;  Director,
                                       Economic Services Corporation & various Equitable subsidiaries.

James S. Kalmer.....................   Senior Vice  President,  Equitable  Variable,  since February  1991.  Vice President
                                       since December 1987.  Senior Vice President,  Equitable,  since September 1989,  prior 
                                       thereto,  Vice President.  Director, Equisource and its  subsidiaries  since March 1991; and
                                       Equitable  Underwriting  and Sales Agency  (Bahamas)  Limited since March 1994.
</TABLE>



                                      B-1
<PAGE>


<TABLE>
<CAPTION>

NAME AND PRINCIPAL                     BUSINESS EXPERIENCE
BUSINESS ADDRESS                       WITHIN PAST FIVE YEARS
- ----------------                       ----------------------

OFFICERS -- DIRECTORS (Continued)

<S>                                    <C>
Joseph J. Melone....................   Chairman  of the  Board and  Chief  Executive  Officer,  Equitable  Variable,  since
                                       November  1990;  Chairman of the Board and Chief  Executive  Officer,  Equitable,  
                                       February 1994 to present;  President and Chief  Executive  Officer,  September 1992 to 
                                       February 1994;  President and Chief  Operating  Officer from November 1990 to September 1992.
                                       President and Chief  Operating  Officer of The Equitable  Companies  Incorporated  since July
                                       1992.  Prior thereto,  President,  The Prudential  Insurance  Company of America,  since 
                                       December 1984.  Director,  Equity & Law (United Kingdom) and various other Equitable 
                                       subsidiaries.

Brian O'Neil........................   Senior Vice  President  and Chief  Investment  Officer,  Equitable  Variable,  since
                                       October 1992.  Executive Vice President & Chief Investment  Officer,  Equitable,  since April
                                       1992;  prior thereto;  Senior Vice President  since February 1989;  Vice  President  from
                                       July 1988 to February 1989.  Senior Vice  President,  Equitable Capital Management
                                       Corporation,  from November 1987 to March 1989. Director,  Equitable Real Estate Investment
                                       Management, Inc. since May 1992; Alliance since October 1993; Equitable Foundation since
                                       May 1991.

Samuel B. Shlesinger................   Senior  Vice  President,  Equitable  Variable,  since  February  1988.  Senior  Vice
                                       President and Actuary,  Equitable;  prior thereto,  Vice President and Actuary.  Director,
                                       Chairman and CEO,  Equitable of Colorado.

Dennis D. Witte.....................   Senior  Vice  President,  Equitable  Variable,  since  February  1991;  Senior  Vice
                                       President, Equitable, since July 1990; prior thereto, various other Equitable positions.

OFFICERS

J. Thomas Liddle, Jr. ..............   Senior  Vice  President  and Chief  Financial  Officer,  Equitable  Variable,  since
                                       February 1986. Senior Vice President, Equitable since April 1991; prior thereto, Vice 
                                       President and Actuary, Equitable.

Franklin Kennedy, III...............   Vice  President,  Equitable  Variable,  since  August 1981.  Senior Vice  President,
  1345 Avenue of the Americas          Alliance  Capital  Management  Corporation,  July 1993 to present;  Senior Vice  President,
  New York, New York  10105            Equitable  Capital  Management Corporation,  March 1987 to July 1993.  Vice  President,
                                       The Hudson River Trust.  Managing  Director and Chief  Investment Officer, Equitable
                                       Investment Management Corporation, from November 1983 to January 1987.

William A. Narducci.................   Vice  President and Chief Claims  Officer,  Equitable  Variable since February 1989.
   200 Plaza Drive                     Vice President, Equitable since February 1988; prior thereto, Assistant Vice President.
   Secaucus, New Jersey  07096

John P. Natoli......................   Vice President and Chief Underwriting  Officer,  Equitable Variable,  since February
                                       1988. Vice President, Equitable.

Molly K. Heines.....................   Secretary,  Equitable  Variable,  since February 1991; Vice President and Secretary,
                                       Equitable, since July 1990; prior thereto, Vice President & Counsel.

Kevin R. Byrne......................   Treasurer,  Equitable Variable,  since September 1990; Vice President and Treasurer,
                                       Equitable  since  September  1993;  prior thereto,  Vice President  from March 1989 to 
                                       September  1993.  Vice President and Treasurer,  The Equitable Companies Incorporated, 
                                       September 1993 to present;  Frontier Trust since August 1990; Equisource and its subsidiaries
                                       October 1990 to present.

Stephen Hogan.......................   Vice President and Controller,  Equitable Variable,  February 1994 to present.  Vice
                                       President,  Equitable,  January  1994 to present;  prior  thereto,  Controller,  John  
                                       Hancock  subsidiaries,  from 1987 to December 1993.
</TABLE>




                                      B-2

<PAGE>


                                  CHAMPION(TM)
                                      2000

                          Prospectus Dated May 1, 1994

Champion 2000 is a modified  premium variable whole life insurance policy issued
by  Equitable   Variable  Life  Insurance  Company   (Equitable   Variable),   a
wholly-owned  subsidiary of The Equitable Life  Assurance  Society of the United
States (Equitable).

Although the policy specifies a scheduled premium,  you may, within limits, skip
scheduled premium payments or make optional premium payments. Skipping scheduled
premium payments could, however, result in policy lapse.

Net premiums are deposited in a Policy  Account.  Policy Account values increase
or decrease with credited  interest  and/or  investment  experience  and reflect
certain deductions and charges.  You may allocate your Policy Account value to a
guaranteed fixed return and variable return  investment  strategies.  The Hudson
River Trust (Trust) is the mutual fund which provides the  underlying  basis for
the  variable  return  investment  strategies.  The Trust is a series  fund with
twelve different investment portfolios:

<TABLE>
<C>                                       <C>                     <C>
o  Money Market                           o Growth & Income       Asset Allocation Series:
o  Intermediate Government Securities     o Equity Index          o Conservative Investors
o  Quality Bond                           o Common Stock          o Growth Investors
o  High Yield                             o Global
o  Balanced                               o Aggressive Stock
</TABLE>

Champion  2000  provides a death  benefit if the  insured  person dies while the
policy is in effect.  You may choose  either a fixed  benefit  equal to the Face
Amount of the  policy or a  variable  benefit  equal to the Face  Amount  plus a
portion of the  Policy  Account.  You can reduce the Face  Amount and change the
death benefit option, within limits.

You may draw upon Policy  Account value through  loans,  partial  withdrawals or
policy surrender, within limits. A charge will apply if you surrender the policy
during the first  fifteen  years.  This charge will also apply if you reduce the
policy's Face Amount or if the policy lapses during this time.

Regardless of your policy's investment experience,  the policy will not lapse as
long as scheduled  premiums are paid when due, no  withdrawals  are made and any
policy  loan plus  accrued  loan  interest  does not  exceed the  policy's  cash
surrender value.

Ask your Equitable  agent to determine if changing,  or adding to, your existing
insurance  coverage  with  Champion  2000  would be to your  advantage.  You may
examine the policy for a limited  period after your  initial  payment and if you
are not satisfied for any reason, you may return the policy for a full refund of
premiums paid.

PLEASE READ THIS  PROSPECTUS  CAREFULLY AND KEEP IT FOR FUTURE  REFERENCE.  THIS
PROSPECTUS  CONTAINS  INFORMATION  THAT  SHOULD  BE KNOWN  BEFORE  INVESTING  IN
CHAMPION 2000.  THIS  PROSPECTUS IS NOT VALID UNLESS IT IS ATTACHED TO A CURRENT
PROSPECTUS FOR THE HUDSON RIVER TRUST.

THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY THE SECURITIES AND
EXCHANGE  COMMISSION NOR HAS THE COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY
OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

 Copyright 1994 Equitable Variable Life Insurance Company. All rights reserved.

VM 483


<PAGE>


                                TABLE OF CONTENTS

                                                             PAGE
                                                             ----

SUMMARY OF CHAMPION 2000 FEATURES...............................1

PART 1--  DETAILED INFORMATION ABOUT EQUITABLE VARIABLE AND
          CHAMPION 2000 INVESTMENT CHOICES......................4
          THE COMPANY THAT ISSUES CHAMPION 2000.................4
            Equitable Variable..................................4
            Our Parent, Equitable...............................4
          THE SEPARATE ACCOUNT AND THE TRUST....................4
            The Separate Account................................4
            The Trust...........................................4
            The Trust's Investment Adviser......................4
            Investment Policies Of The Trust's Portfolios.......5
          THE GUARANTEED INTEREST DIVISION......................6
            Amounts In The Guaranteed Interest Division.........6
            Adding Interest In The Guaranteed Interest Division.6
            Transfers From The Guaranteed Interest Division.....6

PART 2--  DETAILED INFORMATION ABOUT CHAMPION 2000..............7
          PREMIUMS..............................................7
            Premium Amounts And Due Dates.......................7
            Tabular Values......................................7
            Premium Redetermination.............................7
            Optional Premium Payments...........................8
            Premium And Monthly Deduction Allocations...........8
            Changing Your Allocation
              And Deduction Percentages.........................8
            Certain Tax Considerations..........................8
          DEATH BENEFITS........................................8
          CHANGES IN INSURANCE PROTECTION.......................8
            Reducing The Face Amount............................8
            Changing The Death Benefit Option...................9
            Substitution Of Insured Person......................9
            When Policy Changes Go Into Effect..................9
          MATURITY BENEFITS.....................................9
          LIVING BENEFIT OPTION.................................9
          ADDITIONAL BENEFITS MAY BE AVAILABLE..................9
          YOUR POLICY ACCOUNT VALUE............................10
            Amounts In The Separate Account....................10
            How We Determine The Unit Value....................10
            Transfers Of Policy Account Value..................10
            Automatic Transfer Service.........................10
            Telephone Transfers................................11
            Charge for Transfers...............................11
          BORROWING FROM YOUR POLICY ACCOUNT...................11
            How To Request A Loan..............................11
            Policy Loan Interest...............................11
            When Interest Is Due...............................12
            Repaying The Loan..................................12
            The Effects Of A Policy Loan.......................12
          PARTIAL WITHDRAWALS FROM YOUR POLICY ACCOUNT.........12
            Partial Withdrawal Charges.........................12
            Allocation Of Partial Withdrawals And Charges......12
            The Effects Of A Partial Withdrawal................12
            Surrender For Net Cash Surrender Value.............13
          DEDUCTIONS AND CHARGES...............................13
            Deductions From Your Premiums......................13
            Deductions From Your Policy Account................13
            How Policy Account Charges Are Allocated...........14
            Charges Against The Separate Account...............14
            Trust Charges......................................15
            Surrender Charges..................................15
          ADDITIONAL INFORMATION ABOUT CHAMPION 2000...........15
            Your Policy Can Lapse..............................15
            Options On Lapse...................................16
            You May Reinstate The Policy.......................16
            Policy Periods, Anniversaries, Dates And Ages......16
          TAX EFFECTS..........................................17
            Policy Proceeds....................................17
            Diversification....................................18
            Policy Changes.....................................18
            Tax Changes........................................18
            Estate and Generation Skipping Taxes...............19
            Pension And Profit-Sharing Plans...................19
            Other Employee Benefit Programs....................19
            Our Taxes..........................................19
            When We Withhold Income Taxes......................19

PART 3--  ADDITIONAL INFORMATION...............................19
          YOUR VOTING PRIVILEGES...............................19
            Trust Voting Privileges............................19
            How We Determine Your Voting Shares................20
            Separate Account Voting Rights.....................20
          OUR RIGHT TO CHANGE HOW WE OPERATE...................20
          OUR REPORTS TO POLICYOWNERS..........................20
          LIMITS ON OUR RIGHT TO CHALLENGE THE POLICY..........20
          YOUR PAYMENT OPTIONS.................................21
          YOUR BENEFICIARY.....................................21
          ASSIGNING YOUR POLICY................................21
          WHEN WE PAY POLICY PROCEEDS..........................21
          DIVIDENDS............................................21
          REGULATION...........................................22
          SPECIAL CIRCUMSTANCES................................22
          DISTRIBUTION.........................................22
          LEGAL PROCEEDINGS....................................22
          ACCOUNTING AND ACTUARIAL EXPERTS.....................22
          ADDITIONAL INFORMATION...............................23
          MANAGEMENT...........................................24

PART 4--  ILLUSTRATIONS OF POLICY BENEFITS.....................26

SEPARATE ACCOUNT FP FINANCIAL STATEMENTS....................FSA-1

EQUITABLE VARIABLE FINANCIAL STATEMENTS.......................F-1

APPENDIX A --  COMMUNICATING PERFORMANCE DATA.................A-1
               LONG TERM MARKET TRENDS........................A-1

- --------------------------------------------------------------------------------
In this prospectus  "we," "our" and "us" mean Equitable  Variable Life Insurance
Company (Equitable Variable), a New York stock life insurance company. "You" and
"your"  mean the owner of the  policy.  We refer to the person who is covered by
the  policy  as the  "insured  person,"  because  the  insured  person  and  the
policyowner may not be the same. Unless indicated  otherwise,  the discussion in
this  prospectus  assumes that there is no policy loan  outstanding and that the
policy is not in a grace period.

THE POLICY IS NOT  AVAILABLE  IN ALL  JURISDICTIONS.  THIS  PROSPECTUS  DOES NOT
CONSTITUTE  AN  OFFERING  IN ANY  JURISDICTION  IN WHICH SUCH  OFFERING  MAY NOT
LAWFULLY BE MADE.  EQUITABLE  VARIABLE  DOES NOT AUTHORIZE  ANY  INFORMATION  OR
REPRESENTATIONS  REGARDING THE OFFERING  DESCRIBED IN THIS PROSPECTUS OTHER THAN
AS CONTAINED IN THIS  PROSPECTUS  OR ANY ATTACHED  SUPPLEMENT  THERETO OR IN ANY
SUPPLEMENTAL SALES MATERIAL AUTHORIZED BY EQUITABLE VARIABLE.




<PAGE>



                        WHAT IS VARIABLE LIFE INSURANCE?

Variable life insurance is one kind of permanent cash value life insurance. Like
other  kinds of  permanent  cash  value life  insurance,  such as whole life and
universal  life  insurance,  variable  life  insurance  generally  provides  two
benefits:  an  income  tax-free  death  benefit  and a  cash  value  that  grows
tax-deferred.

What sets variable life  insurance  apart from  universal life and whole life is
that  variable  life  insurance  allows the  policyowner  to direct  premiums to
different mutual fund options.  This enables a policyowner to harness the growth
potential of, for example,  the equity markets,  but the policyowner  also bears
the risk of investment  losses.  In contrast,  whole life  insurance  provides a
minimum  guaranteed  cash value and universal life applies a minimum  guaranteed
interest rate to premiums.

Some  variable  life  insurance  policies  offer some of the other  features  of
universal  or whole  life such as premium  flexibility  (universal  life),  face
amount  increases  (universal  life) or death benefit  guarantees  (whole life).
Equitable Variable and its parent,  Equitable,  offer an array of permanent cash
value  insurance  products and your Equitable agent can help you determine which
product best suits your insurance needs.


                        SUMMARY OF CHAMPION 2000 FEATURES

THE  FOLLOWING  SUMMARY IS  QUALIFIED IN ITS ENTIRETY BY THE TERMS OF THE POLICY
WHEN  ISSUED  AND THE MORE  DETAILED  INFORMATION  APPEARING  ELSEWHERE  IN THIS
PROSPECTUS (SEE TABLE OF CONTENTS ON OPPOSITE PAGE).

INVESTMENT FEATURES

PREMIUMS

o  Scheduled  premiums are specified on the Information Page of your policy (the
   Policy Information Page).  Optional premiums may be paid, although we reserve
   the right to limit optional premiums paid in any year. Scheduled premiums may
   be skipped.  However,  skipping a scheduled  premium  could  result in policy
   lapse. See PREMIUMS on page 7.

o  The Policy  Information  Page  specifies an initial  scheduled  premium and a
   higher  maximum  scheduled  premium  for  basic  life  insurance.  You may be
   required to pay the maximum scheduled premium in later policy years.

POLICY ACCOUNT

o  After certain  charges are deducted from your premium  payment,  the balance,
   called your net premium,  is put in your Policy Account.  Net premiums can be
   allocated to a Guaranteed  Interest  Division and to one or more divisions of
   Equitable Variable's Separate Account FP (the Separate Account). The Separate
   Account  divisions invest in  corresponding  portfolios of the Trust. You may
   adjust your allocation by changing your  allocation  percentages or by making
   transfers among the Separate  Account  divisions and the Guaranteed  Interest
   Division.

o  REQUESTS FOR TRANSFERS OUT OF THE  GUARANTEED  INTEREST  DIVISION CAN ONLY BE
   MADE WITHIN 30 DAYS OF A POLICY ANNIVERSARY. SUCH TRANSFERS WILL BE EFFECTIVE
   AS OF THE DATE WE  RECEIVE  YOUR  REQUEST,  BUT NO  EARLIER  THAN THE  POLICY
   ANNIVERSARY.  TRANSFERS INTO THE GUARANTEED  INTEREST  DIVISION AND AMONG ALL
   SEPARATE  ACCOUNT  DIVISIONS  MAY BE  REQUESTED  AT ANY TIME.  Transfers  are
   subject to the rules discussed  under TRANSFERS FROM THE GUARANTEED  INTEREST
   DIVISION on page 6 and TRANSFERS OF POLICY ACCOUNT VALUE on page 10.

o  There is no  minimum  guaranteed  cash  value for  amounts  allocated  to the
   Separate Account divisions.  The value of amounts allocated to the Guaranteed
   Interest  Division  will depend on  deductions  from that Division and on the
   interest rates declared each year by Equitable Variable (4% minimum).

REDEMPTION

o  Loans may be taken  against 90% of a policy's  Cash  Surrender  Value (Policy
   Account  value  less any  applicable  surrender  charge)  subject  to certain
   conditions.  Loan  interest  accrues  daily  at a rate  determined  annually.
   Currently,  amounts  set aside to secure the loan earn  interest at a rate 1%
   lower than the rate charged for policy loan interest. See BORROWING FROM YOUR
   POLICY ACCOUNT on page 11.

o  Partial  withdrawals of Net Cash Surrender  Value (Cash  Surrender Value less
   any loan and accrued loan interest) may be taken after the first policy year,
   subject to our approval and certain limitations. See PARTIAL WITHDRAWALS FROM
   YOUR POLICY ACCOUNT on page 12.

o  The policy may be surrendered for its Net Cash Surrender Value, less any lien
   securing a Living Benefit payment, at which time insurance coverage will end.

o  You may choose to use your Net Cash Surrender Value, less any lien securing a
   Living Benefit  payment,  to purchase a fixed-benefit  insurance option as of
   the beginning of the next policy month. See OPTIONS ON LAPSE on page 16.

INSURANCE PROTECTION FEATURES

DEATH BENEFITS

o  Option A, a fixed benefit equal to the policy's Face Amount.

o  Option B, a variable  benefit  that equals the Face Amount plus any excess of
   the Policy Account value over the Tabular Policy Account value.

o  In some  cases a higher  death  benefit  may  apply in order to meet  Federal
   income tax law requirements.


                                       1
<PAGE>


o  After the first  year,  you may  reduce  the Face  Amount or change the death
   benefit option, within limits. The minimum Face Amount is $50,000.

o  A death benefit is guaranteed if all scheduled premiums are paid when due, no
   withdrawals  are made and any policy loan plus accrued loan interest does not
   exceed the policy's Cash Surrender  Value.  The  guaranteed  death benefit is
   equal to the Face  Amount at the time of death,  reduced by any policy  loan,
   any lien securing a Living Benefit payment and accrued interest.

MATURITY BENEFITS

o  A maturity benefit equal to the death benefit, less any policy loan, any lien
   securing a Living Benefit  payment plus accrued  interest,  is payable on the
   policy  anniversary  nearest  the insured  person's  100th  birthday,  if the
   insured person is still living on that date.

LIVING BENEFIT

o  The Living Benefit rider enables the  policyowner to receive a portion of the
   policy's  death  benefit  (excluding  death  benefits  payable  under certain
   riders) if the  insured  person has a terminal  illness.  The Living  Benefit
   rider will be added to most policies at issue for no additional cost.

ADDITIONAL BENEFITS

o  Disability waiver,  accidental death, term insurance on the insured person or
   on an additional  insured person,  children's term insurance and substitution
   of insured person riders are available.

DEDUCTIONS AND CHARGES

FROM PREMIUMS

o  Applicable charges for taxes imposed by states and other jurisdictions.  Such
   taxes currently range between .75% and 5% (Virgin Islands).

o  Payment processing fee of $2 per payment.

o  Premium Sales Charge of 4% of premiums  paid.  Equitable  Variable  currently
   intends to stop  deducting  this charge once the aggregate  amount  collected
   equals a specified amount. See DEDUCTIONS FROM YOUR PREMIUMS on page 13.

FROM THE POLICY ACCOUNT

o  Monthly  administrative charge of $20 during the first policy year; currently
   $5 during subsequent policy years (subject to $8 per month maximum).

o  Monthly:  cost of insurance  charge;  minimum death benefit  guarantee charge
   equal to $0.01 per $1000 of Face Amount; rating charge if insured person does
   not  meet  standard  underwriting  requirements;  charge  for any  additional
   benefits.

o  Transaction  charges (for partial withdrawals and certain investment division
   transfers).

o  A lapse,  surrender or Face Amount  reduction  during the first twelve policy
   years will incur an Administrative  Surrender Charge which is $540 during the
   first  three  policy  years  (less for  issue  ages  under  20) and  declines
   thereafter on a monthly basis to zero at the end of the twelfth policy year.

o  During the first fifteen  policy years,  a contingent  deferred  sales charge
   called  the  Premium  Surrender  Charge  applies  if the  policy  lapses,  is
   surrendered  for its Net  Cash  Surrender  Value  or if the  Face  Amount  is
   reduced.  The maximum Premium Surrender Charge is equal to 61% of one "target
   premium."  This maximum is level for the first eight policy  years,  and then
   declines on a monthly basis until it reaches zero at the end of the fifteenth
   policy year.

   We refer to the Premium  Surrender  Charge and the  Administrative  Surrender
   Charge together as the Surrender  Charges.  See SURRENDER  CHARGES on page 15
   for a detailed discussion, including an explanation of "target premium."

FROM THE SEPARATE ACCOUNT

o  Current  charge for certain  mortality  and  expense  risks of .60% per annum
   (guaranteed not to exceed .70% per annum).

FROM THE TRUST

o  Trust  shares are  purchased  at net asset  value which  reflects  investment
   management  fees and other direct  expenses.  Investment  management fees are
   charged  at the  maximum  annual  rates of .35% of net  assets for the Equity
   Index Portfolio, .40% for Common Stock, Money Market and Balanced Portfolios;
   .50% for Aggressive Stock and Intermediate  Government  Securities Portfolios
   and .55% for High Yield, Global,  Conservative  Investors,  Growth Investors,
   Quality Bond and the Growth & Income Portfolios.

VARIATIONS

o  Equitable  Variable is subject to the insurance laws and regulations in every
   jurisdiction  in which  Champion  2000 is sold.  As a  result,  the  terms of
   Champion  2000 may vary  from  jurisdiction  to  jurisdiction.  The  terms of
   Champion 2000 may also vary where special circumstances result in a reduction
   in our costs.


                                       2
<PAGE>


ADDITIONAL INFORMATION

CANCELLATION RIGHT

o  You have the right to  examine  the  policy.  If for any  reason  you are not
   satisfied with it, you may cancel the policy within the time limits described
   below. You may cancel the policy by sending it to our  Administrative  Office
   with a written request to cancel.  Insurance coverage ends when you send your
   request.

o  Your request to cancel the policy must be postmarked no later than the latest
   of the following three dates: (i) 10 days after you receive the policy;  (ii)
   10 days after we mail or  personally  deliver a written  notice  telling  you
   about your right to cancel  (Notice of  Withdrawal  Right);  or (iii) 45 days
   after you sign Part 1 of the policy application.

o  If you cancel the policy,  we will refund the premiums  you paid.  In certain
   cases  where  the  policy  was  purchased  as a result of an  exchange  of an
   existing life  insurance  policy,  we may  reinstate  the prior  policy.  The
   cancellation  right may vary in certain  states.  There may be income tax and
   withholding implications associated with cancellation.

LAPSE

o  Regardless of its  investment  experience,  your policy will not lapse if all
   scheduled  premiums have been paid when due, no withdrawals  are made and any
   policy loan plus accrued  loan  interest  does not exceed the  policy's  Cash
   Surrender Value. If you skip a scheduled premium payment or make withdrawals,
   your  policy will  remain in force if the amount of actual  premiums  paid or
   your Policy Account value meet certain  levels.  Otherwise,  your policy will
   lapse unless you make a required  payment.  See YOUR POLICY CAN LAPSE on page
   15.

o  If you have taken a policy  loan,  your  policy will lapse if the policy loan
   plus accrued loan interest exceeds the Cash Surrender Value of the policy.

o  You will be notified prior to lapse and given the opportunity to maintain the
   policy in force by paying the amount specified in the notice.

TAX EFFECTS

o  Generally,  under  current  Federal  income tax law,  death  benefits are not
   subject to income tax and Policy  Account  earnings are not subject to income
   tax so long as they remain in the Policy Account. Loans, partial withdrawals,
   surrender,  maturity, lapse or a substitution of insured person may result in
   recognition of income for tax purposes.


                       HUDSON RIVER TRUST RATES OF RETURN

The rates of return shown below are based on the actual  investment  performance
of The Hudson River Trust portfolios,  after deduction for investment management
fees and direct Trust operating expenses,  for periods ending December 31, 1993.
The historical  performance of the Common Stock and Money Market  Portfolios for
periods prior to March 22, 1985 has been adjusted to reflect current  investment
management  fees of .40% per annum and .10% per annum in estimated  direct Trust
operating expenses. The Common Stock Portfolio and its predecessors have been in
existence  since 1976.  No return  information  is provided for the Equity Index
Portfolio since it received its initial funding on March 1, 1994.

These rates of return are not illustrative of how actual investment  performance
will affect the benefits under your policy.  Moreover, these rates of return are
not an estimate or guarantee of future performance.

THESE  RATES  OF  RETURN  ARE  FOR  THE  TRUST  ONLY  AND  DO  NOT  REFLECT  THE
ADMINISTRATIVE  AND COST OF INSURANCE  CHARGES,  SALES CHARGES AND THE MORTALITY
AND EXPENSE RISK CHARGE APPLICABLE UNDER A CHAMPION 2000 POLICY.

<TABLE>
<CAPTION>
                                                                         PERIODS ENDING 12/31/93
PORTFOLIO                                   1 YEAR       3 YEARS       5 YEARS     10 YEARS     15 YEARS   SINCE INCEPTION(a)
- ---------                                   ------       -------       -------     --------     --------   ------------------
<S>                                          <C>          <C>          <C>          <C>          <C>             <C>  
Money Market..........................        3.00%        4.23%        6.00%        6.95%         --             7.83%
Intermediate Gov't. Securities........       10.58          --           --           --           --            10.25
Quality Bond (b)......................         --           --           --           --           --            (0.51)
High Yield............................       23.15        19.85        12.35          --           --            10.84
Balanced..............................       12.28        15.52        14.42          --           --            13.95
Growth & Income (b)...................         --           --           --           --           --            (0.25)
Common Stock..........................       24.84        21.12        15.44        15.27        17.52%          14.87
Global................................       32.09        19.73        15.36          --           --            11.22
Aggressive Stock......................       16.77        28.32        26.81          --           --            21.97
The Asset Allocation Series:
Conservative Investors................       10.76        11.98          --           --           --            10.69
Growth Investors......................       15.26        21.67          --           --           --            18.69
- ----------------
<FN>
(a) The Growth & Income and  Quality  Bond  Portfolios  received  their  initial
    funding on October 1, 1993; the Intermediate Government Securities Portfolio
    on April 1,  1991;  the  Conservative  Investors  and the  Growth  Investors
    Portfolios on October 2, 1989; the Global  Portfolio on August 27, 1987; the
    High Yield  Portfolio on January 2, 1987; the Aggressive  Stock and Balanced
    Portfolios  on  January  27,  1986;  the  predecessor  of the  Money  Market
    Portfolio  on  July  13,  1981;  and the  predecessor  of the  Common  Stock
    Portfolio on January 13, 1976.

(b) Unannualized.
</FN>
</TABLE>

Additional  investment  performance  information  appears in the attached  Trust
prospectus.


                                       3
<PAGE>


ILLUSTRATIONS  OF POLICY ACCOUNT AND CASH  SURRENDER  VALUES BASED ON HISTORICAL
INVESTMENT  RESULTS.  The  illustrations  on the next  page  were  developed  to
demonstrate  how  the  actual  investment   experience  of  the  Trust  and  its
predecessors  would have affected the Policy  Account  Value and Cash  Surrender
Value of a  hypothetical  Champion  2000 policy held through  December 31, 1993.
Each chart illustrates Premiums, Policy Account Values and Cash Surrender Values
of a hypothetical Champion 2000 policy,  assuming 100% allocation to a different
Separate Account  investment  division.  The illustration  also assumes that the
insured is a 40-year-old male,  non-smoker and that the policy has a level death
benefit, a $200,000 face amount and a $2,285 annual premium.

Illustrations have been prepared only for portfolios of the Trust that have been
in existence for five or more years. The other portfolios have been in existence
for a  shorter  time  period  and  any  demonstration  of how  their  investment
performance would have affected policy values would be less meaningful.

For portfolios  whose  inception  dates fall before June 30, the columns reflect
actual, unannualized returns for the portion of the first year the portfolio was
in existence. When a portfolio's inception date falls after June 30, the columns
do not reflect  partial year  results,  but show results based on the first full
calendar year of operation.

Policy values  reflect all charges  assessed  under the policy and by the Trust.
Where applicable,  current charges have been used to determine policy values; if
guaranteed  charges  were  used,  the  results  would be lower.  The  historical
performance of the Common Stock and Money Market portfolios for periods prior to
March 22, 1985 has been adjusted to reflect current  investment  management fees
of .40% per annum and .10% per annum for direct Trust expenses. These values are
not an estimate or guarantee of future performance.


                                       3-A
<PAGE>


                ILLUSTRATIONS OF CHAMPION 2000 POLICY ACCOUNT AND
          CASH SURRENDER VALUES BASED ON HISTORICAL INVESTMENT RESULTS
                  AND $200,000 OF INITIAL INSURANCE PROTECTION

                       [THE FOLLOWING DATA WAS REPRESENTED
                           IN 3-D VERTICAL BAR GRAPHS
                           IN THE PRINTED PROSPECTUS:]

<TABLE>
<CAPTION>
COMMON STOCK DIVISION      1ST YEAR      5TH YEAR       10TH YEAR     SINCE 1/13/76
- ---------------------      --------      --------       ---------     -------------
<S>                         <C>           <C>            <C>            <C>     
Premium ...............     $2,285        $11,425        $22,850        $ 41,130
Policy Account Value...     $1,659        $15,340        $39,817        $148,078
Cash Surrender Value...     $  536        $13,879        $38,557        $148,078
</TABLE>


<TABLE>
<CAPTION>
MONEY MARKET DIVISION      1ST YEAR      5TH YEAR       10TH YEAR    SINCE 12/31/82
- ---------------------      --------      --------       ---------    --------------
<S>                         <C>           <C>            <C>            <C>    
Premium ...............     $2,285        $11,425        $22,850        $27,420
Policy Account Value...     $1,728        $10,332        $24,112        $28,723
Cash Surrender Value...     $  605        $ 8,872        $22,853        $28,031
</TABLE>


AGGRESSIVE STOCK DIVISION  1ST YEAR      5TH YEAR      SINCE 1/27/86
- -------------------------  --------      --------      -------------
Premium ...............     $2,285        $11,425        $18,280
Policy Account Value...     $2,135        $13,215        $34,764
Cash Surrender Value...     $1,012        $11,754        $33,162


BALANCED DIVISION          1ST YEAR      5TH YEAR      SINCE 1/27/86
- -----------------          --------      --------      -------------
Premium ...............     $2,285        $11,425        $18,280
Policy Account Value...     $2,017        $11,158        $22,944
Cash Surrender Value...     $  894        $ 9,698        $21,342


HIGH YIELD DIVISION        1ST YEAR      5TH YEAR      SINCE 1/2/87
- -------------------        --------      --------      ------------
Premium ...............     $2,285        $11,425        $15,995
Policy Account Value...     $1,575        $10,670        $18,805
Cash Surrender Value...     $  452        $ 9,209        $17,236


GLOBAL DIVISION            1ST YEAR      5TH YEAR     SINCE 12/31/87
- ---------------            --------      --------     --------------
Premium ...............     $2,285        $11,425        $13,710
Policy Account Value...     $1,692        $10,882        $16,479
Cash Surrender Value...     $  569        $ 9,421        $14,964

                               [END OF GRAPH DATA]


                                       3-B
<PAGE>


PART 1:       DETAILED INFORMATION ABOUT EQUITABLE VARIABLE AND CHAMPION 2000 
              INVESTMENT CHOICES

THE COMPANY THAT ISSUES CHAMPION 2000

EQUITABLE  VARIABLE.  Equitable Variable was organized in 1972 in New York State
as a stock life  insurance  company.  We are a  wholly-owned  subsidiary  of The
Equitable  Life Assurance  Society of the United  States.  We are licensed to do
business in all 50 states,  Puerto Rico,  the Virgin Islands and the District of
Columbia.  At December 31, 1993, we had approximately  $81.6 billion face amount
of variable life insurance in force.

We sell both traditional and innovative forms of life insurance designed to give
policyowners maximum choice and flexibility.  Additional forms of life insurance
are available  through our parent,  Equitable.  Your Equitable agent can provide
information  about all forms of life  insurance  available from us and Equitable
and help you decide which may best meet your objectives.

OUR PARENT,  EQUITABLE.  Equitable, a New York stock life insurance company, has
been  in  business   since  1859.   Equitable  and  its   subsidiaries   managed
approximately  $174 billion as of December 31, 1993.  Equitable's  assets do not
back the benefits that we pay under our policies. Equitable's home office is 787
Seventh Avenue, New York, New York 10019.

Equitable is a wholly-owned  subsidiary of The Equitable Companies  Incorporated
(the Holding Company).  The largest stockholder of the Holding Company is AXA, a
French  insurance  holding  company.  AXA currently owns 49% of the  outstanding
shares of common stock of the Holding Company plus  convertible  preferred stock
and redeemable preferred stock. Under its investment arrangements with Equitable
and the Holding Company, AXA is able to exercise significant  influence over the
operations  and capital  structure of the Holding  Company,  Equitable and their
subsidiaries.  After September 19, 1994 (or earlier under certain circumstances)
AXA will be able to increase its ownership of the Holding Company's common stock
by  converting  certain  convertible  securities  it  currently  owns or through
purchases. AXA is the principal holding company for most of the companies in one
of the  largest  insurance  groups in Europe.  The  majority  of AXA's  stock is
controlled by a group of five French mutual insurance companies.

THE SEPARATE ACCOUNT AND THE TRUST

THE SEPARATE  ACCOUNT.  The Separate  Account was  established on April 19, 1985
under the Insurance Law of the State of New York. The Separate Account is a type
of investment  company called a unit investment trust and is registered with the
Securities and Exchange  Commission  (SEC) under the  Investment  Company Act of
1940.  This  registration  does not  involve any  supervision  by the SEC of the
management or investment policies of the Separate Account.

Under New York law,  we own the assets of the  Separate  Account and use them to
support your policy and other variable life insurance  policies.  The portion of
the  Separate  Account's  assets  supporting  these  policies may not be used to
satisfy liabilities arising out of any other business we may conduct. This means
that the assets  supporting  Policy  Account  values  maintained in the Separate
Account are not subject to the claims of our other creditors. We may also retain
in the  Separate  Account  amounts  owed to us for  charges  or other  permitted
allocations. Because such retained amounts do not support Policy Account values,
we may transfer them from the Separate Account to our General Account.

THE TRUST. The Separate Account has several divisions,  each of which invests in
shares of a  corresponding  portfolio  of the  Trust.  The Trust is an  open-end
diversified  management  investment company, more commonly called a mutual fund.
As a "series" type mutual fund, it issues several  different  "series" of stock,
each of which relates to a different Trust portfolio with a different investment
policy.  The Trust  does not  impose a sales  charge or "load"  for  buying  and
selling  its  shares.  The  Trust's  shares are bought and sold by our  Separate
Account at net asset value.  The Trust's  custodian is The Chase Manhattan Bank,
N.A.

The Trust sells its shares to separate  accounts of  insurance  companies,  both
affiliated and not affiliated  with  Equitable.  We currently do not foresee any
disadvantages  to our  policyowners  arising out of this.  However,  the Trust's
Board of Trustees  intends to monitor  events in order to identify  any material
irreconcilable  conflicts  that may possibly arise and to determine what action,
if any, should be taken in response.  If we believe that the Trust's response to
any of those events insufficiently protects our policyowners,  we will see to it
that appropriate  action is taken to protect our policyowners.  Also, if we ever
believe  that  any  Trust  portfolio  is so large as to  materially  impair  the
investment  performance  of a  portfolio  or the Trust,  we will  examine  other
investment options.

THE  TRUST'S  INVESTMENT  ADVISER.  The Trust is  advised  by  Alliance  Capital
Management  L.P.  (Alliance).  Alliance is registered  as an investment  adviser
under the  Investment  Advisers  Act of 1940 (the  Advisers  Act).  Alliance,  a
publicly-traded limited partnership, is indirectly majority-owned by Equitable.

Alliance acts as an investment  adviser to various separate accounts and general
accounts of Equitable and other affiliated  insurance  companies.  Alliance also
provides  management and consulting  services to mutual funds,  endowment funds,
insurance companies, foreign entities, qualified and non-tax qualified corporate
funds,  public and private  pension and  profit-sharing  plans,  foundations and
tax-exempt  organizations.  As of  December  31,  1993,  Alliance  was  managing
approximately $115 billion in assets.

Alliance's main office is 1345 Avenue of the Americas, New York, New York 10105.


                                       4
<PAGE>


The  advisory  fee  payable  by the  Trust  is  based  on the  following  annual
percentages of the value of each portfolio's daily average net assets:

<TABLE>
<CAPTION>
                                                                       DAILY AVERAGE NET ASSETS
                                                           -----------------------------------------------
                                                               FIRST            NEXT              OVER
PORTFOLIO                                                  $350 MILLION     $400 MILLION      $750 MILLION
- ---------                                                  ------------     ------------      ------------
<S>                                                            <C>              <C>              <C>  
Common Stock, Money Market and Balanced ..............         .400%            .375%            .350%
Aggressive Stock and Intermediate Gov't. Securities...         .500%            .475%            .450%
High Yield, Global, Conservative Investors and
    Growth Investors .................................         .550%            .525%            .500%
</TABLE>

<TABLE>
<CAPTION>
                                                               FIRST            NEXT             OVER
PORTFOLIO                                                  $500 MILLION     $500 MILLION      $1 BILLION
- ---------                                                  ------------     ------------      ----------
<S>                                                            <C>              <C>              <C>  
Quality Bond and Growth & Income......................         .550%            .525%            .500%
</TABLE>

<TABLE>
<CAPTION>
                                                               FIRST            NEXT             OVER
PORTFOLIO                                                  $750 MILLION     $750 MILLION      $1.5 BILLION
- ---------                                                  ------------     ------------      ------------
<S>                                                            <C>              <C>              <C>  
Equity Index..........................................         .350%            .300%            .250%
</TABLE>

INVESTMENT  POLICIES OF THE TRUST'S  PORTFOLIOS.  Each portfolio has a different
investment  objective which it tries to achieve by following separate investment
policies.  The  objectives and policies of each portfolio will affect its return
and its risks. There is no guarantee that these objectives will be achieved. For
a more complete discussion of the investment  objectives and policies of all the
Trust's  portfolios,  see  the  attached  Trust  prospectus.  The  policies  and
objectives of the Trust's portfolios are as follows:

<TABLE>
<CAPTION>
PORTFOLIO                        INVESTMENT POLICY                                        OBJECTIVE
- ---------                        -----------------                                        ---------
<S>                              <C>                                                      <C>
MONEY MARKET...............      Primarily  high  quality  short-term  money  market      High  level  of  current  income  while
                                 instruments.                                             preserving   assets   and   maintaining
                                                                                          liquidity.

INTERMEDIATE...............      Primarily debt  securities  issued or guaranteed by      High  current  income  consistent  with
GOVERNMENT                       the   U.S.    Government,    its    agencies    and      relative stability of capital.
SECURITIES                       instrumentalities.  Each  investment  will  have  a
                                 final  maturity  of  not  more  than  10 years or a
                                 duration   not   exceeding    that  of  a   10-year
                                 Treasury note.

QUALITY BOND...............      Primarily investment grade fixed-income securities.      High  current  income  consistent  with
                                                                                          preservation of capital.

HIGH YIELD.................      Primarily   a   diversified   mix  of  high  yield,      High  return  by   maximizing   current
                                 fixed-income     securities    involving    greater      income  and,  to the extent  consistent
                                 volatility  of  price  and  risk of  principal  and      with    that     objective,     capital
                                 income than high quality  fixed-income  securities.      appreciation.
                                 The medium and lower  quality  debt  securities  in
                                 which the  portfolio  may invest are known as "junk
                                 bonds."

BALANCED...................      Primarily  common  stocks,   publicly-traded   debt      High return  through a  combination  of
                                 securities    and   high   quality   money   market      current      income     and     capital
                                 instruments.                                             appreciation.

GROWTH & INCOME............      Primarily common stocks and securities  convertible      High return  through a  combination  of
                                 into common stocks.                                      current      income     and     capital
                                                                                          appreciation.

EQUITY INDEX...............      Selected  securities  in the  Standard & Poor's 500      Total  return  before  Trust   expenses
                                 Index  which  the  advisor  believes  will,  in the      that   approximates  the  total  return
                                 aggregate,  approximate the performance  results of      performance  of the  Standard  & Poor's
                                 the Index.                                               500 Index,  including  reinvestment  of
                                                                                          dividends,  at a risk level  consistent
                                                                                          with that of the Index.

COMMON STOCK...............      Primarily   common  stock  and  other   equity-type      Long-term   growth   of   capital   and
                                 instruments.                                             increasing income.

GLOBAL.....................      Primarily  equity  securities of non-United  States      Long-term growth of capital.
                                 as well as United States companies.

AGGRESSIVE STOCK...........      Primarily  common  stocks  and  other   equity-type      Long-term growth of capital.
                                 securities  issued  by  medium  and  other  smaller
                                 sized companies with strong growth potential.
</TABLE>


                                       5
<PAGE>




<TABLE>
<CAPTION>
PORTFOLIO                        INVESTMENT POLICY                                        OBJECTIVE
- ---------                        -----------------                                        ---------
<S>                              <C>                                                      <C>
ASSET ALLOCATION SERIES:
CONSERVATIVE...............      Diversified  mix of  publicly-traded,  fixed-income      High  total  return  without,   in  the
INVESTORS                        and  equity  securities;  asset  mix  and  security      adviser's   opinion,   undue   risk  to
                                 selection   are   primarily   based  upon   factors      principal.
                                 expected to reduce risk.

GROWTH INVESTORS...........      Diversified  mix of  publicly-traded,  fixed-income      High total return  consistent  with the
                                 and  equity  securities;  asset  mix  and  security      adviser's  determination  of reasonable
                                 selection  based upon factors  expected to increase      risk.
                                 possibility of high long-term return.
</TABLE>

Because Policy  Account values may be invested in mutual fund options,  Champion
2000 offers an  opportunity  for the Cash  Surrender  Value to  appreciate  more
rapidly than it would under comparable  fixed-benefit  whole-life insurance. You
must,  however,  accept the risk that if investment  performance is unfavorable,
the Cash Surrender Value may not appreciate as rapidly and indeed,  may decrease
in value.  It is possible  that the Cash  Surrender  Value could decline to zero
because of  unfavorable  investment  performance,  even if you  continue  to pay
scheduled  premiums when due. However,  if scheduled  premiums are paid when due
and you do not make withdrawals, the death benefit is guaranteed.

More detailed  information  about the Trust,  its  investment  policies,  risks,
expenses and all other  aspects of its  operations,  appears in its  prospectus,
which  is  attached  to this  prospectus,  and in its  Statement  of  Additional
Information referred to therein.

THE GUARANTEED INTEREST DIVISION

YOU MAY ALLOCATE SOME OR ALL OF YOUR POLICY ACCOUNT TO THE  GUARANTEED  INTEREST
DIVISION, WHICH IS FUNDED BY OUR GENERAL ACCOUNT AND PAYS INTEREST AT A DECLARED
RATE GUARANTEED FOR EACH POLICY YEAR. THE PRINCIPAL,  AFTER DEDUCTIONS,  IS ALSO
GUARANTEED.  THE GENERAL ACCOUNT SUPPORTS OUR INSURANCE AND ANNUITY OBLIGATIONS,
INCLUDING THE GUARANTEED INTEREST DIVISION.  BECAUSE OF APPLICABLE EXEMPTIVE AND
EXCLUSIONARY PROVISIONS, PARTICIPATIONS IN THE GUARANTEED INTEREST DIVISION HAVE
NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933, AND NEITHER THE GUARANTEED
INTEREST  DIVISION NOR THE GENERAL  ACCOUNT HAS BEEN REGISTERED AS AN INVESTMENT
COMPANY  UNDER THE  INVESTMENT  COMPANY  ACT OF 1940.  ACCORDINGLY,  NEITHER THE
GENERAL ACCOUNT,  THE GUARANTEED INTEREST DIVISION NOR ANY INTERESTS THEREIN ARE
GENERALLY  SUBJECT TO REGULATION UNDER THESE ACTS. WE HAVE BEEN ADVISED THAT THE
STAFF  OF THE SEC HAS NOT  MADE A  REVIEW  OF THE  DISCLOSURES  RELATING  TO THE
GENERAL  ACCOUNT AND THE GUARANTEED  INTEREST  DIVISION.  SUCH  DISCLOSURES  ARE
INCLUDED IN THIS PROSPECTUS FOR YOUR INFORMATION.  THESE  DISCLOSURES,  HOWEVER,
MAY BE  SUBJECT  TO  CERTAIN  GENERALLY  APPLICABLE  PROVISIONS  OF THE  FEDERAL
SECURITIES LAW RELATING TO THE ACCURACY AND  COMPLETENESS  OF STATEMENTS MADE IN
PROSPECTUSES.

AMOUNTS IN THE GUARANTEED  INTEREST DIVISION.  You may accumulate amounts in the
Guaranteed  Interest  Division by allocating net premiums and loan repayments to
that Division,  transferring  amounts from the divisions of the Separate Account
to the Guaranteed  Interest  Division or earning interest on amounts you already
have in the Guaranteed  Interest  Division.  A Living Benefit  payment will also
result in amounts being  transferred to the Guaranteed  Interest  Division.  See
LIVING BENEFIT  OPTION on page 9. In addition,  any policy loan is secured by an
amount in your Policy Account equal to the outstanding loan. This amount remains
part of the Policy Account but is assigned to the Guaranteed  Interest Division.
We  refer  to this  amount  as the  loaned  amount  in the  Guaranteed  Interest
Division.

The amount you have in the Guaranteed  Interest  Division at any time is the sum
of all  net  premiums  and  loan  repayments  allocated  to that  Division,  all
transfers  into that  Division  (including  amounts  securing any policy loan or
Living Benefit  payment) plus earned interest,  less amounts  transferred out or
withdrawn, and monthly deductions allocated to, that Division.

ADDING INTEREST IN THE GUARANTEED INTEREST DIVISION.  We pay a declared interest
rate on all amounts that you have in the Guaranteed Interest Division. At policy
issuance,  and prior to each policy anniversary,  we declare the rates that will
apply to amounts in the Guaranteed  Interest  Division for the following  policy
year.  Different  rates  may  apply  to  policies  currently  being  issued  and
previously issued policies.  These annual interest rates will never be less than
the minimum  guaranteed  interest rate of 4%.  Different  rates are also paid on
unloaned  and  loaned  amounts  in the  Guaranteed  Interest  Division.  Amounts
securing a Living Benefit payment are considered  unloaned  amounts for purposes
of crediting interest.

Interest  is  compounded  daily at an  effective  annual  rate that  equals  the
declared  rate for each policy year. We credit  interest on unloaned  amounts in
the Guaranteed  Interest  Division at the end of each policy month.  Interest is
credited on any loaned amount in the Guaranteed Interest Division on each policy
anniversary and at any time you repay a policy loan in full.  Credited  interest
on the loaned amount is allocated to the Separate  Account  divisions and to the
unloaned  portion of the Guaranteed  Interest  Division in accordance  with your
premium allocation percentages.

TRANSFERS FROM THE GUARANTEED  INTEREST DIVISION.  Once during each policy year,
you may request a transfer from your unloaned amount in the Guaranteed  Interest
Division to one or more of the divisions of the Separate Account.  If we receive
your  transfer  request  within 30 days prior to your  policy  anniversary,  the
transfer will be made on your policy anniversary.  If we receive your request on
or within 30 days after your policy anniversary, the transfer will be made as of
the date we receive your request. You may transfer up to 25%


                                       6
<PAGE>


of your unloaned  value in the Guaranteed  Interest  Division as of the transfer
date or the minimum transfer amount shown in your policy, whichever is more. The
minimum  transfer  amount is the minimum  transfer amount shown in the policy or
your total unloaned value in the  Guaranteed  Interest  Division on the transfer
date,  whichever is less.  Amounts  securing a Living Benefit payment may not be
transferred from the Guaranteed Interest Division.


PART 2:       DETAILED INFORMATION ABOUT CHAMPION 2000

PREMIUMS

PREMIUM  AMOUNTS  AND DUE DATES.  Although  your  policy  specifies  a scheduled
premium,  this policy provides some flexibility as to when, and in what amounts,
premiums can be paid. Your policy  specifies  scheduled  premiums for basic life
insurance and any additional benefits. There is an initial scheduled premium and
a higher  maximum  scheduled  premium for basic life  insurance.  Under  certain
circumstances, it may be necessary for you to pay the maximum scheduled premium.
See PREMIUM  REDETERMINATION on page 7. The amount of the scheduled premiums for
basic life  insurance  depends on the Face Amount (the minimum is $50,000),  the
frequency  of payment,  the insured  person's  rating  class,  smoker/non-smoker
status,  age and sex (unless unisex rates apply),  and any charge for applicable
taxes.

You may choose to skip  scheduled  premium  payments and make  certain  optional
premium  payments.  Failure  to pay the full  scheduled  premium  when due could
result in policy  lapse.  See YOUR POLICY CAN LAPSE on page 15.  Making  premium
payments  (whether  scheduled or optional) may result in lower cost of insurance
charges. See OPTIONAL PREMIUM PAYMENTS on page 8 and COST OF INSURANCE CHARGE on
page 13. See CERTAIN TAX CONSIDERATIONS on page 8 and TAX EFFECTS on page 17 for
the tax consequences of certain premium payment patterns.

Your first  scheduled  premium  must be paid on or before the date the policy is
delivered  to you.  Otherwise,  scheduled  premiums are due on or before the due
date shown in the policy, which may be annual, semiannual, or quarterly. You may
make monthly payments in connection with an automatic payment plan arranged with
your bank or, in certain situations, a salary deduction plan with your employer.

No insurance under your policy will take effect: (a) until a policy is delivered
and the first scheduled  premium is paid while the person proposed to be insured
is living and (b) unless the information in the application continues to be true
and  complete,  without  material  change,  as of the time the  first  scheduled
premium is paid.

Your first premium  payment  should be given to your agent or broker and must be
by check or money order drawn on a U.S. bank in U.S. dollars and made payable to
Equitable Variable.  Subsequent premiums (whether scheduled or optional) must be
sent directly to our Administrative Office. We will not accept cash payments. If
you have submitted the first scheduled  premium with your  application,  we may,
subject to certain  conditions,  provide a limited amount of temporary insurance
on the  proposed  insured.  You may  review  a copy of our  Temporary  Insurance
Agreement on request.

Scheduled  premiums and Tabular  values will change if you request a Face Amount
decrease,  make a  partial  withdrawal  with an Option A policy or if there is a
change in the insured person's smoker  classification.  Scheduled  premiums will
also  change  if  there  is  a  change  in  the  insured  person's  underwriting
classification,  the charge for  applicable  taxes,  the  frequency of scheduled
premium payments, if policy riders are added,  eliminated or changed or if there
is a substitution of insured person.  You will receive a notice of any change to
the scheduled premium or Tabular values.

TABULAR  VALUES.  The Policy  Information  Page  specifies  a series of year-end
Tabular values.  Tabular Policy Account values are account values that are equal
to or slightly  lower than those  calculated  by assuming  (i) a 4% level annual
rate of return,  (ii) all scheduled premiums are paid when due and (iii) maximum
policy charges and deductions  apply.  The Tabular Policy Account value is used,
among other things, in the premium  redetermination  calculation described below
and to determine whether your policy is in default.

Tabular Cash  Surrender  Value is equal to the Tabular Policy Account value less
the  surrender  charges that would have been incurred  assuming  that  scheduled
premiums  were paid.  The other Tabular  values shown on the Policy  Information
Page illustrate the value of  fixed-benefit  insurance  options if the amount of
Net Cash Surrender Value used to purchase such options (upon lapse or otherwise)
is equal to the  Tabular  Cash  Surrender  Value.  Cash  Surrender  Value is not
guaranteed.

PREMIUM  REDETERMINATION.  Your  scheduled  premium for basic life insurance may
fluctuate in later policy years. However, the total scheduled premium will never
be (i) lower than the initial  scheduled  premium for basic life  insurance plus
any scheduled premiums for additional  benefits or (ii) greater than the maximum
scheduled  premium for basic life  insurance  plus any  scheduled  premiums  for
additional benefits.

On each annual  Premium  Redetermination  Date we will  determine  the scheduled
premium for the upcoming policy year. Your first Premium Redetermination Date is
the later of (a) your seventh policy  anniversary and (b) the policy anniversary
closest to the insured  person's 65th  birthday.  We determine the new scheduled
premium by comparing:

o  Your Policy Account value, projected to the next policy anniversary (assuming
   the initial  scheduled  premium for basic life  insurance and any  additional
   benefits is paid for the year,  current policy charges and deductions  apply,
   and the Policy Account has a level annual rate of return of 4%); with

o  The Tabular Policy Account value as of the next policy anniversary.

If the Policy  Account  value,  as  projected,  is less than the Tabular  Policy
Account value,  your scheduled  premium for basic life insurance during the next
policy  year will be higher than the  initial  scheduled  premium for basic life
insurance. Failure to pay scheduled premiums


                                       7
<PAGE>


when due, unfavorable  investment experience in the Separate Account and partial
withdrawals  of Net Cash  Surrender  Value may all  contribute to the need for a
higher  scheduled  premium.  Once a higher  scheduled  premium  for  basic  life
insurance  takes  effect,  it may  fluctuate  up or  down  between  the  initial
scheduled  premium for basic life insurance and the maximum scheduled premium on
each successive  Premium  Redetermination  Date. We will notify you prior to the
date that a new scheduled premium takes effect.

OPTIONAL PREMIUM PAYMENTS.  Generally, optional premiums may be paid at any time
during the insured  person's  lifetime while the policy is in force. The minimum
optional premium is currently $25. We reserve the right to increase this minimum
and to limit optional  premiums paid in any policy year. We currently  intend to
accept all optional premium  payments unless any such payment would  immediately
result in more than a dollar-for-dollar  increase in the death benefit, in which
case satisfactory  evidence of insurability  will be required.  Optional premium
payments may reduce the likelihood that a higher premium will be required in the
future or that the policy  will  lapse if either  scheduled  premiums  have been
skipped or policy withdrawals have been made.

PREMIUM AND MONTHLY  DEDUCTION  ALLOCATIONS.  On your application you provide us
with initial  instructions  as to how to allocate  your net premiums and monthly
charges  among  the  Separate  Account  Divisions  and the  Guaranteed  Interest
Division.  Allocation  percentages may be any whole number from zero to 100, but
the sum must equal 100.  Allocations  to the  Separate  Account  divisions  take
effect on the first  business day that  follows the 20th  calendar day after the
Issue Date of your  policy.  The Issue  Date is shown on the Policy  Information
Page.  It is the date we actually  issue your policy.  The date your  allocation
instructions  take effect is called the  Allocation  Date. Our business days are
described in HOW WE DETERMINE THE UNIT VALUE on page 10.

Until the  Allocation  Date,  any net premiums  allocated to a Separate  Account
division will be allocated to the Separate Account's Money Market Division,  and
all monthly charges  allocable to the Separate Account will be deducted from the
Money  Market  Division.  On the  Allocation  Date,  amounts in the Money Market
Division will be allocated to the Separate Account  Divisions in accordance with
your policy  application.  See TRANSFERS OF POLICY ACCOUNT VALUE on page 10, and
POLICY  PERIODS,  ANNIVERSARIES,  DATES  AND AGES on page 16.  We may  delay the
Allocation  Date for the same reasons  that we would delay  effecting a transfer
request.  There  will be no charge  for the  transfer  out of the  Money  Market
Division on the  Allocation  Date. See TRANSFERS OF POLICY ACCOUNT VALUE on page
10.

CHANGING  YOUR  ALLOCATION  AND  DEDUCTION  PERCENTAGES.   You  may  change  the
allocation  percentages  of net premiums or of monthly  deductions by writing to
our  Administrative  Office and indicating  the changes you wish to make.  These
changes  will go into  effect as of the date your  request  is  received  at our
Administrative  Office, but no earlier than the first business day following the
Allocation Date, and will affect transactions on and after such date.

CERTAIN TAX CONSIDERATIONS.  We may return premium payments if we determine that
they would cause your policy to become a modified endowment contract or to cease
to qualify  under  Federal  income tax law. We may also make such changes to the
policy as we deem necessary to continue to qualify the policy as life insurance.
See TAX EFFECTS on page 17 for an explanation of modified  endowment  contracts,
the special tax consequences of such contracts, and how your policy might become
a modified endowment contract.

DEATH BENEFITS

We pay a benefit to the  beneficiary of the policy when the insured person dies.
This  benefit  will be equal to the death  benefit  under your  policy  plus any
additional benefits included in your policy and then due, less any unpaid policy
loan, any lien securing a Living Benefit  payment and accrued  interest.  If the
insured  person  dies  during a grace  period we will also  deduct  any  overdue
monthly deductions. You may choose between two death benefit options:

o  OPTION A provides a death benefit  equal to the policy's Face Amount.  Except
   as described below, the Option A benefit is fixed.

o  OPTION B provides a variable  death benefit equal to the policy's Face Amount
   PLUS any  excess of (i) the  amount  in your  Policy  Account  on the day the
   insured  person dies over (ii) the  Tabular  Policy  Account  value as of the
   beginning of the policy month on or before the date of death. Such excess can
   result from a rate of return on your Policy  Account  that is higher than 4%,
   payments  in excess of  scheduled  premiums,  or the  deduction  of less than
   maximum  charges.  If the Policy Account value falls below the Tabular Policy
   Account value, the death benefit will be the Face Amount.  See TABULAR VALUES
   on page 7.

Policyowners  who prefer to have favorable  investment  experience  reflected in
increased  insurance coverage should choose Option B. Policyowners who prefer to
have insurance coverage that generally does not vary in amount and lower cost of
insurance charges should choose Option A.

Under both options, a higher death benefit may apply in order to ensure that the
policy will have a death  benefit  large enough to be treated as life  insurance
under current  Federal  income tax law. We refer to this higher death benefit as
the  Alternative  Death  Benefit.  The  Alternative  Death  Benefit or endowment
benefit will be the Policy  Account value divided by the net single  premium per
dollar of death benefit  (consistent  with the  definitions of such terms in the
Internal Revenue Code) at the insured person's  attained age. Attained age means
age on the birthday  nearest to the beginning of the then current policy year. A
table of net single premiums appears on the Policy Information Page.

CHANGES IN INSURANCE PROTECTION

REDUCING THE FACE AMOUNT.  You may request a Face Amount decrease any time after
the first policy year by sending a written request to our Administrative Office.
Any change will be subject to our  approval.  You may not reduce the Face Amount
below the minimum we require to issue this policy at the time of the  reduction.
Any reduction must be at least $10,000.  Scheduled premiums,  Tabular values and
monthly  deductions  from your  Policy  Account for the cost of  insurance  will
generally decrease, beginning on the date the decrease in Face


                                       8
<PAGE>


Amount  takes  effect.  If you reduce the Face Amount  during the first  fifteen
policy  years,  we will  deduct a pro rata  share  of the  applicable  Surrender
Charges  from  the  Policy  Account.  See  TAX  EFFECTS  on  page 17 for the tax
consequences of reducing the Face Amount. See also SURRENDER CHARGES on page 15.

CHANGING THE DEATH BENEFIT OPTION. At any time after the first policy year while
your policy is in force, you may request a change in the death benefit option by
sending a written request to our Administrative Office. Changing the option will
generally  affect the net amount at risk and current  death benefit but will not
affect the Face  Amount of your  policy.  See TAX EFFECTS on page 17 for the tax
consequences of changing the death benefit option.

o  If you change from OPTION A TO OPTION B, the death benefit and the net amount
   at risk will increase by any excess of the amount in your Policy Account over
   the Tabular  Policy  Account  value on the effective  date of the change.  An
   increase in the net amount at risk will  result in higher  cost of  insurance
   charges. We require evidence of insurability for the amount of the increase.
   See COST OF INSURANCE CHARGE on page 13.

o  If you  change  from  OPTION B TO OPTION  A, and your  Policy  Account  value
   exceeds  your  Tabular  Policy  Account  value,  the  death  benefit  will be
   decreased  by the  amount of the  excess  and there  will be a  corresponding
   decrease in the net amount at risk. If your Policy Account value is less than
   your Tabular Policy Account value on the effective date of change,  the death
   benefit will remain the same (equal to the Face Amount) and the net amount at
   risk will be unchanged.

No change  in the death  benefit  amount or the net  amount at risk will  occur,
however, if, before and after the change, the Alternative Death Benefit applies.
See DEATH BENEFITS on page 8.

SUBSTITUTION OF INSURED PERSON.  If you provide  satisfactory  evidence that the
person  proposed  to  be  insured  is  insurable,   then,   subject  to  certain
restrictions,  you may,  after the first  policy  year,  substitute  the insured
person  under your  policy.  If you do so,  the cost of  insurance  charges  may
change,  but we will not change the Surrender  Charges.  Since  substituting the
insured person is a taxable event and may have other adverse tax consequences as
well,  you should  consult your tax adviser  prior to  substituting  the insured
person under your policy.  As a condition to substituting the insured person, we
may require you to sign a form acknowledging the tax consequences of making this
change.

WHEN POLICY  CHANGES GO INTO  EFFECT.  A  substitution  of the  insured  person,
reduction in Face Amount or change in death  benefit  option will go into effect
at the beginning of the policy month that  coincides with or follows the date we
approve the  request  for the change.  In some cases we may not approve a change
because it might  disqualify  your  policy as life  insurance  under  applicable
Federal income tax law. In other cases there may be tax consequences as a result
of the change. See TAX EFFECTS on page 17.

MATURITY BENEFITS

If the insured person is still living on the policy  anniversary  nearest his or
her 100th birthday (the Maturity  Date),  we will pay you a benefit in an amount
equal to the death  benefit as of the  Maturity  Date,  less any loan,  any lien
securing a Living  Benefit  payment and accrued  interest.  The policy will then
terminate.  You may choose to have this  benefit paid in  installments.  See TAX
EFFECTS on page 17 and YOUR PAYMENT OPTIONS on page 21.

LIVING BENEFIT OPTION

Subject to regulatory  approval in your state and our  underwriting  guidelines,
our new Living  Benefit rider will be added to your policy at issue.  The Living
Benefit rider enables the policyowner to receive a portion of the policy's death
benefit  (excluding  death benefits payable under certain riders) if the insured
person has a terminal illness.  Certain eligibility  requirements apply when you
submit a Living Benefit claim (for example,  satisfactory  evidence of less than
six month life expectancy).  There is no additional charge for the rider, but we
will  deduct an  administrative  charge of $250 from the  proceeds of the Living
Benefit  payment.  This charge may be less in some states.  In addition,  if you
tell us that you do not wish to have the rider added at issue, but you later ask
to add it,  additional  underwriting  will be required  and there will be a $100
administrative charge.

When a Living  Benefit  claim is paid,  Equitable  Variable  establishes  a lien
against  the  policy.  The amount of the lien is the sum of the  Living  Benefit
payment and any accrued interest on that payment.  Interest will be charged at a
rate equal to the greater of: (i) the yield on a 90-day  Treasury  bill and (ii)
the maximum  adjustable  policy loan interest  rate  permitted in the state your
policy is  delivered.  See  BORROWING  FROM YOUR  POLICY  ACCOUNT -- POLICY LOAN
INTEREST on page 11.

Until a death  benefit is paid, or the policy is  surrendered,  a portion of the
lien is allocated to the policy's Cash Surrender Value.  This liened amount will
be transferred to the Guaranteed  Interest  Division where it will earn interest
at the same rate as unloaned  amounts.  See THE GUARANTEED  INTEREST DIVISION on
page 6. This liened amount will not be available for loans, transfers or partial
withdrawals.  Any death benefit,  maturity  benefit or Net Cash Surrender  Value
payable upon policy surrender will be reduced by the amount of the lien.

Unlike a death benefit received by a beneficiary  after the death of an insured,
receipt of a Living Benefit  payment may be taxable as a distribution  under the
policy.  See TAX EFFECTS on page 17 for a  discussion  of the tax  treatment  of
distributions  under the policy.  Consult your tax advisor.  Receipt of a Living
Benefit  payment  may  also  affect  a  policyowner's  eligibility  for  certain
government benefits or entitlements.  You should contact your Equitable agent if
you wish to make a claim under the rider.

ADDITIONAL BENEFITS MAY BE AVAILABLE

Your policy may include additional benefits. A charge will be deducted from your
Policy Account  monthly for each additional  benefit you choose.  These benefits
are subject to our rules and may be cancelled  by you at any time.  More details
will be included in your policy if you


                                       9
<PAGE>


choose any of these benefits.  The following  additional  benefits are currently
available:  disability waiver benefit, accidental death benefit, children's term
insurance and term insurance on the insured person or on an additional insured.

Policyowners  who are  interested  in the term  insurance  rider on the  insured
person should consider  whether  coverage under the rider or under Champion 2000
is more appropriate based on their insurance needs. Generally, term insurance is
intended  to fill a  temporary  insurance  need.  Permanent  insurance,  such as
Champion  2000, is intended to fill a long-term  insurance  need.  Consequently,
term insurance is generally more  economical for short durations while permanent
insurance is more economical for long durations. Increasing your coverage on the
permanent  policy at issue to fill a short-term  need could result in payment of
Surrender  Charges  if you later  drop the extra  coverage  by asking for a Face
Amount reduction.

YOUR POLICY ACCOUNT VALUE

The  amount in your  Policy  Account is the sum of the  amounts  you have in the
Guaranteed  Interest  Division  and in the  various  divisions  of the  Separate
Account.  Your Policy Account also reflects various charges.  See DEDUCTIONS AND
CHARGES on page 13.

AMOUNTS IN THE SEPARATE ACCOUNT.  Amounts  allocated,  transferred or added to a
Separate Account division are used to purchase units of that division. Units are
redeemed  from  a  Separate   Account   division  when  amounts  are  withdrawn,
transferred or deducted for charges or capitalized loan interest.  The number of
units purchased or redeemed in a division of the Separate  Account is calculated
by dividing the dollar amount of the  transaction by the  division's  unit value
calculated after the close of business that day. On any given day, the value you
have in a division of the Separate  Account is the unit value for that  division
times the number of units credited to you in that division.

HOW WE DETERMINE THE UNIT VALUE.  We determine  unit values for the divisions of
the Separate Account at the end of each business day. Generally,  a business day
is any day we are open and the New York Stock  Exchange is open for trading.  We
are closed for national  business  holidays,  including  Martin Luther King, Jr.
Day, and also on the Friday after Thanksgiving.  Additionally,  we may choose to
close on the day immediately  preceding or following a national business holiday
or due to  emergency  conditions.  We will not process  any policy  transactions
received as of such days other than a policy anniversary report,  monthly charge
deduction  and the  payment of death  benefit  proceeds.  The unit value for any
business  day is  equal  to the  unit  value  for  the  preceding  business  day
multiplied by the net investment factor for that division on that business day.

A net investment  factor is determined for each division of the Separate Account
every business day as follows:  first, we take the net asset value of a share in
the corresponding Trust portfolio at the close of business that day, as reported
by the Trust,  and we add the per share amount of any dividends or capital gains
distributions  paid by the Trust on that day.  We divide  this amount by the per
share net asset value on the preceding  business day.  Then, we subtract a daily
asset charge for each calendar day between business days (for example,  a Monday
calculation  will include  charges for Saturday,  Sunday and Monday).  The daily
charge is currently at an effective annual rate of .60% and is guaranteed not to
exceed an  effective  annual  rate of .70%.  See CHARGES  AGAINST  THE  SEPARATE
ACCOUNT on page 14.  Finally,  we reserve the right to subtract any daily charge
for taxes or amounts set aside as a reserve for taxes. For current Champion 2000
unit values, call (212) 714-5015.

TRANSFERS OF POLICY  ACCOUNT  VALUE.  You may request a transfer of amounts from
any  division of the  Separate  Account to any other  division  of the  Separate
Account or to the Guaranteed Interest Division. Special rules apply to transfers
out of the  Guaranteed  Interest  Division.  See TRANSFERS  FROM THE  GUARANTEED
INTEREST  DIVISION  on page 6.  You  may  make a  transfer  by  telephone  or by
submitting a written transfer  request to our  Administrative  Office.  Transfer
request forms are available from your Equitable agent or from our Administrative
Office.  Special rules apply to telephone transfers.  See TELEPHONE TRANSFERS on
page 11.

The minimum  amount  which may be  transferred  on any date will be shown on the
Policy Information Page and is usually $500. This minimum need not come from any
one division or be  transferred  to any one division as long as the total amount
transferred that day, including any amount transferred to or from the Guaranteed
Interest Division,  is at least equal to the minimum.  However, we will transfer
the entire  amount in any  division of the  Separate  Account even if it is less
than the minimum specified in your policy. A lower minimum amount applies to our
Automatic Transfer Service which is described below.

Transfers  take effect on the date we receive  your  request but no earlier than
the first  business day following the Allocation  Date.  When part of a transfer
request cannot be processed,  we will not process any part of the request.  This
could occur,  for  example,  where the request does not comply with our transfer
limitations,  or where the request is for a transfer of an amount  greater  than
currently allocated to that division.  We may delay making a transfer if the New
York Stock Exchange is closed or the SEC has declared that an emergency  exists.
In addition, we may delay transfers where permitted under applicable law.

AUTOMATIC  TRANSFER SERVICE.  The Automatic Transfer Service enables you to make
automatic  monthly  transfers  out of the Money Market  Division  into the other
Separate Account divisions.

To start using this service you must first complete a special election form that
is available from your agent or our Administrative  Office. You must also have a
minimum  of  $5,000  in the  Money  Market  Division  on the date the  Automatic
Transfer  Service  is  scheduled  to begin.  You can elect up to eight  Separate
Account investment divisions for monthly transfers,  but the minimum amount that
may be transferred to each division each month is $50.

If you elect the Automatic  Transfer Service with your policy  application,  the
automatic  transfers  will  begin  in the  second  policy  month  following  the
Allocation  Date.  If you  elect  the  Automatic  Transfer  Service  after  your
application  has been  submitted,  automatic  transfers  will  begin on the next
monthly   processing   date  after  we  receive  your   election   form  at  our
Administrative Office. See POLICY PERIODS, ANNIVERSARIES, DATES AND AGES on page
16.


                                       10
<PAGE>


The Automatic  Transfer  Service will remain in effect until the earliest of the
following events: (1) the funds in the Money Market Division are insufficient to
cover the automatic transfer amount; (2) the policy is in a grace period; (3) we
receive at our  Administrative  Office your  written  instruction  to cancel the
Automatic  Transfer Service;  (4) we receive notice of death under the policy or
(5) you elect to purchase a fixed-benefit insurance option.

Using the  Automatic  Transfer  Service  does not  guarantee a profit or protect
against loss in a declining market.

TELEPHONE  TRANSFERS.  In order to make  transfers by telephone,  you must first
complete and return an authorization  form.  Authorization forms can be obtained
from your Equitable agent or our Administrative  Office. The completed form MUST
be returned to our Administrative Office before requesting a telephone transfer.

Telephone  transfers  may be  requested  on each  day we are  open  to  transact
business. You will receive the division's unit value as of the close of business
on the day you call. We do not accept  telephone  transfer  requests  after 3:00
p.m. Eastern Time. Only one telephone  transfer request is permitted per day and
it may not be revoked at any time. Telephone transfer requests are automatically
recorded and are invalid if  incomplete  information  is given,  portions of the
request are inaudible, no authorization form is on file, or the request does not
comply with the transfer limitations described above.

Procedures have been established by Equitable Variable that are considered to be
reasonable  and are  designed  to  confirm  that  instructions  communicated  by
telephone  are genuine.  Such  procedures  include  requiring  certain  personal
identification  information  prior  to  acting  on  telephone  instructions  and
providing  written  confirmation of instructions  communicated by telephone.  If
Equitable  Variable  does not  employ  reasonable  procedures  to  confirm  that
instructions  communicated  by telephone  are genuine,  it may be liable for any
losses  arising  out of any action on its part or any failure or omission to act
as a result of its own negligence, lack of good faith, or willful misconduct. In
light of the procedures  established,  Equitable Variable will not be liable for
following telephone instructions that it reasonably believes to be genuine.

During times of extreme  market  activity it may be  impossible to contact us to
make a telephone transfer.  If this occurs, you should submit a written transfer
request to our  Administrative  Office.  Our rules on  telephone  transfers  are
subject to change and we reserve the right to discontinue telephone transfers in
the future.

CHARGE FOR  TRANSFERS.  We have  reserved  the right under your policy to make a
charge of up to $25 for transfers of Policy Account  value.  You will be able to
make 12 free  transfers in any policy year,  but we will charge $25 per transfer
after the twelfth transfer. All transfers made on one transfer request form will
count as one  transfer,  and all transfers  made in one  telephone  request will
count as one transfer.  Transfers made through the Automatic Transfer Service or
on the  Allocation  Date will not count  toward the twelve  free  transfers.  No
charge will ever apply to the  transfer of all of your  amounts in the  Separate
Account to the Guaranteed Interest Division.

BORROWING FROM YOUR POLICY ACCOUNT

You may borrow up to 90% of your policy's Cash  Surrender  Value using only your
policy  as  security  for the loan.  Any new loan  must be at least the  minimum
amount shown on the Policy  Information  Page,  usually  $500. If you request an
additional loan, the additional  amount requested will be added to the amount of
any outstanding  loan and accrued loan interest.  Any amount that secures a loan
remains part of your Policy Account but is assigned to the  Guaranteed  Interest
Division.  This loaned  amount earns an interest  rate  expected to be different
from the interest rate for unloaned  amounts.  Amounts securing a Living Benefit
payment are not available for policy loans.

HOW TO REQUEST A LOAN.  You may request a loan by writing to our  Administrative
Office.  You should tell us how much of the  requested  loan you want taken from
your unloaned amount in the Guaranteed  Interest  Division and how much you want
taken from your amounts in the divisions of the Separate Account. If you request
a loan from a division of the Separate Account,  we will redeem units sufficient
to cover that part of the loan and transfer the amount to the loaned  portion of
the Guaranteed Interest Division.  The amounts you have in each division will be
determined  as  of  the  day  your  request  for  a  loan  is  received  at  our
Administrative Office.

If you do not indicate  how you wish to allocate the loan,  it will be allocated
according to the  deduction  allocation  percentages  applicable  to your Policy
Account.  See CHANGING YOUR  ALLOCATION AND DEDUCTION  PERCENTAGES on page 8. If
the loan cannot be allocated  based on these  percentages,  it will be allocated
based on the  proportions of your unloaned  amounts in the  Guaranteed  Interest
Division and your value in each division of the Separate Account to the unloaned
value of your Policy Account.

POLICY LOAN  INTEREST.  Interest on a policy loan accrues daily at an adjustable
interest  rate. We determine the rate at the beginning of each policy year.  The
same rate applies to any outstanding  policy loan and any additional amounts you
borrow during the year.  You will be notified of the current rate when you apply
for a loan.  The maximum rate is the greater of: 5%, or the  "Published  Monthly
Average" for the month that ends two months before the interest rate is set. The
"Published  Monthly  Average" is the Monthly Average  Corporates  yield shown in
Moody's Corporate Bond Yield Averages  published by Moody's  Investors  Service,
Inc. If this average is no longer  published,  we will use any  successor or the
average established by the insurance supervisory official of the jurisdiction in
which the policy is  delivered.  We will not charge more than the  maximum  rate
permitted by applicable law. We may also set a rate lower than the maximum.

Any  change in the rate from one year to the next  will be at least  1/2%.  Your
maximum loan interest rate will only change, therefore, if the Published Monthly
Average differs from the previous  interest rate by at least 1/2 of 1%. You will
be notified in advance of any increase in the interest rate on any loan you have
outstanding.

When you  borrow  on your  policy,  the  amount of your loan is set aside in the
Guaranteed  Interest Division where it earns a declared rate for loaned amounts.
Loaned  amounts are expected to earn  interest at a lower rate than the rate you
are charged for policy loan interest. Currently


                                       11
<PAGE>


the rate we  credit  on loaned  amounts  is 1% less than the rate we charge  for
policy loan  interest.  Beginning in the  twenty-first  policy year, the current
rate  credited  on loaned  amounts is 1/2 of 1% less than the rate we charge for
policy loan  interest.  Because  Champion 2000 was offered for the first time in
1992,  no reduction in the loan spread in the  twenty-first  policy year has yet
been  attained.  These loan  spreads are those  currently  in effect and are not
guaranteed.  However, the interest credited on loaned amounts will never be less
than 4%.

WHEN INTEREST IS DUE. Interest is due on each policy anniversary.  If you do not
pay the interest when it is due, it will be added to your  outstanding  loan and
allocated based on the deduction allocation  percentages for your Policy Account
which  are then in  effect.  This  means an  additional  loan is made to pay the
interest and amounts are transferred  from the investment  divisions to make the
loan. If the interest cannot be allocated on this basis, it will be allocated as
described above for allocating your loan.

REPAYING THE LOAN.  You may repay all or part of a policy loan at any time while
your policy is in force.  However,  except for loan interest due, we assume that
any  money you send us is meant as a  premium  payment.  If you wish to have any
payment  applied to repay a loan, you must  specifically so indicate in writing.
We will first allocate loan repayments to our Guaranteed Interest Division until
the amount of any loan  originally  allocated to that  division has been repaid.
After you have  repaid this  amount,  you may choose how you want us to allocate
the  balance  of any  additional  repayments.  If you  do not  provide  specific
instructions,  repayments  will  be  allocated  on the  basis  of  your  premium
allocation percentages.

THE EFFECTS OF A POLICY LOAN.  A loan will have a permanent  effect on the value
of your Policy Account and,  therefore,  on the benefits under your policy, even
if the loan is repaid.  The loaned amount in the  Guaranteed  Interest  Division
will not be available for investment in the divisions of the Separate Account or
in the unloaned portion of the Guaranteed  Interest  Division.  Whether you earn
more or less  with  the  loaned  amount  set  aside  depends  on the  investment
experience of the divisions of the Separate  Account and the rates  declared for
the unloaned  portion of the  Guaranteed  Interest  Division.  The amount of any
policy loan and accrued loan  interest  will reduce the proceeds  paid from your
policy upon the death of the insured person,  maturity or policy  surrender.  In
addition,  a loan will reduce the amount available for you to withdraw from your
policy or to apply to  options  on lapse.  A loan may also  affect the length of
time that your insurance remains in force. See YOUR POLICY CAN LAPSE on page 15.
See TAX EFFECTS on page 17 for the tax consequences of a policy loan.

PARTIAL WITHDRAWALS FROM YOUR POLICY ACCOUNT

At any time after the first policy year while the insured person is living,  you
may request a partial  withdrawal of your Net Cash Surrender Value by writing to
our Administrative Office. Any such withdrawal is subject to our approval and to
certain conditions.  Amounts securing a Living Benefit payment are not available
for partial withdrawals.  In addition, we reserve the right to decline a request
for a partial withdrawal. Under our current rules, a withdrawal must:

o  not exceed the excess of the Policy Account value over Tabular Policy Account
   value,

o  be at least $500,

o  not cause the Face  Amount to fall below the minimum for which we would issue
   the policy at the time, and

o  not cause the policy to fail to qualify as life  insurance  under  applicable
   tax law.

PARTIAL  WITHDRAWAL  CHARGES.  When you make a partial  withdrawal,  an  expense
charge of $25 or 2% of the amount withdrawn, whichever is less, will be deducted
from your Policy Account.

ALLOCATION OF PARTIAL  WITHDRAWALS AND CHARGES.  You may specify how much of the
withdrawal you want taken from amounts you have in each division of the Separate
Account and the unloaned portion of the Guaranteed Interest Division.  If you do
not  specifically  indicate,  we will make the  withdrawal  on the basis of your
deduction  allocation  percentages.  The related expense charge is deducted from
the amount you have  remaining in each division and the unloaned  portion of the
Guaranteed Interest Division,  based on the proportion that the amount withdrawn
from each bears to the total amount withdrawn.  If we cannot make the withdrawal
or deduct the expense  charge in the manner  described  above,  we will make the
withdrawal and deduction  based on the  proportions of your unloaned  amounts in
the Guaranteed  Interest  Division and the divisions of the Separate  Account to
the total unloaned value of your Policy Account.

THE EFFECTS OF A PARTIAL WITHDRAWAL. A partial withdrawal reduces the amount you
have in your Policy Account and your Cash Surrender  Value.  It also reduces the
death benefit on a  dollar-for-dollar  basis, but does not affect the net amount
at risk which is the difference between the current death benefit and the amount
in your Policy Account. However:

o  Under an Option A policy (unless the Alternative  Death Benefit  applies) the
   Face Amount will be reduced so that there will be no change in the net amount
   at risk.  This will also  result in a  reduction  of  scheduled  premium  and
   Tabular values. Surrender Charges will not be incurred.

o  Under the  Alternative  Death  Benefit  (whether  under  Option A or B) there
   generally  would be a greater  than  dollar-for-dollar  reduction in both the
   death  benefit  and the net amount at risk,  but no change in the Face Amount
   will be made.

The partial  withdrawal  and these  reductions  will be effective as of the date
your  withdrawal  request is  received  at our  Administrative  Office.  See TAX
EFFECTS on page 17 for the tax  consequences  of a partial  withdrawal and for a
reduction in benefits.  Withdrawals increase the risk that your policy may lapse
even if scheduled  premiums are paid when due.  This is because the Premium Test
for  lapse  applies  net  of  withdrawals,  and  investment  experience  may  be
insufficient  to enable  your  Policy  Account  to meet the  alternative  Policy
Account Test. See YOUR POLICY CAN LAPSE on page 15.


                                       12
<PAGE>


SURRENDER FOR NET CASH SURRENDER  VALUE.  The Cash Surrender Value is the amount
in your Policy Account minus the Surrender  Charges  described  under  SURRENDER
CHARGES on page 15. The Net Cash Surrender Value equals the Cash Surrender Value
minus any loan and accrued loan interest.

You may surrender your policy for its Net Cash Surrender Value at any time while
the insured person is living.  We will deduct from the Net Cash Surrender  Value
any amount  securing a Living Benefit  payment.  You may surrender the policy by
sending a written request and the policy to our  Administrative  Office. We will
compute the Net Cash Surrender  Value as of the date we receive your request and
the policy at our  Administrative  Office.  All  insurance  coverage  under your
policy  will  end on  that  date.  See  TAX  EFFECTS  on  page  17 for  the  tax
consequences of a policy surrender.

DEDUCTIONS AND CHARGES

DEDUCTIONS  FROM YOUR PREMIUMS.  Charges for applicable  taxes and certain other
charges are  deducted  from  premiums as  specified  below.  The balance of each
premium (the net premium) is placed in your Policy Account.

o  CHARGES  FOR  APPLICABLE  TAXES and  additional  charges  imposed  on premium
   payments  by all states and  certain  jurisdictions  are  deducted  from each
   premium  payment.  Such taxes  currently  range  between  .75% and 5% (Virgin
   Islands). This tax is incurred by Equitable Variable, so you cannot deduct it
   on your income tax return.  The amount of the tax may vary  depending  on the
   jurisdiction in which the insured person resides.

   This charge will be increased or decreased to reflect any legislative changes
   in the applicable tax. In addition,  if the insured person changes his or her
   place of residence, you should notify us to change the charge to the tax rate
   of the new  jurisdiction.  Any  change  will take  effect on the next  policy
   anniversary.  You will receive a notice of this change,  including any change
   to the scheduled premium.

o  COLLECTION  CHARGE.  $2 is  deducted  from  each  premium  to pay the cost of
   payment  processing.  Policyowners who pay premiums annually will incur lower
   aggregate collection charges than those who pay more frequently.

o  PREMIUM SALES CHARGE. 4% of each premium will be deducted to compensate us in
   part for sales and promotional  expenses in connection with selling  Champion
   2000,  such as  commissions,  advertising,  and the  cost  of  preparing  and
   printing sales  literature and  prospectuses.  We pay these expenses from our
   own  resources,  including the Premium Sales  Charge,  the Premium  Surrender
   Charge  described below, and any profit we may earn on other charges deducted
   under the policy. See PREMIUM SURRENDER CHARGE on page 15.

   Currently, we deduct the Premium Sales Charge from each premium payment until
   the cumulative  amount deducted  equals 40% of scheduled  premiums due in the
   first policy year as  determined at issue.  However,  we reserve the right to
   deduct the guaranteed charge of 4% of each premium payment at any time during
   the life of the policy.

DEDUCTIONS FROM YOUR POLICY ACCOUNT.  At the beginning of each policy month, the
following charges are deducted from your Policy Account:

o  MONTHLY ADMINISTRATIVE CHARGES. $20 per month during the first policy year to
   compensate us for the cost of underwriting and issuing your policy.

   $5 per month  after the first  policy year to  compensate  us for the ongoing
   costs of maintaining your policy,  such as billing,  policy  transactions and
   policyowner communications. We reserve the right to increase this charge, but
   it is  guaranteed  not to exceed $8 per  month.  All  administrative  charges
   (including  the  collection   charge  deducted  from  your  premium  and  the
   Administrative Surrender Charge described below) are designed to reimburse us
   for expenses, and we do not expect to profit from them.

o  COST OF INSURANCE  CHARGE.  The cost of  insurance  charge is  calculated  by
   multiplying  the net amount at risk at the  beginning  of the policy month by
   the monthly cost of insurance  rate  applicable to the insured person at that
   time.  The net amount at risk is the  difference  between the  current  death
   benefit and the amount in your Policy Account.  Your cost of insurance charge
   will vary from month to month with changes in the net amount at risk, and the
   rate will change with the increasing age of the insured person.

   Unless the  Alternative  Death  Benefit  applies,  the net amount at risk for
   Option A policies is the Face Amount minus the Policy Account value.  This is
   also the way we calculate  the net amount at risk for Option B policies  when
   the Policy Account value is less than the Tabular Policy Account value.  When
   the Policy Account value exceeds the Tabular  Policy Account value,  however,
   the net amount at risk for Option B policies equals the Face Amount minus the
   Tabular Policy Account value.

   Making  premium  payments  (whether  scheduled or optional) may increase your
   Policy  Account,  which would,  under Option A, reduce the net amount at risk
   while leaving the death benefit unchanged.  An increase in the Policy Account
   under an Option B policy will  increase  the death  benefit and leave the net
   amount  at risk  unchanged  as long as the  Policy  Account  is more than the
   Tabular  Policy  Account.  However,  if the Tabular  Policy  Account value is
   greater, an increase in the Policy Account will have the same effect as under
   Option A.  Reducing the net amount at risk will  generally  result in reduced
   cost of insurance charges.  When the higher Alternative Death Benefit applies
   a higher  net  amount at risk and,  consequently,  higher  cost of  insurance
   charges will apply. In this situation,  premium  payments will not reduce the
   net  amount  at risk.  See  DEATH  BENEFITS  on page 8 for  when  the  higher
   Alternative Death Benefit applies.

   The monthly cost of insurance rate applicable to your policy will be based on
   our current monthly cost of insurance rates. After the first policy year, the
   current  monthly  cost of  insurance  rates may be changed from time to time.
   However,  the current  rates will never be more than the  guaranteed  maximum
   rates  set  forth in your  policy.  The  guaranteed  rates  are  based on the
   Commissioner's 1980 Standard


                                       13
<PAGE>


   Ordinary Male and Female, Smoker and Non-Smoker Mortality Tables. The current
   monthly cost of insurance  rates are determined  based on factors such as the
   sex,  age and  smoker/non-smoker  status of the  insured  person and the Face
   Amount of the policy at the time of the  charge.  In  addition,  the  current
   rates also vary depending on the duration of the policy (i.e., length of time
   since a policy has been issued).

   Beginning in the sixth policy year, current monthly cost of insurance charges
   are  reduced  by an amount  equal to a  percentage  of your  unloaned  Policy
   Account Value on the date such charges are assessed.  These percentages begin
   at an annual  rate of .05% and  increase  annually.  This  cost of  insurance
   charge  reduction  applies on a current basis and is not guaranteed.  Because
   Champion 2000 was offered for the first time in 1992, no reduction of cost of
   insurance charges in the sixth policy year has yet been attained.

   Lower cost of  insurance  rates  apply at most ages for  insured  persons who
   qualify as  non-smokers.  To qualify,  an insured person must meet additional
   requirements that relate to smoking habits.  In addition,  the insured person
   must be age 20 or over. Insured persons who are under 20 years of age may ask
   us to  review  their  current  smoking  habits  when they  reach  the  policy
   anniversary  nearest their 20th birthday.  A change in smoker  classification
   will effect scheduled premiums and Tabular values.

   There will be no distinctions based on sex in the cost of insurance rates for
   Champion 2000 policies sold in  Massachusetts  and Montana.  Policyowners  in
   these states should disregard the references to sex in this prospectus.  Cost
   of insurance rates applicable to a policy issued in these states would not be
   greater  than the  comparable  male  rates set forth or  illustrated  in this
   prospectus.  Similarly,  illustrated policy values in Part 4 would be no less
   favorable for comparable policies issued in these states. The guaranteed cost
   of insurance  rates for Champion  2000 are based on the  Commissioner's  1980
   Standard Ordinary SB Smoker and NB Non-Smoker Mortality Table.

   Congress  and the  legislatures  of  various  states  have  from time to time
   considered  legislation that would require insurance rates to be the same for
   males and females of the same age and rating  class.  In addition,  employers
   and employee organizations should consider, in consultation with counsel, the
   impact  of Title  VII of the  Civil  Rights  Act of 1964 on the  purchase  of
   Champion 2000 in connection with an  employment-related  insurance or benefit
   plan. The United States Supreme Court held, in a 1983 decision,  that,  under
   Title VII, optional annuity benefits under a deferred compensation plan could
   not vary on the basis of sex.

o  RATING CHARGE.  A charge will be assessed if the insured person does not meet
   standard underwriting requirements. The amount and duration of this charge is
   shown on the Policy  Information  Page.  Unlike the cost of insurance charge,
   the rating charge is  calculated  based upon the Face Amount of insurance and
   not the net amount at risk.

o  CHARGES FOR  ADDITIONAL  BENEFITS.  The cost of any  additional  benefits you
   choose will be deducted monthly. The amount and duration of these charges are
   shown on the Policy Information Page.

o  GUARANTEED  MINIMUM DEATH BENEFIT CHARGE.  One cent per $1,000 of Face Amount
   of insurance is deducted  monthly to  compensate us for the risk we assume by
   guaranteeing a death benefit, no matter how unfavorable investment experience
   may be, as long as scheduled  premiums are paid, no withdrawals  are made and
   any policy loan plus accrued loan  interest does not exceed the policy's Cash
   Surrender Value.  This charge will be assessed as long as your policy remains
   in force and regardless of whether scheduled premiums are paid.

Any changes in the cost of insurance  rates,  charges for  additional  benefits,
Premium  Sales  Charge,  mortality  and expense  risk  charge or  administrative
charges  will be by class of  insured  person  and will be based on  changes  in
future expectations about such factors as investment  earnings,  mortality,  the
length of time policies will remain in effect, expenses and taxes.

In addition to the monthly  deductions from your Policy Account described above,
see PARTIAL  WITHDRAWALS  FROM YOUR POLICY  ACCOUNT on page 12 and  TRANSFERS OF
POLICY  ACCOUNT VALUE on page 10 for a description of policy  transaction  fees.
Also, if after your policy is issued,  you request more than one illustration in
a policy year, we may charge a fee. See INDIVIDUAL ILLUSTRATIONS on page 26.

HOW POLICY ACCOUNT CHARGES ARE ALLOCATED. Generally, deductions from your Policy
Account for monthly charges are made from the divisions of our Separate  Account
and the unloaned portion of our Guaranteed  Interest Division in accordance with
the deduction  allocation  percentages  specified in your application unless you
instruct  us in  writing to do  otherwise.  See  CHANGING  YOUR  ALLOCATION  AND
DEDUCTION  PERCENTAGES  on page 8. If a deduction  cannot be made in  accordance
with  these  percentages,  it will be made  based on the  proportions  that your
unloaned  amounts in the  Guaranteed  Interest  Division and your amounts in the
divisions  of the  Separate  Account  bear to the total  unloaned  value of your
Policy Account.

CHARGES  AGAINST THE SEPARATE  ACCOUNT.  These charges are reflected in the unit
values for the divisions of the Separate Account.  See HOW WE DETERMINE THE UNIT
VALUE on page 10.

o  A charge for assuming  MORTALITY AND EXPENSE  RISKS will be made.  The annual
   current rate is .60%. The annual guaranteed rate is .70%. We are committed to
   fulfilling our obligations under the policy and providing service to you over
   the lifetime of your policy.  Despite the  uncertainty of future  events,  we
   guarantee that monthly  administrative and cost of insurance  deductions from
   your Policy  Account will never be greater than the maximum  amounts shown in
   your policy.  In making this  guarantee,  we assume the  mortality  risk that
   insured  persons will live for shorter  periods than we estimated.  When this
   happens, we have to pay a greater amount of death benefit than we expected to
   pay in relation to the cost of insurance charges we received.  We also assume
   the expense risk that the cost of issuing and administering  policies will be
   greater than we expected.  We make a charge for these  mortality  and expense
   risks at an  effective  annual rate applied to the value of the assets in the
   Separate Account  attributable to Champion 2000. If the amount collected from
   this charge exceeds losses from the risks assessed, it will be to our profit.

o  We reserve the right to make a charge in the future for taxes or reserves set
   aside for taxes, which will reduce the investment experience of the divisions
   of the Separate Account. See TAX EFFECTS on page 17.


                                       14
<PAGE>


TRUST CHARGES.  Our Separate Account  purchases shares of the Trust at net asset
value. That price reflects investment  management fees and other direct expenses
that have already been deducted from the assets of the Trust. The Trust does not
impose a sales charge. See THE TRUST'S INVESTMENT ADVISER on page 4.

SURRENDER CHARGES.  There will be a difference between the amount in your Policy
Account and the Cash Surrender Value of your policy for the first fifteen policy
years.  This  difference  is the  result  of the  Premium  Surrender  Charge,  a
contingent  deferred  sales  charge,  and a contingent  deferred  Administrative
Surrender  Charge.  See also PREMIUM  SALES CHARGE on page 13. These charges are
contingent because you pay them only if you surrender your policy (or reduce its
Face Amount or let it lapse).  They are  deferred  because we do not deduct them
from your premiums. Because these Surrender Charges are contingent and deferred,
the amount we might  collect in a policy year is not related to actual  expenses
for that year.

o  PREMIUM SURRENDER CHARGE. To determine the Premium Surrender Charge, "target"
   premiums are used. A target premium is generally  equal to the annual initial
   scheduled  premium for basic life  insurance,  but it may be less in order to
   meet certain state law requirements.

   The maximum  Premium  Surrender  Charge will equal 61% of one target premium.
   The maximum will not vary based on the amount of premiums you pay or when you
   pay them. After the first eight policy years,  the maximum Premium  Surrender
   Charge  begins to  decrease on a monthly  basis  resulting  in the  following
   year-end maximums: End of Year 9 (56%), Year 10 (51%), Year 11 (41%), Year 12
   (31%), Year 13 (21%), Year 14 (11%) and Year 15 (0).

   Subject to the maximum,  the Premium  Surrender Charge is calculated based on
   actual premium  payments.  The charge equals 26% of all premium payments made
   in the  first  year up to one  target  premium  and 5% of all  other  premium
   payments, subject to the maximum percentages described above.

o  ADMINISTRATIVE  SURRENDER  CHARGE.  The  Administrative  Surrender Charge for
   insured  persons  over age 19 is $540 during the first three policy years and
   declines in equal monthly increments  thereafter,  expiring at the end of the
   twelfth policy year.  For insured  persons 19 and under,  the  Administrative
   Surrender  Charge is $450 during the first three policy years and declines in
   equal monthly  increments  thereafter until it reaches zero at the end of the
   twelfth  policy  year.  This  charge is  intended  to  compensate  us for the
   administrative costs in issuing the policy.

A table of maximum  Surrender  Charges  (maximum  Premium  Surrender Charge plus
maximum Administrative Surrender Charge) appears on the Policy Information Page.

If during the first fifteen  policy years,  you decrease the Face Amount of your
policy,  we will  consider  it a partial  surrender  and will  deduct a pro rata
portion of the Surrender  Charges.  The pro rata Surrender  Charge for a partial
surrender will be determined by dividing the amount of the Face Amount  decrease
by the initial Face Amount and multiplying  that fraction by the total Surrender
Charge.

We will  deduct the pro rata  Surrender  Charge to the extent  available  in the
Policy  Account  and reduce the total  Surrender  Charge by the amount  actually
deducted.  The  maximum  Surrender  Charges  you could pay in the future will be
reduced proportionately.  You will receive a new Policy Information Page showing
the new maximum Surrender Charges.

ADDITIONAL INFORMATION ABOUT CHAMPION 2000

YOUR POLICY CAN LAPSE.  Your policy may terminate  ("lapse") if a default occurs
as described below, or if any outstanding policy loan plus accrued loan interest
exceeds the policy's  Cash  Surrender  Value.  If your policy  lapses during the
first fifteen policy years, you will incur Surrender Charges.

On the first day of each policy month, we perform the following test (called the
Policy Account Test):

   (A) Determine the Tabular Policy Account value.

   (B) Determine your Policy Account value after that day's deductions and other
       policy transactions.

If (A) is less than (B),  then the policy is not in  default.  If (A) is greater
than (B),  there is a Policy  Account  deficit and we perform the following test
(called the Premium Test):

   (C) Determine the scheduled  premium fund. The scheduled premium fund for any
       policy month is the  accumulation of all scheduled  premiums due prior to
       that month,  taking into  account any changes to  scheduled  premiums and
       accumulated at an effective annual interest rate of 4%.

   (D) Determine the actual premium fund. The actual premium fund for any policy
       month  is  the  accumulation  of all  premiums  paid,  accumulated  at an
       effective annual interest rate of 4% minus all withdrawals accumulated at
       the same rate of interest.

If (C) is greater than (D), then the policy is in default as of the beginning of
the current policy month. This is the date of default.

Your policy will pass the Premium  Test if you have made all  scheduled  premium
payments  when due and have not made any  withdrawals.  Your policy may pass the
Policy  Account  Test  because of favorable  investment  experience,  because we
deducted less than the guaranteed  maximum  charges,  because you paid more than
scheduled  premiums,  or a  combination  of these  factors.  However,  it is not
advisable to rely on these  factors,  because  investment  experience and policy
charges may vary in the future.

The  policy  will  not go into  default  during  any  covered  period  of  total
disability  under a Disability  Waiver rider as long as no withdrawals  are made
and loan  interest is paid when due during that time.  If you make a  withdrawal
during a period of total  disability,  the default tests will be applied and the
policy will go into default if the tests are failed.

A 61-day  grace  period  will begin as of the date of  default.  Insurance  will
remain in effect  during the grace  period,  but we will  subtract  any  overdue
Policy  Account  deductions  from the death  benefit if the insured  person dies
during that period. We will send you a notice of the


                                       15
<PAGE>


payment  required to end the default and to keep the policy in force. The amount
of this payment will not be greater than the  difference  between the  scheduled
premium  fund at the end of the grace  period and the actual  premium fund as of
the date of  default.  During the grace  period,  we will not accept any premium
payment until a payment at least equal to the required amount has been made.

If the required payment is not received during the grace period, the policy will
lapse as of the date of default.  When a policy lapses, any additional  benefits
also end. All insurance will end unless the policy's Net Cash Surrender Value is
used to purchase a continuing  insurance option. See OPTIONS ON LAPSE below. See
also TAX EFFECTS on page 17 for the potential tax  consequences of policy lapse.
Any payment  received  during a grace period  (after  required  deductions  from
premiums)  will be put in your Policy  Account and allocated in accordance  with
your premium allocation percentages. Overdue deductions will be collected.

Whenever we determine that an outstanding policy loan plus accrued loan interest
exceeds the Cash Surrender Value, we will send a notice to inform you of this. A
61-day grace period will begin from the date we send the notice. The policy will
terminate at the end of the grace period unless you make a loan repayment during
the  grace  period  that is large  enough to reduce  your  outstanding  loan and
accrued loan interest to below the Cash Surrender Value of your policy.

While a policy is in the grace period you may not transfer Policy Account value,
decrease the Face Amount or make a partial withdrawal.

OPTIONS ON LAPSE.  If your  policy  lapses,  we will use any Net Cash  Surrender
Value to  maintain  insurance  in force under one of the two  insurance  options
described  below,  or, if you  request,  we will pay you any Net Cash  Surrender
Value or  reinstate  the  policy.  See YOU MAY  REINSTATE  THE POLICY  below for
conditions  of  reinstatement.  We will  deduct  any  amounts  securing a Living
Benefit payment.

Fixed-benefit paid-up extended term insurance is the automatic option when it is
available and you have not requested one of the other options.  If fixed-benefit
paid-up  extended  term  insurance is not  available,  the  automatic  option is
fixed-benefit reduced paid-up insurance.

o  FIXED-BENEFIT PAID-UP EXTENDED TERM INSURANCE. Under this option the Net Cash
   Surrender  Value is used to buy term  insurance  equal to the  death  benefit
   under your  policy on the date of  default  minus any loan and  accrued  loan
   interest  as of that date.  The length of time that  coverage  will  continue
   depends  on the Net  Cash  Surrender  Value on the  date of  default  and the
   smoker/non-smoker  status,  age and sex (except  where unisex rates apply) of
   the insured person.  Extended term insurance has a cash surrender  value, but
   it cannot be used for a loan.  Partial  withdrawals  are not available.  This
   option is not available if specified on the Policy Information Page.

o  FIXED-BENEFIT  REDUCED PAID-UP INSURANCE.  If we receive your written request
   for this option  within three  months  following  the date of default,  or if
   paid-up  extended term  insurance is not  available,  the Net Cash  Surrender
   Value will be used to buy reduced paid-up whole life insurance. The amount of
   insurance you can buy will depend on the amount of Net Cash Surrender  Value,
   and the insured  person's  age,  sex (except  where  unisex  rates apply) and
   smoker  classification on the date of default.  This option cannot be elected
   if the face amount of reduced  paid-up  insurance  would be less than $1,000.
   The amount of reduced  paid-up fixed  insurance  will generally be lower than
   the amount of extended term  insurance.  Reduced  paid-up fixed insurance has
   cash  value,  which may be used during the insured  person's  lifetime  for a
   loan.

If we  receive  your  request  for a cash  payment  after the grace  period  has
expired,  the  payment  will  be the  cash  surrender  value  of the  applicable
insurance option less any loan plus accrued interest, if applicable.

Upon  written  request,  you may choose to have your policy  placed under one of
these insurance options as of the beginning of the next policy month. The option
chosen must have been available to you upon lapse, as described above.

See TAX EFFECTS on page 17 for the potential tax  consequences of a reduction in
death benefits.

YOU MAY REINSTATE THE POLICY. Unless the policy has been surrendered for its Net
Cash Surrender  Value, you may reinstate a lapsed policy within five years after
the grace period has expired if:

o  you apply for reinstatement during the five year period;

o  you provide  evidence  satisfactory  to us that the  insured  person (and any
   other person insured under a rider) is still insurable;

o  you make the required premium payment; and

o  you repay any loan (with  accrued loan  interest)  that was taken while under
   the reduced paid-up option.

The  required  payment  will not be  greater  than the  difference  between  the
scheduled  premium fund and the actual premium fund on the date of reinstatement
plus the  scheduled  premium  due on such date,  if any.  We will deduct (i) the
charge for applicable taxes; (ii) the collection charge, (iii) the Premium Sales
Charge, if applicable and (iv) overdue monthly  administrative  charges from the
date of  default.  Some  states  may vary the time  period or the  amount of the
payments  described  above.  See TAX  EFFECTS on page 17 for the  potential  tax
consequences of reinstatement.

POLICY  PERIODS,  ANNIVERSARIES,  DATES  AND  AGES.  When an  application  for a
Champion 2000 policy is completed and submitted to us, we decide  whether or not
to issue the  policy.  This  decision  is made based on the  information  in the
application and our standards for issuing insurance and classifying risks. If we
decide not to issue a policy, any premium paid will be refunded.

The Issue Date, shown on the Policy Information Page, is the date your policy is
actually issued.  Generally,  contestability is measured from the Issue Date, as
is the suicide exclusion.

The Register Date also shown on the Policy  Information Page, is used to measure
policy  years,  months and  anniversaries  (annual  and  monthly).  Charges  and
deductions  under the policy are first made as of the Register  Date. As to when
coverage under the policy begins, see PREMIUM AMOUNTS AND DUE DATES on page 7.


                                       16
<PAGE>


Generally,  we determine  the Register Date based upon when we receive your full
initial premium. In most cases:

o  If you submit the full initial  premium to your  Equitable  agent at the time
   you sign the application, and we issue the policy as it was applied for, then
   the  Register  Date will be the  later of (a) the date  part I of the  policy
   application was signed or, (b) the date part II of the policy application was
   signed by a medical professional.

o  If we do not receive your full initial premium at our  Administrative  Office
   before the Issue Date or, if the  policy is not  issued as applied  for,  the
   Register Date will be the same as the Issue Date.

We may permit  corporate  policyowners  to  backdate a Register  Date (up to six
months) in order to coordinate a single premium  payment date for all employees.
We may also permit  policyowners to advance a Register Date (up to three months)
in employer-sponsored  payroll deduction cases. Backdating the Register Date (up
to six months) may also be permitted to save age.

The investment start date is the date that your first net premium begins to vary
with the  investment  performance  of the  divisions of the Separate  Account or
accrue interest in the Guaranteed Interest Division.  Generally,  the investment
start date will be the same as the  Register  Date if the full first  premium is
received at our Administrative Office before the Register Date.  Otherwise,  the
investment start date will be the date the full first premium is received at our
Administrative  Office.  Thus, to the extent that your first premium is received
before the  Register  Date,  there  will be a period  during  which the  initial
premium  will not be  invested.  The  investment  start date for  policies  with
backdated  Register  Dates will also be the date the  premium is received at our
Administrative  Office.  Any  subsequent  premium  payment  received  after  the
investment start date will begin to experience investment  performance as of the
date such payment is received at our Administrative Office. Remember, the amount
of any premium  received prior to the  Allocation  Date will be allocated to the
Money Market  Division of the Separate  Account until the  Allocation  Date. See
PREMIUM AND MONTHLY DEDUCTION ALLOCATIONS on page 8.

Generally,  when we refer to the age of the insured  person,  we mean his or her
age on the birthday nearest to the beginning of the particular policy year.

TAX EFFECTS

This  discussion  is based on our  understanding  of the  effect of the  current
Federal income tax laws as currently interpreted on Champion 2000 policies owned
by U.S. resident individuals.  The tax effects on corporate taxpayers subject to
the Federal alternative minimum tax, non-U.S. residents or non-U.S. citizens may
be different. This discussion is general in nature, and should not be considered
tax advice, for which you should consult your legal or tax adviser.

POLICY PROCEEDS.  A Champion 2000 policy will be treated as "life insurance" for
Federal  income tax  purposes if it meets the  definitional  requirement  of the
Internal  Revenue Code (the Code). We believe that Champion 2000 will meet these
requirements, and that under Federal income tax law:

o  the death benefit received by the beneficiary under your Champion 2000 policy
   will not be subject to Federal income tax; and

o  as long as your  policy  remains in force,  increases  in the Policy  Account
   value as a result of interest or investment experience will not be subject to
   Federal income tax unless and until there is a distribution from your policy,
   such as a loan or a partial withdrawal.

Special tax rules may apply,  however,  if you transfer ownership of the policy.
Consult your tax adviser before any such transfer.

The Federal  income tax  consequences  of a  distribution  from your policy will
depend on whether your policy is  determined to be a "modified  endowment."  The
character of any income recognized will be ordinary income as opposed to capital
gain.

A  MODIFIED  ENDOWMENT  IS a  life  insurance  policy  which  fails  to  meet  a
"seven-pay"  test.  In  general,  a policy will fail the  seven-pay  test if the
cumulative amount of premiums paid under the policy at any time during the first
seven policy years exceeds a calculated premium level. The calculated  seven-pay
premium  level is based on a  hypothetical  policy  issued  on the same  insured
person and for the same initial death benefit which, under specified  conditions
(which include the absence of expense,  administrative  and surrender  charges),
would be fully paid for after seven level annual  payments.  Your policy will be
treated as a modified  endowment unless the cumulative  premiums paid under your
policy, at all times during the first seven policy years, are less than or equal
to the  cumulative  seven-pay  premiums  which  would  have been paid  under the
hypothetical policy on or before such times.

Whenever  there is a "material  change"  under a policy,  it will  generally  be
treated as a new contract for  purposes of  determining  whether the policy is a
modified endowment,  and subjected to a new seven-pay period and a new seven-pay
limit. The new seven-pay limit would be determined taking into account,  under a
downward adjustment formula,  the Policy Account Value of the policy at the time
of such change.  A  materially  changed  policy  would be  considered a modified
endowment if it failed to satisfy the new  seven-pay  limit.  A material  change
would occur if there was a substitution  of the insured  person,  and could also
occur as a  result  of a  change  in death  benefit  option,  the  selection  of
additional  benefits,  the  reinstatement  of a lapsed  policy and certain other
changes.

If the  benefits  under your  policy are reduced  during the first seven  policy
years (or within seven years after a material change) for example, by requesting
a  decrease  in Face  Amount,  or in some cases by making  partial  withdrawals,
terminating  additional  benefits  under a rider,  changing  the  death  benefit
option,  or as a result of policy lapse, the calculated  seven-pay premium level
will be  redetermined  based  on the  reduced  level  of  benefits  and  applied
retroactively  for purposes of the seven-pay  test.  If the premiums  previously
paid are greater than the recalculated seven-pay premium level limit, the policy
will become a modified  endowment.  Generally,  a life insurance policy which is
received in exchange  for a modified  endowment  or a modified  endowment  which
lapses and is reinstated, will also be considered a modified endowment.


                                       17
<PAGE>


Changes made to a life insurance policy,  for example, a decrease in benefits or
a reduction in benefits as a result of policy  lapse,  may have other effects on
your policy, including impacting the maximum amount of premiums that can be paid
under the policy, as well as the maximum amount of Policy Account value that may
be maintained under the policy.  In some cases, this may cause us to take action
in order to assure  your  policy  continues  to qualify as life  insurance.  See
POLICY CHANGES on page 18.

IF YOUR CHAMPION 2000 POLICY IS NOT A MODIFIED ENDOWMENT,  as long as it remains
in force, a loan under your policy will be treated as  indebtedness  and no part
of the loan will be subject to current Federal income tax.  Interest on the loan
will generally not be tax deductible.  After the first fifteen policy years, the
proceeds  from a partial  withdrawal  will not be subject to Federal  income tax
except to the extent such  proceeds  exceed your  "Basis" in your  policy.  Your
Basis in your policy  generally  will equal the  premiums you have paid less any
amounts previously recovered through tax-free policy  distributions.  During the
first fifteen  policy years,  the proceeds  from a partial  withdrawal  could be
subject to Federal  income tax to the extent your Policy  Account  value exceeds
your Basis in your policy. The portion subject to tax will depend upon the ratio
of your death  benefit to the Policy  Account  value  (or,  in some  cases,  the
premiums  paid) under your policy and the age of the insured  person at the time
of the  withdrawal.  If at any time your policy is surrendered,  the excess,  if
any, of your Cash Surrender  Value (which includes the amount of any policy loan
and accrued  loan  interest)  over your Basis will be subject to Federal  income
tax.  In  addition,  if a  policy  lapses  while  there is a  policy  loan,  the
cancellation  of such  loan and  accrued  loan  interest  will be  treated  as a
distribution  and  could be  subject  to tax under  the  above  rules.  Upon the
Maturity Date of the policy,  the excess of the amount of any benefit paid,  not
taking into account any reduction for any loan and accrued loan  interest,  over
your Basis in the policy will be subject to Federal income tax.

IF YOUR POLICY IS A MODIFIED  ENDOWMENT,  any distribution from your policy will
be taxed on an  "income-first"  basis.  Distributions for this purpose include a
loan  (including  any increase in the loan amount to pay interest on an existing
loan or an assignment or a pledge to secure a loan) or partial  withdrawal.  Any
such  distribution  will be considered  taxable income to you to the extent your
Policy Account value exceeds your Basis in the policy. For modified  endowments,
your Basis would be  increased by the amount of any prior loan under your policy
that was  considered  taxable  income to you.  For purposes of  determining  the
taxable portion of any distribution,  all modified endowments issued by the same
insurer or an affiliate to the same  policyowner  (excluding  certain  qualified
plans)  during any  calendar  year are to be  aggregated.  The  Secretary of the
Treasury has  authority to prescribe  additional  rules to prevent  avoidance of
"income-first" taxation on distributions from modified endowments.

A 10% penalty tax will also apply to the taxable portion of a distribution  from
a modified endowment.  The penalty tax will not, however, apply to distributions
(i) to  taxpayers 59 1/2 years of age or older,  (ii) in the case of  disability
(as defined in the Code) or (iii) received as part of a series of  substantially
equal  periodic  annuity  payments  for the  life (or  life  expectancy)  of the
taxpayer or the joint lives (or joint life  expectancies)  of the  taxpayer  and
beneficiary.  If your policy is  surrendered,  the excess,  if any, of your Cash
Surrender  Value over your  Basis  will be  subject  to Federal  income tax and,
unless one of the above exceptions applies,  the 10% penalty tax. If your policy
lapses while there is a policy loan, the  cancellation  of such loan and accrued
loan interest  will be treated as a  distribution  to the extent not  previously
treated as such and could be subject  to tax,  including  the  penalty  tax,  as
described  under the above  rules.  In addition,  upon the Maturity  Date of the
policy,  the excess of the amount of any benefit  paid,  not taking into account
any  reduction  for any loan and accrued loan  interest,  over your Basis in the
policy will be subject to Federal income tax and, unless an exception applies, a
10% penalty tax.

If your policy becomes a modified endowment, distributions that occur during the
policy year it becomes a modified  endowment and any subsequent policy year will
be  taxed  as  described  in  the  two   preceding   paragraphs.   In  addition,
distributions  from a policy  within  two  years  before it  becomes a  modified
endowment will be subject to tax in this manner.  THIS MEANS THAT A DISTRIBUTION
MADE FROM A POLICY THAT IS NOT A MODIFIED  ENDOWMENT  COULD LATER BECOME TAXABLE
AS A DISTRIBUTION FROM A MODIFIED  ENDOWMENT.  The Secretary of the Treasury has
been   authorized  to  prescribe   rules  which  would  treat   similarly  other
distributions made in anticipation of a policy becoming a modified endowment.

DIVERSIFICATION. Under Section 817(h) of the Code, the Secretary of the Treasury
has the  authority  to set  standards  for  diversification  of the  investments
underlying variable life insurance policies.  The Treasury Department has issued
final regulations  regarding the diversification  requirements.  Failure to meet
these  requirements  would  disqualify  your policy as a variable life insurance
policy  under  Section  7702 of the Code.  If this  were to occur,  you would be
subject to  Federal  income tax on the income  under the  policy.  The  Separate
Account, through the Trust, intends to comply with these requirements.

In  connection   with  the  issuance  of  the  then  temporary   diversification
regulations,  the Treasury Department stated that it anticipated the issuance of
regulations or rulings  prescribing the  circumstances in which the ability of a
policyowner  to direct his  investment  to  particular  divisions  of a separate
account may cause the  policyowner,  rather than the  insurance  company,  to be
treated as the owner of the assets in the account.  If you were  considered  the
owner of the assets of the Separate Account,  income and gains from the Separate
Account would be included in your gross income for Federal  income tax purposes.
Under current law, we believe that Equitable Variable,  and not the policyowner,
would be considered the owner of the assets of the Separate Account.

POLICY  CHANGES.  For you and your  beneficiary  to  receive  the tax  treatment
discussed above,  your policy must initially  qualify and continue to qualify as
life  insurance  under Sections 7702 and 817(h) of the Code. We may make changes
in the policy or its riders or make  distributions from the policy to the extent
we deem necessary to qualify your policy as life insurance for tax purposes. Any
such change will apply uniformly to all policies that are affected.  You will be
given advance written notice of such changes.

TAX CHANGES. The United States Congress has in the past considered, is currently
considering and may in the future consider  legislation that, if enacted,  could
change the tax treatment of life insurance policies.  In addition,  the Treasury
Department may amend existing regulations,  issue new regulations,  or adopt new
interpretations  of  existing  laws.  State tax laws or, if you are not a United
States resident, foreign tax laws, may


                                       18
<PAGE>


affect the tax consequences to you, the insured or your beneficiary.  These laws
may  change  from  time  to  time  without  notice  and,  as a  result,  the tax
consequences may be altered.  There is no way of predicting whether,  when or in
what  form any such  change  would be  adopted.  Any such  change  could  have a
retroactive  effect regardless of the date of enactment.  We suggest you consult
your legal or tax adviser.

ESTATE AND GENERATION  SKIPPING TAXES. If the insured person is the policyowner,
the death  benefit  under  Champion  2000 will  generally be  includable  in the
policyowner's  estate for purposes of Federal estate tax. If the  policyowner is
not the insured person,  under certain  conditions only the Cash Surrender Value
of the policy would be so  includable.  Federal  estate tax is  integrated  with
Federal gift tax under a unified rate  schedule.  In general,  estates less than
$600,000  will not  incur a  Federal  estate  tax  liability.  In  addition,  an
unlimited  marital  deduction may be available  for Federal  estate and gift tax
purposes.

As a general rule,  if a "transfer" is made to a person two or more  generations
younger than the policyowner,  a generation skipping tax may be payable at rates
similar to the  maximum  estate tax rate in effect at the time.  The  generation
skipping tax provisions generally apply to "transfers" which would be subject to
the gift and estate tax rules.  Individuals  are generally  allowed an aggregate
generation  skipping  tax  exemption  of $1  million.  Because  these  rules are
complex,  you should  consult  with your tax adviser for  specific  information,
especially where benefits are passing to younger generations.

The particular  situation of each  policyowner or beneficiary will determine how
ownership or receipt of policy  proceeds will be treated for purposes of Federal
estate  and  generation  skipping  taxes,  as well as state  and  local  estate,
inheritance and other taxes.

PENSION AND  PROFIT-SHARING  PLANS. If Champion 2000 policies are purchased by a
fund which  forms  part of a pension  or  profit-sharing  plan  qualified  under
Sections 401(a) or 403 of the Code for the benefit of participants covered under
the plan,  the Federal  income tax  treatment of such  policies will be somewhat
different from that described above.

If purchased as part of a pension or  profit-sharing  plan,  the current cost of
insurance  for the net amount at risk is treated as a "current  fringe  benefit"
and is required to be included annually in the plan participant's  gross income.
This cost  (generally  referred  to as the "P.S.  58" cost) is  reported  to the
participant annually. If the plan participant dies while covered by the plan and
the policy proceeds are paid to the participant's  beneficiary,  then the excess
of the death  benefit  over the  Policy  Account  value  will not be  subject to
Federal income tax. However,  the Policy Account value will generally be taxable
to the extent it exceeds the sum of $5,000 plus the participant's  cost basis in
the policy.  The  participant's  cost basis will generally  include the costs of
insurance  previously  reported as income to the participant.  Special rules may
apply  if the  participant  had  borrowed  from  his  Policy  Account  or was an
owner-employee under the plan.

There are  limits on the  amounts of life  insurance  that may be  purchased  on
behalf of a participant in a pension or profit-sharing  plan.  Complex rules, in
addition to those discussed above, apply whenever life insurance is purchased by
a tax qualified plan. You should consult your legal adviser.

OTHER EMPLOYEE BENEFIT  PROGRAMS.  Complex rules may apply when a policy is held
by an employer or a trust,  or acquired by an employee,  in connection  with the
provision of employee  benefits.  These  policyowners also must consider whether
the policy was applied for by or issued to a person having an insurable interest
under applicable  state law, as the lack of insurable  interest may, among other
things,  affect the  qualification  of the policy as life  insurance for federal
income  tax  purposes  and the  right  of the  beneficiary  to  death  benefits.
Employers and employer-created  trusts may be subject to reporting,  disclosure,
and fiduciary  obligations under the Employee  Retirement Income Security Act of
1974 (ERISA). You should consult your legal adviser.

OUR TAXES. Under the life insurance company tax provisions of the Code, variable
life insurance is treated in a manner consistent with fixed life insurance.  The
operations  of the  Separate  Account are  reported  in our  Federal  income tax
return,  but we  currently  pay no income tax on  investment  income and capital
gains reflected in variable life insurance policy reserves. Therefore, no charge
is currently  being made to any division of the Separate  Account for taxes.  We
reserve  the  right to make a charge  in the  future  for  taxes  incurred,  for
example,  a charge to the Separate  Account for income taxes incurred by us that
are allocable to the policy.

We may have to pay state,  local and other taxes in addition to applicable taxes
based  on  premiums.  At  present,  these  taxes  are not  substantial.  If they
increase,  charges may be made for such taxes when they are  attributable to the
Separate Account or allocable to the policy.

WHEN WE WITHHOLD INCOME TAXES.  Generally,  unless you provide us with a written
election to the  contrary  before we make the  distribution,  we are required to
withhold  income tax from any portion of the money you receive if the withdrawal
of money from your  Policy  Account or the  surrender  or the  maturity  of your
policy is a taxable transaction.  If you do not wish us to withhold tax from the
payment, or if enough is not withheld,  you may have to make tax payments later.
You may also have to pay penalties  under the tax rules if your  withholding and
estimated  tax  payments  are  insufficient.  In some  cases,  where  generation
skipping  taxes may apply,  we may also be required  to withhold  for such taxes
unless we are provided  satisfactory written notification that no such taxes are
due.


PART 3:       ADDITIONAL INFORMATION

YOUR VOTING PRIVILEGES

TRUST  VOTING  PRIVILEGES.  As  explained in Part 1, we invest the assets in the
divisions  of  our  Separate  Account  in  shares  of  the  corresponding  Trust
portfolios. Equitable Variable is the legal owner of the shares and will attend,
and has the right to vote at, any  meeting of the  Trust's  shareholders.  Among
other things, we may vote on any matters described in the Trust's  prospectus or
requiring a vote by shareholders  under the Investment  Company Act of 1940 (the
Act).


                                       19
<PAGE>


Even though we own the shares,  to the extent required by the Act, you will have
the  opportunity  to  tell us how to vote  the  number  of  shares  that  can be
attributed  to your  policy.  We will vote  those  shares at  meetings  of Trust
shareholders  according to your instructions.  If we do not receive instructions
in time from all  policyowners,  we will vote shares in a portfolio for which no
instructions  have been  received in the same  proportion  as we vote shares for
which we have received  instructions in that  portfolio.  We will vote any Trust
shares that we are entitled to vote directly due to amounts we have  accumulated
in the Separate  Account in the same  proportions  that all  policyowners  vote,
including  those who  participate  in other  separate  accounts.  If the Federal
securities laws or regulations or  interpretations of them change so that we are
permitted  to  vote  shares  of  the  Trust  in our  own  right  or to  restrict
policyowner voting, we may do so.

HOW WE  DETERMINE  YOUR VOTING  SHARES.  You may  participate  in voting only on
matters  concerning the Trust  portfolios  corresponding to the Separate Account
divisions to which your Policy Account is allocated.  The number of Trust shares
in each division that are  attributable to your policy is determined by dividing
the amount in your Policy  Account  allocated to that  division by the net asset
value of one share of the  corresponding  Trust  portfolio as of the record date
set by the Trust's Board of Trustees for the Trust's  shareholders  meeting. The
record date for this purpose must be at least 10 and no more than 90 days before
the meeting of the Trust. Fractional shares are counted.

If you are  entitled  to give us  voting  instructions,  we will  send you proxy
material  and a form  for  providing  instructions.  In  certain  cases,  we may
disregard  instructions  relating  to  changes  in the  Trust's  adviser  or the
investment  policies of its  portfolios.  We will advise you if we do and detail
the reasons in the next semiannual report to policyowners.

SEPARATE ACCOUNT VOTING RIGHTS.  Under the Act, certain actions (such as some of
those described  under OUR RIGHT TO CHANGE HOW WE OPERATE,  page 20) may require
policyowner  approval.  In that case, you will be entitled to one vote for every
$100 of value you have in the  divisions of the Separate  Account.  We will cast
votes  attributable to amounts we have in the divisions of the Separate  Account
in the same proportions as votes cast by policyowners.

OUR RIGHT TO CHANGE HOW WE OPERATE

In addition to changing  or adding  investment  companies,  we have the right to
modify  how we or the  Separate  Account  operate.  We  intend  to  comply  with
applicable law in making any changes and, if necessary, we will seek policyowner
approval. We have the right to:

o  add divisions to, or remove divisions from, the Separate Account, combine two
   or more divisions within the Separate Account, or withdraw assets relating to
   Champion 2000 from one division and put them into another;

o  register or end the registration of the Separate Account under the Act;

o  operate the Separate  Account under the direction of a committee or discharge
   such a  committee  at any time (the  committee  may be  composed  entirely of
   persons who are "interested persons" of Equitable Variable under the Act);

o  restrict or eliminate any voting rights of  policyowners  or other people who
   have voting rights that affect the Separate Account;

o  operate the  Separate  Account or one or more of the  divisions  in any other
   form  the  law  allows,  including  a form  that  allows  us to  make  direct
   investments.  Our  Separate  Account  may be charged an  advisory  fee if its
   investments are made directly rather than through an investment  company.  We
   may make any legal  investments  we wish. In choosing these  investments,  we
   will rely on our own or outside  counsel  for  advice.  In  addition,  we may
   disapprove any change in investment advisers or in investment policy unless a
   law or regulation provides differently.

If any  changes  are made that  result in a  material  change in the  underlying
investments of a division,  you will be notified as required by law. We may, for
example,  cause the  division  to  invest in a mutual  fund  other  than,  or in
addition to, the Trust. If you then wish to transfer the amount you have in that
division  to another  division  of the  Separate  Account  or to the  Guaranteed
Interest   Division,   you  may  do  so,  without  charge,   by  contacting  our
Administrative  Office.  At the  same  time,  you may also  change  how your net
premiums and deductions are allocated.

OUR REPORTS TO POLICYOWNERS

Shortly  after  the end of each  policy  year you  will  receive  a report  that
includes  information about your policy's current death benefit,  Policy Account
Value,  Cash  Surrender  Value and policy  loan.  Notices will be sent to you to
confirm   premium   payments   (except   premiums   paid  through  an  automated
arrangement),  transfers of amounts  between  investment  divisions  and certain
other policy transactions.

LIMITS ON OUR RIGHT TO CHALLENGE THE POLICY

We can  challenge  the  validity  of your  insurance  policy  based on  material
misstatements in your application and any application for change. However, there
are some limits on how and when we can challenge the policy.

o  We cannot  challenge  the  policy  after it has been in  effect,  during  the
   insured person's lifetime,  for two years from the date the policy was issued
   or  reinstated.  (Some  states may require  that we measure this time in some
   other way.)

o  We cannot challenge any policy change that requires  evidence of insurability
   (such as an increase in death  benefit  resulting  from an option change or a
   substitution  of  insured)  after the change has been in effect for two years
   during the insured person's lifetime.

o  We cannot challenge an additional benefit rider that provides benefits in the
   event that the insured person becomes  totally  disabled after two years from
   the later of the  Issue  Date of the  policy or the date when the  additional
   benefit rider became effective. We can require proof of continuing disability
   at any time while such a rider is in effect as specified in the rider.


                                       20
<PAGE>


If the insured person dies within the time that we may challenge the validity of
the  policy,  we may delay  payment  until we decide  whether to  challenge  the
policy. If the insured person's age or sex is misstated on any application,  the
death benefit and any additional  benefits provided will be those which would be
purchased by the most recent deduction for the cost of insurance and the cost of
any  additional  benefits  at the insured  person's  correct age and sex. If the
insured  person  commits  suicide  within two years  after the date on which the
policy was issued or following a policy change that increases the death benefit,
the death  benefit will be limited as  described  in the policy.  A new two year
period  will  begin on the date of  substitution  following  a  substitution  of
insured. Some states require that we measure this time by some other date.

YOUR PAYMENT OPTIONS

Policy  benefits or other payments such as the Net Cash  Surrender  Value may be
paid immediately in one sum or you may choose another form of payment for all or
part  of the  money.  Payments  under  these  options  are not  affected  by the
investment experience of any division of the Separate Account. Instead, interest
accrues pursuant to the options chosen. You will make a choice of payment option
(or any later  changes)  and your  choice will take effect in the same way as it
would if you were changing a beneficiary.  (See YOUR  BENEFICIARY,  page 21). If
you do not arrange  for a specific  form of payment  before the  insured  person
dies, the  beneficiary  will be paid through the Equitable  Access Account . See
WHEN WE PAY POLICY PROCEEDS on page 21. The beneficiary  will then have a choice
of payment options.  However,  if you do make an arrangement with us for how the
money will be paid, the  beneficiary  cannot change the choice after the insured
person dies. Different payment options may result in different tax consequences.

The  beneficiary or any other person who is entitled to receive payment may name
a successor to receive any amount that we would  otherwise  pay to that person's
estate if that person  died.  The person who is entitled to receive  payment may
change the successor at any time.

We must approve any arrangements that involve more than one payment option, or a
payee who is not a natural person (for example,  a corporation),  or a payee who
is a fiduciary.  Also,  the details of all  arrangements  will be subject to our
rules at the time the arrangements  are selected and take effect.  This includes
rules on the  minimum  amount we will pay under an option,  minimum  amounts for
installment  payments,  withdrawal or commutation rights (your rights to receive
payments over time,  for which we may offer a lump sum  payment),  the naming of
people who are entitled to receive payment and their successors, and the ways of
proving age and survival.

YOUR BENEFICIARY

You name your  beneficiary  when you apply for the policy.  The  beneficiary  is
entitled to the insurance benefits of the policy. You may change the beneficiary
during the insured person's  lifetime by writing to our  Administrative  Office.
You can name more than one beneficiary.  Beneficiaries may be classed as primary
and contingent beneficiaries. When two or more persons are named in a class they
will share equally  unless you have specified  their  respective  shares.  If no
beneficiary  is  living  when the  insured  person  dies,  we will pay the death
benefit in equal shares to the insured person's surviving children. If there are
no surviving  children,  we will pay the death  benefit to the insured  person's
estate.

ASSIGNING YOUR POLICY

You  may  assign  (transfer)  your  rights  in the  policy  to  someone  else as
collateral for a loan or for some other reason,  if we agree.  If you do, a copy
of the assignment  must be forwarded to our  Administrative  Office.  We are not
responsible for any payment we make or any action taken before we receive notice
of the assignment or for the validity of the assignment.  An absolute assignment
is a change of ownership.  BECAUSE THERE MAY BE TAX CONSEQUENCES,  INCLUDING THE
LOSS  OF  INCOME  TAX-FREE  TREATMENT  FOR  ANY  DEATH  BENEFIT  PAYABLE  TO THE
BENEFICIARY, YOU SHOULD CONSULT YOUR TAX ADVISER PRIOR TO MAKING AN ASSIGNMENT.

WHEN WE PAY POLICY PROCEEDS

We will pay any death benefits,  maturity  benefit,  Net Cash Surrender Value or
loan  proceeds  within  seven days after we receive  the last  required  form or
request (and other documents that may be required for payment of death benefits)
at our  Administrative  Office.  Death benefits are determined as of the date of
death of the insured  person and will not be affected by  subsequent  changes in
the unit values of the divisions of the Separate  Account.  Death  benefits will
generally be paid through the  Equitable  Access  Account,  an interest  bearing
checking  account.  A beneficiary  will have immediate access to the proceeds by
writing a check on the account.  We pay  interest  from the date of death to the
date the Equitable  Access  Account is closed.  If an Equitable  agent helps the
beneficiary  of a policy to prepare the documents  that are required for payment
of the death benefit, we will send the Equitable Access Account checkbook to the
agent within seven days after we receive the required documents.  The agent will
deliver the checkbook to the beneficiary.

We may,  however,  delay  payment if we contest  the  policy.  We may also delay
payment if we cannot  determine  the amount of the payment  because the New York
Stock Exchange is closed,  because  trading in securities has been restricted by
the SEC, or because the SEC has declared that an emergency  exists. In addition,
if necessary to protect our  policyowners,  we may delay payment where permitted
under applicable law.

We may defer  payment of Net Cash  Surrender  Value  withdrawal  or loan  amount
(except a loan to pay a premium to us) from the Guaranteed Interest Division for
up to six months after we receive your request. We will pay interest of at least
3% a year from the date we receive your request if we delay more than 30 days in
paying you such amounts from the Guaranteed Interest Division.

DIVIDENDS

No dividends are paid on the policy described in this prospectus.


                                       21
<PAGE>


REGULATION

We are regulated and supervised by the New York State Insurance  Department.  In
addition,  we are  subject  to the  insurance  laws  and  regulations  in  every
jurisdiction where we sell policies. As a result, the provisions of the Champion
2000  policy  may  vary  somewhat  from  jurisdiction  to  jurisdiction.   State
variations  will be  covered  by a  supplement  to  this  prospectus  or  policy
endorsement as appropriate.

The Champion  2000 policy (Plan No.  90-400) has been filed with and approved by
insurance  officials  in 50  states,  Puerto  Rico and the  Virgin  Islands.  No
Champion 2000 policy is available in the District of Columbia.  We submit annual
reports  on our  operations  and  finances  to  insurance  officials  in all the
jurisdictions  where  we  sell  policies.  The  officials  are  responsible  for
reviewing our reports to be sure that we are financially sound.

SPECIAL CIRCUMSTANCES

Equitable  Variable may vary the charges and other terms of Champion  2000 where
special  circumstances  result in sales or administrative  expenses or mortality
risks that are  different  than those  normally  associated  with  Champion 2000
policies.  These  variations  will be made only in accordance with uniform rules
that we establish.

DISTRIBUTION

Prior to May 1, 1994,  we were the  principal  underwriter  of the Trust under a
Distribution Agreement. In addition,  Equitable distributed our policies under a
Sales  Agreement.  Effective May 1, 1994,  these  underwriting  and distribution
responsibilities  will be transferred to Equico  Securities,  Inc.  (Equico),  a
wholly-owned  subsidiary of Equitable,  whose principal business address is 1755
Broadway,  New  York,  NY  10019.  Equico  is  registered  with  the  SEC  as  a
broker-dealer  under the Securities  Exchange Act of 1934 (the Exchange Act) and
is a member of the National Association of Securities Dealers,  Inc. Equico will
be paid a fee for its services as distributor of our policies.

We sell  our  policies  through  agents  who are  licensed  by  state  insurance
officials to sell our variable life policies.  These agents are also  registered
representatives  of Equico.  The agent who sells you this policy  receives sales
commissions  from  Equitable.  We reimburse  Equitable  from our own  resources,
including the Premium Sales Charge  deducted from your premium and any Surrender
Charges we might  collect.  Generally,  during the first policy year,  the agent
will receive an amount  equal to a maximum of 50% of the  premiums  paid up to a
certain amount and 4% of the premiums paid in excess of that amount.  For policy
years two through ten, the agent receives an amount up to a maximum of 6% of the
premiums  paid up to a certain  amount and 4% of the premiums  paid in excess of
that amount; and, for years eleven and later, the agent receives an amount up to
3% of the premiums paid.  Commission rates for Incentive Life 2000, our flexible
premium  variable  life  insurance  policy,  currently  are lower for first year
premiums  and higher for  subsequent  premiums.  Agents  with  limited  years of
service may be paid differently.  Commissions paid to agents based upon refunded
premiums may be recovered.

We also sell our policies through  independent brokers who are licensed by state
insurance  officials  to sell our  variable  life  policies.  They  will also be
registered  representatives  either of Equico or of another  company  registered
with the SEC as a  broker-dealer  under the Exchange  Act. The  commissions  for
independent  brokers  will be no more than those for agents and the same  policy
for  recovery  of  commissions  applies.  Commissions  will be paid  through the
registered broker-dealer.

Equitable performs certain sales and administrative  duties for us pursuant to a
written agreement which is automatically  renewed each year, unless either party
terminates.  Under this  agreement,  we pay Equitable for salary costs and other
services and an amount for indirect costs incurred  through our use of Equitable
personnel and facilities. We also reimburse Equitable for sales expenses related
to business  other than variable life insurance  policies.  The amounts paid and
accrued to  Equitable  by us under the sales and  services  agreements  totalled
approximately $355.7 million in 1993, $374.9 million in 1992, and $336.6 million
in 1991.

LEGAL PROCEEDINGS

We are not involved in any material legal proceedings.

ACCOUNTING AND ACTUARIAL EXPERTS

The  financial  statements  of Equitable  Variable  and of the Separate  Account
included in this  prospectus  have been audited for the year ended  December 31,
1993 by Price  Waterhouse  and for the years ended December 31, 1992 and 1991 by
Deloitte  &  Touche,  as  stated  in their  respective  reports.  The  financial
statements  of the Separate  Account and  Equitable  Variable for the year ended
December 31, 1993 included in this  prospectus have been so included in reliance
on the  report  of  Price  Waterhouse,  independent  accountants,  given  on the
authority of such firm as experts in  accounting  and  auditing.  The  financial
statements of the Separate  Account and  Equitable  Variable for the years ended
December 31, 1992 and 1991 included in this  prospectus have been so included in
reliance  on the reports of Deloitte & Touche,  independent  accountants,  given
upon the authority of such firm as experts in accounting and auditing.


                                       22
<PAGE>


The financial  statements  of Equitable  Variable  contained in this  prospectus
should be considered  only as bearing upon the ability of Equitable  Variable to
meet its  obligations  under the  Champion  2000  policies.  They  should not be
considered  as bearing upon the  investment  experience  of the divisions of the
Separate Account.

Actuarial  matters in this  prospectus  have been  examined  by Barbara  Fraser,
F.S.A.,  M.A.A.A., who is a Vice President and Actuary of Equitable. Her opinion
on  actuarial  matters is filed as an exhibit to the  Registration  Statement we
filed with the SEC.

ADDITIONAL INFORMATION

We have filed a Registration  Statement relating to the Separate Account and the
variable life insurance  policy  described in this  prospectus with the SEC. The
Registration  Statement,  which  is  required  by the  Securities  Act of  1933,
includes  additional  information  that is not required in this prospectus under
the  rules  and  regulations  of the  SEC.  If you  would  like  the  additional
information,  you may obtain it from the SEC's main office in  Washington,  D.C.
You will have to pay a fee for the material.


                                       23
<PAGE>


MANAGEMENT

Here is a list of our directors and principal  officers and a brief statement of
their business  experience for the past five years.  Unless otherwise noted, the
following  persons have been  involved in the  management  of Equitable  and its
subsidiaries  in various  positions  for the last five years.  Unless  otherwise
noted, their address is 787 Seventh Avenue, New York, New York 10019.


<TABLE>
<CAPTION>
NAME AND PRINCIPAL               BUSINESS EXPERIENCE
BUSINESS ADDRESS                 WITHIN PAST FIVE YEARS
- ----------------                 ----------------------
<S>                              <C>
DIRECTORS

Michel Beaulieu................  Director of Equitable  Variable since February 1992.  Senior Vice  President,  Equitable,  since
                                 September  1991;  prior thereto,  Chief Life Actuary AXA group 1989 to 1991;  Managing  Director
                                 Blondeau & CIE (France) 1986 to 1989. Director, Equity & Law (London).

Jerry de St Paer...............  Director of Equitable  Variable since April 1992.  Executive  Vice  President & Chief  Financial
                                 Officer,  Equitable,  since April 1992;  prior thereto,  Executive Vice President since December
                                 1990;  Senior Vice  President & Treasurer  June 1990 to December  1990;  Senior Vice  President,
                                 Equitable Investment  Corporation January 1987 to January 1991; Executive Vice President & Chief
                                 Financial  Officer,  Equitable  Companies  Inc.  since May  1992;  Director,  Economic  Services
                                 Corporation & various Equitable subsidiaries.

William T. McCaffrey...........  Director of Equitable Variable since February 1987. Executive Vice President,  Equitable,  since
                                 February 1986 and Chief  Administrative  Officer since  February 1988;  prior  thereto,  various
                                 other Equitable positions. Director, Equitable Foundation since September 1986.

Harvey Blitz...................  Director of Equitable  Variable  since  October 1992.  Senior Vice  President,  Equitable  since
                                 September 1987. Senior Vice President, The Equitable Companies,  Incorporated,  since July 1992.
                                 Director,  Equico  Securities,  Inc.,  since  September  1992; The Equitable of Colorado,  since
                                 September 1992;  Traditional Equinet Business Corporation of New York and its subsidiaries since
                                 October 1992.

Christophe Dupont-Madinier.....  Director of Equitable Variable since February 1993. Senior Vice President,  AXA (Paris, France),
                                 since  1988.  Director,   Donaldson,  Lufkin  &  Jenrette,  Inc.;  Alliance  Capital  Management
                                 Corporation, Equitable Real Estate Investment Management, Inc.

Pascal Thebe...................  Director of Equitable  Variable since  February 1993.  Vice  President,  Equitable,  since March
                                 1993.  Prior thereto,  Vice President,  AXA (Paris),  since March 1992;  Vice  President,  Alpha
                                 Assurances, since June 1989; Actuary, Drout Assurances, since 1986.

OFFICERS--DIRECTORS

James M. Benson................  President,  Equitable  Variable  since  December,  1993;  Vice Chairman of the Board,  Equitable
                                 Variable since July 1993.  President and Chief Operating  Officer,  Equitable,  February 1994 to
                                 present;  Senior  Executive  Vice  President,  April  1993  to  February  1994.  Prior  thereto,
                                 President, Management Compensation Group, 1983 to February 1993.

Gordon Dinsmore................  Senior  Vice  President,  Equitable  Variable,  since  February  1991.  Senior  Vice  President,
                                 Equitable since September 1989; prior thereto,  various other Equitable positions.  Director and
                                 Senior Vice President,  March 1991 to present,  Equitable of Colorado;  Director, FHJV Holdings,
                                 Inc., December 1990 to present; Director, Equitable Capital Securities Corporation,  August 1993
                                 to present, and Director Equitable Foundation, May 1991 to present.

Richard H. Jenrette............  Senior  Investment  Officer,  Equitable  Variable,  since  September  1988;  Chairman  and Chief
                                 Executive Officer, The Equitable Companies  Incorporated,  since May 1992; Chairman of Executive
                                 Committee,  Equitable, since February 1994. Prior thereto, Chairman since May 1987. Chairman and
                                 Chief  Executive  Officer  from May 1990 to  September  1992.  Chairman,  Donaldson,  Lufkin and
                                 Jenrette,  Inc., since December 1973. Director,  AXA since July 1991 and various other Equitable
                                 subsidiaries. Director, McGraw-Hill, Inc., since January 1993.

James S. Kalmer................  Senior Vice President,  Equitable  Variable,  since February 1991. Vice President since December
                                 1987.  Senior Vice President,  Equitable,  since September 1989, prior thereto,  Vice President.
                                 Director,  Traditional  Equinet Business  Corporation of New York (TRAEBCO) and its subsidiaries
                                 since March 1991.
</TABLE>


                                       24
<PAGE>


<TABLE>
<CAPTION>
NAME AND PRINCIPAL               BUSINESS EXPERIENCE
BUSINESS ADDRESS                 WITHIN PAST FIVE YEARS
- ----------------                 ----------------------
<S>                              <C>
OFFICERS--DIRECTORS (Continued)

Joseph J. Melone...............  Chairman of the Board and Chief  Executive  Officer,  Equitable  Variable,  since November 1990;
                                 Chairman  of the  Board  and Chief  Executive  Officer,  Equitable,  February  1994 to  present;
                                 President and Chief  Executive  Officer,  September 1992 to February  1994;  President and Chief
                                 Operating  Officer from November 1990 to September 1992.  President and Chief Operating  Officer
                                 of The  Equitable  Companies  Incorporated  since  July  1992.  Prior  thereto,  President,  The
                                 Prudential  Insurance Company of America,  since December 1984.  Director,  Equity & Law (United
                                 Kingdom)  and  various  other   Equitable subsidiaries.

Brian O'Neil...................  Senior Vice President and Chief  Investment  Officer,  Equitable  Variable,  since October 1992.
                                 Executive  Vice  President & Chief  Investment  Officer,  Equitable,  since  April  1992;  prior
                                 thereto;  Senior Vice President  since February 1989;  Vice President from July 1988 to February
                                 1989. Senior Vice President, Equitable Capital, from November 1987 to March 1989.

Samuel B. Shlesinger...........  Senior Vice  President,  Equitable  Variable,  since  February  1988.  Senior Vice President and
                                 Actuary, Equitable; prior thereto, Vice President and Actuary.

Dennis D. Witte................  Senior  Vice  President,  Equitable  Variable,  since  February  1991;  Senior  Vice  President,
                                 Equitable, since July 1990; prior thereto, various other Equitable positions.

OFFICERS

J. Thomas Liddle, Jr...........  Senior Vice President and Chief  Financial  Officer,  Equitable  Variable,  since February 1986.
                                 Senior Vice President,  Equitable since April 1991;  prior thereto,  Vice President and Actuary,
                                 Equitable.

Franklin Kennedy, III..........  Vice President,  Equitable Variable, since August 1981. Senior Vice President,  Alliance Capital
  1345 Avenue of the Americas    Management  Corporation,  July  1993  to  present;  Senior  Vice  President,  Equitable  Capital
  New York, New York 10105       Management  Corporation,  March 1987 to July 1993.  Vice  President,  The  Hudson  River  Trust.
                                 Managing  Director  and  Chief  Investment Officer, Equitable Investment Management Corporation,
                                 from November 1983 to January 1987.

William A. Narducci............  Vice  President  and  Chief  Claims  Officer,  Equitable  Variable  since  February  1989.  Vice
  200 Plaza Drive                President, Equitable since February 1988; prior thereto, Assistant Vice President.
  Secaucus, New Jersey 07096

John P. Natoli.................  Vice President and Chief Underwriting  Officer,  Equitable  Variable,  since February 1988. Vice
  2 Penn Plaza                   President, Equitable.
  New York, New York 10121

Molly K. Heines................  Secretary,  Equitable  Variable,  since February 1991; Vice President and Secretary,  Equitable,
                                 since July 1990; prior thereto, Vice President & Counsel.

Kevin R. Byrne.................  Treasurer,  Equitable  Variable,  since September 1990; Vice President and Treasurer,  Equitable
                                 since  September  1993;  prior thereto,  Vice President from March 1989 to September  1993. Vice
                                 President  and  Treasurer,  The Equitable  Companies  Incorporated,  September  1993 to present;
                                 Frontier  Trust  since  August  1990;  Traditional  Equinet  Business  Corporation  of New  York
                                 (TRAEBCO) and its subsidiaries October 1990 to present.

Stephen Hogan..................  Vice President and Controller,  Equitable  Variable,  February 1994 to present.  Vice President,
                                 Equitable, January 1994 to present; prior thereto,  Controller, John Hancock subsidiaries,  from
                                 1987 to December 1993.
</TABLE>


                                       25
<PAGE>


PART 4:       ILLUSTRATIONS OF POLICY BENEFITS

To help clarify how the key  financial  elements of the policy work, a series of
tables have been prepared.  The tables show how death  benefits,  Policy Account
and Cash Surrender Values ("policy benefits") under a hypothetical Champion 2000
policy  could  vary over  time if the  divisions  of our  Separate  Account  had
CONSTANT  hypothetical gross annual investment returns of 0%, 6% or 12% over the
years covered by each table. Actual policy benefits will differ from those shown
in the  tables if the annual  investment  returns  AVERAGE  0%, 6% or 12% over a
period of years but go above or below those figures in individual  policy years.
Actual policy benefits will also differ,  depending on your premium  allocations
to each division,  if the overall actual rates of return averaged 0%, 6% or 12%,
but went above or below those figures for the individual  investment  divisions.
The  tables  are for a 40 year old  standard  risk  male  non-smoker.  Scheduled
premiums of  $2,285.11  for an initial Face Amount of $200,000 are assumed to be
paid at the  beginning of each policy year.  The Maximum  Scheduled  Premium for
this policy is $7,542.56.  See PREMIUM REDETERMINATION on page 7. The difference
between the Policy  Account and the Cash  Surrender  Values in the first fifteen
years is the amount of the Surrender Charges. See SURRENDER CHARGES on page 15.

The tables  illustrate  cost of  insurance  and  expense  charges  (policy  cost
factors) at both the current  rates and at the maximum  rates  guaranteed in the
policy.  Beginning  in the sixth  policy year,  the current  tables  reflect the
reduction in current cost of insurance  charges.  Beginning in year eleven,  the
current  charges  reflect the  termination  of the  Premium  Sales  Charge.  See
DEDUCTIONS  FROM YOUR  PREMIUMS on page 13. The amounts shown at the end of each
policy  year  reflect  current  daily  charges  against  the  Separate   Account
investment  divisions  of .60% for  mortality  and  expense  risks (.70% for the
guaranteed table), .48% for investment  management (the average of the effective
annual  advisory  fees  applicable to each Trust  portfolio  during 1993 and the
maximum  advisory fee for the Equity Index  Portfolio) and .03% for direct Trust
expenses.  The charge  reflected for direct Trust expenses exceeds the aggregate
actual  charges  incurred  by the  portfolios  of the Trust as a  percentage  of
aggregate  average  daily  Trust net  assets  during  1993.  The effect of these
adjustments is that on a 0% gross rate of return the net rate of return would be
- -1.11%,  on 6% it  would  be 4.83%  and on 12% it  would  be  10.76%.  Remember,
however,  that  investment  management  fees and direct Trust  expenses  vary by
portfolio. See THE TRUST'S INVESTMENT ADVISER on page 4.

The  tables  assume a first  year  monthly  administrative  charge of $20 and an
applicable  tax rate of 2% of premiums.  There are tables for both death benefit
Option A and death benefit Option B and each option is illustrated using current
and guaranteed  policy cost factors.  The current tables assume that the monthly
administrative  charge  remains  constant at $5 after the first policy year. The
guaranteed  tables assume that this monthly charge is $8. The tables reflect the
fact that no charge is currently made for Federal taxes. If a charge is made for
those  taxes in the  future,  it will take a higher  rate of  return to  produce
after-tax returns of 0%, 6% or 12%.

The  second  column of each  table  shows the  effect of an amount  equal to the
premiums  invested to earn  interest,  after taxes,  of 5% compounded  annually.
These  tables  show that if a policy is  returned  in its very  early  years for
payment of its Cash Surrender  Value,  that Cash Surrender  Value will be low in
comparison to the amount of the premiums  accumulated  with interest.  Thus, the
cost of owning your policy for a relatively short time will be high.

The internal rate of return on Cash Surrender Value is equivalent to an interest
rate (after taxes) at which an amount equal to the  illustrated  premiums  could
have been invested  outside the Policy to arrive at the Cash Surrender  Value of
the Policy. The internal rate of return on the death benefit is equivalent to an
interest rate (after taxes) at which an amount equal to the illustrated premiums
could have been  invested  outside the Policy to arrive at the death  benefit of
the Policy. The internal rate of return is compounded annually, and the premiums
are assumed to be paid at the beginning of each policy year.

INDIVIDUAL  ILLUSTRATIONS.  On request,  we will  furnish you with a  comparable
illustration  based on the age and sex of the proposed insured person,  standard
risk  assumptions  and an initial Face Amount of your choice.  If you purchase a
policy, we will, on request,  deliver an individualized  illustration reflecting
the  scheduled  premium  you have chosen and the  insured  person's  actual risk
class.  Upon  request  after  issuance,   we  will  also  provide  a  comparable
illustration  reflecting  your  actual  Policy  Account  value.  If you  request
illustrations  more  than  once  in any  policy  year,  we may  charge  for  the
illustration.


                                       26
<PAGE>


                                  CHAMPION 2000

                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY
                 MODIFIED PREMIUM VARIABLE WHOLE LIFE INSURANCE
INITIAL SCHEDULED PREMIUM $2,285.11(1)              INITIAL FACE AMOUNT $200,000
                                   MALE AGE 40
                                   NON-SMOKER             DEATH BENEFIT OPTION A
                            ASSUMING CURRENT CHARGES


<TABLE>
<CAPTION>
                                                                                                                                   
                                      DEATH BENEFIT(3)                  POLICY ACCOUNT(3)               CASH SURRENDER VALUE(3)    
                               ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS        ASSUMING HYPOTHETICAL GROSS  
   END OF                      ANNUAL INVESTMENT RETURN OF         ANNUAL INVESTMENT RETURN OF        ANNUAL INVESTMENT RETURN OF  
   POLICY      ACCUMULATED   --------------------------------     ------------------------------     ------------------------------
    YEAR       PREMIUMS(2)       0%          6%         12%          0%         6%         12%          0%         6%         12%  
    ----       ----------    --------    --------    --------     -------    -------    --------     -------    -------    --------
<S>             <C>          <C>         <C>         <C>          <C>        <C>        <C>          <C>        <C>        <C>     
      1         $  2,399     $200,000    $200,000    $200,000     $ 1,488    $ 1,595    $  1,702     $   364    $   471    $    579
      2            4,919      200,000     200,000     200,000       3,119      3,432       3,758       1,881      2,194       2,521
      3            7,564      200,000     200,000     200,000       4,714      5,340       6,018       3,362      3,988       4,666
      4           10,342      200,000     200,000     200,000       6,272      7,320       8,502       4,866      5,914       7,095
      5           13,258      200,000     200,000     200,000       7,791      9,376      11,233       6,331      7,915       9,772

      6           16,320      200,000     200,000     200,000       9,273     11,512      14,242       7,759      9,997      12,727
      7           19,536      200,000     200,000     200,000      10,718     13,733      17,561       9,149     12,164      15,992
      8           22,912      200,000     200,000     200,000      12,124     16,042      21,224      10,522     14,439      19,621
      9           26,457      200,000     200,000     200,000      13,489     18,441      25,266      12,058     17,010      23,834
     10           30,179      200,000     200,000     200,000      14,814     20,938      29,735      13,555     19,678      28,476

     15           51,775      200,000     200,000     200,000      21,130     35,469      60,964      21,130     35,469      60,964

     20           79,337      200,000     200,000     227,493      25,850     53,126     113,804      25,850     53,126     113,804

 25 (age 65)    $114,515     $200,000    $200,000    $353,634     $28,778    $75,313    $202,539     $28,778    $75,313    $202,539

<FN>
(1) Values above are based on the initial scheduled premium of $2,285.11 for the
    first 25 policy  years.  Scheduled  premiums will be  redetermined  annually
    beginning  in the 26th  policy  year,  but will  never  exceed  the  maximum
    scheduled premium of $7,542.56 for this hypothetical policy.

(2) Assumes net interest of 5% compounded annually.

(3) Assumes no policy loan has been made.
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                 INTERNAL RATE OF RETURN               INTERNAL RATE OF RETURN
                                 ON CASH SURRENDER VALUES                 ON DEATH BENEFIT
                                ASSUMING HYPOTHETICAL GROSS          ASSUMING HYPOTHETICAL GROSS
   END OF                        ANNUAL RATE OF RETURN OF             ANNUAL RATE OF RETURN OF
   POLICY      ACCUMULATED     -----------------------------     -----------------------------------
    YEAR       PREMIUMS(2)        0%         6%        12%           0%           6%          12%
    ----       ----------      -------    -------    -------     ---------    ---------    ---------
<S>             <C>            <C>        <C>        <C>         <C>          <C>          <C>
      1         $  2,399       -84.06%    -79.38%    -74.68%     8,652.31%    8,652.31%     8,652.31%
      2            4,919       -46.40     -39.99     -33.68        786.87       786.87        786.87
      3            7,564       -31.61     -24.74     -18.04        306.10       306.10        306.10
      4           10,342       -23.68     -16.67      -9.88        174.31       174.31        174.31
      5           13,258       -19.07     -11.99      -5.17        117.08       117.08        117.08

      6           16,320       -16.09      -8.96      -2.12         86.06        86.06         86.06
      7           19,536       -14.01      -6.85      -0.01         66.91        66.91         66.91
      8           22,912       -12.45      -5.27       1.57         54.04        54.04         54.04
      9           26,457       -10.92      -3.82       2.94         44.87        44.87         44.87
     10           30,179        -9.77      -2.74       3.96         38.04        38.04         38.04

     15           51,775        -6.33       0.43       6.91         20.14        20.14         20.14

     20           79,337        -5.81       1.41       8.06         12.65        12.65         13.67

 25 (age 65)    $114,515        -5.80%      2.06%      8.74%         8.66%        8.66%        12.22%

<FN>
(1) Values above are based on the initial scheduled premium of $2,285.11 for the
    first 25 policy  years.  Scheduled  premiums will be  redetermined  annually
    beginning  in the 26th  policy  year,  but will  never  exceed  the  maximum
    scheduled premium of $7,542.56 for this hypothetical policy.

(2) Assumes net interest of 5% compounded annually.

(3) Assumes no policy loan has been made.
</FN>
</TABLE>

THE VALUES WILL DIFFER IF PREMIUMS ARE PAID IN DIFFERENT AMOUNTS OR FREQUENCIES.

IT IS EMPHASIZED THAT THE HYPOTHETICAL  INVESTMENT RESULTS ARE ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT  RESULTS.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN. THE VALUES WOULD
BE DIFFERENT FROM THOSE SHOWN IF ACTUAL RATES OF INVESTMENT RETURN APPLICABLE TO
THE POLICY  AVERAGED 0%, 6% OR 12% OVER A PERIOD OF YEARS,  BUT ALSO  FLUCTUATED
ABOVE OR BELOW THAT AVERAGE FOR INDIVIDUAL POLICY YEARS. THE VALUES FOR A POLICY
WOULD  ALSO  BE  DIFFERENT  FROM  THOSE  SHOWN,   DEPENDING  ON  THE  INVESTMENT
ALLOCATIONS  MADE TO THE  INVESTMENT  DIVISIONS OF THE SEPARATE  ACCOUNT AND THE
DIFFERENT  RATES OF RETURN  OF THE  TRUST  PORTFOLIOS,  IF THE  ACTUAL  RATES OF
INVESTMENT  RETURN  APPLICABLE TO THE POLICY  AVERAGED 0%, 6% OR 12%, BUT VARIED
ABOVE OR BELOW THAT AVERAGE FOR INDIVIDUAL DIVISIONS.  NO REPRESENTATIONS CAN BE
MADE THAT THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR
SUSTAINED OVER ANY PERIOD OF TIME.


                                       27
<PAGE>


                                  CHAMPION 2000

                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY
                 MODIFIED PREMIUM VARIABLE WHOLE LIFE INSURANCE
INITIAL SCHEDULED PREMIUM $2,285.11(1)              INITIAL FACE AMOUNT $200,000
                                   MALE AGE 40
                                   NON-SMOKER             DEATH BENEFIT OPTION A
                           ASSUMING GUARANTEED CHARGES


<TABLE>
<CAPTION>
                                                                                                                                   
                                      DEATH BENEFIT(3)                  POLICY ACCOUNT(3)               CASH SURRENDER VALUE(3)    
                               ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS        ASSUMING HYPOTHETICAL GROSS  
   END OF                      ANNUAL INVESTMENT RETURN OF         ANNUAL INVESTMENT RETURN OF        ANNUAL INVESTMENT RETURN OF  
   POLICY      ACCUMULATED   --------------------------------     ------------------------------     ------------------------------
    YEAR       PREMIUMS(2)       0%          6%         12%          0%         6%         12%          0%         6%         12%  
    ----       ----------    --------    --------    --------     -------    -------    --------     -------    -------    --------
<S>             <C>          <C>         <C>         <C>          <C>        <C>        <C>          <C>        <C>        <C>     
      1         $  2,399     $200,000    $200,000    $200,000     $ 1,486    $ 1,593    $  1,700     $   362    $   469    $    577
      2            4,919      200,000     200,000     200,000       2,986      3,295       3,616       1,748      2,057       2,379
      3            7,564      200,000     200,000     200,000       4,437      5,045       5,705       3,085      3,693       4,353
      4           10,342      200,000     200,000     200,000       5,834      6,842       7,980       4,428      5,436       6,574
      5           13,258      200,000     200,000     200,000       7,178      8,687      10,462       5,717      7,227       9,001

      6           16,320      200,000     200,000     200,000       8,462     10,577      13,167       6,947      9,063      11,652
      7           19,536      200,000     200,000     200,000       9,683     12,511      16,118       8,114     10,942      14,549
      8           22,912      200,000     200,000     200,000      10,840     14,488      19,338       9,238     12,886      17,736
      9           26,457      200,000     200,000     200,000      11,930     16,509      22,858      10,499     15,078      21,427
     10           30,179      200,000     200,000     200,000      12,946     18,568      26,704      11,687     17,309      25,444

     15           51,775      200,000     200,000     200,000      16,646     29,255      52,067      16,646     29,255      52,067

     20           79,337      200,000     200,000     200,000      16,948     39,710      92,335      16,948     39,710      92,335

 25 (age 65)    $114,515     $200,000    $200,000    $273,379     $11,630    $48,114    $156,574     $11,630    $48,114    $156,574

<FN>
(1) Values above are based on the initial scheduled premium of $2,285.11 for the
    first 25 policy  years.  Scheduled  premiums will be  redetermined  annually
    beginning  in the 26th  policy  year,  but will  never  exceed  the  maximum
    scheduled premium of $7,542.56 for this hypothetical policy.

(2) Assumes net interest of 5% compounded annually.

(3) Assumes no policy loan has been made.
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                INTERNAL RATE OF RETURN               INTERNAL RATE OF RETURN
                                ON CASH SURRENDER VALUES                 ON DEATH BENEFIT
                               ASSUMING HYPOTHETICAL GROSS          ASSUMING HYPOTHETICAL GROSS
   END OF                       ANNUAL RATE OF RETURN OF             ANNUAL RATE OF RETURN OF
   POLICY      ACCUMULATED    -----------------------------     -----------------------------------
    YEAR       PREMIUMS(2)       0%         6%        12%           0%           6%          12%
    ----       ----------     -------    -------    -------     ---------    ---------    ---------
<S>             <C>           <C>        <C>        <C>         <C>          <C>          <C>
      1         $  2,399      -84.14%    -79.46%    -74.77%     8,652.31%    8,652.31%    8,652.31%
      2            4,919      -49.25     -42.76     -36.38        786.87       786.87       786.87
      3            7,564      -34.92     -27.89     -21.05        306.10       306.10       306.10
      4           10,342      -26.97     -19.74     -12.76        174.31       174.31       174.31
      5           13,258      -22.25     -14.90      -7.85        117.08       117.08       117.08

      6           16,320      -19.17     -11.73      -4.63         86.06        86.06        86.06
      7           19,536      -17.05      -9.51      -2.37         66.91        66.91        66.91
      8           22,912      -15.45      -7.83      -0.67         54.04        54.04        54.04
      9           26,457      -13.85      -6.28       0.82         44.87        44.87        44.87
     10           30,179      -12.67      -5.12       1.95         38.04        38.04        38.04

     15           51,775       -9.72      -2.01       5.07         20.14        20.14        20.14

     20           79,337      -10.80      -1.36       6.30         12.65        12.65        12.65

 25 (age 65)    $114,515      -16.26%     -1.35%      7.08%         8.66%        8.66%       10.63%

<FN>
(1) Values above are based on the initial scheduled premium of $2,285.11 for the
    first 25 policy  years.  Scheduled  premiums will be  redetermined  annually
    beginning  in the 26th  policy  year,  but will  never  exceed  the  maximum
    scheduled premium of $7,542.56 for this hypothetical policy.

(2) Assumes net interest of 5% compounded annually.

(3) Assumes no policy loan has been made.
</FN>
</TABLE>

THE VALUES WILL DIFFER IF PREMIUMS ARE PAID IN DIFFERENT AMOUNTS OR FREQUENCIES.

IT IS EMPHASIZED THAT THE HYPOTHETICAL  INVESTMENT RESULTS ARE ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT  RESULTS.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN. THE VALUES WOULD
BE DIFFERENT FROM THOSE SHOWN IF ACTUAL RATES OF INVESTMENT RETURN APPLICABLE TO
THE POLICY  AVERAGED 0%, 6% OR 12% OVER A PERIOD OF YEARS,  BUT ALSO  FLUCTUATED
ABOVE OR BELOW THAT AVERAGE FOR INDIVIDUAL POLICY YEARS. THE VALUES FOR A POLICY
WOULD  ALSO  BE  DIFFERENT  FROM  THOSE  SHOWN,   DEPENDING  ON  THE  INVESTMENT
ALLOCATIONS  MADE TO THE  INVESTMENT  DIVISIONS OF THE SEPARATE  ACCOUNT AND THE
DIFFERENT  RATES OF RETURN  OF THE  TRUST  PORTFOLIOS,  IF THE  ACTUAL  RATES OF
INVESTMENT  RETURN  APPLICABLE TO THE POLICY  AVERAGED 0%, 6% OR 12%, BUT VARIED
ABOVE OR BELOW THAT AVERAGE FOR INDIVIDUAL DIVISIONS.  NO REPRESENTATIONS CAN BE
MADE THAT THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR
SUSTAINED OVER ANY PERIOD OF TIME.


                                       28
<PAGE>


                                  CHAMPION 2000

                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY
                 MODIFIED PREMIUM VARIABLE WHOLE LIFE INSURANCE
INITIAL SCHEDULED PREMIUM $2,285.11(1)              INITIAL FACE AMOUNT $200,000
                                   MALE AGE 40
                                   NON-SMOKER             DEATH BENEFIT OPTION B
                            ASSUMING CURRENT CHARGES


<TABLE>
<CAPTION>
                                                                                                                                   
                                      DEATH BENEFIT(3)                  POLICY ACCOUNT(3)               CASH SURRENDER VALUE(3)    
                               ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS        ASSUMING HYPOTHETICAL GROSS  
   END OF                      ANNUAL INVESTMENT RETURN OF         ANNUAL INVESTMENT RETURN OF        ANNUAL INVESTMENT RETURN OF  
   POLICY      ACCUMULATED   --------------------------------     ------------------------------     ------------------------------
    YEAR       PREMIUMS(2)       0%          6%         12%          0%         6%         12%          0%         6%         12%  
    ----       ----------    --------    --------    --------     -------    -------    --------     -------    -------    --------
<S>             <C>          <C>         <C>         <C>          <C>        <C>        <C>          <C>        <C>        <C>     
      1         $  2,399     $200,032    $200,138    $200,246     $ 1,486    $ 1,592    $  1,700     $   362    $   469    $    576
      2            4,919      200,000     200,311     200,637       3,115      3,427       3,753       1,877      2,190       2,515
      3            7,564      200,000     200,518     201,193       4,708      5,332       6,007       3,356      3,980       4,655
      4           10,342      200,000     200,764     201,940       6,264      7,308       8,484       4,858      5,902       7,078
      5           13,258      200,000     201,052     202,898       7,782      9,358      11,204       6,322      7,898       9,744

      6           16,320      200,000     201,392     204,103       9,263     11,488      14,199       7,748      9,973      12,684
      7           19,536      200,000     201,788     205,584      10,707     13,700      17,496       9,138     12,131      15,928
      8           22,912      200,000     202,247     207,378      12,113     15,999      21,130      10,510     14,396      19,527
      9           26,457      200,000     202,769     209,516      13,477     18,385      25,132      12,046     16,954      23,701
     10           30,179      200,000     203,370     212,051      14,803     20,866      29,547      13,544     19,606      28,288

     15           51,775      200,000     208,307     233,154      21,118     35,225      60,072      21,118     35,225      60,072

     20           79,337      200,000     217,042     275,059      25,839     52,358     110,375      25,839     52,358     110,375

 25 (age 65)    $114,515     $200,000    $232,553    $354,407     $28,767    $73,809    $194,943     $28,767    $73,089    $194,943

<FN>
(1) Values above are based on the initial scheduled premium of $2,285.11 for the
    first 25 policy  years.  Scheduled  premiums will be  redetermined  annually
    beginning  in the 26th  policy  year,  but will  never  exceed  the  maximum
    scheduled premium of $7,542.56 for this hypothetical policy.

(2) Assumes net interest of 5% compounded annually.

(3) Assumes no policy loan has been made.
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                INTERNAL RATE OF RETURN               INTERNAL RATE OF RETURN
                                ON CASH SURRENDER VALUES                 ON DEATH BENEFIT
                               ASSUMING HYPOTHETICAL GROSS          ASSUMING HYPOTHETICAL GROSS
   END OF                       ANNUAL RATE OF RETURN OF             ANNUAL RATE OF RETURN OF
   POLICY      ACCUMULATED    -----------------------------     -----------------------------------
    YEAR       PREMIUMS(2)       0%         6%        12%           0%           6%          12%
    ----       ----------     -------    -------    -------     ---------    ---------    ---------
<S>             <C>           <C>        <C>        <C>         <C>          <C>          <C>
      1         $  2,399      -84.15%    -79.47%    -74.78%     8,653.70%    8,658.37%    8,663.06%
      2            4,919      -46.48     -40.08     -33.78        786.87       787.60       788.36
      3            7,564      -31.68     -24.83     -18.14        306.10       306.48       306.99
      4           10,342      -23.74     -16.75      -9.97        174.31       174.60       175.06
      5           13,258      -19.12     -12.07      -5.26        117.08       117.35       117.81

      6           16,320      -16.12      -9.03      -2.22         86.06        86.31        86.81
      7           19,536      -14.04      -6.92      -0.11         66.91        67.17        67.71
      8           22,912      -12.48      -5.34       1.46         54.04        54.31        54.91
      9           26,457      -10.94      -3.89       2.82         44.87        45.15        45.82
     10           30,179       -9.79      -2.81       3.85         38.04        38.33        39.08

     15           51,775       -6.34       0.34       6.74         20.14        20.58        21.80

     20           79,337       -5.82       1.28       7.81         12.65        13.30        15.17

 25 (age 65)    $114,515       -5.80%      1.85%      8.50%         8.66%        9.62%       12.23%

<FN>
(1) Values above are based on the initial scheduled premium of $2,285.11 for the
    first 25 policy  years.  Scheduled  premiums will be  redetermined  annually
    beginning  in the 26th  policy  year,  but will  never  exceed  the  maximum
    scheduled premium of $7,542.56 for this hypothetical policy.

(2) Assumes net interest of 5% compounded annually.

(3) Assumes no policy loan has been made.
</FN>
</TABLE>

THE VALUES WILL DIFFER IF PREMIUMS ARE PAID IN DIFFERENT AMOUNTS OR FREQUENCIES.

IT IS EMPHASIZED THAT THE HYPOTHETICAL  INVESTMENT RESULTS ARE ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT  RESULTS.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN. THE VALUES WOULD
BE DIFFERENT FROM THOSE SHOWN IF ACTUAL RATES OF INVESTMENT RETURN APPLICABLE TO
THE POLICY  AVERAGED 0%, 6% OR 12% OVER A PERIOD OF YEARS,  BUT ALSO  FLUCTUATED
ABOVE OR BELOW THAT AVERAGE FOR INDIVIDUAL POLICY YEARS. THE VALUES FOR A POLICY
WOULD  ALSO  BE  DIFFERENT  FROM  THOSE  SHOWN,   DEPENDING  ON  THE  INVESTMENT
ALLOCATIONS  MADE TO THE  INVESTMENT  DIVISIONS OF THE SEPARATE  ACCOUNT AND THE
DIFFERENT  RATES OF RETURN  OF THE  TRUST  PORTFOLIOS,  IF THE  ACTUAL  RATES OF
INVESTMENT  RETURN  APPLICABLE TO THE POLICY  AVERAGED 0%, 6% OR 12%, BUT VARIED
ABOVE OR BELOW THAT AVERAGE FOR INDIVIDUAL DIVISIONS.  NO REPRESENTATIONS CAN BE
MADE THAT THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR
SUSTAINED OVER ANY PERIOD OF TIME.


                                       29
<PAGE>


                                  CHAMPION 2000

                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY
                 MODIFIED PREMIUM VARIABLE WHOLE LIFE INSURANCE
INITIAL SCHEDULED PREMIUM $2,285.11(1)              INITIAL FACE AMOUNT $200,000
                                   MALE AGE 40
                                   NON-SMOKER             DEATH BENEFIT OPTION B
                           ASSUMING GUARANTEED CHARGES


<TABLE>
<CAPTION>
                                                                                                                                   
                                      DEATH BENEFIT(3)                  POLICY ACCOUNT(3)               CASH SURRENDER VALUE(3)    
                               ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS        ASSUMING HYPOTHETICAL GROSS  
   END OF                      ANNUAL INVESTMENT RETURN OF         ANNUAL INVESTMENT RETURN OF        ANNUAL INVESTMENT RETURN OF  
   POLICY      ACCUMULATED   --------------------------------     ------------------------------     ------------------------------
    YEAR       PREMIUMS(2)       0%          6%         12%          0%         6%         12%          0%         6%         12%  
    ----       ----------    --------    --------    --------     -------    -------    --------     -------    -------    --------
<S>             <C>          <C>         <C>         <C>          <C>        <C>        <C>          <C>        <C>        <C>     
      1         $  2,399     $200,030    $200,137    $200,244     $ 1,484    $ 1,591    $  1,698     $   360    $   467    $    574
      2            4,919      200,000     200,173     200,494       2,982      3,289       3,610       1,744      2,052       2,373
      3            7,564      200,000     200,222     200,880       4,431      5,036       5,694       3,079      3,685       4,342
      4           10,342      200,000     200,285     201,416       5,826      6,829       7,960       4,420      5,423       6,554
      5           13,258      200,000     200,363     202,125       7,169      8,669      10,431       5,708      7,209       8,971

      6           16,320      200,000     200,458     203,025       8,452     10,554      13,121       6,937      9,039      11,606
      7           19,536      200,000     200,569     204,137       9,674     12,481      16,049       8,105     10,912      14,480
      8           22,912      200,000     200,698     205,487      10,831     14,450      19,239       9,228     12,847      17,636
      9           26,457      200,000     200,845     207,099      11,921     16,461      22,715      10,489     15,030      21,284
     10           30,179      200,000     201,012     209,006      12,937     18,508      26,502      11,677     17,249      25,242
 
     15           51,775      200,000     202,174     224,166      16,637     29,092      51,084      16,637     29,092      51,084

     20           79,337      200,000     203,956     252,925      16,940     39,272      88,241      16,940     39,272      88,241

 25 (age 65)    $114,515     $200,000    $206,411    $303,442     $11,621    $46,947    $143,978     $11,621    $46,947    $143,978

<FN>
(1) Values above are based on the initial scheduled premium of $2,285.11 for the
    first 25 policy  years.  Scheduled  premiums will be  redetermined  annually
    beginning  in the 26th  policy  year,  but will  never  exceed  the  maximum
    scheduled premium of $7,542.56 for this hypothetical policy.

(2) Assumes net interest of 5% compounded annually.

(3) Assumes no policy loan has been made.
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                INTERNAL RATE OF RETURN               INTERNAL RATE OF RETURN
                                ON CASH SURRENDER VALUES                 ON DEATH BENEFIT
                               ASSUMING HYPOTHETICAL GROSS          ASSUMING HYPOTHETICAL GROSS
   END OF                       ANNUAL RATE OF RETURN OF             ANNUAL RATE OF RETURN OF
   POLICY      ACCUMULATED    -----------------------------     -----------------------------------
    YEAR       PREMIUMS(2)       0%         6%        12%           0%           6%          12%
    ----       ----------     -------    -------    -------     ---------    ---------    ---------
<S>             <C>           <C>        <C>        <C>         <C>          <C>          <C>
      1         $  2,399      -84.23%    -79.56%    -74.87%     8,653.62%    8,658.29%    8,662.98%
      2            4,919      -49.34     -42.86     -36.50        786.87       787.28       788.03
      3            7,564      -34.99     -27.98     -21.16        306.10       306.26       306.75
      4           10,342      -27.03     -19.83     -12.87        174.31       174.42       174.86
      5           13,258      -22.29     -14.98      -7.96        117.08       117.17       117.62

      6           16,320      -19.21     -11.80      -4.74         86.06        86.14        86.62
      7           19,536      -17.08      -9.58      -2.49         66.91        66.99        67.51
      8           22,912      -15.48      -7.90      -0.80         54.04        54.13        54.69
      9           26,457      -13.87      -6.35       0.69         44.87        44.96        45.58
     10           30,179      -12.69      -5.19       1.80         38.04        38.13        38.82
 
     15           51,775       -9.73      -2.08       4.84         20.14        20.25        21.37

     20           79,337      -10.81      -1.47       5.92         12.65        12.80        14.51

 25 (age 65)    $114,515      -16.27%     -1.55%      6.53%         8.66%        8.86%       11.28%

<FN>
(1) Values above are based on the initial scheduled premium of $2,285.11 for the
    first 25 policy  years.  Scheduled  premiums will be  redetermined  annually
    beginning  in the 26th  policy  year,  but will  never  exceed  the  maximum
    scheduled premium of $7,542.56 for this hypothetical policy.

(2) Assumes net interest of 5% compounded annually.

(3) Assumes no policy loan has been made.
</FN>
</TABLE>

THE VALUES WILL DIFFER IF PREMIUMS ARE PAID IN DIFFERENT AMOUNTS OR FREQUENCIES.

IT IS EMPHASIZED THAT THE HYPOTHETICAL  INVESTMENT RESULTS ARE ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT  RESULTS.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN. THE VALUES WOULD
BE DIFFERENT FROM THOSE SHOWN IF ACTUAL RATES OF INVESTMENT RETURN APPLICABLE TO
THE POLICY  AVERAGED 0%, 6% OR 12% OVER A PERIOD OF YEARS,  BUT ALSO  FLUCTUATED
ABOVE OR BELOW THAT AVERAGE FOR INDIVIDUAL POLICY YEARS. THE VALUES FOR A POLICY
WOULD  ALSO  BE  DIFFERENT  FROM  THOSE  SHOWN,   DEPENDING  ON  THE  INVESTMENT
ALLOCATIONS  MADE TO THE  INVESTMENT  DIVISIONS OF THE SEPARATE  ACCOUNT AND THE
DIFFERENT  RATES OF RETURN  OF THE  TRUST  PORTFOLIOS,  IF THE  ACTUAL  RATES OF
INVESTMENT  RETURN  APPLICABLE TO THE POLICY  AVERAGED 0%, 6% OR 12%, BUT VARIED
ABOVE OR BELOW THAT AVERAGE FOR INDIVIDUAL DIVISIONS.  NO REPRESENTATIONS CAN BE
MADE THAT THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR
SUSTAINED OVER ANY PERIOD OF TIME.


                                       30
<PAGE>


                                                                      APPENDIX A

COMMUNICATING PERFORMANCE DATA

In reports or other  communications to policyowners or in advertising  material,
we may describe  general economic and market  conditions  affecting the Separate
Account and the Trust and may compare the performance or ranking of the Separate
Account  investment  divisions  and  Trust  portfolios  with  (1)  that of other
insurance  company  separate  accounts or mutual funds  included in the rankings
prepared  by Lipper  Analytical  Services,  Inc.,  Morningstar,  Inc. or similar
investment  services that monitor the performance of insurance  company separate
accounts or mutual funds, (2) other appropriate indices of investment securities
and averages for peer  universes of funds,  or (3) data  developed by us derived
from such indices or averages.  Advertisements or other communications furnished
to  present  or  prospective  policyowners  may also  include  evaluations  of a
Separate Account Division or Trust portfolio by financial  publications that are
nationally  recognized  such as Barron's,  Morningstar's  Variable  Annuity/Life
Sourcebook,  Business Week,  Forbes,  Fortune,  Institutional  Investor,  Money,
Kiplinger's Personal Finance, Financial Planning, Investment Adviser, Investment
Management Weekly, Money Management Letter,  Investment Dealers Digest, National
Underwriter,  Pension & Investments  Age, USA Today,  Investor's  Daily, the New
York Times,  The Wall  Street  Journal,  the Los  Angeles  Times and the Chicago
Tribune.

Performance data for peer universes of funds with similar investment  objectives
are compiled by Lipper Analytical Services, Inc. (Lipper) in its Lipper Variable
Insurance Products Performance Analysis Service (Lipper Survey) and Morningstar,
Inc. in the Morningstar Variable Annuity / Life Report (Morningstar Report).

The Lipper Survey records  performance  data as reported to it by over 800 funds
underlying  variable  annuity and life  insurance  products.  The Lipper  Survey
divides these actively managed funds into 25 categories by portfolio objectives.
The Lipper Survey contains two different universes, which differ in terms of the
types of fees reflected in performance  data.  The "Separate  Account"  universe
reports  performance data net of investment  management  fees,  direct operating
expenses and asset-based charges applicable under variable insurance and annuity
contracts. The "Mutual Fund" universe reports performance net only of investment
management  fees  and  direct  operating   expenses,   and  therefore   reflects
asset-based  charges that relate only to the underlying  mutual fund. This means
that the  performance  data  reported  by the Trust may appear  relatively  more
favorable than the performance data reported by the Separate Account divisions.

The  Morningstar  Report consists of nearly 700 variable life and annuity funds,
all of  which  report  their  data net of  investment  management  fees,  direct
operating expenses and separate account level charges.

LONG TERM MARKET TRENDS

As a tool for  understanding  how  different  investment  strategies  may affect
long-term  results,  it may be useful to  consider  the  historical  returns  on
different types of assets. The following chart presents historical return trends
for various types of securities.  The information presented,  while not directly
related to the performance of the investment  divisions of the Separate Account,
may help to provide a perspective  on the potential  returns of different  asset
classes over different  periods of time. By combining this information with your
knowledge of your own financial  needs,  you may be able to better determine how
you wish to allocate your Champion 2000 premiums.

Historically, the investment performance of common stocks over the long term has
generally been superior to that of long or short-term debt securities,  although
common  stocks have been  subject to more  dramatic  changes in value over short
periods  of time.  The  Common  Stock  Division  of the  Separate  Account  may,
therefore,  be a desirable  selection for policyowners who are willing to accept
such risks.  Policyowners  who have a need to limit short-term risk, may find it
preferable  to  allocate a smaller  percentage  of their net  premiums  to those
investment  divisions that invest  primarily in common stock.  Any investment in
securities,  whether equity or debt, involves varying degrees of potential risk,
in addition to offering varying degrees of potential reward.

The chart on page A-2  illustrates  the average annual  compound rates of return
over selected time periods  between  December 31, 1925 and December 31, 1993 for
common  stocks,   long-term   government  bonds,   long-term   corporate  bonds,
intermediate-term  government bonds and Treasury Bills. The Consumer Price Index
is shown as a measure of inflation for comparison  purposes.  The average annual
returns assume the reinvestment of dividends, capital gains and interest.

The  information  presented  is an  historical  record  of  unmanaged  groups of
securities  and is neither an estimate  nor a guarantee  of future  results.  In
addition,  investment management fees and expenses and charges associated with a
variable life insurance policy, are not reflected.

The rates of return illustrated do not represent returns of the Separate Account
and do not constitute a  representation  that the  performance of the investment
divisions of the Separate  Account  will  correspond  to rates of return such as
those  illustrated in the chart.  For a comparative  illustration of performance
results of The Hudson River Trust, see page A-1 of the Trust's prospectus.


                                      A-1
<PAGE>


                         AVERAGE ANNUAL RATES OF RETURN

<TABLE>
<CAPTION>
                                              LONG-TERM             LONG-TERM          INTERMEDIATE-                     CONSUMER
                             COMMON           GOVERNMENT            CORPORATE             TERM            TREASURY        PRICE
                             STOCKS             BONDS                 BONDS               BONDS             BILLS         INDEX
                             ------             -----                 -----               -----             -----         -----
FOR THE
FOLLOWING
PERIODS ENDING
12/31/93:
- --------
<C>                          <C>                <C>                   <C>                 <C>               <C>           <C> 
 1 year.................      9.99%             18.24%                13.19%              11.24%            2.90%         3.00%
 3 years................     15.63              15.08                 14.07               11.25             3.99          2.99
 5 years................     14.50              13.84                 13.00               11.35             5.61          3.94
10 years................     14.94              14.41                 14.00               11.43             6.35          3.73
20 years................     12.76              10.10                 10.16                9.85             7.49          5.92
30 years................     10.46               7.37                  7.69                8.17             6.65          5.32
40 years................     11.80               6.01                  6.43                6.80             5.55          4.32
50 years................     12.30               5.21                  5.57                5.74             4.61          4.35
60 years................     11.42               5.11                  5.54                5.43             3.86          4.10
Since 1926..............     10.33               5.02                  5.59                5.25             3.69          3.13
Inflation Adjusted
Since 1926..............      6.98               1.83                  2.38                2.06             0.54           N/A
- ----------
<FN>
*Source:  Ibbotson,  Roger G. and Rex A. Sinquefield,  STOCKS, BONDS, BILLS, AND
 INFLATION (SBBI),  1982,  updated in STOCKS,  BONDS,  BILLS, AND INFLATION 1994
 YEARBOOK(TM), Ibbotson Associates, Inc., Chicago. All rights reserved.

 Common Stocks (S&P 500) -- Standard and Poor's  Composite  Index,  an unmanaged
 weighted  index of the stock  performance  of 500  industrial,  transportation,
 utility and financial companies.

 Long-term  Government Bonds -- Measured using a one-bond portfolio  constructed
 each year  containing a bond with  approximately  a twenty year  maturity and a
 reasonably current coupon.

 Long-term  Corporate  Bonds -- For the  period  1969-1993,  represented  by the
 Salomon  Brothers  Long-Term,  High-Grade  Corporate Bond Index; for the period
 1946-1968,  the Salomon  Brothers' Index was backdated using Salomon  Brothers'
 monthly  yield  data and a  methodology  similar  to that used by  Salomon  for
 1969-1993; for the period 1926-1945, the Standard and Poor's monthly High-Grade
 Corporate  Composite  yield data were used,  assuming a 4 percent  coupon and a
 twenty year maturity.

 Intermediate-term   Government  Bonds  --  Measured  by  a  one-bond  portfolio
 constructed  each  year  containing  a bond  with  approximately  a  five  year
 maturity.

 U.S. Treasury Bills -- Measured by rolling over each month a one-bill portfolio
 containing,  at the  beginning  of each  month,  the bill  having the  shortest
 maturity not less than one month.

 Inflation  -- Measured  by the  Consumer  Price  Index for all Urban  Consumers
 (CPI-U), not seasonally adjusted.
</FN>
</TABLE>



                                      A-2

<PAGE>


                                     Part II

                   REPRESENTATION REGARDING REASONABLENESS OF
                       AGGREGATE POLICY FEES AND CHARGES




      Equitable represents that the fees and charges deducted under the Policies
described in this Registration Statement, in the aggregate, are reasonable in
relation to the services rendered, the expenses to be incurred, and the risks
assumed by Equitable under the Policies. Equitable bases its representation on
its assessment of all of the facts and circumstances, including such relevant
factors as: the nature and extent of such services, expenses and risks, the need
for Equitable to earn a profit, the degree to which the Policies include
innovative features, and regulatory standards for the grant of exemptive relief
under the Investment Company Act of 1940 used prior to October 1996, including
the range of industry practice.


                           UNDERTAKING TO FILE REPORTS


          Subject to the terms and conditions of Section 15(d) of the Securities
Exchange Act of 1934, the undersigned registrant hereby undertakes to file with
the Securities and Exchange Commission such supplementary and periodic
information, documents, and reports as may be prescribed by any rule or
regulation of the Commission heretofore or hereafter duly adopted pursuant to
authority conferred in that section.

                     UNDERTAKING PURSUANT TO RULE 484(b)(1)
                        UNDER THE SECURITIES ACT OF 1933

      Equitable's By-Laws provide, in Article VII, as follows: 

    7.1 Indemnification of Directors, Officers, Employees and Incorporators. To
    the extent permitted by the law of the State of New York and subject to all
    applicable requirements thereof:

    (a)   any person made or threatened to be made a party to any action or
          proceeding, whether civil or criminal, by reason of the fact that he,
          his testator or intestate, is or was a director, officer employee or
          incorporator of the Company shall be indemnified by the Company;

    (b)   any person made or threatened to be made a party to any action or
          proceeding, whether civil or criminal, by reason of the fact that he,
          his testator or intestate serves or served any other organization in
          any capacity at the request of the Company may be indemnified by the
          Company; and

    (c)   the related expenses of any such person in any of said categories may
          be advanced by the Company.

     Insofar as indemnification for liability arising under the Securities Act
of 1933 may be permitted to directors, officers and controlling persons of the
registrant pursuant to the foregoing provisions, or otherwise, the registrant
has been advised that in the opinion of the Securities and Exchange Commission
such indemnification is against public policy as expressed in the Act and is,
therefore, unenforceable. In the event that a claim for indemnification against
such liabilities (other than the payment by the registrant of expenses incurred
or paid by a director, officer or controlling person of the registrant in the
successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.


                                      II-1

<PAGE>


CONTENTS OF REGISTRATION STATEMENT

This Registration Statement comprises the following papers and documents:

The facing sheet.

Reconciliation and Tie.

The Supplement dated January 1, 1997 (for inforce business) consisting of 94
pages.

The Supplement of Equitable Variable dated May 1, 1996 (for inforce business)
consisting of 50 pages.

The Supplement of Equitable Variable dated May 1, 1995 consisting of 46 pages.

The Prospectus of Equitable Variable dated May 1, 1994 consisting of 35 pages.

Representation regarding reasonableness of aggregate policy fees and charges.

Undertaking to file reports .

Undertaking pursuant to Rule 484(b)(1) under the Securities Act of 1933.

The signatures.

Written Consents of the following persons:

         Mary P. Breen, Vice President and Associate General Counsel of
            Equitable (See exhibit 2(a))
         Barbara Fraser, F.S.A., M.A.A.A., Vice President of Equitable (See
            exhibit 2(b))
         Independent Public Accountants (See exhibit 6)

The following exhibits: Exhibit required by Article IX, paragraph A of Form
N-8B-2:

<TABLE>
<S>      <C>               <C>
         1-A(1)(a)(i)      Certified resolutions re Authority to Market Variable Life Insurance
                           and Establish Separate Accounts.


         1-A(2)            Inapplicable.

         1-A(3)(a)         See Exhibit 1-A(8).

         1-A(3)(b)         Broker-Dealer and General Agent Sales Agreement.

         1-A(3)(c)         See Exhibit 1-A(8)(i).

         1-A(4)            Inapplicable.

         1-A(5)(a)         Modified Premium Variable Whole Life Insurance Policy (90-400).

         1-A(5)(b)         Name Change Endorsement (S.97-1).

+        1-A(5)(c)         Accidental Death Benefit Rider (R90-209).

+        1-A(5)(d)         Term Insurance Rider on Additional Insured (R90-210).

+        1-A(5)(e)         Children's Term Insurance Rider (R90-211).

+        1-A(5)(f)         Disability Premium Waiver Rider (R90-213).

+        1-A(5)(g)         Substitution of Insured Rider (R90-214).

+        1-A(5)(h)         Term Insurance Rider on Insured (R90-215).

         1-A(5)(i)         Limitation on Amount of Insurance Rider (R90-211NY).

         1-A(5)(j)         Accelerated Death Benefit Rider.

         1-A(5)(k)         Free Look Rider.

         1-A(6)(a)         Declaration and Charter of Equitable, as amended.

         1-A(6)(b)         By-Laws of Equitable, as amended.

         1-A(7)            Inapplicable.

         1-A(8)            Distribution and Servicing Agreement among EQ Financial Consultants, Inc.
                           (formerly known as Equico Securities Inc.), Equitable and Equitable
                           Variable dated as of May 1, 1994.

         1-A(8)(i)         Schedule of Commissions.

         1-A(9)(a)         Agreement and Plan of Merger of Equitable Variable
                           with and into Equitable dated September 19, 1996.

         1-A(10)(a)        Application EV4-200X.


<FN>
- ---------------------------
+State variations not included.
</FN>
</TABLE>


                                      II-2
<PAGE>


<TABLE>
<CAPTION>

Other Exhibits:

<S>      <C>               <C>
         2(a)              Opinion and Consent of Mary P. Breen, Vice President and
                           Associate General Counsel of Equitable.

         2(b)(i)           Opinion and Consent of Barbara Fraser, F.S.A., M.A.A.A., Vice President of
                           Equitable.

         2(b)(ii)          Opinion and Consent of Barbara Fraser, F.S.A., M.A.A.A., Vice President of
                           Equitable.

         2(b)(iii)         Consent of Barbara Fraser, F.S.A., M.A.A.A., Vice President of Equitable
                           relating to Exhibits 2(b)(i) and 2(b)(ii).

         3                 Inapplicable.

         4                 Inapplicable.

         5                 Financial Data Schedule (See Exhibit 27 below).

         6                 Consent of Independent Public Accountant.

         7(a)              Powers of Attorney.

         8                 Description of Equitable's Issuance, Transfer and Redemption Procedures for
                           Modified Premium Variable Policies pursuant to Rule 6e-3(T)(b)(12)(iii)
                           under the Investment Company Act of 1940.

        27                 Financial Data Schedule.


<FN>
- ---------------------------
+State variations not included.
</FN>
</TABLE>


                                      II-3
<PAGE>



                                   SIGNATURES



Pursuant to the requirements of the Securities Act of 1933, the Registrant has
duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized, and its seal to be hereunto affixed and
attested, all in the City and State of New York on the 9th day of December,
1996.


                                SEPARATE ACCOUNT FP OF THE EQUITABLE
                                LIFE ASSURANCE SOCIETY OF THE UNITED STATES

                                By:  THE EQUITABLE LIFE ASSURANCE SOCIETY
                                     OF THE UNITED STATES, DEPOSITOR

                                By: /s/ Samuel B. Shlesinger
                                    ------------------------
                                       (Samuel B. Shlesinger)
                                        Senior Vice President





Attest: /s/ Linda Galasso
       -----------------
           (Linda Galasso)
            Assistant Secretary
            December 9, 1996














                                      II-4
<PAGE>



                                   SIGNATURES



Pursuant to the requirements of the Securities Act of 1933, the Registrant has
duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City and State of New York on the
9th day of December, 1996.


                                                 THE EQUITABLE LIFE ASSURANCE
                                                 SOCIETY OF THE UNITED STATES


                                                 By: /s/ Samuel B. Shlesinger
                                                     ------------------------
                                                        (Samuel B. Shlesinger)
                                                         Senior Vice President


        Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed by the following persons in the
capacities and on the date indicated:

PRINCIPAL EXECUTIVE OFFICERS:

*  Joseph J. Melone           Chairman of the Board

*  James M. Benson            President and Chief Executive Officer

*  William T. McCaffrey       Senior Executive Vice President and Chief
                              Operating Officer

*  Jerry M. de St. Paer       Executive Vice President

PRINCIPAL FINANCIAL OFFICER:

*  Stanley B. Tulin.          Senior Executive Vice President and 
                              Chief Financial Officer

PRINCIPAL ACCOUNTING OFFICER:

/s/ Alvin H. Fenichel
    Alvin H. Fenichel         Senior Vice President and Controller
    December 9, 1996

* DIRECTORS:


Claude Bebear                Jean-Rene Foutou          Winthrop Knowlton
James M. Benson              Norman C. Francis         Arthur L. Liman
Christopher J. Brocksom      Donald J. Greene          George T. Lowy
Francoise Colloc'h           John T. Hartley           William T. McCaffrey
Henri de Castries            John H.F. Haskell, Jr.    Joseph J. Melone
Joseph L. Dionne             W. Edwin Jarmain          Didier Pineau-Valencienne
William T. Esrey             G.Donald Johnson, Jr.     George J. Sella, Jr.
                                                       Dave H. Williams



* By:  /s/ Samuel B. Shlesinger
     ------------------------
          (Samuel B. Shlesinger)
           Attorney-in-Fact
           December 9, 1996







                                      II-5
<PAGE>




                                  EXHIBIT INDEX
                                  -------------


<TABLE>
<CAPTION>
Exhibit No.                                                                               TAG VALUE
- -----------                                                                               ---------

<S>               <C>                                                                     <C>
1-A(1)(a)(i)      Certified resolutions re Authority to Market Variable Life
                  Insurance and Establish Separate Accounts.                              EX-99.1A1ai RESOLU

1-A(3)(b)         Broker-Dealer and General Agent Sales Agreement.                        EX-99.1A3b BROKR AGR

1-A(5)(a)         Modified Premium Variable Whole Life Insurance Policy (90-400).         EX-99.1A5a POLICY

1-A(5)(b)         Name Change Endorsement (S.97-1).                                       EX-99.1A5b ENDORS

1-A(5)(c)         Accidental Death Benefit Rider (R90-209).                               EX-99.1A5C RIDER

1-A(5)(d)         Term Insurance Rider on Additional Insured (R90-210).                   EX-99.1A5d RIDER

1-A(5)(e)         Children's Term Insurance Rider (R90-211).                              EX-99.1A5e RIDER

1-A(5)(f)         Disability Premium Waiver Rider (R90-213).                              EX-99.1A5f RIDER

1-A(5)(g)         Substitution of Insured Rider (R90-214).                                EX-99.1A5G RIDER

1-A(5)(h)         Term Insurance Rider on Insured (R90-215).                              EX-99.1A5h RIDER

1-A(5)(i)         Limitation on Amount of Insurance Rider (R90-211NY).                    EX-99.1A5i RIDER

1-A(5)(j)         Accelerated Death Benefit Rider.                                        EX-99.1A5j RIDER

1-A(5)(k)         Free Look Rider.                                                        EX-99.1A5k ENDORS

1-A(6)(a)         Declaration and Charter of Equitable, as amended.                       EX-99.1A6a CHARTER

1-A(6)(b)         By-Laws of Equitable, as amended.                                       EX-99.1A6b BYLAWS

1-A(8)            Distribution and Servicing Agreement among EQ Financial Consultants,
                  Inc. (formerly known as Equico Securities Inc.), Equitable and
                  Equitable Variable dated as of May 1, 1994.                             EX-99.1A8 DIST AGR

1-A(8)(i)         Schedule of Commissions.                                                EX-99-1A8i SCHED COM

1-A(9)(a)         Agreement and Plan of Merger of Equitable Variable with and
                  into Equitable dated September 19, 1986.                                EX-99.1A9a MERG AGR

1-A(10)(a)        Application EV4-200X.                                                   EX-99.1-A10a INS APP

2(a)              Opinion and Consent of Mary P. Breen, Vice President and
                  Associate General Counsel of Equitable.                                 EX-99.2a LEG OPIN

2(b)(i)           Opinion and Consent of Barbara Fraser, F.S.A., M.A.A.A.,
                  Vice President of Equitable.                                            EX-99.2bi Act Opin

2(b)(ii)          Opinion and Consent of Barbara Fraser, F.S.A., M.A.A.A,
                  Vice President of Equitable.                                            EX-99.2bii Opinion

2(b)(iii)         Consent of Barbara Fraser, F.S.A., M.A.A.A., Vice President
                  of Equitable.                                                           EX-99.2biii Act Opin

6                 Consent of Independent Public Accountant.                               EX-99.6 CONSENT

7(a)              Powers of Attorney.                                                     EX-99.7a POW ATTY

8                 Description of Equitable's Issuance, Transfer and Redemption
                  Procedures for Modified Premium Variable Policies pursuant to
                  Rule 6e-3(T)(b)(12)(iii) under the Investment Company Act of
                  1940.                                                                   EX-99.8 DESC PROC

27                Financial Data Schedule                                                 EX-27
</TABLE>


                                      II-6




           THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES

                        ASSISTANT SECRETARY'S CERTIFICATE

     As an Assistant Secretary of The Equitable Life Assurance Society of the
United States (the "Corporation"), a corporation organized and existing under
the laws of the State of New York, I, Janet E. Hannon, hereby certify that
attached hereto marked Exhibit A is a true, correct, and complete copy of
Resolution B28-95, duly adopted by the Board of Directors of the Corporation at
a meeting held on September 21, 1995, at which a quorum was present and acting
throughout; and that said resolution has not been amended, annulled, rescinded,
or revoked, and is now in full force and effect.


     IN WITNESS WHEREOF, I have hereunto affixed my signature and the seal of
the Corporation this 30th day of May, 1996.


     SEAL                                /s/ Janet E. Hannon 
                                             -------------------
                                             Assistant Secretary


7275N/21


<PAGE>


                                                                       EXHIBIT A
                   AUTHORITY TO MARKET VARIABLE LIFE INSURANCE
                         AND ESTABLISH SEPARATE ACCOUNTS
                         -------------------------------

B28-95

     WHEREAS, by memorandum to Executive Vice President and Chief Administrative
Officer William T. McCaffrey, dated September 6, 1995 (the "Memorandum"), Senior
Vice President Samuel B. Shlesinger referred to a proposal currently under
consideration by management to merge Equitable Variable Life Insurance Company
into Equitable Life (the "Proposed Merger");

     WHEREAS, if the Proposed Merger were to occur, the Company would require
all necessary licenses and other approvals to carry on the business of EVLICO,
some of which must be applied for in advance upon authority granted by this
Board to engage in a variable life insurance business; and

     WHEREAS, the Memorandum requests that this Board authorize, contingent upon
the effectiveness of the Proposed Merger, the conduct by the Company of a
variable life insurance business and other actions to facilitate the operation
of such business;

                              NOW, THEREFORE, BE IT

     RESOLVED, That authorization is given to continue studying the feasibility
of merging EVLICO into the Company;

     FURTHER RESOLVED, That, contingent upon the effectiveness of the Proposed
Merger, the Company shall commence a variable life insurance business in order
to perform its obligations under the EVLICO variable life insurance policies
issued prior to the Proposed Merger and to offer and sell variable life
insurance policies thereafter;

     FURTHER RESOLVED, That the Company hereby establishes Separate Accounts I,
FP, PVT and P-1 (the "Separate Accounts") to become operational upon the
effectiveness of the Merger;

     FURTHER RESOLVED, That the Separate Accounts shall fund variable life
insurance policies currently funded in corresponding separate accounts of EVLICO
and policies to be issued by Equitable Life after the Merger.


<PAGE>


     FURTHER RESOLVED, That the Chief Investment Officer of the Company, with
power to sub-delegate, is authorized in his discretion as he may deem
appropriate from time to time and in accordance with applicable laws and
regulations (a) to divide the Separate Accounts into one or more divisions or
subdivisions, (b) to modify or eliminate any such division or subdivision, (c)
to change the designation of the Separate Accounts to another designation (d) to
designate additional divisions or subdivisions thereof and (e) to authorize and
establish any and all additional separate accounts as may be deemed by such
officer to by necessary or desirable for the Company's variable life insurance
business and having investment policies substantially similar to any current or
future separate account of the Company which has been or may be specifically
approved by this Board;

     FURTHER RESOLVED, That the officers of the Company be, and each of them
hereby is, authorized to invest cash in the Separate Accounts or in any division
thereof as may be deemed necessary or appropriate to facilitate the commencement
of the Separate Account's operations or to meet any minimum capital requirements
under the Investment Company Act of 1940 (the "1949 Act") and to transfer cash
or securities from time to time between the Company's general account and any
Separate Account as deemed necessary or appropriate as long as such transfers
are not prohibited by law and are consistent with the terms of the variable life
insurance policies issued by the Company providing for allocations to such
Separate Accounts;

     FURTHER RESOLVED, That authority is hereby delegated to the Chief Executive
Officer, the President and the Chief Investment Officer, with power to
sub-delegate, to adopt Rules and Regulations for Certain Operations of the
Separate Accounts, providing for, among other things, criteria by which the
Company shall institute procedures to provide for a pass-through of voting
rights to the owners of variable life insurance policies issued by the Company
providing for allocation to any Separate Account with respect to the shares of
any investment companies which are held in such Separate Account;

     FURTHER RESOLVED, That the initial fundamental investment policy of each
Separate Account shall be the investment policy of the corresponding separate
account of EVLICO at the effective date of the Proposed Merger, provided,
however, that such investment policy may be changed from time to time in
accordance with applicable law by the Chief Investment Officer of the Company or
such other officer as he may designate;

     FURTHER RESOLVED, That the Company may register under the Securities Act of
1933 (the "1933 Act") variable life insurance policies, or units of interest
thereunder, under which amounts will be allocated by the Company to the Separate
Accounts to support reserves for such policies and, in connection therewith, the
officers of the Company be, and each of them hereby is, authorized, with the


<PAGE>


assistance of accountants, legal counsel and other consultants, to prepare,
execute and file with the Securities and Exchange Commission, in the name and on
behalf of the Company, registration statements under the 1933 Act, including
prospectuses, supplements, exhibits and other documents relating thereto, and
amendments to the foregoing, in such form as the officer executing the same may
deem necessary or appropriate;

     FURTHER RESOLVED, That the officers of the Company are authorized, with the
assistance of accountants, legal counsel and other consultants, to take all
actions necessary to register the Separate Accounts under the 1940 Act and to
take such related actions as they deem necessary and appropriate to carry out
the foregoing;

     FURTHER RESOLVED, That the officers of the Company be, and each of them
hereby is, authorized to prepare, execute, and file with the Securities and
Exchange Commission such no-action requests and applications for such
exemptions from or orders under the federal or state securities laws as they may
from time to time deem necessary or desirable;

     FURTHER RESOLVED, That the President of the Company is hereby appointed as
agent for service under any registration statement under the 1933 Act or the
1940 Act relating to the Separate Accounts, such person to by duly authorized to
receive communications and notices from the Securities and Exchange Commission
with respect to such registration statement and to exercise powers given to such
agent by the 1933 Act and 1940 Act and the rules and regulations thereunder, and
any other applicable law;

     FURTHER RESOLVED, That the officers of the Company be, and each of them
hereby is, authorized to effect, in the name and on behalf of the Company, all
such registrations, filing and qualifications under applicable securities laws
and regulations and under insurance securities laws and insurance laws and
regulations of such states and other jurisdictions as they may deem necessary or
appropriate, with respect to the Company, and with respect to any variable life
insurance policies under which amounts will be allocated by the Company to the
Separate Accounts to support reserves for such policies; such authorization to
include registration, filing and qualification of the Company and of said
policies, as well as registration, filing and qualification of officers,
employees and agents of the Company as brokers, dealers, agents, salesmen, or
otherwise; and such authorization shall also include, in connection therewith,
authority to prepare, execute, acknowledge and file all such applications,
applications for exemptions, certificates, affidavits, covenants, consents to
service of process and other instruments and to take all such action as the
officer executing the same or taking such action may deem necessary or
desirable;


<PAGE>


B28-95 (continued)

     FURTHER RESOLVED, That the standards of suitability and code of conduct
relating to the doing by the Company of a variable life insurance business, in
the forms annexed to the Memorandum, are hereby approved; and

     FURTHER RESOLVED, That the officers of the Company are, and each of them
hereby is, authorized and instructed to take all such acts and prepare and
deliver all such documents in the name and on behalf of the Company, including
all documents required by state licensing authorities to conduct a variable life
insurance business, as may be necessary or desirable to effectuate the purposes
of the foregoing resolutions.





                         BROKER-DEALER AND GENERAL AGENT

                                 SALES AGREEMENT


     AGREEMENT,  by and among EQ Financial  Consultants,  Inc.  ("Distributor"),
__________________________   ("Broker-Dealer")  and  ___________________________
("General Agent").

                              W I T N E S S E T H :

     WHEREAS,  the Distributor  and the  Broker-Dealer  are both  broker-dealers
registered  with the  Securities  and Exchange  Commission  under the Securities
Exchange  Act of 1934,  as amended  ("1934  Act"),  and members of the  National
Association of Securities Dealers, Inc.;

     WHEREAS,  the General  Agent,  which is an Affiliate of, or the same person
as,  the   Broker-Dealer,   or  whose   employees  are  also  employees  of  the
Broker-Dealer,  is an  insurance  agency  duly  licensed to sell  variable  life
insurance and variable annuities in any state or other jurisdiction in which the
General Agent intends to perform hereunder;

     WHEREAS,  The  Equitable  Life  Assurance  Society  of  the  United  States
("Equitable")  has  appointed  the  Distributor  as  principal   underwriter  or
distributor of the Variable Accounts and the MVA Interests and as distributor of
the  Contracts  and has  authorized  the  Distributor  to recommend  persons for
appointment as agents of Equitable to solicit  applications  for the sale of the
Contracts;

     WHEREAS, it is intended that the General Agent shall be authorized to offer
and sell the Contracts to the general public subject to the terms and conditions
set forth more fully herein;

     WHEREAS,  Equitable has authorized  the  Distributor to enter into separate
written agreements with broker-dealers registered under the 1934 Act which agree
to participate  in the  distribution  of the  Contracts,  and the parties hereto
desire that the Broker-Dealer be authorized to solicit applications for the sale
of the Contracts;

     WHEREAS,  Contracts  may be  issued  by an  insurance  company  which is an
Affiliate of Equitable  and the  Distributor  may be  authorized  to promote the
offer  and  sale of  such  Contracts  in the  same  manner  that  Equitable  has
authorized the Distributor to act, as described above.

     NOW,  THEREFORE,  in  consideration  of the  premises  and  of  the  mutual
covenants and promises herein contained, the parties hereto agree as follows:

                                    ARTICLE I
                                   DEFINITIONS

     ss.1.1  Defined Terms.  In addition to any terms defined  elsewhere in this
Agreement,  the  terms  defined  in  this  Section  1.1,  whenever  used in this
Agreement  (including in the Schedules and Exhibits),  shall have the respective
meanings indicated.

              a.   Affiliated  Person or  Affiliate -- With respect to a person,
any other person controlling,  controlled by, or under common control with, such
person.


<PAGE>


              b.   Agent -- An individual  associated with the General Agent and
registered  with  the  NASD  as a  representative  of the  Broker-Dealer  who is
appointed by an Equitable Life Company as an insurance  agent for the purpose of
soliciting applications for the Contracts.

              c.   Broker-of-Record  -- The party  designated  in the  Equitable
Life  Companies  records  as the  person,  with  respect to a  Contract,  who is
entitled to receive  compensation  payable with respect to such Contract and who
is authorized  to contact  directly the owner of such  Contract.  In the case of
compensation payable with respect to a Premium,  the  Broker-of-Record  shall be
the party designated as such in the records of an Equitable Life Company, at the
time such Premium is accepted by such Equitable Life Company. In the case of any
payment  of  compensation  payable  with  respect  to  Contract  value or client
services,  the  Broker-of-Record  shall be the party  designated  as such in the
records  of an  Equitable  Life  Company,  in  accordance  with  the  rules  and
procedures  of the  Equitable  Life  Companies  at the time any such  payment is
payable. In the case of compensation payable on annuitization of a Contract, the
Broker-of-Record  shall be the party  designated  as such in the  records  of an
Equitable  Life  Company on the  annuity  commencement  date  specified  in such
Contract.

              d.   Contract Prospectus -- The prospectus for the interests under
the Contracts  included within a Contract  Registration  Statement and including
any Contract  prospectus or supplement  separately filed under the 1933 Act. The
Contract  Prospectus also shall include the statement of additional  information
which  is  part of the  Contract  Registration  Statement,  unless  the  context
otherwise requires.

              e.   Contract Registration Statements -- The most recent effective
registration  statements,  or most recent  effective  post-effective  amendments
thereto, relating to interests under the Contracts and in the Variable Accounts,
as required  by the 1933 Act and the 1940 Act,  including  financial  statements
therein and all exhibits thereto.

              f.   Contracts  -- All  classes  of life  insurance  policies  and
annuity  contracts,  including  certificates,  issued  by  Equitable  or  by  an
Affiliate of Equitable  distributed by the  Distributor,  except those which are
identified  in Schedule  I.  Schedule I may be  modified  from time to time,  as
provided in Section 2.6.

              g.   Equitable Life Companies or, individually,  an Equitable Life
Company --  Equitable  and any  Affiliate  of  Equitable  which is an  insurance
company.

              h.   MVA Interests -- The market value  adjustment  interests,  if
any, under the Contracts.

              i.   NASD -- National Association of Securities Dealers, Inc.

              j.   1940 Act -- Investment Company Act of 1940, as amended.

              k.   1934 Act -- Securities Exchange Act of 1934, as amended.

              l.   1933 Act -- Securities Act of 1933, as amended.

              m.   Premium -- Any premium,  contribution or other  consideration
relating to the Contracts.

              n.   SEC or Commission -- Securities and Exchange Commission.


                                   -2-
<PAGE>


              o.  Trust -- The Hudson River Trust and any other entity available
for investment through the Variable Accounts under the Contracts.

              p.  Trust  Prospectus  -- The  prospectus  for the Trust  included
within the Trust  Registration  Statement and including any Trust  prospectus or
supplement  separately filed under the 1933 Act. The Trust Prospectus also shall
include  the  statement  of  additional  information  which is part of the Trust
Registration Statement, unless the context otherwise requires.

              q.  Trust  Registration  Statement  -- The most  recent  effective
registration statement or most recent effective post-effective amendment thereto
relating to the Trust as  required  by the 1933 Act and the 1940 Act,  including
financial statements therein and all exhibits thereto.

              r.  Variable Accounts -- Segregated asset accounts,  each of which
has been  established  by an Equitable  Life Company  pursuant to state law as a
funding  vehicle for the  Contracts.  The  Variable  Accounts  are divided  into
divisions that invest in shares of the Trust.

     ss.1.2   Cross-References.  All  references in this Agreement to a Section,
Article,  Schedule or Exhibit are to a section,  article, schedule or exhibit of
this Agreement, unless otherwise indicated.

                                   ARTICLE II
                AUTHORIZATION OF BROKER-DEALER AND GENERAL AGENT

     ss.2.1   Authority  to  Distribute  Contracts.  Pursuant  to the  authority
granted to it by Equitable, the Distributor hereby authorizes the Broker-Dealer,
under the securities laws, and General Agent,  under the insurance laws, each in
a non-exclusive capacity, to distribute the Contracts. The Broker-Dealer and the
General Agent accept such  authorization  and agree to use their best efforts to
find  purchasers for the Contracts in each case acceptable to the Equitable Life
Company  issuing  such  Contracts.  The  Broker-Dealer  and  the  General  Agent
understand that the public offering of and  solicitation for interests under the
Contracts  are not  permitted to commence,  or to continue,  unless the Contract
Registration Statements have become effective and, with respect to each state or
other  jurisdiction  in which  Contract  applications  are to be solicited,  the
Contracts are qualified for sale under all  applicable  securities and insurance
laws. The  Broker-Dealer  and the General Agent agree that the  solicitation  of
applications  for the sale of the Contracts will commence as soon as practicable
after the Contract Registration Statements have become effective.

     ss.2.2   Notification  by  Distributor.  The  Distributor  shall notify the
Broker-Dealer and the General Agent:

              a.  If there are no effective  Contract  Registration  Statements,
when the Contract Registration Statements have become effective;

              b.  Of all states and other  jurisdictions  in which the Contracts
are  qualified for sale and of the states and other  jurisdictions  in which the
Contracts may not be lawfully sold;

              c.  Of any request by the SEC for any amendments or supplements to
a Contract Registration  Statement or of any request for additional  information
that must be provided by the Broker-Dealer or the General Agent or any Affiliate
of the Broker-Dealer or the General Agent;

              d.  Of the issuance by the SEC of any stop order with respect to a
Contract  Registration  Statement or the initiation of any  proceedings for that
purpose or for any other purpose relating to the registration and/or offering of
the Contracts;


                                      -3-
<PAGE>


              e.  If  any  event  occurs  as a  result  of  which  the  Contract
Prospectus(es)  or any sales  literature  for the  Contracts  would  include any
untrue  statement of a material fact or omit to state a material fact  necessary
to make the statements therein not misleading.

The  Distributor  will  provide the  Broker-Dealer  and the  General  Agent with
notification  of these matters  immediately by telephone,  with  notification in
writing promptly thereafter.

     ss.2.3   Authority to Recommend  Agent  Appointments.  The General Agent is
vested under this  Agreement  with power and  authority to select and  recommend
individuals  who are  associated  with  the  General  Agent  and are  registered
representatives of the Broker-Dealer for appointment as agents of Equitable, and
only individuals so recommended by the General Agent to the Distributor shall be
eligible to become Agents,  provided that the number of Agents with appointments
in effect  under this  Agreement  shall not at any time exceed  five.  Equitable
reserves  the right in its sole  discretion  to refuse to appoint  any  proposed
agent or,  once  appointed,  to  terminate  the same at any time with or without
cause.

     ss.2.4   Limitations  on  Authority.  Neither  the  Broker-Dealer  nor  the
General  Agent  shall  possess  or  exercise  any  authority  on  behalf  of the
Distributor or the Equitable Life Companies other than that expressly  conferred
on the Broker-Dealer or the General Agent by this Agreement. In particular,  and
without limiting the foregoing,  neither the Broker-Dealer nor the General Agent
shall have any authority, nor shall either grant such authority to any Agent, on
behalf of the Distributor (i) to make,  alter or discharge any Contract or other
contract  entered  into  pursuant  to a  Contract;  (ii) to waive  any  Contract
provision;  (iii) to extend  the time for  payment of any  Premiums;  or (iv) to
receive  any  monies  or  Premiums  from  applicants  for or  purchasers  of the
Contracts  (except for the sole purpose of  forwarding  monies or Premiums to an
Equitable Life Company).

     ss.2.5   Suitability.  The Distributor  wishes to ensure that the Contracts
solicited by Broker-Dealer will be issued to persons for whom the Contracts will
be suitable.  Broker-Dealer  shall take  reasonable  steps to ensure that Agents
shall not make  recommendations  to an applicant to purchase any Contract in the
absence of  reasonable  grounds to believe that the purchase of such Contract is
suitable for such applicant. While not limited to the following, a determination
of  suitability  shall be  based  on  information  furnished  to an Agent  after
reasonable   inquiry   concerning  the  applicant's   insurance  and  investment
objectives, financial situation and needs.

     ss.2.6   Insurer's Right to Reject Applications.  The Broker-Dealer and the
General Agent  acknowledge that each Equitable Life Company has the right in its
sole  discretion to reject any  applications  or Premiums  received by it and to
return or refund to an applicant such applicant's  Premium. In the event that an
Equitable  Life  Company  rejects an  application  solicited  by an Agent,  such
Equitable  Life Company  will return any Premium  paid by the  applicant to such
applicant,  or to the soliciting Agent for prompt  forwarding to such applicant.
In the event  that a  purchaser  exercises  his or her free look  right  under a
Contract,  any amount to be refunded as  provided  in such  Contract  will be so
refunded to the  purchaser  by or on behalf of the  Equitable  Life Company that
issued such Contract,  or to the soliciting Agent for prompt  forwarding to such
purchaser.

     ss.2.7   Contracts  Included and Contracts  Excluded Under Agreement.  This
Agreement  applies  to all  classes  of  annuity  contracts  or  life  insurance
contracts issued by an Equitable Life Company and distributed by the Distributor
("Contracts").  Schedule I to this  Agreement  describes the life  insurance and
annuity contracts which are excluded as Contracts under this Agreement. Schedule
I may be amended by the  Distributor in its sole discretion from time to time to
add or to delete classes of annuity contracts or life insurance  contracts.  The
provisions of this Agreement  shall apply with equal force to all Contracts from
time to time covered by it unless the context otherwise requires.


                                      -4-
<PAGE>


     ss.2.8   Independent  Contractor Status. The Distributor  acknowledges that
the  Broker-Dealer  and the  General  Agent  are each  independent  contractors.
Accordingly,  while the  Broker-Dealer  and the General Agent agree to use their
best efforts to solicit  applications for the Contracts,  the  Broker-Dealer and
the General  Agent are not obliged or expected to give full time and energies to
the performance of their obligations hereunder or to sell or solicit a specified
number of Contracts,  nor are the Broker-Dealer and the General Agent obliged or
expected to represent the Distributor or any Equitable Life Company exclusively.
Nothing herein contained shall constitute the Broker-Dealer,  the General Agent,
or any agents or  representatives  of the  Broker-Dealer or the General Agent as
employees of an Equitable Life Company or the Distributor.

                                   ARTICLE III
      LICENSING AND REGISTRATION OF BROKER-DEALER, GENERAL AGENT AND AGENTS

     ss.3.1   Broker-Dealer Qualifications. The Broker-Dealer represents that it
is a  broker-dealer  registered with the SEC under the 1934 Act, and is a member
of the NASD. The Broker-Dealer  must, at all times when performing its functions
and fulfilling its  obligations  under this  Agreement,  be duly registered as a
broker-dealer  under  the 1934 Act and in each  state or other  jurisdiction  in
which Broker-Dealer intends to perform its functions and fulfill its obligations
hereunder and in which such  registration  is required,  and be a member in good
standing of the NASD.

     ss.3.2   General Agent Qualifications. The General Agent represents that it
is a licensed life insurance agent where required to solicit  applications.  The
General Agent must, at all times when  performing  its functions and  fulfilling
its obligations under this Agreement,  be duly licensed to sell the Contracts in
each state or other  jurisdiction  in which the General Agent intends to perform
its functions and fulfill its obligations hereunder.

     ss.3.3   Qualifications of Broker-Dealer Representatives. The Broker-Dealer
represents  and warrants that it shall take all necessary  action to ensure that
no individual  shall offer or sell the Contracts on behalf of  Broker-Dealer  in
any state or other  jurisdiction  in which the  Contracts  may  lawfully be sold
unless such individual is an associated person of Broker-Dealer (as that term is
defined in Section  3(a)(18) of the 1934 Act), is neither subject to a statutory
disqualification  (as that term is defined in the 1934 Act) nor prohibited  from
engaging in the business of insurance  (under the Violent  Crime Control and Law
Enforcement  Act of  1994),  and is  duly  registered  with  the  NASD  and  any
applicable  state  securities  regulatory  authority as a  registered  person of
Broker-Dealer  qualified  to  distribute  the  Contracts  in such state or other
jurisdiction.

     ss.3.4  Qualifications of General Agent's Agents and Appointment of Agents.
The General  Agent  represents  and  warrants  that it shall take all  necessary
action to ensure that no individual  shall offer or sell the Contracts on behalf
of the General Agent in any state or other  jurisdiction  unless such individual
is duly appointed as an agent of the General Agent,  duly licensed and appointed
as an  agent  of  the  appropriate  Equitable  Life  Company  and  appropriately
licensed,  registered or otherwise  qualified to offer and sell the Contracts to
be offered and sold by such individual under the insurance laws of such state or
jurisdiction. The General Agent understands that certain states may require that
a special variable contracts examination be passed by agent before he or she can
solicit  applications  for the  Contracts.  Nothing in this  Agreement  is to be
construed as requiring an Equitable  Life Company to obtain a license or issue a
consent or  appointment to enable any particular  agent to sell  Contracts.  All
matters concerning the licensing of any individuals  recommended for appointment
by the General Agent under any applicable  state insurance law shall be a matter
directly between the General Agent and such individual.  The General Agent shall
furnish the  Equitable  Life  Companies  with proof of proper  licensing of such
individual  or  other  proof,   reasonably  acceptable  to  the  Equitable  Life
Companies, of satisfaction by such individual of licensing requirements prior to
the  appointment  of any  such  individual  as an agent  of any  Equitable  Life
Company.  In conjunction with the submission of appointment  papers for all such


                                      -5-
<PAGE>


individuals as insurance agents of an Equitable Life Company,  the General Agent
shall   fulfill  all   requirements   set  forth  in  the   General   Letter  of
Recommendation,  which is Exhibit A, and shall be deemed to represent  that each
individual is competent and qualified to act as an agent for the Equitable  Life
Companies  and to hold  himself  or  herself  out in good  faith to the  general
public.

                                   ARTICLE IV
                   BROKER-DEALER AND GENERAL AGENT COMPLIANCE

     ss.4.1   Supervisory  Responsibilities  of General Agent. The General Agent
shall train,  supervise and be solely  responsible for the conduct of the Agents
in their  solicitation  activities in connection  with the Contracts,  and shall
supervise Agents' strict compliance with applicable rules and regulations of any
governmental  or  other  insurance   authorities  that  have  jurisdiction  over
insurance  contract  activities,  as well as the  rules  and  procedures  of the
Equitable Life Companies pertaining to the solicitation,  sale and submission of
applications  for the Contracts  and the  provision of services  relating to the
Contracts.  The  General  Agent  shall  be  solely  responsible  for  background
investigations  of the proposed agents to determine their  qualifications,  good
character and moral fitness to sell the Contracts.

     ss.4.2   Supervisory  Responsibilities of Broker-Dealer.  The Broker-Dealer
shall be responsible  for securities  training,  supervision  and control of the
Agents in  connection  with their  solicitation  activities  and any  incidental
services  with  respect to the  Contracts  and shall  supervise  Agents'  strict
compliance  with  applicable   federal  and  state   securities  laws  and  NASD
requirements in connection with such solicitation  activities and with the rules
and procedures of the Equitable Life Companies.

     ss.4.3   Compliance With Applicable Laws. The Broker-Dealer and the General
Agent  hereby  represent  and  warrant  that  they  are in  compliance  with all
applicable  federal and state securities laws and regulations and all applicable
insurance laws and regulations,  including,  without limitation, state insurance
laws  and   regulations   imposing   insurance   licensing   requirements.   The
Broker-Dealer  and the  General  Agent each agree to carry out their  respective
sales and  administrative  activities  and  obligations  under this Agreement in
continued  compliance  with  federal and state laws and  regulations,  including
those governing securities and insurance-related activities or transactions,  as
applicable. The Broker-Dealer and the General Agent shall notify the Distributor
and the Equitable Life Companies  immediately in writing if Broker-Dealer and/or
the General Agent fail to comply with any of the laws and regulations applicable
to either of them.

     ss.4.4   Restrictions on Sales Activity.  The Broker-Dealer and the General
Agent and Agents shall not offer or attempt to offer the Contracts,  nor solicit
applications  for the Contracts,  nor deliver  Contracts,  in any state or other
jurisdiction  in which the  Contracts  may not  lawfully  be sold or offered for
sale.  For  purposes  of  determining  where the  Contracts  may be offered  and
applications  solicited,  the  Broker-Dealer  and the General  Agent may rely on
written  notification,   as  revised  from  time  to  time,  received  from  the
Distributor.

     ss.4.5   Premiums and Other  Payments.  All  Premiums  and loan  repayments
shall be sent  promptly (and in any event not later than two business days after
receipt) to the appropriate  Equitable Life Company at the address  indicated in
the rules and  procedures  of the  Equitable  Life  Companies,  or at such other
address as the Equitable  Life  Companies or the  Distributor  may  subsequently
specify in writing.  Each initial  Premium  shall be  accompanied  by a properly
completed  application  for a Contract,  unless  such  Premium is  submitted  in
accordance  with the procedures set forth in Exhibit B, which have been accepted
and agreed to by the Broker-Dealer and the General Agent, as provided in Exhibit
B.  Checks in payment of  Premiums  or  outstanding  loans shall be drawn to the
order of the appropriate Equitable Life Company.


                                      -6-
<PAGE>


     ss.4.6   Misdirected   Payments.   In  the  event  that  Premiums  or  loan
repayments  are sent to the General Agent or  Broker-Dealer,  rather than to the
appropriate  Equitable Life Company,  the General Agent and Broker-Dealer  shall
promptly (and in any event, within two business days) remit such Premiums to the
appropriate  Equitable  Life  Company at the address  indicated in the rules and
procedures of the Equitable Life Companies.  The General Agent and Broker-Dealer
acknowledge  that if any Premium or other  payment is held at any time by either
of them,  such Premium or other  payment  shall be held on behalf of the client,
and the General Agent or  Broker-Dealer  shall  segregate  such Premium or other
payment from their own funds and promptly (and in any event, within two business
days) remit such Premium or other payment to the Equitable Life Company  issuing
the Contract pursuant to which such amounts have been paid.

     ss.4.7   Delivery of Contracts. Upon issuance of a Contract by an Equitable
Life  Company and  delivery  of such  Contract  to the Agent who  solicited  its
purchase,  the  soliciting  Agent shall  promptly  deliver such  Contract to its
purchaser.  For purposes of this provision,  "promptly"  shall be deemed to mean
not  later  than  five  calendar  days.   Consistent  with  its   administrative
procedures, each Equitable Life Company will assume that a Contract issued by it
will be  delivered by the  soliciting  Agent to the  purchaser of such  Contract
within five calendar days. As a result,  if a purchaser  exercises the free look
rights under a Contract, the Broker-Dealer and the General Agent shall indemnify
the  Equitable  Life Company  issuing a Contract  for any loss  incurred by such
Equitable  Life  Company that results  from the  soliciting  Agent's  failure to
deliver such Contract to its purchaser within the contemplated five-calendar-day
period.

     ss.4.8   Restrictions on Communications.  Neither the Broker-Dealer nor the
General  Agent,  nor any of  their  directors,  partners,  officers,  employees,
registered  persons,  associated  persons,  agents  or  affiliated  persons,  in
connection  with the offer or sale of the Contracts,  shall give any information
or make any  representations  or  statements,  written or oral,  concerning  the
Contracts,  the  Variable  Accounts  or the  Trust  other  than  information  or
representations contained in the Contract and Trust Prospectuses,  statements of
additional  information  and  Registration  Statements,  or in  reports or proxy
statements therefor,  or in promotional,  sales or advertising material or other
information supplied and approved in writing by the Distributor.

     ss.4.9   Directions Given on Behalf of Contract Owners.  The  Broker-Dealer
and the General Agent shall be solely responsible for the accuracy and propriety
of any  instruction  given or action  taken by an Agent on behalf of an owner or
prospective owner of a Contract, including any instruction or action pursuant to
Exhibit B. Neither the  Distributor  nor the Equitable Life Companies shall have
any responsibility or liability for any action taken or omitted by it or by them
in good faith in reliance on or by acceptance of such an instruction or action.

     ss.4.10  Restrictions on Sales Material and Name Usage.  The  Broker-Dealer
and  the  General  Agent  shall  neither  use  nor  authorize  the  use  of  any
promotional,  sales or  advertising  material  relating  to the  Contracts,  the
Equitable Life Companies,  the Variable Accounts, the MVA Interests or the Trust
without  the  prior  written  approval  of  the  Distributor.  Furthermore,  the
Broker-Dealer  and the General  Agent shall neither use nor authorize the use of
the name of  Equitable  or of an  Affiliate  of  Equitable,  or any other  name,
trademark,  service mark,  symbol or trade style that is now or may hereafter be
owned by Equitable or by an Affiliate of Equitable,  except in the manner and to
the extent that such use may be specifically  authorized in writing by Equitable
or the Distributor.

     ss.4.11  Market Timing and Other  Prohibitions.  The  Broker-Dealer and the
General Agent  understand  and  acknowledge  that the  Distributor,  in its sole
discretion  and at any time during the term of this  Agreement,  may restrict or
prohibit the solicitation, offer or sale of Contracts and Premiums thereunder in
connection  with any so-called  "market timing" or "asset  allocation"  program,
plan,  arrangement  or service.  Should the  Distributor  determine  in its sole
discretion that the Broker-Dealer or


                                      -7-


<PAGE>


the General Agent is soliciting,  offering or selling, or has solicited, offered
or sold,  Contracts  or Premiums  subject to any  so-called  "market  timing" or
"asset allocation" program,  plan, arrangement or service which is not permitted
under this Agreement (an  "unapproved  program"),  the Distributor may take such
action which is necessary,  in its sole discretion,  to halt such solicitations,
offers or sales.  Furthermore,  in addition to any  indemnification  provided in
Article XI and any other liability that the  Broker-Dealer and the General Agent
might have, the  Distributor  may hold the  Broker-Dealer  and the General Agent
liable for any  damages or losses,  actual or  consequential,  sustained  by the
Distributor  or any of  its  Affiliates,  or the  Trust  or any  Equitable  Life
Company,  as a result of any  unapproved  program  which  causes  such losses or
damages following  solicitation,  offer or sale of a Contract or Premium subject
to any  unapproved  program or similar  service made available by or through the
Broker-Dealer or the General Agent.  Notwithstanding  any prohibitions which may
be imposed pursuant to this Section 4.11, the  Broker-Dealer  and its registered
representatives  who are Agents may provide  incidental  services in the form of
guidance to  applicants  and owners of Contracts  regarding  the  allocation  of
Premiums  and  Contract  value,  provided  that  such  services  are (i)  solely
incidental to the Broker-Dealer's activities in connection with the sales of the
Contracts, (ii) subject to the supervision and control of the Broker-Dealer, and
(iii)  furnished  in  accordance  with rules and  procedures  prescribed  by the
Equitable Life Companies.

     ss.4.12  Tax Reporting  Responsibility.  The  Broker-Dealer and the General
Agent shall be solely responsible under applicable tax laws for the reporting of
compensation  paid to Agents and for any withholding of taxes from  compensation
paid to Agents,  including,  without limitation,  FICA, FUTA, and federal, state
and local income taxes.

     ss.4.13  Maintenance  of Books and Records.  The General  Agent  represents
that it  maintains  and shall  maintain  such books and records  concerning  the
activities  of the  Agents  as  may be  required  by the  appropriate  insurance
regulatory  agencies that have jurisdiction and that may be reasonably  required
by the  Distributor to reflect  adequately the Contracts  processed  through the
General Agent. The General Agent shall make such books and records  available to
the  Distributor  and/or an Equitable Life Company at any  reasonable  time upon
written  request  by the  Distributor.  The  Broker-Dealer  represents  that  it
maintains  and shall  maintain  appropriate  books and  records  concerning  the
activities of the Agents as are required by the SEC, the NASD and other agencies
having  jurisdiction  and that may be reasonably  required by the Distributor to
reflect   adequately  the  Contracts   processed   through  the  General  Agent.
Broker-Dealer  shall make such books and records  available  to the  Distributor
and/or an Equitable Life Company at any reasonable  time upon written request by
the Distributor or an Equitable Life Company.

     ss.4.14  Bonding of Agents and Others.  The  Broker-Dealer  represents that
all  directors,  officers,  employees,  and  registered  representatives  of the
Broker-Dealer  who are appointed  pursuant to this Agreement as Agents for state
insurance  law  purposes  or who have  access  to funds  of the  Equitable  Life
Companies,  including but not limited to funds submitted with  applications  for
the Contracts or funds being returned to purchasers of Contracts,  are and shall
be covered by a blanket  fidelity  bond,  including  coverage  for  larceny  and
embezzlement,  issued  by a  reputable  bonding  company.  This  bond  shall  be
maintained by the Broker-Dealer at the Broker-Dealer's  expense. Such bond shall
be, at least, of the form, type and amount required under the NASD Rules of Fair
Practice.  The Distributor may require  evidence,  satisfactory to it, that such
coverage is in force, and the Broker-Dealer  shall give prompt written notice to
the  Distributor of any  cancellation or change of coverage.  The  Broker-Dealer
assigns any proceeds received from the fidelity bonding company to the Equitable
Life  Companies  to the  extent of each  Equitable  Life  Company's  loss due to
activities  covered by the bond. If there is any deficiency  amount, as a result
of a deductible provision or otherwise, the Broker-Dealer shall promptly pay the
affected  Equitable  Life Company such amount on demand,  and the  Broker-Dealer
hereby  indemnifies and holds harmless such Equitable Life Company from any such
deficiency  and  from the  costs of  collection  thereof  (including  reasonable
attorneys' fees).


                                      -8-
<PAGE>


     ss.4.15  Reports to Insurers. The Broker-Dealer and the General Agent shall
promptly  furnish to each  Equitable  Life Company or its  authorized  agent any
reports and information that such Equitable Life Company may reasonably  request
for  the  purpose  of  meeting  such  Equitable  Life  Company's  reporting  and
recordkeeping  requirements  under the  insurance  laws of any state,  under any
applicable federal or state securities laws, rules or regulations,  or the rules
of the NASD.

                                    ARTICLE V
                         STANDARD OF CONDUCT FOR AGENTS

     ss.5.1   Basic Rules of Conduct.  The  Broker-Dealer  and the General Agent
shall ensure that each Agent shall comply with a standard of conduct  including,
but not limited to, the following:

              a.  An Agent shall be duly  qualified,  licensed and registered to
solicit and participate in the sale of Contracts as provided in Article III.

              b.  An Agent  shall not  solicit  applications  for the  Contracts
without delivering the appropriate Contract  Prospectus(es) the Trust Prospectus
and,  where  required  by state  insurance  law (as set  forth in a notice to be
supplied  by  the  Equitable  Life  Companies),  the  then  currently  effective
statement of additional information for the Contracts, and any other information
whose delivery is  specifically  required.  In soliciting  applications  for the
Contracts,  an Agent shall only make statements,  oral or written,  which are in
accordance with the Contract Prospectus,  the Trust Prospectus and written sales
literature regarding the Contracts authorized by the Distributor. An Agent shall
utilize only those  applications for the Contracts provided to the General Agent
by the Distributor.

              c.  An Agent  shall  recommend  the  purchase  of a Contract to an
applicant only if he or she has reasonable grounds to believe that such purchase
is suitable for the applicant in accordance with, among other things, applicable
regulations of any state regulatory  authority,  the SEC and the NASD. While not
limited to the  following,  a  determination  of  suitability  shall be based on
information  supplied  to an Agent after a  reasonable  inquiry  concerning  the
applicant's  insurance and  investment  objectives  and financial  situation and
needs.

              d.  An Agent shall require that any payment of an initial Premium,
whether in the form of a check or otherwise, shall be drawn in U.S. dollars on a
bank located in the United States and made payable to the appropriate  Equitable
Life Company  and, if in the form of a check,  signed by the  applicant  for the
Contract. An Agent shall not accept third-party checks or cash for Premiums.

              e.  All checks and applications  for the Contracts  received by an
Agent shall be forwarded promptly,  and in any event not later than two business
days after receipt,  to the processing  office  designated by the Equitable Life
Companies.

              f.  Every  Contract  received  by  an  Agent  shall  be  delivered
promptly,  and in any event not later than five calendar days after receipt,  to
its purchaser.

              g.  Any checks  representing  a return or refund of Premium  which
are received by an Agent for  delivery to an  applicant  or  purchaser  shall be
delivered promptly to the designated recipient.

              h.  An Agent  shall  have no  authority  to  endorse  checks to an
Equitable Life Company.

              i.  An Agent shall have no  authority to alter,  modify,  waive or
change any of the terms, rates, charges or conditions of the Contracts.


                                      -9-
<PAGE>


              j.  An  Agent  shall  make  no   representations   concerning  the
continuation of non-guaranteed terms or provisions of the Contracts.

              k.  An Agent shall have no authority  to advertise  for, on behalf
of, or with respect to an Equitable Life Company, the Distributor,  the Variable
Accounts,  the MVA  Interests,  the Contracts or the Trust without prior written
approval and authorization from the Distributor.

              l.  An Agent shall have no authority to solicit  applications  for
Contracts or Premiums  thereunder which will be subject to or in connection with
any so-called "market timing" or "asset allocation" program,  plan,  arrangement
or service which is an unapproved program.

              m.  An Agent shall not furnish any transfer or other  instructions
by telephone  to an  Equitable  Life Company on behalf of an owner of a Contract
without having first obtained from such owner a written  authorization in a form
acceptable to the Equitable Life Companies.

              n.  An Agent  shall  not  encourage  a  prospective  purchaser  to
surrender  or exchange an  insurance  policy or contract  issued by an Equitable
Life  Company in order to purchase a Contract  or,  conversely,  to surrender or
exchange a Contract in order to purchase  another  insurance  policy or contract
issued by an Equitable  Life  Company,  except to the extent such  surrenders or
exchanges  have  been  authorized  by the  Distributor.  In the  event  that  an
insurance  policy or contract issued by an Equitable Life Company is surrendered
or  exchanged  in order to purchase a Contract,  no  compensation  shall be paid
under this Agreement.

              o.  An Agent shall act in accordance with the rules and procedures
of the Equitable Life Companies,  including  their policy  statements on ethical
conduct,  in  connection  with  any  solicitation  activities  relating  to  the
Contracts.

                                   ARTICLE VI
       RESPONSIBILITIES OF DISTRIBUTOR FOR MARKETING MATERIALS AND REPORTS

     ss.6.1   Prospectuses and Applications Provided by Distributor.  During the
term of this Agreement,  the Distributor upon request will make available to the
Broker-Dealer  and the General  Agent,  for a reasonable  charge,  copies of the
Contract  Prospectus(es),  Trust  Prospectus and applications for the Contracts.
Upon  receipt  from  the   Distributor   of  updated   copies  of  the  Contract
Prospectus(es),  Trust  Prospectus  and  applications  for  the  Contracts,  the
Broker-Dealer  and the General Agent will promptly discard or destroy all copies
of such documents  previously provided to them, except such copies as are needed
for purposes of maintaining proper records.  Upon termination of this Agreement,
the   Broker-Dealer   and  the  General  Agent  will  promptly  return,  to  the
Distributor,  all Contract and Trust Prospectuses,  Contract  applications,  and
other materials and supplies  furnished by the Distributor to the  Broker-Dealer
or the General Agent or to the Agents.

     ss.6.2   Sales Material  Provided by  Distributor.  During the term of this
Agreement,  the Distributor  will be responsible for providing and approving all
promotional,  sales and advertising material to be used by the Broker-Dealer and
the General Agent.  The Distributor  will file such materials or will cause such
materials to be filed with the SEC and the NASD,  and with any state  securities
regulatory authorities, as required.

     ss.6.3   Information Provided by Distributor.  The Distributor will compile
periodic  marketing  reports  summarizing sales results to the extent reasonably
requested by the Broker-Dealer or the General Agent.


                                      -10-
<PAGE>


                                   ARTICLE VII
                         COMMISSIONS, FEES AND EXPENSES

     ss.7.1   Compensation  Schedule.  During  the term of this  Agreement,  the
Distributor  shall pay to the  General  Agent (or to the  Broker-Dealer,  at the
request of the General Agent) as compensation  for Contracts for which it is the
Broker-of-Record,  the amounts set forth in Schedule II, as such Schedule II may
be amended or modified at any time,  in any manner and without  prior  notice by
the  Distributor,  and subject to the other  provisions of this  Agreement.  Any
amendment  to  Schedule  II will be  applicable  to any  Contract  for  which an
application  or initial  Premium is received by an Equitable  Life Company on or
after the  effective  date of such  amendment,  in  accordance  with  procedures
established by the Distributor.  Compensation with respect to any Contract shall
be paid to the  General  Agent  only  for so long as the  General  Agent  is the
Broker-of-Record for such Contract.

     ss.7.2   Limitations on Compensation. No compensation shall be payable, and
any  compensation  already  paid shall be  returned  to the  Distributor  (or to
Equitable,  at the direction of the  Distributor) on request,  under each of the
following conditions:

              a.  if  an  Equitable  Life  Company,   in  its  sole  discretion,
determines not to issue the Contract applied for;

              b.  if an Equitable  Life  Company  refunds the Premium paid by an
applicant, upon the exercise of applicant's right of withdrawal;

              c.  if an Equitable  Life  Company  refunds the Premium paid by an
applicant,  as a result of a complaint by the  applicant,  recognizing  that the
Equitable Life Companies have sole discretion to refund Premiums; or

              d.  if the  Distributor  determines  that any  person  signing  an
application  or any  person  or entity  receiving  compensation  for  soliciting
purchases of Contracts is not duly licensed to sell life  insurance (and to sell
variable contracts if required by the state in question).

No compensation or  reimbursement  of any kind other than that described in this
Agreement is payable to the General Agent or the Broker-Dealer. In addition, the
Broker-Dealer  and the General Agent  recognize  that,  unless the provisions of
Exhibit B apply to the receipt of an initial Premium,  all compensation  payable
to the  General  Agent  hereunder  will  be  disbursed  by or on  behalf  of the
Distributor  after each  Premium is received  and  accepted  by the  appropriate
Equitable Life Company.

     ss.7.3   Expenses  Paid by  Broker-Dealer  and General  Agent.  Neither the
Broker-Dealer  nor the General Agent shall,  directly or  indirectly,  expend or
contract for the  expenditure  of any funds of the  Distributor or any Equitable
Life  Company.  The  Broker-Dealer  and the  General  Agent  shall  each pay all
expenses  incurred by each of them in the performance of this Agreement,  unless
otherwise  specifically provided for in this Agreement or unless the Distributor
shall have  agreed in advance in writing to share the cost of certain  expenses.
Initial state  appointment  fees for agents of an Equitable Life Company who are
associated  with the General Agent will be paid by such  Equitable  Life Company
unless  otherwise  paid by the General  Agent or  Broker-Dealer.  Renewal  state
appointment  fees for any Agent shall be paid by such Equitable Life Company if,
in the sole  discretion of such Equitable Life Company,  its minimum  production
and activity  requirements for the payment of renewal appointment fees have been
met by such Agent.  Each  Equitable  Life  Company  shall  establish  reasonable
minimum  production and activity  requirements  for the payment of renewal state
appointment  fees,  which may be changed by such  Equitable  Life Company in its
sole discretion at any time without notice. Except as otherwise provided herein,
the  Broker-Dealer  will  be  obligated  to  pay  all  state  appointment  fees,
including, but not limited


                                      -11-
<PAGE>


to, renewal appointment fees not paid for by an Equitable Life Company, transfer
fees and  termination  fees,  and any other fees  required  to be paid to obtain
state insurance licenses for Agents.

     ss.7.4   Offsets of Compensation  Under Other  Agreements.  With respect to
commissions,  compensation  or any other amounts owed by the  Distributor or any
Affiliate of the Distributor to the Broker-Dealer or the General Agent under any
other  agreement,  the  Distributor  shall have a right to set off against  such
amounts any monies payable by the General Agent under this Agreement,  including
Schedule II, to the Distributor, to the extent permitted by applicable law. This
right on the part of the Distributor shall not prevent both of them or either of
them from pursuing any other means or remedies available to them to recover such
monies payable by the General Agent.

     ss.7.5   No Rights of Agents to Compensation  Paid by  Distributor.  Agents
shall have no interest in this Agreement or right to any  commissions to be paid
by the  Distributor  to the General  Agent.  The  General  Agent shall be solely
responsible  for the payment of any commission or  consideration  of any kind to
Agents.  The General Agent shall have no interest in any compensation paid by an
Equitable Life Company to the Distributor,  now or hereafter, in connection with
the sale of any Contracts under this Agreement.

                                  ARTICLE VIII
                        TERM AND EXCLUSIVITY OF AGREEMENT

     ss.8.1   Limited Classes of Contracts. This Agreement relates solely to the
Contracts identified in Schedule I.

     ss.8.2   Term.  This  Agreement  shall remain in effect for a period of one
year from the  Effective  Date,  and,  unless  terminated  earlier  pursuant  to
Sections 8.3 or 8.4, shall automatically continue in effect for one-year periods
thereafter;  provided,  however,  that it  shall  automatically  terminate  upon
termination  of  any  distribution  agreement  between  the  Distributor  and an
Equitable Life Company relating to the Contracts.

     ss.8.3   Early  Termination by Notice.  This Agreement may be terminated by
any party hereto by giving  notice to the other parties at least sixty (60) days
prior to an anniversary of the Effective Date.

     ss.8.4   Termination for Cause. If Broker-Dealer or the General Agent shall
default in their respective  obligations under this Agreement,  or breach any of
their  respective  representations  or warranties  made in this  Agreement,  the
Distributor  may, at its option,  cancel and terminate  this  Agreement  without
notice.

     ss.8.5   Surviving  Provisions.  Upon  termination of this  Agreement,  all
authorizations, rights, and obligations hereunder shall cease except:

              a. the  obligation  to settle  accounts  hereunder,  including the
payment  of  compensation  with  respect to  Contracts  in effect at the time of
termination  or issued  pursuant to  applications  received by an Equitable Life
Company  prior  to  termination  or  Premiums   received  under  such  Contracts
subsequent to termination of this Agreement;

              b. the  provisions  with respect to  indemnification  set forth in
Article XI;

              c. the  provisions  of Section 4.13 that require the General Agent
and the Broker-Dealer to maintain certain books and records;

              d. the confidentiality provisions contained in Section 10.3; and


                                      -12-


<PAGE>


              e. the provisions of  subparagraph  l. of Section 5.1 with respect
to the surrender or exchange of a Contract.

                                   ARTICLE IX
                          COMPLAINTS AND INVESTIGATIONS

     ss.9.1   Cooperation in  Investigations  and Proceedings.  The Distributor,
the  Broker-Dealer  and the  General  Agent  shall each  cooperate  fully in any
insurance  regulatory  investigation,  proceeding  or inquiry or in any judicial
proceeding  arising  in  connection  with  the  Contracts  marketed  under  this
Agreement. In addition, the Distributor, the Broker-Dealer and the General Agent
shall cooperate fully in any securities regulatory investigation,  proceeding or
inquiry or in any  judicial  proceeding  with  respect to the  Distributor,  the
Broker-Dealer,  their  Affiliates  or their  agents,  to the  extent  that  such
investigation  or proceeding is in connection with the Contracts  marketed under
this Agreement.  Copies of documents  received by any party to this Agreement in
connection with any judicial  proceeding  shall be furnished  promptly to all of
the other parties.

     ss.9.2   Notification  and  Related  Requirements.   Without  limiting  the
provisions of Section 9.1:

              a.  The  Broker-Dealer  and the  General  Agent  will be  notified
promptly of any customer  complaint or notice of any  regulatory  investigation,
proceeding or inquiry or any judicial  proceeding received by the Distributor or
an Equitable  Life Company with respect to the  Broker-Dealer,  General Agent or
any Agent.

               b. The  Broker-Dealer  and the General Agent will promptly notify
the  Distributor  and the  appropriate  Equitable  Life  Company of any customer
complaint or notice of any  regulatory  investigation,  proceeding or inquiry or
any judicial  proceeding  received by the  Broker-Dealer,  the General  Agent or
their  Affiliates with respect to themselves,  their  Affiliates or any Agent in
connection  with any  Contract  marketed  under this  Agreement  or any activity
relating  to any such  Contract  and,  upon  request  by the  Distributor,  will
promptly provide copies of all relevant materials to the Distributor.

               c. In the case of a  customer  complaint,  the  Distributor,  the
Broker-Dealer  and the  General  Agent  will  cooperate  in  investigating  such
complaint,  and any response by the  Broker-Dealer  or the General Agent to such
complaint  will be sent to the  Distributor  for written  approval not less than
five  business  days  prior to its  being  sent to the  customer  or  regulatory
authority,  except that if a more  prompt  response is  required,  the  proposed
response shall be communicated by telephone or facsimile.  The Distributor shall
have final authority to determine the content of each such response.

                                    ARTICLE X
                     ASSIGNMENT, AMENDMENT, CONFIDENTIALITY

     ss.10.1  Non-Assignable Except to Certain Affiliates.  This Agreement shall
be  non-assignable  by the  parties  hereto,  except that a party may assign its
rights and obligations to any subsidiary of, or any company under common control
with, such party, provided that:

              a.  the  assignee  is  duly  licensed  to  perform  all  functions
required of that party under this Agreement;

              b.  the assignee  undertakes  to perform  such  party's  functions
hereunder; and

              c.  in the  event  that the  Broker-Dealer  or the  General  Agent
determines to assign its rights and obligations under this Agreement:


                                      -13-


<PAGE>


                      i. such proposed  assignment is approved in advance by the
Distributor; and

                      ii. the  Broker-Dealer  or the  General  Agent or assignee
pays any state insurance agent  appointment  fees and any other charges or fees,
including taxes, that become due and payable as a result of the assignment.

     ss.10.2  Prior  Agreements and Amendments.  This Agreement  constitutes the
entire agreement between the parties hereto and supersedes all prior agreements,
either oral or  written,  between the  parties  relating to the  Contracts  and,
except for any amendment of Schedule I, pursuant to the terms of Section 2.6, or
Schedule  II,  pursuant to the terms of Section  7.1, may not be modified in any
way unless by written agreement.

     ss.10.3  Confidentiality.  Each party to this Agreement  shall maintain the
confidentiality of any client list or any other proprietary  information that it
may  acquire  in the  performance  of this  Agreement  and  shall  not use  such
information  for any purpose  unrelated to the  administration  of the Contracts
without the prior written consent of the other parties.

                                   ARTICLE XI
                                 INDEMNIFICATION

     ss.11.1  Indemnification of Distributor.  The Broker-Dealer and the General
Agent,  jointly and severally,  shall indemnify and hold harmless each Equitable
Life Company, the Distributor and each person who controls or is associated with
an Equitable  Life Company or the  Distributor  within the meaning of such terms
under the federal securities laws, and any officer, director,  employee or agent
of the foregoing,  against any and all losses,  claims,  damages or liabilities,
joint  or  several  (including  any  investigative,  legal  and  other  expenses
reasonably  incurred in connection  with, and any amounts paid in settlement of,
any action,  suit or proceeding or any claim asserted),  insofar as such losses,
claims, damages or liabilities arise out of or are based upon:

              a.  violation(s)  by the  Broker-Dealer,  the General  Agent or an
Agent of federal or state  securities  laws or  regulations,  insurance  laws or
regulations, or any rule or requirement of the NASD;

              b.  any  unauthorized  use of sales or advertising  material,  any
oral or written  misrepresentations,  or any unlawful sales practices concerning
the Contracts,  the Equitable Life  Companies,  the Variable  Accounts,  the MVA
Interests or the Trust, by the Broker-Dealer, the General Agent or an Agent;

              c.  claims by the Agents or other agents or representatives of the
General Agent or the  Broker-Dealer  for  commissions or other  compensation  or
remuneration of any type;

              d.  any  action  or  inaction  by any  clearing  broker  or broker
furnishing similar services through which the Broker-Dealer or the General Agent
processes any transaction pursuant to this Agreement;

              e.  any  failure  on the part of the  Broker-Dealer,  the  General
Agent or an Agent to submit Premiums or  applications  for Contracts or accurate
and  proper  instructions  of a  Contract  owner  or  prospective  owner  to the
Equitable Life  Companies,  or to submit the correct  amount of a Premium,  on a
timely  basis  and in  accordance  with  Sections  4.5 and 4.6 and the rules and
procedures of the Equitable Life Companies.


                                      -14-
<PAGE>


              f.  any  failure  on the part of the  Broker-Dealer,  the  General
Agent, or an Agent to deliver Contracts to purchasers  thereof on a timely basis
in accordance  with Section 4.7 and in accordance  with the rules and procedures
of the Equitable Life Companies; or

              g.  any other breach by the  Broker-Dealer or the General Agent of
any provision of this Agreement, including, without limitation, Section 5.1.

This   indemnification   will  be  in  addition  to  any  liability   which  the
Broker-Dealer and the General Agent may otherwise have.

     ss.11.2  Indemnification   of   Broker-Dealer   and  General   Agent.   The
Distributor  shall indemnify and hold harmless the Broker-Dealer and the General
Agent and each person who controls or is associated  with the  Broker-Dealer  or
the General Agent within the meaning of such terms under the federal  securities
laws, and any officer, director, employee or agent of the foregoing, against any
and all losses, claims, damages or liabilities,  joint or several (including any
investigative,  legal and other expenses reasonably incurred in connection with,
and any amounts paid in  settlement  of, any action,  suit or  proceeding or any
claim  asserted),  to which  they or any of them may  become  subject  under any
statute or  regulation,  at common  law or  otherwise,  insofar as such  losses,
claims,  damages  or  liabilities  arise  out of or are  based  upon  negligent,
improper, fraudulent or unauthorized acts or omissions.

     ss.11.3  Notification and Procedures.  After receipt by a party entitled to
indemnification  ("Indemnified  Party")  under this  Article XI of notice of the
commencement  of any  action  or threat of such  action,  if a claim in  respect
thereof is to be made against any person  obligated  to provide  indemnification
under this Article XI ("Indemnifying Party"), such Indemnified Party will notify
the  Indemnifying  Party  in  writing  of the  commencement  thereof  as soon as
practicable thereafter, provided that the omission so to notify the Indemnifying
Party will not relieve it from any  liability  under this Article XI,  except to
the  extent  that the  omission  results  in a failure  of actual  notice to the
Indemnifying  Party and such Indemnifying Party is damaged solely as a result of
the failure to give such notice. The Indemnifying Party, upon the request of the
Indemnified  Party,   shall  retain  counsel  reasonably   satisfactory  to  the
Indemnified  Party  to  represent  the  Indemnified  Party  and any  others  the
Indemnifying  Party may designate in such  proceeding and shall pay the fees and
disbursements  of  such  counsel  related  to  such  proceeding.   In  any  such
proceeding,  any  Indemnified  Party  shall  have the  right to  retain  its own
counsel,  but the fees and expenses of such  counsel  shall be at the expense of
such Indemnified  Party,  unless (i) the Indemnifying  Party and the Indemnified
Party shall have  mutually  agreed to the  retention of such counsel or (ii) the
named parties to any such proceeding  (including any impleaded  parties) include
both the Indemnifying Party and the Indemnified Party and representation of both
parties by the same counsel  would be  inappropriate  due to actual or potential
differing interests between them. The Indemnifying Party shall not be liable for
any settlement of any proceeding  effected without its written  consent,  but if
such  proceeding is settled with such consent or if final judgment is entered in
such proceeding for the plaintiff,  the  Indemnifying  Party shall indemnify the
Indemnified  Party  from and  against  any loss or  liability  by reason of such
settlement or judgment.


                                      -15-
<PAGE>


                                   ARTICLE XII
                                  MISCELLANEOUS

     ss.12.1  Headings.   The  headings  in  this  Agreement  are  included  for
convenience  of  reference  only and in no way  define or  delineate  any of the
provisions hereof or otherwise affect their construction or effect.

     ss.12.2  Counterparts.  This  Agreement  may be  executed  in  two or  more
counterparts,  each of which taken  together  shall  constitute one and the same
instrument.

     ss.12.3  Severability.  If any provision of this Agreement shall be held or
made invalid by a court decision,  statute, rule or otherwise,  the remainder of
this Agreement shall not be affected thereby.

     ss.12.4  Notices.  All  notices  under  this  Agreement  shall  be given in
writing and addressed as follows:

if to the Distributor, to:

         EQ Financial Consultants, Inc.
         1755 Broadway
         New York, New York 10019
         Attention:  President

if to the Broker-Dealer or the General Agent, to:

         __________________________________

         __________________________________

         __________________________________

         Attention: _______________________

or to such other  address as such party may hereafter  specify in writing.  Each
such notice shall be either hand delivered or  transmitted  by certified  United
States mail, return receipt requested, and shall be effective upon delivery.

     ss.12.5  Governing Law. This  Agreement  shall be governed by and construed
in accordance with the laws of the State of New York,  excluding its conflict of
laws provisions.  This Agreement shall also be subject to the rules of the NASD,
including its By-Laws;  and all disputes arising hereunder shall be submitted to
arbitration under the Code of Arbitration Procedure of the NASD.

     ss.12.6  Scope  of  Sales  Material   References.   For  purposes  of  this
Agreement,  all  references  to sales,  promotional,  marketing  or  advertising
material shall include,  without  limitation,  advertisements  (such as material
published,  or designed for use in, a newspaper,  magazine or other  periodical,
radio,  television,  telephone or tape recording,  videotape  display,  signs or
billboards,  motion pictures or other public media), sales literature (i.e., any
written  communication  distributed or made generally  available to customers or
the public,  including brochures,  circulars,  research reports, market letters,
form letters,  seminar texts,  reprints or excerpts of any other  advertisement,
sales literature or published article), and educational or training materials or
other  communications  distributed  or made  generally  available to some or all
Agents or employees of the Broker-Dealer or the General Agent.


                                      -16-
<PAGE>


     ss.12.7  Noninterference with Employees, Agents, and Clients.

              a. During the term of this  Agreement,  neither the  Broker-Dealer
nor the General Agent shall hire or solicit, as an employee,  agent, consultant,
registered  representative  or  other  sales  representative,  or in  any  other
capacity,  any  individual  who has been, at any time within six months prior to
such hiring or solicitation,  an employee, agent or registered representative of
the Distributor or any affiliate of the Distributor. Violation of this provision
shall constitute a material breach of this Agreement.

              b. During the term of this Agreement,  the  Broker-Dealer  and the
General  Agent  agree not to solicit  knowingly  any person who is a client of a
member of the career agency force of Equitable (an "Equitable agent"). If, while
servicing a client,  the  Broker-Dealer  or General  Agent  ascertains  that the
person is also a client of an  active  Equitable  agent,  the  Broker-Dealer  or
General  Agent will refer the client to the  Equitable  agent and, if  possible,
notify the Equitable agent of the person's  interest.  The Broker-Dealer and the
General Agent agree that no commission  will be payable under this  Agreement in
connection  with  any sale of a  Contract  which  involves  a  violation  of the
foregoing  rules  regarding  clients of Equitable  agents.  In the event that an
Agent  and an  Equitable  agent  each  claim the same  person  as a client,  the
client's desires will be taken into consideration in determining the application
of this Section 12.7(b).

     ss.12.8  No  Waiver  of  Rights.  The  rights,   remedies  and  obligations
contained in this  Agreement are  cumulative  and are in addition to any and all
rights, remedies and obligations,  at law or in equity, which the parties hereto
are  entitled to under state and  federal  laws.  Failure of any party to insist
upon strict compliance with any of the conditions of this Agreement shall not be
construed  as a waiver of any of the  conditions,  but the same shall  remain in
full force and  effect.  No waiver of any of the  provisions  of this  Agreement
shall be deemed, or shall constitute, a waiver of any other provisions,  whether
or not similar, nor shall any waiver constitute a continuing waiver.

     ss.12.9  Scope of Agreement.  All Schedules and Exhibits to this  Agreement
are part of the Agreement.

                                  ARTICLE XIII
                            SALES BY OR THROUGH BANKS

     ss.13.1  Applicability  of Article;  Supplement  Definitions.  This Article
XIII  applies  only  if the  Broker-Dealer  or  the  General  Agent  distributes
Contracts in one or more of the following  circumstances  (collectively referred
to as  "Bank-Related  Sales"):  (i) on the  premises of a bank,  trust  company,
savings  bank,  savings  and  loan  association,  or other  institution  (a) the
deposits  of which are  insured by the  Federal  Deposit  Insurance  Corporation
("FDIC") or (b) which is chartered, organized, regulated or supervised under the
authority  of any  federal  or  state  bank  or  similar  financial  institution
regulatory  agency  or  authority  (collectively,  "Banks");  (ii) by  means  of
personal, telephone, mail or other oral or written contacts originating from the
premises of a Bank; or (iii) to persons which are referred to the  Broker-Dealer
or General Agent by a Bank.  For purposes of this Article  XIII,  the term "Bank
Regulatory  Requirements" shall include (i) the Interagency  Statement on Retail
Sales of Non-deposit Products (February 15, 1994),  published by the U.S. Office
of the  Comptroller  of the  Currency,  the Board of  Governors  of the  Federal
Reserve  System,  the  FDIC  and the  U.S.  Office  of  Thrift  Supervision,  as
supplemented  or amended from time to time,  and (ii) any federal or state laws,
regulations,  orders, directives,  circulars,  agreements in writing, memoranda,
commitments in writing or other legal or supervisory  requirements  which may be
administered,  adopted,  promulgated,  enforced or applied  with  respect to any
Bank-Related  Sales  under  this  Agreement  (regardless  of  whether  any  such
requirement  is of general or  specific  applicability)  by any federal or state
bank or financial institution regulatory agency or authority.


                                      -17-


<PAGE>


     ss.13.2  Written  Agreement for Bank-Related  Sales.  The  authorization to
distribute  Contracts  which is conferred on the  Broker-Dealer  and the General
Agent  under  Article  II shall  not  include  Bank-Related  Sales  unless  such
activities  are conducted  under the terms of a written  agreement with each and
any Bank where such  Bank-Related  Sales will take place  which  complies in all
respects with applicable  Bank Regulatory  Requirements.  The  Broker-Dealer  or
General Agent shall,  upon request of the  Distributor,  provide the Distributor
with a copy of each such written  agreement.  The  Broker-Dealer and the General
Agent shall have exclusive  responsibility  for ensuring strict  compliance with
the terms and conditions of any such written agreement.

     ss.13.3  Compliance with Bank Regulatory  Requirements.  The  Broker-Dealer
and the General Agent each  represent  and warrant,  on behalf of itself and the
Agents,  that  it  is  in  compliance  with  all  Bank  Regulatory  Requirements
applicable to third parties engaged in Bank-Related Sales. The Broker-Dealer and
the General  Agent  shall have  exclusive  responsibility  for  ensuring  strict
compliance   with  all  Bank  Regulatory   Requirements   with  respect  to  any
Bank-Related Sales under this Agreement. The Broker-Dealer and the General Agent
each  undertake to keep the  Distributor  promptly  informed of any  amendments,
supplements  or changes to applicable  Bank  Regulatory  Requirements  which may
affect this Agreement.

     ss.13.4  Production  by  Distributor  of  Certain  Books and  Records.  The
Distributor  agrees to provide to the  Broker-Dealer or the General Agent,  upon
request,  any  books and  records  relating  to  Contracts  distributed  through
Bank-Related  Sales for purposes of making such records available for inspection
by any federal or state bank or  financial  institution  regulatory  agency with
jurisdiction  over such  Bank-Related  Sales,  or over a Bank through which such
sales are conducted.  The Distributor's  agreement under this Section 13.4 shall
not  constitute  or represent in any respect an admission or  acknowledgment  by
Distributor that such federal or state bank or financial institution  regulatory
authority  has  any  jurisdiction  over  Distributor  or the  activities  of the
Distributor, and the Distributor expressly disclaims any such jurisdiction.

     ss.13.5  Prospectuses  and  Applications  Provided  by  Distributor;  Sales
Materials.  During the term of this Agreement,  the Distributor will provide the
Broker-Dealer and the General Agent,  without charge, with as many copies of the
Contract  Prospectus(es),  Trust  Prospectus and applications for the Contracts,
containing  those  disclosures  specifically  required  by any  applicable  Bank
Regulatory  Requirements  with  respect to products  not insured by the FDIC and
similar  matters,  as the  Broker-Dealer  or the General  Agent  reasonably  may
request.   The   Broker-Dealer  and  the  General  Agent  shall  have  exclusive
responsibility  for  ensuring the use and  delivery of such  materials,  and any
sales  materials  described in Article VI, in compliance  with  applicable  Bank
Regulatory  Requirements.  The terms of Article VI  otherwise  shall  govern the
furnishing, use and return of such documents and materials.

     ss.13.6  Supplemental  Indemnification  of Distributor.  In addition to the
indemnifications   provided  to  the   Distributor   under  Section  11.1,   the
Broker-Dealer and the General Agent, jointly and severally, shall indemnify each
person entitled to  indemnification  under Section 11.1 for any losses,  claims,
damages or liabilities (as described in Section 11.1) arising out of or based on
violations  or  failures to comply with any Bank  Regulatory  Requirements.  The
provisions of Article VI otherwise  shall govern the terms and  procedures  with
respect to any indemnifications provided under this Section 13.6.

     ss.13.7  Construction With Other Provisions. The provisions of this Article
XIII are in addition to the other terms and conditions of this Agreement. In the
event of any  inconsistency  between the provisions of this Article XIII and any
other term or condition of this Agreement, the requirements of this Article XIII
and not such other term or condition, shall govern.


                                      -18-
<PAGE>


     IN WITNESS  WHEREOF,  the parties  hereto have caused this  Agreement to be
executed by their respective duly authorized officers.

                                             ___________________________________
                                             [Broker-Dealer]

                                             By: _______________________________
                                             Title:

                                             ___________________________________
                                             [General Agent]

                                             By: _______________________________
                                             Title:

Agreed to and accepted as of the _______ day
of _________________, 199_____ in New York, New York

EQ FINANCIAL CONSULTANTS, INC.

By: __________________________________
Title: _________________________________




L5S_1.DOC/27424
MTX_1.DOC/29589
OPU_1.DOC/32034
10/95
octsa.doc


                                      -19-


<PAGE>


                                    EXHIBIT A


                        GENERAL LETTER OF RECOMMENDATION



     The General Agent hereby certifies to the Equitable Life Companies that all
the  following   requirements  have  been  fulfilled  in  conjunction  with  the
submission of  appointment  papers for all  applicants as agents of an Equitable
Life  Company  submitted  by the  General  Agent,  as listed on  Schedule A. The
General Agent will,  upon request,  forward proof of compliance with same to the
Equitable Life Companies in a timely manner.

     1. We have made a thorough and diligent inquiry and investigation  relative
to each applicant's identity, residence and business reputation and declare that
each  applicant is personally  known to us, has been examined by us, is known to
be of good moral  character,  has a good business  reputation,  is reliable,  is
financially  responsible  and  is  worthy  of  a  license.  Each  individual  is
trustworthy,  competent and qualified to act as an agent for the Equitable  Life
Companies  and to hold  himself  or  herself  out in good  faith to the  general
public. We vouch for each applicant.

     2. We have on file a Form U-4 which was  completed  by each  applicant.  We
have fulfilled all the necessary investigative requirements for the registration
of each applicant as a registered  representative  through our NASD member firm,
and each applicant is presently registered as an NASD registered representative.
The above  information in our files  indicates no fact or condition  which would
disqualify the applicant  from receiving a license,  and all the findings of all
investigative information is favorable.

     3. We  certify  that all  educational  requirements  have  been met for the
specific state in which each applicant is requesting a license and that all such
persons have  fulfilled  the  appropriate  examination,  education  and training
requirements.

     4. If the applicant is required to submit his or her picture,  signature or
securities  registration  in the  state  in which  he or she is  applying  for a
license,  we certify that those items  forwarded to the Equitable Life Companies
are those of the applicant and the securities registration is a true copy of the
original.

     5. We hereby  warrant that the applicant is not applying for a license with
an Equitable Life Company in order to place  insurance  chiefly or solely on his
or her life or property or on the lives,  property or  liability of relatives or
associates.

     6. We  certify  that  each   applicant  will  receive  close  and  adequate
supervision,  and that we will make  inspection  when needed of any or all risks
written  by these  applicants,  to the end that the  insurance  interest  of the
public will be properly protected.


                                      -i-
<PAGE>


     7. We will not permit any applicant to transact insurance as an agent until
duly licensed  therefor.  No applicants  have been given a contract or furnished
supplies, nor have any applicants been permitted to write or solicit business or
to act as an agent in any capacity,  and they will not be so permitted until the
certificate of authority or license applied for is received.

     This  certification  is given and  agreed  to as of the day and year  first
above written.


                                             ___________________________________
                                             [Broker-Dealer]

                                             By: _______________________________


                                             ___________________________________
                                             [General Agent]

                                             By: _______________________________



                                      -ii-
<PAGE>


                                   SCHEDULE A

                      APPLICANTS FOR APPOINTMENT AS AGENTS



1)_________________________________

2)_________________________________

3)_________________________________

4)_________________________________

5)_________________________________


                                             ___________________________________
                                             [Broker-Dealer]

                                             By: _______________________________


                                             ___________________________________
                                             [General Agent]

                                             By: _______________________________



                                      -i-
<PAGE>


                                    EXHIBIT B

               SPECIAL PROCEDURES FOR INITIAL PREMIUM TRANSMITTAL


     As indicated in Section 4.5, an initial Premium which is not accompanied by
a properly completed  application for a Contract may be accepted by an Equitable
Life Company if the Broker-Dealer and the General Agent have accepted, agreed to
and complied with the procedures set forth in this Exhibit B.


Wire Transmittal and Submission of Application

     1. The  Broker-Dealer  will  cause the  initial  Premium  to be paid to the
appropriate Equitable Life Company by wire transfer.

     2. The  wire  transfer  will be  accompanied  by a  simultaneous  telephone
facsimile  transmission  of application  information in a form prescribed by the
Equitable Life Companies.

     3. Any  cost  associated  with  the  correction  of an  error  made  in the
investment  of an initial  Premium shall be borne by the  Broker-Dealer,  unless
such error  results  directly  from any  improper  action of an  Equitable  Life
Company.

     4. If no properly  completed  application  for a Contract is received by an
Equitable  Life  Company  within  the  period of time  specified  by it, and the
initial Premium is therefore returned to the proposed owner of the Contract, the
General Agent shall  promptly  repay to the  Distributor,  upon request from the
Distributor,  any and all compensation  received by the General Agent,  based on
the Premium paid into the Contract,  and shall pay any loss incurred as a result
of the Premium  being  returned,  unless  such loss  results  directly  from any
improper action of an Equitable Life Company.

     The  procedures  set forth in this  Exhibit B, as further  described in the
Contract  Prospectus  and as modified  from time to time by the  Equitable  Life
Companies,  are hereby accepted and agreed to as of the day and year first above
written.


                                             ___________________________________
                                             [Broker-Dealer]

                                             By: _______________________________


                                             ___________________________________
                                             [General Agent]

                                             By: _______________________________



                                      -i-
<PAGE>


                                   SCHEDULE I

                               EXCLUDED CONTRACTS


         Contracts made available through the Income Management Group of
Equitable, including the following, are not covered by this Agreement:

         NQ Accumulator

         Rollover IRA

         Assured Growth Plan

         NQ Assured Payment Plan
                  (Certain Period and Life Annuity)

         NQ Assured Payment Plan
                  (Certain Period Only)


                                      -i-



INSURED PERSON     RICHARD ROE              [EQUITABLE LOGO]
                                            EQUITABLE VARIABLE LIFE 
  POLICY OWNER     RICHARD ROE              INSURANCE COMPANY

   FACE AMOUNT
  OF INSURANCE     $50,000                      VARIABLE 
                                                LIFE            
 DEATH BENEFIT     OPTION A (SEE PAGE 6)        INSURANCE
                                                POLICY
 POLICY NUMBER     XX XXX XXX

- --------------------------------------------------------------------------------

WE AGREE to pay the  Insurance  Benefit of this  policy and to provide its other
benefits and rights in accordance with its provisions.

                   MODIFIED PREMIUM VARIABLE WHOLE LIFE POLICY

     This is a modified premium variable whole life policy which provides
     variable life insurance coverage on the insured person.

     THE DEATH BENEFIT IS  GUARANTEED  IF ALL  SCHEDULED  PREMIUMS ARE PAID WHEN
     DUE, NO WITHDRAWALS ARE MADE AND ANY POLICY LOAN PLUS ACCRUED LOAN INTEREST
     DOES NOT EXCEED THE CASH SURRENDER  VALUE.  THE GUARANTEED DEATH BENEFIT IS
     EQUAL TO THE FACE AMOUNT OF INSURANCE AT THE TIME OF DEATH,  REDUCED BY ANY
     LOAN AND ACCRUED LOAN INTEREST.
     
     You can, within limits:
         o  change the allocation of net premiums and deductions among your
            investment options;
         o  transfer amounts among your investment options;
         o  change the death benefit option;
         o  skip premium payments;
         o  make premium payments greater than the scheduled premium.

     All of these rights and benefits are subject to the terms and conditions of
     this policy.  All  requests for policy  changes are subject to our approval
     and may require  evidence of  insurability.  

     We will  put your net  premiums  into  your  Policy  Account.  You may then
     allocate them to one or more investment  divisions of our Separate  Account
     (SA) and to our Guaranteed Interest Division (GID).

     THE PORTION OF YOUR POLICY ACCOUNT THAT IS IN AN INVESTMENT DIVISION OF OUR
     SA WILL  VARY UP OR DOWN  DEPENDING  ON THE UNIT  VALUE OF SUCH  INVESTMENT
     DIVISION,  WHICH  IN TURN  DEPENDS  ON THE  INVESTMENT  PERFORMANCE  OF THE
     CORRESPONDING  PORTFOLIO OF A DESIGNATED  INVESTMENT COMPANY.  THERE ARE NO
     MINIMUM GUARANTEES AS TO SUCH PORTION OF YOUR POLICY ACCOUNT.

     The  portion of your  Policy  Account  that is in our GID will  accumulate,
     after deductions, at rates of interest we determine. Such rates will not be
     less than 4% a year.
    
     THE AMOUNT OF THE DEATH BENEFIT MAY BE VARIABLE OR FIXED ON PAGE 6. This is
     a non-participating policy.

RIGHT TO EXAMINE  POLICY.  You may examine this policy and if for any reason you
are not  satisfied  with it, you may cancel it by  returning  this policy with a
written request for  cancellation to our  Administrative  Office by the 10th day
after you receive it. If you do this, we will refund the premiums that were paid
on this policy.

        SPECIMEN                                    SPECIMEN
Joan B. Miastkowski    Secretary        Joseph J. Melone   Chairman of the Board


No.90-400


<PAGE>


CONTENTS
- --------
Policy Information  3

Table of Guaranteed Maximum Cost of
Insurance Rates  4

Those Who Benefit from this Policy  5

The Insurance Benefit We Pay  5

Changing the Death Benefit Option or
Reducing the Face Amount of
Insurance  6

The Premiums You Pay  7

Your Policy Account and How it
works  8

Your Investment Options  9

The Value of Your Policy Account  10

The Cash Surrender Value of this
Policy  11

How a Loan Can Be Made  12

Options on Lapse 14

Our Separate Account (SA)  14

Our Annual Report to You  15

How Benefits are Paid  15

Other Important Information  16

IN THIS POLICY
- --------------
"We," "our," and "us" mean Equitable Variable Life Insurance Company.

"You and "your" mean the owner of this policy at the time an owner's right is
exercised.

Unless  otherwise  stated,  all  references to interest rates in this policy are
effective annual rates of interest.

ADMINISTRATIVE OFFICE
- ---------------------

The address of our Administrative Office is shown on Page 3. You should send
premiums and correspondence to that address unless instructed otherwise.


A copies of the  application  for this policy and any additional  benefit riders
are at the back of this policy.

                                  INTRODUCTION

     The premiums you pay,  after  deductions  are made in  accordance  with the
     Table of Expense charges in the Policy  Information  section,  are put into
     your Policy  Account.  Amounts in your Policy Account are allocated at your
     direction to one or more investment divisions of our SA and to our GID.

     The  investment  divisions  or  our  SA  invest  in  securities  and  other
     investments  whose value is subject to market  fluctuations  and investment
     risk. There is no guarantee of principal or investment experience.

     Our GID earns  interest at rates we declare in advance of each policy year.
     The rates  are  guaranteed  for each  policy  year.  The  principal,  after
     deductions, is also guaranteed.

     A death benefit is guaranteed if all scheduled  premiums are paid when due,
     no withdrawals are made and any policy loan plus accrued loan interest does
     not exceed the Cash Surrender  Value. The guaranteed death benefit is equal
     to the face  amount  at the  time,  reduced  by any loan and  accrued  loan
     interest

     If death  benefit  Option A is in  effect,  the death  benefit  is the Face
     Amount of  Insurance,  and the amount of the death  benefit is fixed except
     when it is the  amount of your  Policy  Account  divided  by the net single
     premium

     If death  benefit  Option B is in  effect,  the death  benefit  is the Face
     Amount of Insurance  plus the excess,  if any, of the amount in your Policy
     Account over the Tabular Policy Account. The amount of the death benefit is
     variable.

     Under either  option,  the death benefit will never be less than the amount
     of your Policy Account divided by the net single premium.

     We make monthly deductions from you Policy Account to cover the cost of the
     benefits  provided by this policy and the cost of any bnenfits  provided by
     riders to this policy.  Furing the first fifteen policy years,  if you give
     up this policy for its Net Cash Surrender Value,  reduce the Face amount of
     Insurance or if the policy lapses,  we will deduct a surrender  charge from
     your Policy Account.

     This is only a summary of what this policy provides. You should read all of
     it carefully. Its terms govern your rights and our obligations.


No. 90-400                                                               Page 2



<PAGE>


                               POLICY INFORMATION

      INSURED PERSONS         RICHARD ROE

         POLICY OWNER         RICHARD ROD

          FACE AMOUNT
         OF INSURANCE         $50,000

        DEATH BENEFIT         OPTION A (SEE PAGE 6)

        POLICY NUMBER         XX XXX XXX

          BENEFICIARY         MARGARET H. ROE     SEPARATE ACCOUNT [FP]

        REGISTER DATE         JAN 2, 1991         ISSUE AGE 35

        DATE OF ISSUE         JAN 2, 1991         SEX MALE

     INSURED PERSON'S
   STATE OF RESIDENCE         SPECIMEN            [NON-SMOKER]

     PARTIAL NET CASH
      SURRENDER VALUE
           WITHDRAWAL         MINIMUM WITHDRAWAL IS $500

          POLICY LOAN         MINIMUM LOAN IS $500

             TRANSFER         MINIMUM TRANSFER AMOUNT IS $500

      BILLED PERIODIC         $831.51
     PREMIUM AT ISSUE         THE BILLED PERIODIC PREMIUM MUST BE EQUAL
                              TO OR GREATER THAN THE SCHEDULE PREMIUM

     OPTIONAL PREMIUM         MINIMUM OPTIONAL PREMIUM IS [$25].
                              WE RESERVE THE RIGHT TO CHANGE THIS AMOUNT.

********************TABLE OF BENEFITS AND SCHEDULED PREMIUMS *****************

              BENEFITS           ANNUAL PREMIUM                PREMIUM PERIOD

BASIC LIFE INSURANCE        INITIAL -     $  505.32            FIRST 30 YEARS
                            ULTIMATE -     2,180.85             NEXT 35 YEARS

ACCIDENTAL DEATH BENEFIT - $50,000            43.62            FIRST 35 YEARS

DISABILITY PREMIUM WAIVER                     53.20            FIRST 10 YEARS
                                              71.28             NEXT 10 YEARS
                                             121.28             NEXT 10 YEARS
CHILDREN'S TERM INSURANCE - 5 UNITS           30.43            FIRST 30 YEARS




90-400-3                            PAGE 3
                            (CONTINUED ON NEXT PAGE)


<PAGE>


              POLICY INFORMATION CONTINUED-POLICY NUMBER XX XXX XXX

     ----------TABLE OF BENEFITS AND SCHEDULED PREMIUMS (CONTINUED)--------

RENEWABLE TERM ON INSURED                         $102.13         FIRST 10 YEARS
       $50,000 - INITIAL TERM EXPIRY               201.06          NEXT 10 YEARS
                             DATE JAN 1, 2001      465.96          NEXT 10 YEARS

RENEWABLE TERM ON ADDITIONAL INSURED                96.81         FIRST 10 YEARS
       MARGARET ROE, FEMALE NON-SMOKER 35          177.13          NEXT 10 YEARS
       $50,000 - INITIAL TERM EXPIRY               332.45          NEXT 10 YEARS
                              DATE JAN 1, 2001

THE FIRST  SCHEDULED  PREMIUM IS $831.51 AND IS DUE ON OR BEFORE DELIVERY OF THE
POLICY.  SUBSEQUENT  SCHEDULED  PREMIUMS ARE DUE ON JANUARY 2, 1992 AND EVERY 12
MONTHS THEREAFTER DURING THE PREMIUM PERIOD IN ACCORDANCE WITH THE ABOVE PREMIUM
TABLES.


90-400-3                              PAGE 3
                            (CONTINUED ON NEXT PAGE)



<PAGE>


             POLICY INFORMATION CONTINUED--POLICY NUMBER XX XXX XXX

                    ---------TABLE OF EXPENSE CHARGES--------

DEDUCTIONS FROM PREMIUM PAYMENTS:

         CHARGE FOR APPLICABLE TAXES (OTHER THAN TAXES DISCUSSED ON PAGE 11):

              [2.0%] OF EACH PREMIUM  PAYMENT.  THIS AMOUNT IS  SUBTRACTED  FROM
              EACH  PREMIUM  PAYMENT.  WE  RESERVE  THE  RIGHT  TO  CHANGE  THIS
              PERCENTAGE  TO CONFORM  TO  CHANGES  IN THE LAW OR IF THE  INSURED
              PERSON CHANGES RESIDENCE.

         PAYMENT PROCESSSING CHARGE:
                    $2.00 IS DEDUCTED FROM EACH PAYMENT.

         PREMIUM CHARGE:

              [4.00%] OF EACH  PREMIUM  PAYMENT. WE RESERVE  THE RIGHT TO CHANGE
              THIS CHARGE BUT IT WILL NEVER BE MORE THAN 4%.

DEDUCTIONS FROM YOUR POLICY ACCOUNT:

         FIRST YEAR ADMINISTRATIVE CHARGE:

              $20.00 IS DEDUCTED AT THE  BEGINNING  OF EACH POLICY  MONTH DURING
              THE FIRST POLICY YEAR.

         SUBSEQUENT YEARS ADMINISTRATIVE CHARGE:

              [$5.00] IS DEDUCTED AT THE  BEGINNING  OF EACH POLICY MONTH DURING
              EACH POLICY YEAR AFTER THE FIRST POLICY YEAR. WE RESERVE THE RIGHT
              TO CHANGE  THIS  CHARGE  BUT IT WILL  NEVER BE MORE  THAN  $8.00 A
              MONTH.  CHANGES  WILL BE AS  DESCRIBED  IN "CHANGES IN POLICY COST
              FACTORS" ON PAGE 16.

         FOR PARTIAL WITHDRAWAL OF NET CASH SURRENDER VALUE:

              $25.00 OR 2% OF THE AMOUNT WITHDRAWN IF LESS, IS DEDUCTED WHENEVER
              THERE IS A PARTIAL NET CASH SURRENDER VALUE WITHDRAWAL.

         FOR TRANSFERS:

              WE RESERVE  THE RIGHT TO CHARGE UP TO $25.00 FOR EACH  TRANSFER OF
              AMOUNTS AMONG YOUR INVESTMENT OPTIONS.


90-400-3                      PAGE 3 -- CONTINUED
                            (CONTINUED ON NEXT PAGE)


<PAGE>


            POLICY INFORMATION CONTINUED -- POLICY NUMBER XX XXX XXX

             ----------TABLE OF MAXIMIUM SURRENDER CHARGES----------


    BEGINNING OF                   BEGINNING OF
      POLICY                          POLICY
       YEAR          CHARGE            YEAR                    CHARGE
    ------------    ---------      ------------                ------

        1           $833.11             9                     $526.10
        2            833.11            10                      442.08
        3            833.11            11                      356.05
        4            828.11            12                      248.00
        5            768.11            13                      144.95
        6            708.11            14                       96.90
        7            648.11            15                       48.45
        8            588.11            16 AND LATER                 0
                    



A SURRENDER CHARGE WILL BE SUBTRACTED FROM YOUR POLICY ACCOUNT IF THIS POLICY IS
GIVEN UP FOR ITS NET CASH  SURRENDER  VALUE OR IF THIS POLICY  LAPSES WITHIN THE
FIRST FIFTEEN POLICY YEARS. THE MAXIMUM CHARGE IN THE FIRST POLICY MONTH OF EACH
POLICY YEAR IS SHOWN IN THE TABLE ABOVE (SUBJECT TO ANY  APPLICABLE  LIMITATIONS
IMPOSED BY THE INVESTMENT COMPANY ACT OF 1940). AFTER THE THIRD POLICY YEAR, THE
MAXIMUM  CHARGE IN ANY OTHER  POLICY MONTH WILL BE BASED ON THE NUMBER OF POLICY
MONTHS SINCE THE BEGINNING OF THE POLICY YEAR.

IF THE FACE  AMOUNT OF  INSURANCE  IS REDUCED  WITHIN THE FIRST  FIFTEEN  POLICY
YEARS, A PRO RATA SHARE OF THE APPLICABLE  SURRENDER  CHARGE AT THAT TIME MAY BE
DEDUCTED FROM YOUR POLICY ACCOUNT.

SEE PAGE 11 FOR A DESCRIPTION OF SURRENDER CHARGES.



********ADMINISTRATIVE OFFICE:   EQUITABLE VARIABLE LIFE INSURANCE COMPANY******
                                 SPECIMEN LIFE INSURANCE CENTER
                                 100 SPECIMEN STREET
                                 CITY, STATE  10001-6018





90-400-3                      PAGE 3 -- CONTINUED
                            (CONTINUED ON NEXT PAGE)


<PAGE>


            POLICY INFORMATION CONTINUED -- POLICY NUMBER XX XXX XXX

                      ********** TABULAR VALUES **********

TABULAR VALUES ARE CALCULATED BASED ON SCHEDULED  PREMIUMS,  GUARANTEED  CHARGES
AND A 4% ANNUAL  RATE OF  INTEREST.  ACTUAL  VALUES  MAY BE  DIFFERENT  THAN THE
TABULAR  VALUES SHOWN BELOW.  TABULAR  VALUES  WITHIN A POLICY YEAR ARE A LINEAR
INTERPOLATION OF YEAR END POLICY VALUES.


<TABLE>
<CAPTION>


                                                                                                       TABULAR
                                               TABULAR                 TABULAR                        EXTENDED
     END OF                TABULAR              CASH                   REDUCED                          TERM  
     POLICY                 POLICY            SURRENDER                PAID-UP                        INSURANCE
      YEAR                 ACCOUNT              VALUE                 INSURANCE                       YEARS DAYS
       <S>             <C>                     <C>                       <C>                        <C>       <C>
        1              $   116.00              $     .00                 $     0                     0           0
        2                  417.00                    .00                       0                     0           0
        3                  724.50                    .00                       0                     0           0
        4                 1039.00                 291.79                       0                     1         364
        5                 1360.00                 646.89                       0                     4          21
                                                                                                                  
        6                 1687.00                1033.89                    3627                     5         314
        7                 2019.00                1425.89                    4838                     7         113
        8                 2356.50                1823.39                    5986                     8         173
        9                 2698.50                2249.42                    7146                     9         168
       10                 3044.50                2679.44                    8238                    10          72
                                                                                                                  
       11                 3393.50                3136.49                    9335                    10         292
       12                 3745.00                3596.04                   10363                    11          84
       13                 4099.00                3998.09                   11158                    11         142
       14                 4453.00                4400.14                   11894                    11         164
       15                 4807.00                4807.00                   12589                    11         160
                                                                                                                  
       16                 5160.00                5160.00                   13095                    11          95
       17                 5508.00                5508.00                   13549                    11          12
       18                 5849.50                5849.50                   13952                    10         275
       19                 6180.50                6180.50                   14298                    10         158
       20                 6497.50                6497.50                   14586                    10          30
                                                                                                                  
       21                 6797.00                6797.00                   14811                     9         254
       22                 7075.50                7075.50                   14974                     9         102
       23                 7329.50                7329.50                   15070                     8         307
       24                 7555.00                7555.00                   15097                     8         137
       25                 7747.00                7747.00                   15053                     7         327
                                                                                                                  
       26                 7897.50                7897.50                   14929                     7         144
       27                 7999.00                7999.00                   14717                     6         321
       28                 8041.50                8041.50                   14407                     6         127
       29                 8013.50                8013.50                   13989                     5         295
       30                 7900.00                7900.00                   13446                     5          94
                                                                                                                  
       31                 9360.00                9360.00                   15543                     5         243
       32                10818.50               10818.50                   17538                     5         353
       33                12273.50               12273.50                   19435                     6          64
       34                13726.50               13726.50                   21245                     6         112
       35                15175.50               15175.50                   22969                     6         140
</TABLE>







90-400-3                      PAGE 3 -- CONTINUED
                            (CONTINUED ON NEXT PAGE)

<PAGE>


            POLICY INFORMAITON CONTINUED -- POLICY NUMBER XX XXX XXX


              *************TABULAR VALUES (CONTINUED)**************

<TABLE>
<CAPTION>

                                                                                                             TABULAR
                                                              TABULAR                  TABULAR               EXTENDED
               END OF                  TABULAR                 CASH                    REDUCED                 TERM
               POLICY                  POLICY                SURRENDER                 PAID-UP               INSURANCE
                YEAR                   ACCOUNT                 VALUE                  INSURANCE              YEARS DAYS
                 <S>                 <C>                      <C>                       <C>                 <C>     <C>
                 36                  $16616.50                $16616.50                 $24610              6       151
                 37                   18023.50                 18023.50                  26146              6       149
                 38                   19425.50                 19425.50                  27615              6       140
                 39                   20795.50                 20795.50                  28995              6       124
                 40                   22125.00                 22125.00                  30283              6       100
                                                                                                                       
                 41                   23415.50                 23415.50                  31490              6        68
                 42                   24666.50                 24666.50                  32620              6        27
                 43                   25882.00                 25882.00                  33683              5       344
                 44                   27069.00                 27069.00                  34688              5       293
                 45                   28230.00                 28230.00                  35642              5       237
                                                                                                                       
                 46                   29364.00                 29364.00                  36548              5       176
                 47                   30466.00                 30466.00                  37403              5       113
                 48                   31527.50                 31527.50                  38205              5        46
                 49                   32538.00                 32538.00                  38950              4       348
                 50                   33495.00                 33495.00                  39639              4       296
                                                                                                                       
                 51                   34396.50                 34396.50                  40274              4       244
                 52                   35250.50                 35250.50                  40864              4       192
                 53                   36063.50                 36063.50                  41415              4       138
                 54                   36851.00                 36851.00                  41940              4        81
                 55                   37627.50                 37627.50                  42449              4        17
                                                                                                                       
                 56                   38409.00                 38409.00                  42953              3       325
                 57                   39216.00                 39216.00                  43465              3       259
                 58                   40074.00                 40074.00                  44001              3       167
                 59                   41015.00                 41015.00                  44577              3        29
                 60                   42062.50                 42062.50                  45206              2       263
                                                                                                                       
                 61                   43227.50                 43327.50                  45889              2        86
                 62                   44501.50                 44501.50                  46618              1       270
                 63                   45838.50                 45838.50                  47366              0       353
                 64                   47115.50                 47115.50                  48041              0       360
                 65                   50000.00                 50000.00                  50000              0         0
</TABLE>


90-400-3                     PAGE 3 -- CONTINUED


<PAGE>


            POLICY INFORMATION CONTINUED -- POLICY NUMBER XX XXX XXX


- -------------TABLE OF GUARANTEED MAXIMUM COST OF INSURANCE RATES --------------

                   GUARANTEED MAXIMUM MONTHLY RATES PER $1,000
                       OF NET AMOUNT AT RISK (SEE PAGE 8)


<TABLE>
<CAPTION>

         INSURED                                                                  INSURED
         PERSON'S                                                                 PERSON'S
         ATTAINED                     MONTHLY                                     ATTAINED                         MONTHLY
           AGE                         RATE                                         AGE                             RATE

            <S>                     <C>                                              <C>                         <C>       
            35                      $  .14083                                        70                          $  2.93268
            36                         .14762                                        71                             3.30181
            37                         .15680                                        72                             3.61779
            38                         .16682                                        73                             4.04199
            39                         .17851                                        74                             4.52073

            40                         .19103                                        75                             5.03724
            41                         .20607                                        76                             5.59039
            42                         .22110                                        77                             6.17549
            43                         .23865                                        78                             6.78686
            44                         .25619                                        79                             7.44038

            45                         .27709                                        80                             8.16249
            46                         .29966                                        81                             8.97320
            47                         .32391                                        82                             9.89813
            48                         .34984                                        83                            10.95204
            49                         .37912                                        84                            12.11846

            50                         .41009                                        85                            13.37460
            51                         .44693                                        86                            14.69860
            52                         .48965                                        87                            16.08129
            53                         .53742                                        88                            17.49682
            54                         .59276                                        89                            18.96601

            55                         .65401                                        90                            20.51212
            56                         .72203                                        91                            22.16549
            57                         .79429                                        92                            23.98724
            58                         .87251                                        93                            26.06643
            59                         .96090                                        94                            28.78427

            60                        1.05949                                        95                            32.81758
            61                        1.16916                                        96                            39.64294
            62                        1.29417                                        97                            53.06605
            63                        1.43714                                        98                            85.52685
            64                        1.59899                                        99                            85.52685

            65                        1.77812
            66                        1.97123
            67                        2.18097
            68                        2.40660
            69                        2.65338
</TABLE>


90-400-4                           PAGE 4
                            (CONTINUED ON NEXT PAGE)


<PAGE>


             POLICY INFORMATION CONTINUED--POLICY NUMBER XX XXX XXX

      ----------- TABLE OF MAXIMUM MONTHLY CHARGES FOR BENEFITS ----------

                                           MONTHLY
                                        DEDUCTION FROM
    BENEFITS                            POLICY ACCOUNT               PERIOD

BASIC COST OF INSURANCE                MAXIMUM MONTHLY              
                                      COST OF INSURANCE
                                      RATE (SEE PAGE 4)
                                    TIMES THOUSANDS OF NET
                                  AMOUNT AT RISK (SEE PAGE 8)        65 YEARS

MINIMUM DEATH BENEFIT GUARANTEE               $ 0.50                 65 YEARS

ACCIDENTAL DEATH BENEFIT                        3.59           FIRST 35 YEARS

DISABILITY PREMIUM WAIVER                       4.37           FIRST 10 YEARS
                                                5.85            NEXT 10 YEARS
                                                9.97            NEXT 10 YEARS

CHILDREN'S TERM INSURANCE                       2.50           FIRST 30 YEARS

RENEWABLE TERM ON INSURED                       8.40           FIRST 10 YEARS
                                               16.54            NEXT 10 YEARS
                                               38.33            NEXT 10 YEARS

RENEWABLE TERM ON ADDITIONAL INSURED            7.96           FIRST 10 YEARS
                                               14.57            NEXT 10 YEARS
                                               27.34            NEXT 10 YEARS


90-400-4                           PAGE 4--CONTINUED



<PAGE>



- --------------------------------------------------------------------------------

THOSE WHO BENEFIT FROM THIS POLICY

OWNER. The owner of this policy is the insured person unless otherwise stated in
the application, or later changed.

As the owner,  you are  entitled to exercise all the rights of this policy while
the insured person is living.  To exercise a right,  you do not need the consent
of anyone  who has only a  conditional  or  future  ownership  interest  in this
policy.

BENEFICIARY.  The  beneficiary  is as stated in the  application,  unless  later
changed.  The  beneficiary is entitled to the Insurance  Benefit of this policy.
One or  more  beneficiaries  for  the  Insurance  Benefit  can be  named  in the
application.  If more than one  beneficiary  is named,  they can be  classed  as
primary or contingent. If two or more persons are named in a class, their shares
in the benefit can be stated. The stated shares in the Insurance Benefit will be
paid to any primary  beneficiaries who survive the insured person. If no primary
beneficiaries  survive,  payment  will  be  made  to  any  surviving  contingent
beneficiaries.  Beneficiaries  who  survive  in the same  class  will  share the
Insurance Benefit equally, unless you have made another arrangement with us.

If there is no designated beneficiary living at the death of the insured person,
we will pay the Insurance Benefit to the insured person's  surviving children in
equal shares. If none survive, we will pay the insured person's estate.

CHANGING THE OWNER OR BENEFICIARY.  While the insured person is living,  you may
change the owner or beneficiary by written notice in a form  satisfactory to us.
(You  can  get  such  a  form  from  our  agent  or by  writing  to  us  at  our
Administrative  Office.)  The change  will take  effect on the date you sign the
notice.  But, it will not apply to any  payment we make or other  action we take
before we  receive  the  notice.  If you change the  beneficiary,  any  previous
arrangement  you made as to a payment option for benefits is cancelled.  You may
choose a payment option for the new beneficiary in accordance with "How Benefits
Are Paid" on Page 15.

ASSIGNMENT.  You  may  assign  this  policy,  but we  will  not be  bound  by an
assignment unless we have received it in writing at our  Administrative  Office.
Your  rights and those of any other  person  referred  to in this policy will be
subject to the assignment.  We assume no  responsibility  for the validity of an
assignment.  An absolute  assignment will be considered as a change of ownership
to the assignee.

- --------------------------------------------------------------------------------

THE INSURANCE BENEFIT WE PAY

We will pay the  Insurance  Benefit of this  policy to the  beneficiary  when we
receive  at our  Administrative  Office  (1) proof  satisfactory  to us that the
insured person died before the Maturity Date; and (2) all other  requirements we
deem necessary  before such payment may be made. The Insurance  Benefit includes
the  following  amounts,  which we will  determine as of the date of the insured
person's death:

o  the death benefit described on Page 6;

o  PLUS any other benefits then due form riders to this policy;

o  MINUS any policy loan and accrued loan interest;

o  MINUS any overdue  deductions  from your Policy Account if the insured person
   dies during a grace period.

We will add  interest  to the  resulting  amount for the period from the date of
death  to the  date  of  payment.  We will  compute  the  interest  at a rate we
determine,  but not less than the  greater  of (a) the rate we are paying on the
date of payment under the Deposit Option on Page 16, or (b) the rate required by
any  applicable  law.  Payment of the Insurance  Benefit may also be affected by
other provisions of this policy.  See Page 16 and 17, where we specify our right
to contest the policy, the suicide exclusion, and what happens if age or sex has
been  misstated.  Special  exclusions or limitations  (if any) are listed in the
Policy Information section.



90-400-5                                                                  Page 5


<PAGE>


DEATH  BENEFIT.  The death benefit at any time will be  determined  under either
Option A or Option B below,  whichever  you have chosen and is in effect at such
time.

Under  Option A, the death  benefit  is the  greater  of (a) the Face  Amount of
Insurance;  or (b) the amount in your Policy Account,  if any, divide by the net
single premium at the insured person's  attained age.  Attained age means age on
the birthday  nearest to the  beginning of the then current  policy year.  Under
this option, the amount of the death is fixed, except when it is determined by a
net single premium.

Under  Option B, the death  benefit  is the  greater  of (a) the Face  Amount of
Insurance plus the Excess Amount,  if any, where the Excess Amount is the Policy
Amount  less the  Tabular  Policy  Account,  but not less than zero;  or (b) the
amount in your Policy  Account  divided by the net single premium at the insured
person's  attained  age.  Under this  option the amount of the death  benefit is
variable.

MATURITY  BENEFIT.  If the  insured  person is living on the policy  anniversary
nearest his or her 100th birthday (the Maturity Date), we will pay you an amount
equal to the death  benefit as of the  Maturity  Date,  less any policy loan and
accrued loan interest. The policy will then terminate.

This policy is designed to satisfy the  definition of life insurance for Federal
income tax purposes under Section 7702 of the Internal  Revenue Code of 1986, as
amended (i.e., the "Code").  Accordingly,  even if this policy states otherwise,
at no time will the death benefits and endowment  benefits  (maturity  benefits)
under the policy be less than the Policy Account value of the policy, divided by
the net single  premium per dollar of  insurance  which would have to be paid at
such time to fund such benefits  consistent with the definition of such terms in
the Code. In addition, we may take certain actions, described here and elsewhere
in the policy, to meet the definitions and limitations in the Code, based on our
interpretation  of the Code.  Please see "Policy  Changes -- Applicable Tax Law"
for more information.


- --------------------------------------------------------------------------------

CHANGING  THE DEATH  BENEFIT  OPTION OR REDUCING THE FACE AMOUNT OF INSURANCE 

At any time after the first  policy year while this policy is in force,  you may
change  the death  benefit  option or reduce  the Face  Amount of  Insurance  by
written request to us at our Administrative  Office, subject to our approval and
the  following:  

1. You can change your death benefit option. If you ask us to change from Option
   A to Option B, the death  benefit will  increase by the Excess  Amount on the
   date the change takes effect.  Evidence of  insurability is required for this
   increase.  If you ask us to  change  from  Option B to  Option  A, the  death
   benefit  will  decrease  by the Excess  Amount on the date the  change  takes
   effect.  Such  increase and  decreases in the death benefit do not change the
   Face Amount of Insurance.

   No change in the death benefit amount occurs,  if before and after the change
   in the Death Benefit  Option takes effect,  the death benefit amount is equal
   to the  Policy  Account  divided by the net  single  premium  at the  insured
   person's attained age.

2. You may ask us to reduce the reduce the Face Amount of  Insurance  but not to
   less than the minimum  amount for which we would then issue this policy under
   our rules.  If you do this in the fist fifteen  policy  years,  we may deduct
   from your Policy  Account a pro rata share of the surrender  charge (see Page
   11). A  decrease  in the face  amount  will  result in a change in  scheduled
   premiums and Tabular  Values.  A decrease in the Face Amount of Insurance may
   also cause a decrease in benefits  provided by riders to this policy. We will
   send you new Policy Information pages showing the changes.

3. Any  change  will take  effect at the  beginning  of the  policy  month  that
   coincides with or next follows the date we approve your request.



90-400-5                                                                  Page 6


<PAGE>


4. You may ask for a change by completing an application  for change,  which you
   can get from our agent or by writing to us at our  Administrative  Office.  A
   copy of your  application  for  change  will be  attached  to the new  Policy
   Information  section  that we will  issue  when the  change is made.  The new
   section and the application for change will become a part of this policy.  We
   may require you to return this policy to our Administrative  Office to make a
   policy change.


- --------------------------------------------------------------------------------

THE PREMIUMS YOU PAY

The first scheduled premium payment shown in the Policy  Information  section is
due on or before  delivery of this policy.  No insurance will take effect before
that premium payment is paid. Other scheduled  premiums are payable on or before
thier due date at our Administrative Office or premium collection office.

PREMIUMS.  The scheduled  premiums shown on Page 3 are the premiums  required to
continue this policy in force  provided  they are paid when due, no  withdrawals
are made and any policy loan and accrued loan  interest does not exceed the Cash
Surrender  Value.  If the charges for  applicable  taxes  change,  the scheduled
premiums will be changed  accordingly.  You will be given written notice of such
change.

If  scheduled  premiums  are not paid  when  due,  the  policy  may  lapse.  The
conditions under which the policy will lapse are described under Grace Period.

You may wish to pay premiums  that are higher than the  scheduled  premiums on a
regular basis. We will bill you for the higher amount if you choose, if you send
us written notice to our Administrative Office.

Besides the scheduled premiums,  you may pay optional premiums from time to time
while the insured person is living and the policy has not lapsed.

We  reserve  the right to limit  premiums  that are in  excess of the  scheduled
premiums.

You may not have to pay as much for the basic  life  insurance  as the  ultimate
scheduled  premiums shown on Page 3 if you have paid optional  premiums,  if the
net investment return is better than 4% or the mortality and expense charges are
lower than the maximum charges.  Beginning with the policy  anniversary on which
the ultimate  scheduled  premium  would first become due, we will  calcualte the
scheduled  premium each policy year and give you written notice of the scheduled
premium for that year before the due date.  The  scheduled  premium wil never be
greater than the ultimate  scheduled  premium  shown on Page 3, adjusted for any
changes in premium tax, plus the premium for any  additional  benefits  shown on
Page 3.

GRACE PERIOD.  On the first day of each policy  month,  we perform the following
calculations:

1. Determine the Tabular Policy Account Value.

2.   Determine your Policy Account after that day's  deductions and other policy
     transactions.

3.   If the result in item 2 is  greater  than item 1, then the policy is not in
     default.  If the  result in item 2 is less  than item 1,  there is a Policy
     Account deficit and we perform the calculations described below.

4.   Determine the scheduled  premium fund.  The scheduled  premium fund for any
     policy month is the accumulation of all of the scheduled premiums due prior
     to that month at 4% interest.

5.   Determine the actual  premium fund.  The actual premium fund for any policy
     month is the  accumulation  of all of the premiums  received at 4% interest
     minus all withdrawals accumulated at 4% interest.

6.   If the result in item 5 is less than the result in item 4, the policy is in
     default  as of the  first  day of this  policy  month.  This is the date of
     default.

If the policy is in default, we will send you and any assignee on our records at
last known  addresses  written notice stating that a grace period of 61 days has
begun  starting with the date of default.  The notice will also state the amount
of payment that is due.

The  payment  required  will not be  greater  than the  difference  between  the
scheduled  premium  fund at the end of the grace  period and the actual  premium
fund on the date of default.


90-400-7                                                                  Page 7


<PAGE>


If the  insured  person dies during a grace  period,  we will pay the  Insurance
Benefit as described on Page 5.

LAPSE.  If the  required  payment is not received at our  Administrative  Office
during the grace  period,  the policy will lapse as of the date of  default.  If
this occurs, all insurance ends except as stated in Options on Lapse on Page 14.
Lapse may result in surrender  charges being subtracted from the Policy Account.
Additional benefit riders fo not continue beyond the grace period.

REINSTATEMENT.  You may reinstate  this policy within five years after the grace
period  has  expired  if:  (1) the policy has not been given up for its Net Cash
Surrender Value;  (2) you provide  evidence of insurability  satisfactory to us;
(3) you repay any loan (with  accrued  loan  interest)  that was taken under the
reduced  paid-up  options;  and (4) you pay the required  payment.  The required
payment will not be greater than the  difference  between the scheduled  premium
fund and the actual premium fund on the date of reinstatement plus the scheduled
premium due on such date, if any.

If we approve,  the date of  reinstatement  will be the  beginning of the policy
month  which   coincides   with  or  next  follows  the  date  we  approve  your
reinstatement  application.  The reinstated face amount and death benefit option
are the face amount and death benefit option as of the date of default. From the
required  payment  received  we  will  deduct  the  following:  (a)  charge  for
applicable taxes; (b) payment  processing  charge;  and (c) premium charge.  The
balance, if any, is deposited into the Policy account.

The Policy Account Value on the date of  reinstatment  is the Net Cash Surrender
Value of the Option on Lapse  adjusted  for a  surrender  charge  credit and the
balance of the required  payment as described above. The surrender charge credit
on the date of reinstatement is the policy surrender charge that was deducted on
the date of default but not greater than the maximum  surrender charge as of the
date of reinstatement.

We will start to make monthly charges again as of the date of reinstatement. The
monthly  administrative  charges  from  the  date  of  default  to the  date  of
reinstatment  will be deducted  from the Policy  Account Value as of the date of
reinstatement.

- --------------------------------------------------------------------------------

YOUR POLICY ACCOUNT AND HOW IT WORKS

PREMIUM PAYMENTS. When we receive your premium payments, we subtract the expense
charges shown in the table in the Policy Information section. We put the balance
(the net premium) into your Policy Account as of the date we receive the premium
payment at our Administrative Office, and before any deductions from your Policy
Account  due on that date are made.  However,  we will put the first net premium
payment into your Policy Account as of the Register Date if it is later than the
date of receipt.

MONTHLY  DEDUCTIONS.  At the  beginning of each policy month we make a deduction
from you Policy account to cover monthly  administrative  charges and to provide
insurance coverage,  provided that the policy is not in default.  Such deduction
for any policy month is the sum of the  following  amount  determined  as of the
beginning of that month:

o  the monthly administrative charges;

o  the monthly cost of insurance for the insured persons;

o  the monthly cost of any benefits provided by riders to this policy;

o  the monthly charge for the minimum death benefit gaurantee.

The  monthly  cost of  insurance  is the sum of a) our current  monthly  cost of
insurance rate times the net amount at risk at the beginning of the policy month
divided  by  $1,000;  plus  b) any  rating  extra  charge  shown  in the  Policy
Information  section.  The net  amount at risk at any time is the death  benefit
minus the amount in your Policy Account at that time. The cost of insurance rate
is based on the Face  Amount of  Insurance  and on the sex,  attained  age,  and
smoker or non-smoker status of the insured person.

We will determine  cost of insurance  rates from time to time. Any change in the
cost of  insurance  rates we use will be as described in "Changes in Policy Cost
Factors"  on Page 16.  They will never be more than those  shown in the Table of
Guaranteed Maximum Cost of Insurance Rates on Page 4.

90-400-7                                                                  Page 8


<PAGE>


OTHER  DEDUCTIONS.  We also make the following other deductions from your Policy
Account as they occur:

o    We deduct a withdrawal  charge if you make a partial  withdrawal of the Net
     Cash Surrender Value (see Page 12).

o    We deduct a surrender charge if, during the first fifteen policy years, you
     give up this policy for its Net Cash Surrender  Value,  you reduce the Face
     Amount of Insurance,  or if this policy lapses at the end of a grace period
     (see Page 11).

o    We deduct a charge for certain transfers (see Page 10).

TABULAR  POLICY  ACCOUNT.  The Tabular  Policy  Account is  calculated  based on
scheduled premiums,  guaranteed charges and a 4% annual rate of interest.  These
Tabular  Policy  Account  values vary by sex, issue age and smoker or non-smoker
status of the insured person and Face amount of Insurance and policy year. These
Tabular Policy  Account values are used in the  calculation of the death benefit
under Option B, in the  calculation of the amount  available for withdrawals and
in the  determination  of policy lapse.  The Tabular  Policy  Accoint values are
shown in the Policy Information section.

- --------------------------------------------------------------------------------

YOUR INVESTMENT OPTIONS

ALLOCATIONS.  This  policy  provides  investment  options for the amount in your
Policy Account.  Amounts put into your Policy Account and deductions from it are
allocated to the investment  divisions of our SA and to the unloaned  portion of
our GID at your  direction.  You specified your initial  premium  allocation and
deduction allocation  percentages in your application for this policy, a copy of
which is attached to this policy. Unless you change them, such percentages shall
also apply to subsequent premium and deduction allocations. However, any amounts
which are put into your Policy  Account prior to the  Allocation  Date and which
are to e allocated  to the  investment  divisions  of our SA will  initially  be
allocated to (and monthly  deductions  taken from) the Money Market  Division of
our SA.  The  Allocation  Date is the first  business  day (see page 11)  twenty
calendar days after the date of issue of this policy.  On the  Allocation  Date,
any  such  amounts  then in the  Money  Market  Division  will be  allocated  in
accordance with the directions contained in your policy application

Allocation  percentages must be zero or a whole number not greater than 100. The
sum of the  premium  allocation  percentages  and  of the  deduction  allocation
percentages must each equal 100.

You  may  change  such   allocation   percentages   by  written  notice  to  our
Administrative  Office.  A change  will take effect on the date we receive it at
our  Administrative  Office except for changes  received prior to the Allocation
Date,  which will take effect on the first business day following the Allocation
Date.

If we cannot make a monthly  deduction on the basis of the deduction  allocation
percentages then in effect,  we will make that deduction based on the proportion
that your unloaned value in our GID and your values in the investment  divisions
of our SA bear to the total unloaned value in your Policy Account.

TRANSFERS.  At  your  written  request  to our  Administrative  Office,  we will
transfer amounts from your value in any investment  division of our SA to one or
more other divisions of our SA or to our GID. Any such transfer will take effect
on the date we receive your written request for it at our Administrative Office.

Once  during  each  policy  year  you  may  ask  us by  written  request  to our
Administrative Office to transfer an amount you specify from your unloaned value
in our GID to one or more investment  divisions of our SA. However, we will make
such  a  transfer   only  if  (1)  we  receive  your  written   request  at  our
Administrative  Office within 30 days before or after a policy anniversary;  and
(2) the amount you specify is not more than the greater of 25% of your  unloaned
value  in our GID as of the  date  the  transfer  takes  effect  or the  minimum
transfer  amount  shown on Page 3. In no event will we  transfer  more than your
unloaned  value in our GID. The transfer will take effect on the date we receive
your  written  request  for it at our  Administrative  Office but not before the
policy anniversary.

90-400-9                                                                  Page 9


<PAGE>


The  minimum  amount  that we will  transfer  from your  value in an  investment
division  of our SA on any date is the  lesser of the  minimum  transfer  amount
shown on Page 3 or your value in that investment  division on that date,  except
as stated in the next  paragraph.  The minimum amount that we will transfer from
your value in our GID is the lesser of the minimum transfer amount shown on Page
3 or your  unloaned  value in our GID as of the date the transfer  takes effect,
except as stated in the next paragraph.

We will  waive the  minimum  amount  limitations  set  forth in the  immediately
preceding  paragraph if the total amount  being  transferred  on that date is at
least the minimum transfer amount shown on Page 3.

We reserve the right to make a transfer charge up to the amount shown on Page 3.
The transfer charge,  if any, is deducted from the amounts  transferred from the
investment  divisions of our SA and GID based on the proportion  that the amount
transferred  from each investment  divisin and the GID bears to the total amount
being  transferred.  A transfer from the Money Market Division on the Allocation
Date (if applicable) will not incur a transfer charge.

If you ask us to  transfer  the entire  amount of your  value in the  investment
divisions of our SA to our GID, we will not make a charge for that transfer.

- --------------------------------------------------------------------------------

THE VALUE OF YOUR POLICY ACCOUNT

The amount in your Policy Account at any time is equal to the sum of the amounts
you then  have in our GID and the  investment  divisions  of our SA  under  this
policy.

YOUR VALUE IN OUR GUARANTEED INTEREST DIVISION (GID). The amount you have in our
GID at any time is equal to the amounts  allocated and  transferred  to it under
this  policy,  plus  the  interest  credited  to  it,  minus  amounts  deducted,
transferred and withdrawn from it under this policy.

We will credit the amount in our GID with interest  rates we determine.  We will
determine  such  interest  rates  annually  in advance for  unloaned  and loaned
amounts in our GID. The rates may be different for unloaned and loaned  amounts.
The  interest  rates we  determine  each year will apply to the policy year that
follows the date of determination. Any change in the interest rates we determine
will be as  described  in  "Changes  in Policy  Cost  Factors"  on Page 16. Such
interest rates will not be less than 4%.

At the end of each policy month we will credit  interest on unloaned  amounts in
our GID as follows:

o    On amounts  that remain in our GID for the entire  policy  month,  from the
     beginning to the end of the policy month.

o    On amounts  allocated to our GID during a policy month that are net premium
     payments or loan  repayments,  from the date we receive  them to the end of
     the policy month.  However,  we will credit  interest on the amount derived
     from your first   premium  payment from the Register  Date,  if it is later
     than the date of receipt.

o    On amounts  transferred to our GID during a policy month,  from the date of
     the transfer to the end of the policy month.

o    On amounts  deducted or withdrawn from our GID during a policy month,  from
     the  beginning  of the  policy  month  to the  date  of  the  deduction  or
     withdrawal.

We credit  interest on the loaned portion of our GID on each policy  anniversary
and at any time you repay all of a policy loan.  At the time of  crediting  such
interest, we allocate this interest to the investment divisions and the unloaned
portion of our GID in accordance with your premium allocation percentage.

YOUR VALUE IN THE INVESTMENT  DIVISIONS OF OUR SEPARATE ACCOUNT (SA). The amount
you have in an  investment  division  of our SA under this policy at any time is
equal to the number of units this policy then has in that division multiplied by
the division's unit value at that time.

Amount allocated,  transferred or added to an investment  division of our SA are
used to purchase  units of that  division;  units are redeemed  when amounts are
deducted, loaned, transferred or withdrawn. These transactions are called policy
transactions.


90-400-9                                                                 Page 10


<PAGE>


The number of units a policy has in an investment  division at any time is equal
to the  number of units  purchased  minus the number of units  redeemed  in that
division  to that time.  The number of units  purchased  or redeemed in a policy
transaction  is  equal  to the  dollar  amount  of  the  policy  divided  by the
division's unit value on the date of the policy  transactions may be made on any
day. The unit value that applies to a transaction made on a business day will be
the unit value for that day. The unit value that applies to a  transaction  made
on a non-business day will be the unit value for the next business day.

We  determine  unit values for the  investment  division of our SA at the end of
each business day. Generally,  a business day is any day we are open and the New
York Stock Exchange is open for trading. A business day immediately  preceded by
one or more  non-business  days as part of that  business  day. For  example,  a
business  day  which  falls on a Monday  will  consist  of that  Monday  and the
immediately preceding Saturday and Sunday.

The unit value of an investment  division of our SA on any business day is equal
to the unit value for that division on the  immediately  preceding  business day
multiplied by the net investment factor for that division on that business day.

The net investment  factor for an investment  division of our SA on any business
day is (a) divided by (b), minus(c), where:

(a) is the net asset value of the shares in designated investment companies that
belong to the investment  division at the close of business on such business day
before  any  policy  transactions  are made on that day,  plus the amount of any
dividend or capital gain distribution  paid by the investment  companies on that
day;

(b) is the  value of the  assets  in that  investment  division  at the close of
business on the immediately preceding business day after all policy transactions
were made for that day; and

(c) is a charge for each calendar day in that  business  day, as defined  above,
corresponding  to a charge not  exceeding  .70% yearly for mortality and expense
risks,  plus any charge for that day for taxes or amounts set aside as a reserve
for taxes.

The net asset value of an investment  company's  shares held in each  investment
division shall be the value reported to us by that investment company.

- --------------------------------------------------------------------------------

THE CASH SURRENDER VALUE OF THIS POLICY

CASH  SURRENDER  VALUE.  The  Cash  Surrender  Value on any date is equal to the
amount in your Policy Account on that dateminus any surrender charge.

NET CASH  SURRENDER  VALUE.  The Net Cash  Surrender  Value is equal to the Cash
Surrender Value minus any policy loan and accrued loan interest. You may give up
this  policy  for its Net Cash  Surrender  Value at any time  while the  insured
person is living.  You may do this by sending  us a written  request  for it and
this policy to our Administrative Office. We will compute the Net Cash Surrender
Value as of the date we  receive  your  request  for it and this  policy  at our
Administrative  Office.  All insurance  coverage  under this policy ends on such
date.

SURRENDER  CHARGES.  If the policy  lapses or if you give up this policy for its
Net Cash Surrender  Value in the first fifteen policy years,  we will subtract a
surrender charge from your Policy Account.  A table of maximum surrender charges
is in the Policy Information section.

If the Face  Amount of  Insurance  is reduced  during  any of the first  fifteen
policy years,  we may also deduct from your Policy  Account a pro rata surrender
charge.  Such  deductions  will be made in  accordance  with  the  "Allocations"
provision on Page 9.

The amount of the pro rata surrender  charge will be determined by the following
formula:

                                [GRAPHIC OMITTED]

where A -- is the amount of the reduction.
where B -- is the initial Face Amount of Insurance.
where C -- is the surrender charge immediately before the reduction.

90-400-11                                                                Page 11


<PAGE>


The pro rata  surrender  charge will not exceed the Policy  Account value at the
time of the  decrease.  If a pro rata  surrender  charge is made,  the surrender
charges  in the Table on Page 3 are  reduced  proportionately,  and we will send
you a new table which shows such charges.

PARTIAL NET CASH  SURRENDER  VALUE  WITHDRAWAL.  After the first policy year and
while the insured person is living, you may ask for a partial Net Cash Surrender
Value withdrawal by written request to our Administrative  Office.  Your request
will be subject  to our  approval  based on our rules in effect  when we receive
your  request,  and  to the  minimum  withdrawal  amount  shown  in  the  Policy
Information  section.  The amount  withdrawn from the Policy account is equal to
the  amount  requested  plus the  expense  charge  shown in the Table of Expense
Charges in the Policy  Information  section.  The amount withdrawn is limited by
the  requirements  that (a) the Policy  Account after the  withdrawal may not be
less than the Tabular Policy Account value;  and (b) the amount withdrawn cannot
exceed the Net Cash Surrender Value on the date of withdrawal. We have the right
to  decline a request  for a partial  Net Cash  Surrender  Value  withdrawal.  A
partial withdrawal will result in a reduction in the Cash Surrender Value and in
you Policy  Account equal to the amount  withdrawn as well as a reduction in you
death benefit.  If the death benefit is Option A, the withdrawal may also result
in a decrease in the face amount.

You  may  tell us how  much of each  partial  withdrawal  is to come  from  your
unloaned  value  in our GID  and  from  your  values  in each of the  investment
divisions of our SA. If you do not tell us, we will make the  withdrawal  on the
basis of your  monthly  deduction  allocation  percentages  then in effect.  The
expense charge is deducted from your value remaining in each investment division
and the GID, from whichever the withdrawal is made, based on the proportion that
the amount  withdrawn  from each  investment  division  and the GID bears to the
total amount being  withdrawn.  If we cannot make the  withdrawal  or deduct the
expense  charge as indicated  above,  we will make the  withdrawal and deduction
based on the  proportion  that your unloaned value in our GID and your values in
the  investment  divisions  of our SA bear to the total  unloaned  value in your
Policy Account.

Such withdrawal and resulting reduction in the death benefit, the Cash Surrender
Value and your  Policy  Account  will take  effect on the date we  receive  your
written  request  for it at our  Administrative  Office.  We will send you a new
Policy  Information  section if a withdrawal  results in a reduction in the Face
Amount of Insurance. It will become a part of this policy. We may require you to
return this policy to our Administrative Office to make a change.

- --------------------------------------------------------------------------------

HOW A LOAN CAN BE MADE

POLICY LOANS. You can get a loan on this policy while it has a loan value.  This
policy  will be the  only  security  for the  loan.  The  initial  loan and each
additional loan must be for at least the minimum loan amount shown in the Policy
Information section. Any amount on loan is part of your Policy Account (see Page
10). We refer to this as the loaned portion of your Policy Account.

LOAN  VALUE.  The loan value on any date is 90% of the Cash  Surrender  Value on
that date.

The amount of the loan may not be more than the loan  value.  If you  request an
increase to an existing loan, the additional  amount  requested will be added to
the amount of the existing loan and accrued loan interest.

Your request for a policy loan must be in writing to our Administrative  Office.
You  may  tell us how  much of the  requested  loan is to be  allocated  to your
unloaned value in our GID and your value in each investment  division of our SA.
Such values will be determined as of the date we receive your request. If you do
not tell us, we will  allocate the loan on the basis of your  monthly  deduction
allocation  percentages  then in effect.  If we cannot  allocate the loan on the
basis of your direction or those  percentages,  we will allocate it based on the
proportion that your unloaned value in our GID and your values in the investment
divisions of our SA bear to the total unloaned value in your Policy Account.

The loaned  portion of your Policy  Account will be  maintained as a part of our
GID.  Thus,  when a loaned amount is allocated to an investment  division of our
SA, we will redeem  units of that  investment  division  sufficient  in value to
cover the amount of the loan so allocated and transfer that amount to our GID.


90-400-11                                                                Page 12



<PAGE>


If at any time a loan plus any accrued loan interest  exceeds the Cash Surrender
Value,  we will notify you and any assignee of record at last known addresses of
our intent to  terminate  the policy in 61 days within  which time you may repay
all or part of the loan (but not less than the  amount by which the loan and any
accrued loan interest exceeds the Cash Surrender Value) to avoid termination.

LOAN INTEREST.  Interest on a loan accrues daily at an adjustable  loan interest
rate. We will  determine the rate at the beginning of each policy year,  subject
to the following paragraphs.  It will apply to any new or outstanding loan under
the policy during the policy year next following the date of determination.

The maximum  loan  interest  rate for a policy year shall be the greater of: (1)
the "Published  Monthly  Average," as defined below, for the calendar month that
ends two months before the date of determination;  or (2) 5%. "Published Monthly
Average" means the Monthly Average  Corporates yield shown in Moody's  Corporate
Bond  Yield  Averages  published  by Moody's  Investors  Service,  Inc.,  or any
successor  thereto.  If such averages are no longer published,  we will use such
other averages as may be established by regulation by the insurance  supervisory
official of the jurisdiction in which this policy is delivered. In no event will
the loan  interest  rate for a policy  year be  greater  than the  maximum  rate
permitted by applicable law. We reserve the right to establish a rate lower than
the maximum.

No change in the rate shall be less than 1/2 of 1% a year.  We may  increase the
rate  whenever the maximum  rate as  determined  by clause (1) of the  preceding
paragraph  increases  by 1/2 of 1% or more.  We will reduce the rate to or below
the maximum rate as determined by clause (1) of the preceding  paragraph if such
maximum is lower than the rate being charged by 1/2 of 1% or more.

We will notify you of the initial loan  interest  rate when you make a loan.  We
will also give you advance  written  notice of any increase in the interest rate
of any outstanding loan.

Loan  interest is due on each policy  anniversary.  If the  interest is not paid
when due, it will be added to your  outstanding  loan and allocated on the basis
of the deduction  allocation  percentages then in effect.  If we cannot make the
allocation  on the  basis of  these  percentages,  we will  make it based on the
proportion that your unloaned value in our GID and your values in the investment
divisions of our SA bear to the total unloaned value in your Policy Account. The
unpaid  interest will then be treated as part of the loaned amount and will bear
interest at the loan rate.

When unpaid loan interest is allocated to an  investment  division of our SA, we
will redeem units of that investment  division  sufficient in value to cover the
amount of the interest so allocated and transfer that amount to our GID.

LOAN  REPAYMENT.  You may repay all or part of a policy  loan and  accrued  loan
interest  at any time while the  insured  person is alive and this  policy is in
force.  Except for loan interest  payments due, or loan repayments made to avoid
policy  termination as described  above, any payment you make to us is a premium
repayment, unless you tell us in writing that it is a loan payment.

Repayments  will first be  allocated to our GID until you have repaid any loaned
amounts that were allocated to our GID. You may tell us how to allocate payments
above that amount among our GID and the  investment  divisions of our SA. If you
do not  tell  us,  we  willmake  the  allocation  on the  basis  of the  premium
allocation percentages then in effect.

Failure to repay a policy loan or to pay loan interest  will not terminate  this
policy unless the loan and any accrued loan interest  exceeds the Cash Surrender
Value.

A policy loan will have a permanent  effect on your  benefits  under this policy
even if it is repaid.


90-400-13                                                                Page 13



<PAGE>


- --------------------------------------------------------------------------------
OPTIONS ON LAPSE

You  have  three  options  if  the  policy   lapses.   (1)  You  may  apply  for
reinstatement.  If there is a Net Cash Surrender  Value, you may (2) withdraw it
and give up the  policy;  or (3) use it to continue  insurance  under one of the
following options:

EXTENDED  TERM  INSURANCE.  This is fixed  benefit term  insurance for an amount
equal to the death  benefit on the date of  default,  minus any loan and accrued
loan interest.  The insurance will continue from the date of default for as long
a term period as the New Cash  Surrender  Value on the date of default will buy.
This option is not available if so stated on Page 3.

Extended  term  insurance  will  apply  automatically  if  there  is a Net  Cash
Surrender  Value and you have made no other choice within three months after the
date of default.  Reduced  paid-up  insurance will apply instead if the extended
term insurance option is not available.

REDUCED  PAID-UP  INSURANCE.  This is fixed  benefit  insurance  for the insured
person's  lifetime and for the amount of insurance  that the Net Cash  Surrender
Value on the date of default will buy.  This option is not  available if the Net
Cash  Surrender  Value  is less  than  $1,000  on the date of  default.  We will
automatically pay the Net Cash Surrender Value of this policy if it is less than
$1,000 on the date of default.

We will determine the reduced  insurance  amount under the paid-up option or the
term period  under the term  option as of the date of default,  using net single
premiums  (see "The Basis We Use for  Computation"  on Page 17) for the  insured
person's then current  attained age. We will use Net Cash Surrender  Value as of
the date of default,  adjusted for any loan or accrued loan interest on or after
that date.

OTHER  INFORMATION.  While under the Extended Term or Reduced Paid-up option, no
premiums  will be accepted  nor will the values be  affected  by the  investment
experience of any  investment  division of our SA. The Extended Term option Cash
Surrender  Values but no loan values.  The Reduced  Paid-up option provides both
cash surrender and loan values.  For both options,  the Cash Surrender  Value at
any time is equal to the amount of insurance  described above  multiplied by the
applicable net single premium for the remaining period of coverage determined as
described in the Basis of Computation of Page 17.

- --------------------------------------------------------------------------------

OUR SEPARATE ACCOUNT (SA)

The  Separate  Account  is our  Separate  Account  (SA)  shown  on  Page  3.  We
established it and we maintain it under the laws of New York State. Realized and
unrealized  gains and losses  from the assets of our SA are  credited or charged
against it without regard to our other income,  gains, or losses. Assets are put
in our SA to support this policy and other  variable  life  insurance  policies.
Assets may be put in our SA for other purposes,  but not to support contracts or
policies other than variable contracts.

The assets of our SA are our  property.  The portion of its assets  equal to the
reserves  and  other  policy  liabilities  with  respect  to our SA will  not be
chargeable with liabilities arising out of any other business we conduct. We may
transfer  assets of an  investment  division in excess of the reserves and other
liabilities with respect to that division to another  investment  division or to
our General Account.

INVESTMENT DIVISIONS. Our SA consists of investment divisions. Each division may
invest  its  assets in a  separate  class of shares of a  designated  investment
company or companies. The investment divisions of our SA that you chose for your
initial  allocations  are shown on the  application  for this policy,  a copy of
which is attached to this policy. We may form time to time make other investment
divisions  available  to you.  We will  provide you with  written  notice of all
material details including investment objectives and all charges.

We have the right to change or add designated investment companies.  We have the
right to add or  remove  investment  divisions.  We have the  right to  withdraw
assets of a class of policies to which this policy  belongs  from an  investment
division and put them in another investment division.  We also have the right to
combine any two or more investment  divisions.  The term investment  division in
this  policy  shall then  refer to any other  investment  division  in which the
assets of a class of policies to which this policy belongs were placed.


90-400-13                                                                Page 14


<PAGE>



We have the right to:

1.   register or deregister the Separate  Account under the  Investment  Company
     Act of 1940;

2.   run the Separate Account under the direction of a committee,  and discharge
     such committee at any time;

3.   restrict or eliminate any voting rights of policy owners,  or other persons
     who have voting rights as to the Separate Account; and

4.   operate the Separate Account or one or more of the investment  divisions by
     making direct  investments or in any other form. If we do so, we may invest
     the  assets  of the  Separate  Account  or one or  more  of the  investment
     divisions  in any legal  investments.  We will rely upon our own or outside
     counsel for advice in this regard.  Also, unless otherwise  required by law
     or regulation,  an investment  adviser or any investment  policy may not be
     changed  without  our  consent.  If  required  by  law or  regulation,  the
     investment  policy of an investment  division of our SA will not be changed
     by us unless approved by the  Superintendent of Insurance of New York State
     or  deemed  approved  in  accordance  with  such law or  regulation.  If so
     required,  the  process  for  getting  such  approval  is on file  with the
     insurance  supervisory  official of the jurisdiction in with this policy is
     delivered.

If  any  of  these  changes  result  in a  material  change  in  the  underlying
investments  of an  investment  division  of our SA, we will  notify you of such
change,  as required by law. If you have value in that investment  division,  if
you wish,  we will  transfer it at your  written  direction  from that  division
(without  charge) to another  division of our SA or to our GID, and you may then
change your premium and deduction allocation percentages.

- --------------------------------------------------------------------------------

OUR ANNUAL REPORT TO YOU

For each  policy  year we will send you a report for this  policy that shows the
current death  benefit,  the value you have in our GID and the value you have in
each investment division of our SA, the Cash Surrender Value and any policy loan
with the current loan interest rate. It will also show the premiums paid and any
other  information as may be required by the insurance  supervisory  official of
the  jurisdiction  in which this policy is delivered.  No report will be sent if
this policy is being continued under an Option on Lapse.

- --------------------------------------------------------------------------------

HOW BENEFITS ARE PAID

You can have the Insurance Benefit,  Maturity Benefit or your Net Cash Surrender
Value paid  immediately  in one sum. Or, you can choose  another form of payment
for all or part of them. If you do not arrange for a specific  choice before the
death of the second of the insured person dies, the  beneficiary  will have this
right  when such  Insured  of the  second of the  Insured  persons  to die,  the
beneficiary  will have this right when such insured  person dies. If you do make
an arrangement,  however,  the beneficiary cannot change it after insured person
dies.

Payments  under the  following  options  will not be affected by the  investment
experience of any investment division of our SA after proceeds are applied under
such options.

The options are:

1.   DEPOSIT: The sum will be left on deposit for a period mutually agreed upon.
     We will pay  interest at the end of every  month,  every 3 months,  every 6
     months or every 12 months, as chosen.

2.   INSTALLMENT PAYMENTS: There are two ways that we pay installments:

          FIXED  PERIOD:  We  will  pay  the  sum in  equal  installments  for a
          specified number of years (not more than 30). The installments will be
          at least those shown in the Table of Guaranteed Payments on Page 18.

          FIXED AMOUNT:  We will pay the sum in  installments as mutually agreed
          upon until the  original  sum,  together  with  interest on the unpaid
          balance, is used up.

3.   MONTHLY LIFE INCOME:  We will pay the sum as a monthly income for life. The
     amount of the monthly  payment  will be at least that shown in the Table of
     Guaranteed  Payments  on Page 18.  You may  choose any one of three ways to
     receive  monthly life income.  We will  guarantee  payments for at least 10
     years  (called  "10 years  Certain");  at least 20 years  (called "20 Years
     Certain");  or until the  payments we make equal the  original  sum (called
     "Refund Certain").

90-400-15                                                                Page 15


<PAGE>


4.   OTHER: We will apply the sum under any other option  requested that we make
     available at the time of the insured  person's  death or Net Cash Surrender
     Value withdrawal, or on the Maturity Date, whichever applies.

We  guarantee  interest  under the  Deposit  Option at the rate of 3% a year and
under either  Installment Option at 3-1/2% a year. We may raise these guaranteed
rates.  We may also allow  interest  under the Deposit  Option and under  either
Installment Option at a rate above the guaranteed rate.

The  payee  may name and  change  a  successor  payee  for any  amount  we would
otherwise pay to the payee's estate.

Any arrangements involving more than one of the options, or a payee who is not a
natural person (for example, a corporation) or who is a fiduciary, must have our
approval.  Also, details of all arrangements will be subject to our rules at the
time the arrangement takes effect. These include rules on: the minimum amount we
will  apply  under an option  and  minimum  amounts  for  installment  payments;
withdrawal  or  commutation  rights;  naming payees and  successor  payees;  and
proving age and survival.

Payments choices (or any later changes) will be made and will take effect in the
same way as a change of  beneficiary.  Amounts  applied under these options will
not be subject to the claims of  creditors  or to legal  process,  to the extent
permitted by law.

- --------------------------------------------------------------------------------

OTHER IMPORTANT INFORMATION

YOUR CONTRACT WITH US. This policy is issued in  consideration of payment of the
first scheduled  premium payment shown in the Policy Information section.

This policy, and the attached copy of the initial application and all subsequent
applications  to change  this  policy,  and all  additional  Policy  Information
sections added to this policy, make up the entire contract. The rights conferred
by this policy are in addition to those provided by applicable

Only our Chairman of the Board,  our President or one of our Vice Presidents can
modify this  contract or waive any of our rights or  requirements  under it. The
person making these changes must put them in writing and sign them.

POLICY CHANGES -- APPLICABLE TAX LAW. For you and the beneficiary to receive the
tax  treatment  accorded to life  insurance  under Federal law, this policy must
qualify  initially and continue to qualify as life insurance  under the Internal
Revenue Code or successor law.  Therefore,  we reserve the right to make changes
in this  policy or its riders or to make  distributions  from this policy to the
extent  we  deem it  necessary  to  continue  to  qualify  this  policy  as life
insurance.  Any such  changes  will apply  uniformly  to all  policies  that are
affected. You will be given advance written notice of such changes.

CHANGES IN POLICY COST FACTORS.  Changes in policy cost factors  (interest rates
we credit, cost of insurance  deductions,  and expense charges) will be by class
and based upon changes in future  expectations for such elements as:  investment
earnings, mortality,  persistency, expenses and taxes. Any change in policy cost
factors will be determined in accordance  with procedures and standards on file,
if required,  with the insurance  supervisory  official of the  jurisdiction  in
which this policy is delivered.

WHEN THE POLICY IS  INCONTESTABLE.  We have the right to contest the validity of
this policy based on material  misstatements made in the initial application for
this policy. We also have the right to contest the validity of any policy change
or  reinstatement  based on material  misstatements  made in any application for
that change.  However,  we will not contest the validity of this policy after it
has been in effect during the lifetime of the insured  person for two years from
the date of issue shown in the Policy Information  section.  We will not contest
any policy change that requires  evidence of insurability,  or any reinstatement
of this  policy,  after the change or  reinstatement  has been in effect for two
years during the insured person's lifetime.

No  statement  shall  be  used  to  contest  a  claim  unless  contained  in  an
application.

All statements made in an application are representations and not warranties.

See any additional benefit riders for modifications of this provision that apply
to them.



90-400-15                                                                Page 16


<PAGE>


WHAT IF AGE OR SEX HAS BEEN  MISSTATED?  If the insured  person's age or sex has
been misstated on any application,  the death benefit and any benefits  provided
by riders to this policy  shall be those which  would be  purchased  by the most
recent  deduction  for the  cost of  insurance,  and  the  cost of any  benefits
provided by riders, at the correct age and sex.

HOW THE  SUICIDE  EXCLUSION  AFFECTS  BENEFITS.  If the insured  person  commits
suicide (while sane or insane) within two years after the Date of Issue shown in
the Policy Information  section, our liability will be limited to the payment of
a single sum.  This sum will be equal to the premiums  paid,  minus any loan and
accrued loan interest and minus any partial withdrawal of the Net Cash Surrender
Value.  If the insured person commits  suicide (while sane or insane) within two
years after the effective date of a change that you asked for that increases the
death  benefit,  then our liability as to the increase in amount will be limited
to the payment of a single sum equal to the monthly cost of insurance deductions
made for such increase.

HOW WE MEASURE POLICY PERIODS AND ANNIVERSARIES. We measure policy years, policy
years,  policy months, and policy  anniversaries from the Register Date shown in
the Policy Information section. Each policy month begins on the same day in each
calendar month as the day of the month in the Register Date.

HOW,  WHEN AND WHAT WE MAY DEFER.  We may not be able to obtain the value of the
assets of the investment divisions of our SA if: (1) the New York Stock Exchange
is closed; or (2) the Securities and Exchange  Commission requires trading to be
restricted or declares an emergency.  During such times, as to amounts allocated
to the investment divisions of our SA, we may defer:

1.   Determination and payment of Net Cash Surrender Value withdrawals;

2.   Determination and payment of any death benefit in excess of the Face Amount
     of Insurance;

3.   Determination  of the value of your Policy  Account to see if the policy is
     in default, when the actual premium fund is less than the scheduled premium
     fund as described in Grace Period on Page 7.

4.   Determination  of the Excess  Amount in your Policy  Account to change your
     death benefit option as described on Page 6.

5.   Payment of loans;

6.   Determination of the unit values of the investment divisions of our SA; and

7.   Any requested transfer or transfer on the Allocation Date.

As to  amounts  allocated  to our  GID,  we may  defer  payment  of any Net Cash
Surrender Value withdrawal or loan amount (except a loan to pay a premium to us)
for up to six months after we receive a request for it. We will allow  interest,
at a rate of at least 3% a year, on any Net Cash Surrender Value payment derived
from our GID that we defer to 30 days or more.

THE BASIS WE USE FOR  COMPUTATION.  We provide Cash Surrender Values and paid-up
insurance benefits that are at least equal to those required by law. If required
to do  so,  we  have  filed  with  the  insurance  supervisory  official  of the
jurisdiction  in which this  policy is  delivered  a detailed  statement  of our
method of computing  such values.  We compute  reserves under this policy by the
Commissioners Reserve Valuation Method.

We base tabular values,  reserves and net single  premiums on the  Commissioners
1980 Standard Ordinary Male and Female,  Smoker and Non-Smoker Mortality Tables.
We also use these tables as the basis for determining  maximum  insurance costs,
taking  account  of sex,  attained  age and smoker or  non-smoker  status of the
insured person. For extended term insurance,  Cash Surrender Values, reserve and
net single  premiums are based instead on the  Commissioners  1980 Extended Term
Insurance  Male and Female,  Smoker and Non-Smoker  Tables.  We use an effective
annual interest rate of 4%.

POLICY  ILLUSTRATIONS.  Upon  request  we will give you an  illustration  of the
future  benefits  under this policy based upon both  guaranteed and current cost
factor  assumptions.  However,  if you ask us to do this  more  than once in any
policy year, we reserve the right to charge you a fee for this service.

POLICY  CHANGES.  You may add  additional  benefit riders or make other changes,
subject to our rules at the time of change.


90-400-17                                                                Page 17


<PAGE>


                          TABLE OF GUARANTEED PAYMENTS
                    (MINIMUM AMOUNT FOR EACH $1,000 APPLIED)


                                    OPTION 2A
                                    ---------

                            FIXED PERIOD INSTALLMENTS
                            -------------------------

    Number
   of Years'                       Monthly                             Annual
 Installments                   Installment                         Installment
 ------------                   -----------                         -----------
        1                          $84.70                           $1,000.00
        2                           43.08                              508.60
        3                           29.21                              344.86
        4                           22.28                              263.04
        5                           18.12                              213.99

        6                           15.36                              181.32
        7                           13.38                              158.01
        8                           11.91                              140.56
        9                           10.76                              127.00
       10                            9.84                              116.18

       11                            9.09                              107.34
       12                            8.47                               99.98
       13                            7.94                               93.78
       14                            7.49                               88.47
       15                            7.11                               83.89

       16                            6.77                               79.89
       17                            6.47                               76.37
       18                            6.20                               73.25
       19                            5.97                               70.47
       20                            5.76                               67.98

       21                            5.57                               65.74
       22                            5.40                               63.70
       23                            5.24                               61.85
       24                            5.10                               60.17
       25                            4.97                               58.62

       26                            4.84                               57.20
       27                            4.73                               55.90
       28                            4.63                               54.69
       29                            4.54                               53.57
       30                            4.45                               52.53


If  installments  are paid  each 3 months,  they  will be  25.32% of the  annual
installments. If they are paid every 6 months, they will be 50.43% of the annual
installments.


                                    OPTION 3
                                    --------

                               MONTHLY LIFE INCOME
                               -------------------

<TABLE>
<CAPTION>

                             10 Years Certain                      20 Years Certain                          Refund Certain
                             ----------------                      ----------------                          --------------
        AGE                Male           Female                  Male          Female                  Male            Female
        ---                ----           ------                  ----          ------                  ----            ------
         <S>              <C>              <C>                   <C>              <C>                 <C>               <C>        
         50               $4.50            $3.96                 $4.27            $3.89               $ 4.28            $3.87   
         51                4.58             4.02                  4.32             3.94                 4.35             3.93   
         52                4.67             4.09                  4.38             4.00                 4.42             3.99   
         53                4.75             4.16                  4.44             4.06                 4.50             4.05   
         54                4.85             4.24                  4.50             4.12                 4.58             4.11   
                                                                                                                                
         55                4.94             4.32                  4.56             4.18                 4.66             4.18   
         56                5.04             4.40                  4.62             4.24                 4.74             4.25   
         57                5.15             4.49                  4.68             4.31                 4.83             4.33   
         58                5.26             4.58                  4.74             4.38                 4.93             4.41   
         59                5.37             4.68                  4.81             4.45                 5.03             4.49   
                                                                                                                                
         60                5.49             4.78                  4.86             4.52                 5.13             4.58   
         61                5.62             4.89                  4.92             4.59                 5.24             4.67   
         62                5.75             5.00                  4.98             4.66                 5.35             4.77   
         63                5.88             5.12                  5.04             4.73                 5.48             4.88   
         64                6.03             5.25                  5.09             4.80                 5.60             4.99   
                                                                                                                                
         65                6.17             5.39                  5.14             4.88                 5.74             5.10   
         66                6.32             5.53                  5.19             4.95                 5.88             5.22   
         67                6.48             5.68                  5.24             5.01                 6.03             5.35   
         68                6.64             5.83                  5.28             5.08                 6.18             5.49   
         69                6.80             6.00                  5.32             5.14                 6.35             5.64   
                                                                                                                                
         70                6.97             6.17                  5.35             5.20                 6.53             5.79   
         71                7.15             6.34                  5.38             5.26                 6.71             5.96   
         72                7.32             6.53                  5.41             5.30                 6.91             6.13   
         73                7.50             6.72                  5.43             5.35                 7.12             6.32   
         74                7.67             6.92                  5.45             5.38                 7.34             6.52   
                                                                                                                                
         75                7.85             7.12                  5.47             5.42                 7.58             6.73   
         76                8.02             7.32                  5.48             5.44                 7.82             6.96   
         77                8.19             7.53                  5.49             5.46                 8.09             7.21   
         78                8.36             7.75                  5.50             5.48                 8.38             7.47   
         79                8.52             7.96                  5.50             5.49                 8.67             7.75   
                                                                                                                                
         80                8.67             8.16                  5.51             5.50                 9.00             8.05   
         81                8.81             8.36                  5.51             5.51                 9.34             8.39   
         82                8.94             8.55                  5.51             5.51                 9.70             8.73   
         83                9.06             8.73                  5.51             5.51                10.10             9.12   
         84                9.16             8.90                  5.51             5.51                10.52             9.53   
  85 & over                9.26             9.05                  5.51             5.51                10.96             9.97   
                                                                                                   
</TABLE>

Amounts for Monthly  Life Income are based on age nearest  birthday  when income
starts. Amounts for ages not shown will be furnished on request.


90-400-17                                                                Page 18



<PAGE>


THE EQUITABLE
VARIABLE LIFE INSURANCE COMPANY


A Stock Life Insurance Company
Home Office:  787 Seventh Avenue, New York, New York  10019-6018

               Modified  Premium  Variable Whole Life Policy. A death benefit is
               guaranteed  if all  scheduled  premiums  are paid  when  due,  no
               withdrawals  are made  and any  policy  loan  plus  accrued  loan
               interest does not exceed the Cash Surrender Value. The guaranteed
               death  benefit is equal to the face  amount at the time of death,
               reduced by any loan and accrued loan interest. Values provided by
               this  policy are based on  declared  interest  rates,  and on the
               investment  experience of the investment  divisions of a separate
               account which in turn depends on the  investment  performance  of
               the corresponding  portfolios of investment  companies.  They are
               not  guaranteed  as to  dollar  amount.  Investment  options  are
               described on Page 9. This is a non-participating policy..


               No. 90-400





NAME CHANGE ENDORSEMENT

In this endorsement, "your" means the Owner of the policy at the time an Owner's
right is exercised.

- --------------------------------------------------------------------------------

EFFECTIVE DATE: JANUARY 1, 1997

This endorsement is made part of your policy as of its Effective Date. It should
be attached to and kept with your policy.

Effective January 1, 1997, Equitable Variable Life Insurance Company merged into
The Equitable Life Assurance Society of the United States.

The Equitable Life Assurance Society of the United States is now responsible for
all the liabilities and obligations of Equitable Variable Life Insurance Company
under this policy.  Wherever the name Equitable  Variable Life Insurance Company
appears in this policy,  the name The Equitable  Life  Assurance  Society of the
United  States  is hereby  substituted.  In all  other  respects,  the terms and
provisions of this policy remain unchanged and in full force and effect.


            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES


/s/ Pauline Sherman                          /s/ James M. Benson

Pauline Sherman,                             James M. Benson,
Vice President & Secretary                   President & Chief Executive Officer


S.97-1



ACCIDENTAL 
    DEATH BENEFIT
        RIDER

In this  rider  "we,"  "our" and "us" mean  Equitable  Variable  Life  Insurance
Company.  "You"  means the owner of the policy at the time an  owner's  right is
exercised.

- -------------------------------------------------------------------------------

THIS RIDER'S BENEFIT.  We will pay the Accidental Death Benefit of this rider to
the beneficiary  when we receive proof that the insured  person's death resulted
from accidental  bodily injury,  directly and independently of all other causes,
and that death occurred:

1.   Within 120 days after the injury and while this rider was in effect; and

2.   After the insured person's first birthday and before the policy anniversary
     nearest the insured person's 70th birthday.

THE AMOUNT OF THE BENEFIT AND ITS COST. The policy  Information  section of the
policy or the rider that adds this  benefit  shows the amount of the  Accidental
Death Benefit,  its scheduled premium and the premium paying period. You may ask
us to change such benefit  amount  subject to our rules then in effect.  We will
send you a written notice  showing each change.  The notice is to be attached to
and made part of this rider and the policy. The information in it will supersede
the corresponding information in the Policy Information section of the policy or
the rider that adds this  benefit.  We may  require you to return the policy and
this rider to us to make a change.

While  this  rider  is in  effect,  its  charge  will be a part  of the  monthly
deduction from the Policy  Account.  The maximum monthly charge for this benefit
is show in the Table of Maximum Monthly Charges for Benefits on Page 4-Continued
of the policy.

WHAT IS NOT COVERED?  No  Accidental  Death  Benefit will be paid if the insured
person's death is caused or contributed to by:

1.   Any  disease or  illness  of any kind,  physical  or mental  infirmity,  or
     medical or surgical treatment of these;

2.   Suicide, while sane or insane;

3.   Any drug, unless taken as prescribed by a physician;

4.   Poison,  gas or fumes voluntarily or involuntarily  taken,  administered or
     inhaled, except from an occupational accident;

5.   Travel  in or  descent  from any  aircraft,  while  the  insured  person is
     received training or acting in any capacity other than as a passenger; or

6.   Declared or  undeclared  war, or any act  incident to war, or any  conflict
     involving the armed forces of one or more countries.

We will have the right to require an autopsy at our expense unless prohibited by
law.

WHEN THIS RIDER WILL TERMINATE.  This rider will not be in effect:

1.   On and after the policy  anniversary  nearest  the  insured  person's  70th
     birthday; or

2.   If the policy is terminated or is being continued under an Option on Lapse.

You may terminate  this rider by asking for this in writing.  The effective date
of termination will be the beginning of the policy month which coincides with or
next follows the date we receive your request.

WHEN THIS RIDER IS  INCONTESTABLE.  This rider will  become  incontestable  only
after it has been in effect,  during the lifetime of the insured person, for who
years from the later of: (a) the Date of Issue of the policy; or (b) the date as
of which this rider  becomes  effective if added after issue of the policy.  Any
increase in the amount of the  Accidental  Death  Benefit will be  incontestable
after such increase has been in effect during the lifetime of the insured person
for two years.

HOW THIS RIDER  RELATES TO THE POLICY.  This rider is a part of the policy.  Its
benefit is subject to all the terms of this rider and the policy.

This rider has no cash or loan value. It does not affect any reserve referred to
in the policy.


                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY

              SPECIMEN                              SPECIMEN
Joan B. Miastkowski   Secretary        Joseph J. Melone   Chairman of the Board

R90-209           Accidental Death Benefit Rider



LEVEL TERM INSURANCE RIDER 
  RENEWABLE TERM INSURANCE
    ON THE ADDITIONAL INSURED PERSON

In this  rider,  "we," "our" and "us" mean  Equitable  Variable  Life  Insurance
Company.  "You" means the owner of the  policy at the time an  owner's  right is
exercised.

- --------------------------------------------------------------------------------

THIS RIDER'S  BENEFIT AND ITS COST. We will pay to the Beneficiary the amount of
term  insurance in effect under this rider at the  additional  insured  person's
death, when we receive proof that the additional insured person died before this
rider's  Term Expiry  Date.  This  rider's  Term Expiry Date is the Initial Term
Expiry Date unless this rider is renewed. If it is renewed, the Term Expiry Date
is the tenth policy anniversary after the latest renewal, but not later than the
Final Term Expiry Date, which is the policy  anniversary  nearest the additional
insured person's 65th birthday.

The Policy Information section of the policy or the rider that adds this benefit
shows the name of the additional insured person, the amount of term insurance on
the additional  insured  person,  this rider's  Initial Term Expiry Date and the
scheduled premiums for this benefit.

While this rider is in effect,  its charge will be part of the monthly deduction
from the Policy Account.  The charge is based on the additional insured person's
sex,  attained age, smoker or non-smoker  status and rating class. It will never
be more  than the  charge  shown in the Table of  Maximum  Monthly  Charges  for
Benefits on Page 4-Continued of the policy.

THE BENEFICIARY  FOR THIS BENEFIT.  The term  "Beneficiary"  in this rider means
only the Beneficiary for the benefit payable at the additional  insured person's
death.  The term  "beneficiary" in other provisions of the policy means only the
beneficiary for the benefits payable at the insured person's death.

You will be the Beneficiary  for the benefit  payable at the additional  insured
person's  death,  unless  another  Beneficiary  for it  has  been  named  in the
application  or by any later  change  and is living  at the  additional  insured
person's death.

While the additional insured person is living, you may change the Beneficiary by
written notice in a form  satisfactory to us. The change will take effect on the
date you sign the  notice,  except that it will not apply to any payment we make
or other action we take before we receive the notice.

If two or more persons are named  Beneficiary,  those  surviving the  additional
insured person will share equally unless otherwise stated.

HOW YOU MAY RENEW THIS  RIDER.  You may renew this rider on any Term Expiry Date
before the Final Term  Expiry Date if this policy and rider are in force on that
date.  Scheduled  premiums  for  renewals  are shown in the  Policy  Information
section of the policy.

HOW YOU MAY EXCHANGE THIS RIDER FOR A NEW POLICY.  While this rider is in effect
you may  exchange  it for a new  policy  on the life of the  additional  insured
person.  You may do this at the  beginning  of any  policy  month  that is on or
before the policy  anniversary  nearest the  additional  insured  person's  62nd
birthday.  We will not ask for evidence of insurability,  except as stated below
for additional benefit riders.

The new  policy  will  have an  insurance  amount  equal to the  amount  of term
insurance in effect on this rider on the date of exchange.  Or, you may choose a
lower amount allowed by our rules then in effect.

The Register  Date of the new policy will be the date of exchange.  Premiums for
the new policy  will be based on our rates in effect on that date.  They will be
for the additional insured person's then attained insurance age and for the same
class of risk as for this  rider.  You may choose  that the new policy be on any
level premium plan of insurance  for which it qualifies  under our rules then in
effect as to plan, amount, age and class of risk.

You may ask that  additional  benefit riders be included in the new policy.  The
issue of any rider will  require  our consent  and  evidence  of the  additional
insured person's insurability satisfactory to us.

The first premium for the new policy must be received by us on or within 31 days
before the date of  exchange.  We will tell you the amount of the first  premium
for the new policy on request.

WHEN THIS RIDER WILL TERMINATE.  This rider will not be in effect:

1.   On and after its Term Expiry Date, if not renewed;

2.   If the policy is terminated or is being continued under an Option on Lapse.
     (However,  if the policy  terminates  because the insured  person died, the
     terms of the Survivor's  Insurance Option and Temporary  Insurance  Benefit
     shall apply.); or

3.   If this rider is exchanged for a new policy.


R90-210   Renewable Term Insurance (On Additional Insured Person)

                                                             (continued on back)

<PAGE>

You may terminate  this rider by asking for this in writing.  The effective date
of termination will be the beginning of the policy month which coincides with or
next follows the date we receive your request.

HOW YOU MAY REINSTATE THIS RIDER. If you reinstate the policy, you may reinstate
it with  this  rider in  accordance  with the  section  of the  policy  entitled
"Reinstatement."  You must  also  provide  evidence  of the  additional  insured
person's insurability satisfactory to us.

WHAT IF AGE OR SEX HAS BEEN MISSTATED? If the additional insured person's age or
sex has been misstated on any application,  we will adjust any death benefits of
this rider to reflect the correct age and sex.

SUICIDE EXCLUSION.  If the additional insured person commits suicide, while sane
or  insane,  within  two years  after the later of: (a) the Date of Issue of the
policy;  or (b) the date as of which this rider becomes effective if added after
issue of the  policy,  our  liability  under  this  rider will be limited to the
payment of a single sum equal to the monthly deductions made for it.

If the  insured  person  commits  suicide  while this  rider is in  effect,  the
Survivor's Insurance Option and Temporary Insurance Benefit will apply.

WHEN THIS RIDER IS  INCONTESTABLE.  We have the right to contest the validity of
this rider  based on  material  misstatements  made in the  application  for it.
However, this rider will become incontestable after it has been in effect during
the lifetime of the  additional  insured person for two years from the later of:
(a) the Date of  Issue of the  policy;  or (b) the date as of which  this  rider
becomes  effective if added after issue of the policy.  All  statements  made in
such application are representations and not warranties.

HOW THIS RIDER  RELATES TO THE POLICY.  This rider is a part of the policy.  Its
benefit is subject to all the terms of this rider and the policy.

This rider has no cash or loan value. It does not affect any reserve referred to
in the policy.

You may choose while the additional  insured person is living that any amount to
be paid under this rider be applied for the benefit of the Beneficiary under the
payment  options  described in the section of the policy  entitled "How Benefits
Are Paid." If you have not done this, the Beneficiary  will have this right when
the additional insured person dies. If you change the Beneficiary,  any previous
choice of payment options under this rider is canceled. You may choose a payment
option for the new Beneficiary in accordance with such section of the policy.

SURVIVOR'S INSURANCE OPTION AND TEMPORARY INSURANCE BENEFIT

If the insured person dies while this rider is in effect,  the following  option
and benefit are applicable subject to the Suicide Exclusion of this rider.

THE SURVIVOR'S  INSURANCE  OPTION.  If the insured person dies before the policy
anniversary  nearest the additional  insured person's 62nd birthday,  this rider
may be exchanged for a new policy on the life of the  additional  insured person
in accordance  with the exchange  provision of this rider.  The exchange must be
made within 90 days after the insured  person's  death.  This may be done by you
or, if you are not living, by the additional insured person. The new policy will
take effect and have a Register Date on the 90th day after the insured  person's
death. All other terms and conditions of the exchange provision shall apply.

THE SURVIVOR'S  TEMPORARY  INSURANCE  BENEFIT.  If the additional insured person
dies before the 90th day after the insured  person's  death,  we will pay to the
Beneficiary  the  amount of term  insurance  in effect  under  this rider on the
additional  insured person at the insured  person's  death.  The payment will be
made subject to the terms of this rider,  including our receiving proof that the
additional insured person died before that 90th day. We will pay any benefit for
which  there is no stated  Beneficiary  living  at the  death of the  additional
insured  person  to the  children  of the  additional  insured  person  who then
survive,  in  equal  shares.  If none  survive,  we will pay the  estate  of the
additional insured person.



                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY


             SPECIMEN                               SPECIMEN
 Joan B. Miastkowski   Secretary      Joseph J. Melone    Chairman of the Board


R90-210



CHILDREN'S TERM
     INSURANCE RIDER

In this rider,  we, our and us mean Equitable  Variable Life Insurance  Company.
"You" and "your"  mean the owner of the  policy at the time an owner's  right is
exercised.

- --------------------------------------------------------------------------------

THIS RIDER'S BENEFIT AND ITS COST. We will pay to the Beneficiary the amount of
term  insurance in effect on an insured child under this rider,  upon  receiving
proof that the child  died on or before the  earlier  of: (a) the  child's  25th
birthday;  or (b) the Expiry Date of this rider, which is the policy anniversary
nearest the insured  person's  65th birthday or any earlier  termination  of the
insurance under the policy.

The amount of term  insurance on each  insured  child is $1,000 for each unit of
coverage.

The Policy Information section of the policy or the rider that adds this benefit
shows the number of units of  coverage,  the  scheduled  premium and the premium
paying period. You may ask us to change the number of units subject to our rules
then in effect.  We will send you a written  notice  showing  each  change.  The
notice is to be  attached  to and made part of this  rider and the  policy.  The
information  in it will  supersede the  corresponding  information in the Policy
Information  section of the policy or the rider that adds this  benefit.  We may
require you to return the policy and this rider to us to make a change.

While this rider is in effect,  its charge will be part of the monthly deduction
from the Policy Account. The maximum monthly charge for this benefit is shown in
the Table of Maximum  Monthly  Charges for Benefits on Page  4-Continued  of the
policy.

INSURED  CHILD.  An insured child under this rider is any child at least 15 days
old who is:

  o  a child,  stepchild, or legally adopted child of the insured person, who is
     named for  coverage in the  application  for this rider and had not reached
     his or her 18th birthday on the date of application; or

  o  a child born to the insured  person after the date of the  application  for
     this rider; or

  o  a child  legally  adopted  by the  insured  person  after  the  date of the
     application for this rider but before the child's 18th birthday.

BENEFICIARY FOR THIS BENEFIT.  The term  "Beneficiary"  in this rider means only
the Beneficiary  for the benefit  payable at the death of an insured child.  The
term  "beneficiary" in other provisions of the policy means only the beneficiary
for the benefits payable at the insured person's death.

The Beneficiary for the benefit payable at the death of an insured child will be
the insured  person,  if living;  if not living,  the surviving  children of the
insured  person,  unless another  Beneficiary for this benefit has been named in
the  application  (or by any  later  change)  and is living at the death of that
child. If no Beneficiary  under this arrangement is living at an insured child's
death, the benefit will be paid to that child's estate.

"Surviving  children of the  insured  person" as used in this rider  means:  (1)
surviving  children  (including legally adopted children) of the insured person,
whether or not insured under this rider; and (2) surviving  stepchildren who are
or have been  insured  under  this  rider.  If there  are two or more  surviving
children of the insured person, they will share equally.

You may change the  Beneficiary  for  insurance  on an insured  child while that
child is living by written notice in a form  satisfactory to us. The change will
take  effect on the date you sign the  notice,  except that it will not apply to
any payment we make or other action we take before we receive the notice.

PAID-UP INSURANCE.  If the insured person dies while this rider is in effect, we
will issue a paid-up term insurance policy on the life of each surviving insured
child then insured  under this rider,  subject to the Suicide  Exclusion of this
rider.  The policy will provide the same term insurance  benefits as this rider.
Unless  otherwise  stated in the application or later changed:  (1) the owner of
the policy will be the insured child; and (2) the beneficiary of the policy will
be the surviving children of the insured person.

CONVERSION  PRIVILEGE.  While this rider is in effect,  you may convert expiring
term  insurance  on an insured  child to a new policy on the life of that child.
You may do this as of the day  following  the earlier  of: (a) the child's  25th
birthday;  or (b) the Expiry Date of this rider. We will not ask for evidence of
insurability, except as stated herein for additional benefit riders.


R90-211           Children's Term Insurance                 (continued on back)

<PAGE>

The new policy  will have an  insurance  amount  equal to the amount of expiring
term insurance on the child.  Or, if the conversion date is determined by (a) of
the  paragraph  above,  you may choose that the  insurance  amount be up to five
times the  amount of term  insurance  on the  child.  Or, you may choose a lower
amount allowed by our rules in effect on the conversion date.

The Register Date of the new policy will be the  conversion  date.  Premiums for
the new policy  will be based on our rates in effect on that date.  They will be
for the insured child's then attained insurance age. You may choose that the new
policy be on any level  premium plan of insurance  for which it qualifies  under
our rules then in effect as to plan, amount, age and class of risk.

You may ask that  additional  benefit riders be included in the new policy.  The
issue of any rider will require our consent and evidence of the insured  child's
insurability satisfactory to us.

The first premium for the new policy must be received by us on or within 31 days
before the conversion date. We will tell you the amount of the first premium for
the new policy on request.

WHEN THIS RIDER WILL TERMINATE.  This rider will not be in effect:

1.   on and after its Expiry Date;

2.   if the policy is terminated or is being continued under an Option on Lapse;
     or

3.   if the insurance under this rider is replaced by paid-up insurance.

You may terminate  this rider by asking for this in writing.  The effective date
of termination will be the beginning of the policy month which coincides with or
next follows the date we receive your request.

HOW YOU MAY REINSTATE THIS RIDER. If you reinstate the policy, you may reinstate
it with  this  rider in  accordance  with the  section  of the  policy  entitled
"Reinstatement."  You  must  also  provide  evidence  satisfactory  to us of the
insurability of each child who will be insured under this  reinstated  rider. No
benefit  will be payable for any insured  child who died  between the end of the
grace period and the date of reinstatement.

SUICIDE EXCLUSION.  If the insured person commits suicide, while sane or insane,
within two years after the later of: (a) the Date of Issue of the policy; or (b)
the date as of which this rider  becomes  effective  if added after issue of the
policy,  our  liability  under this  rider  will be limited to the  payment of a
single sum equal to the monthly deductions made for it.

However, the expiring term insurance on each insured child covered by this rider
may be  converted  to a new policy with an  insurance  amount equal to such term
insurance,  in  accordance  with the  Conversion  Privilege of this rider.  This
conversion may be made within 31 days after the insured person dies.

WHEN THIS RIDER IS  INCONTESTABLE.  We have the right to contest the validity of
this rider  based on  material  misstatements  made in the  application  for it.
However,  the  insurance as to each insured  child  included for coverage in the
application for this rider will become incontestable after it has been in effect
during the  lifetime of that child for two years from the later of: (a) the Date
of Issue of the policy; or (b) the date as of which this rider becomes effective
if added after issue of the policy.  All statements made in such application are
representations and not warranties.

HOW THIS RIDER  RELATES TO THE POLICY.  This rider is a part of the policy.  Its
benefits are subject to all the terms of this rider and the policy.

This rider has no cash or loan value. It does not affect any reserve referred to
in the policy.

You may choose while an insured child is living that any amount to be paid under
this rider at that child's  death be applied for the benefit of the  Beneficiary
in accordance  with the payment  options  described in the section of the policy
entitled  "How  Benefits Are Paid." If you have not done this,  the  Beneficiary
will have this  right  upon the death of the  insured  child.  If you change the
Beneficiary,  any  previous  choice  of  payment  options  under  this  rider is
cancelled. You may choose a payment option for the new Beneficiary in accordance
with such section of the policy.


                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY

           SPECIMEN                                 SPECIMEN
Joan B. Miastkowski   Secretary       Joseph J. Melone     Chairman of the Board

R90-211



DISABILITY RIDER-
WAIVER OF SCHEDULED PREMIUMS

In this  rider,  "we," "our" and "us" mean  Equitable  Variable  Life  Insurance
Company.  "You" and  "your"  mean the owner of the policy at the time an owner's
right is exercised.

- --------------------------------------------------------------------------------

THIS RIDER'S BENEFITS AND ITS COSTS. We will pay the scheduled premiums for this
policy when we receive  proof that total  disability  of the insured  person has
existed continuously for at least six months, as provided in this rider.

If total  disability  begins on or after the insured person's fifth birthday and
before the age 60  anniversary,  we will pay all such  scheduled  premiums while
total disability continues.

If total disability begins at or after the age 60 anniversary,  we will pay only
scheduled  premiums  due before the age 65  anniversary  while total  disability
continues.

In this rider,  "age 60 anniversary"  and "age 65  anniversary"  mean the policy
anniversaries   nearest  the   insured   person's   60th  and  65th   birthdays,
respectively.

While scheduled premiums are being waived:

1.   Insurance under the policy and under any additional  benefit riders will be
     provided in accordance with their terms; and

2.   If no  withdrawals  are made during the time the insured  person is totally
     disabled, the policy will not go into default during a period we are paying
     scheduled premiums; and

3.   You may continue to pay optional  premiums under the policy. We reserve the
     right to limit optional premiums paid in any policy year.

We will pay scheduled  premiums at the premium payment  frequency in effect when
total disability  began. We will refund any premiums paid by you during the time
the  insured  person is totally  disabled  and prior to the time we begin to pay
scheduled  premiums,  but not more than the  scheduled  premiums due during this
time.

The Policy Information section of the policy or the rider that adds this benefit
shows the scheduled premiums for the rider and the premium payment period. While
this rider is in effect, its charge will be a part of the monthly deduction from
the Policy Account.  The maximum monthly charge for this benefit is shown in the
Table of Maximum  Monthly  Charges for  Benefits  on Page 4 -  Continued  of the
Policy.

WHAT IS TOTAL  DISABILITY?  Total disability means the insured person's complete
inability,  because  of  bodily  injury  or  disease,  to  perform  all  of  the
substantial and material duties of his or her regular occupation. However, after
24 consecutive months of such disability, total disability will mean the insured
person's complete  inability to engage in any gainful occupation for which he or
she is reasonably fitted by education, training, or experience.

We will also recognize the complete and irrevocable  loss of sight of both eyes,
or the use of both  hands  or both  feet,  or of one  hand and one foot as total
disability.  We will  presume any such loss to be total  disability  even if the
insured person engages in any occupation.

WHAT IS NOT COVERED?  We will not pay scheduled premiums:

1.   For a total  disability  that  begins  before the  insured  person's  fifth
     birthday, or that begins while this rider is not in effect; or

2.   If total disability results from:

     a.  Intentionally self-inflicted injury; or

     b.  Service in the armed forces of any country at war,  including  declared
         and undeclared war and resistance to armed aggression.

YOU MUST GIVE US PROOF OF DISABILITY.  Before we pay any scheduled premiums,  we
must be given written  notice of claim,  and proof that total  disability of the
insured person has existed  continuously  for at least six months.  This must be
done while total  disability  continues  and while the  insured  person is still
living,  or as soon as reasonably  possible.  If notice or proof is not given as
soon as reasonably  possible,  we will not pay or refund any  scheduled  premium
that was due more than one year prior to the date that proof is given to us.

We may require proof at reasonable  intervals that total  disability  continues.
After total  disability  has  continued  for two years we will not require proof
more than once a year. We will not require proof after the age 65 anniversary if
scheduled premiums have been waived for the five preceding years.

We may require examination of the insured person by our medical  representatives
at our expense as part of any proof of total disability.

We will not pay scheduled premiums if proof is not furnished as required.


R90-213     Disability Rider Waiver of Scheduled Premiums    (continued on back)

<PAGE>

WHEN THIS RIDER WILL TERMINATE.  This rider will not be in effect:

1.   At and after the age 65 anniversary;

2.   If the policy is terminated or is being continued under an Option on Lapse;
     or

3.   If at any time a loan and accrued loan interest  exceeds the cash surrender
     value of the policy (see the Loan Value provision of the policy).

You may terminate  this rider by asking for this in writing.  The effective date
of termination will be the beginning of the policy month which coincides with or
next follows the date we receive your request.

A claim based on total  disability that begins before  termination of this rider
will not be affected by the termination.

WHEN THIS RIDER IS  INCONTESTABLE.  This rider will  become  incontestable  only
after it has been in  effect,  during the  lifetime  of the  insured  person and
without the occurrence of total disability of the insured person,  for two years
from the later of:  (a) the Date of Issue of the  Policy;  or (b) the date as of
which this rider becomes effective if added after issue of the policy.

HOW THIS RIDER  RELATES TO THE POLICY.  This rider is a part of the policy.  Its
benefits are subject to all the terms of this rider and the policy.


                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY


              SPECIMEN                              SPECIMEN
Joan B. Miastkowski    Secretary      Joseph J. Melone    Chairman of the Board


R90-213



SUBSTITUTION OF
     INSURED
          RIDER

In this  rider  "we,"  "our" and "us" mean  Equitable  Variable  Life  Insurance
Company.  "You"  means the Owner of the policy at the time an  Owner's  right is
exercised.

- --------------------------------------------------------------------------------

After the first  policy year you may  substitute  coverage on the life of a new
insured person for coverage on the life of the original insured person,  subject
to conditions we determine.  These conditions include but are not limited to the
following:

1.   We must be  satisfied  that the new  insured  person is  insurable  for the
     amount of insurance applied for.

2.   The new insured  person must join in the request for  substitution  and the
     owner of the policy  must have an  insurable  interest  in the new  insured
     person.  If the  policy is  assigned,  the  assignee  must  consent  to the
     substitution of coverage.

3.   The substitution may be made as of the beginning of any policy month if the
     new insured person is not then over age 65.

4.   The new insured  person's date of birth must not be later than the Register
     Date of the policy.

5.   This policy is not in default, being continued under an Option on Lapse, or
     terminated.

6.   Scheduled  premiums  for this policy are not being  waived by a  disability
     rider.

7.   Within  31 days  before  the date of  substitution,  we must  receive:  (a)
     written request for the substitution on our application  form; (b) evidence
     of the new insured  person's  insurability  satisfactory to us; and (c) any
     extra sum we may require.

8.   We will require  repayment  of any loan and accrued  loan  interest on this
     policy  that is in  excess of the loan  value at the time the  substitution
     takes  effect.  We will carry over any loan and accrued  loan  interest not
     repaid.

9.   Insurance on the original  insured  person will cease when insurance on the
     new insured person takes effect.

10.  Any additional  benefit riders in effect under the policy will terminate at
     the time of substitution  of insureds.  You may apply for any of them as to
     the new insured  person.  The issue of such riders will require our consent
     and evidence of insurability satisfactory to us.

11.  In our  determination the substitution must not affect the qualification of
     this policy as life insurance under the Internal  Revenue Code or successor
     legislation, as interpreted by us.

EFFECTS OF SUBSTITUTION.  Scheduled premiums for the policy will be based on our
rules in effect on its Register  Date for the  insurance  age of the new insured
person on that date.  The  Register  Date for the policy will not be affected by
the substitution of insureds. The face amount of insurance and the death benefit
option  in the  policy  will be the same as in  effect  immediately  before  the
substitution,  unless  either  (i) you  ask for a  change  or (ii) a  change  is
required in order to continue the  qualification of the policy as life insurance
under the Internal Revenue Code or successor legislation.

The  substitution of a new insured person for the original  insured person shall
not preclude additional later substitutions of insureds, in which case reference
to the "original insured person" shall include such substituted  insureds as the
context requires.

The time periods in the Incontestability and Suicide Exclusion provisions of the
policy will begin on the date of substitution.

HOW THIS RIDER  RELATES TO THE POLICY.  This rider is a part of the policy.  Its
benefits are subject to all the terms of this rider and the policy.


                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY

           SPECIMEN                                 SPECIMEN
 Joan B. Miastkowski   Secretary       Joseph J. Melone    Chairman of the Board


R90-214       Substitution of Insured



LEVEL TERM INSURANCE RIDER
   RENEWABLE TERM INSURANCE
      ON THE INSURED

In this  rider,  "we," "our" and "us" mean  Equitable  Variable  Life  Insurance
Company.  "You"  means the owner of the policy at the time an  owner's  right is
exercised.

- --------------------------------------------------------------------------------

THIS RIDER'S  BENEFIT AND ITS COST. We will pay to the Beneficiary the amount of
term insurance in effect under this rider at the insured person's death, when we
receive proof that the insured person died before this rider's Term Expiry Date.
This  rider's Term Expiry Date is the Initial Term Expiry Date unless this rider
is  renewed.  If it is  renewed,  the  Term  Expiry  Date  is the  tenth  policy
anniversary  after the latest renewal,  but not later than the Final Term Expiry
Date,  which  is the  policy  anniversary  nearest  the  insured  person's  65th
birthday.

The Policy Information section of the policy or the rider that adds this benefit
shows the amount of term insurance on the insured  person,  this rider's Initial
Term Expiry Date and the scheduled premiums for this benefit.

While  this  rider  is in  effect,  its  charge  will be a part  of the  monthly
deduction from the Policy Account.  The charge is based on the insured  person's
sex,  attained age,  smoker or non-smoker  status and rating class.  The maximum
monthly charge for this benefit is shown in the Table of Maximum Monthly Charges
for Benefits on Page 4-Continued of the Policy.

HOW YOU MAY RENEW THIS  RIDER.  You may renew this rider on any Term Expiry Date
before the Final Term  Expiry Date if this policy and rider are in force on that
date. Scheduled premiums for renewal are shown in the Policy Information section
of the policy.

HOW YOU MAY EXCHANGE THIS RIDER FOR A NEW POLICY. While this rider is in effect,
you may exchange it for a new policy on the life of the insured person.  You may
do this at the  beginning  of any  policy  month that is on or before the policy
anniversary  nearest the insured  person's  62nd  birthday.  We will not ask for
evidence of insurability, except as stated below for additional benefit riders.

The new  policy  will  have an  insurance  amount  equal to the  amount  of term
insurance in effect on this rider on the date of exchange.  Or, you may choose a
lower amount allowed by our rules then in effect.

The Register  Date of the new policy will be the date of exchange.  Premiums for
the new policy  will be based on our rates in effect on that date.  They will be
for the Insured's then attained  insurance age and for the same class of risk as
for this rider.  You may choose that the new policy be on any level premium plan
of insurance  for which it qualifies  under our rules then in effect as to plan,
amount, age and class of risk.

You may ask that  additional  benefit riders be included in the new policy.  The
issue of any rider  will  require  our  consent  and  evidence  of  insurability
satisfactory to us.

The first premium for the new policy must be received by us on or within 31 days
before the date of  exchange.  We will tell you the amount of the first  premium
for the new policy on request.

WHEN THIS RIDER WILL TERMINATE. This rider will not be in effect:

1.   On and after its Term Expiry Date, if not renewed;

2.   If the policy is terminated or is being continued under an Option on Lapse;
     or

3.   If this rider is exchanged for a new policy.

You may terminate  this rider by asking for this in writing.  The effective date
of termination will be the beginning of the policy month which coincides with or
next follows the date we receive your request.

INCONTESTABILITY  AND  SUICIDE  EXCLUSION.   The  incontestability  and  Suicide
Exclusion  provisions of the policy also apply to this rider.  However,  if this
rider is added after the policy is issued,  the time periods in those provisions
will be  measured  for  this  rider  from  its  Date of  Issue  as  shown on the
Additional Benefits Rider.
HOW THIS RIDER  RELATES TO THE POLICY.  This rider is a part of the policy.  Its
benefit is subject to all the terms of this rider and the policy.

This rider has no cash or loan value. It does not affect any reserve referred to
in the policy.


                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY


            SPECIMEN                                SPECIMEN
Joan B. Miastkowksi    Secretary      Joseph J. Melone     Chairman of the Board


R90-215             Renewable Term Insurance (On the Insured Rider)




                        LIMITATION ON AMOUNT OF INSURANCE

           (THIS LIMITATION IS REQUIRED BY THE LAWS OF NEW YORK STATE)


If an Insured  Child dies  before the age of 14 years and 6 months,  the benefit
paid may be limited.  The total amount of life  insurance  payable on that child
under this rider and under all  insurance  policies on the life of that child in
effect when this rider became effective, in our company and all other companies,
shall be subject to the following maximum amount limitation:

   Insured Child's Attained Age      Maximum Amount Limitation
   ----------------------------      -------------------------

   Less than 4 years and 6 months    The greater of:
                                     a)  $5,000; or
                                     b)  25%  of  the   total   amount  of  life
                                         insurance  in effect on the life of the
                                         insured    person   on   this   rider's
                                         effective date.

   Between  4 years and 6 months     The greater of:
   and 14 years and 6 months         a)  $10,000; or
                                     b)  50%  of  the   total   amount  of  life
                                         insurance  in effect on the life of the
                                         insured    person   on   this   rider's
                                         effective date.

"Total amount of life  insurance"  as used in this rider shall not include:  (a)
return  premium  benefits;  (b)  additional  benefits  in the  event of death by
accident;  (c) any additional  insurance  provided by use of dividends;  (d) any
variable death benefit above the guaranteed minimum death benefit provided under
a variable life insurance  policy; or (e) any additional  insurance  provided by
amounts credited to a policy after its issue.

If the total  amount of life  insurance  on the life of an  Insured  Child is in
excess of this maximum,  we will  terminate the amount of such excess  insurance
that is in effect under this rider.  We will do this when the Insured Child dies
or upon your  earlier  written  request,  but only if we are given  satisfactory
proof that such excess exists at the time of such death or request.

Upon  termination of such excess  insurance,  all of our obligations for it will
terminate  and we will  determine  any  appropriate  adjustment  of the  monthly
deductions  from the Policy Account for this rider.  No such  adjustment will be
made, however, if we have paid an excess amount as part of a death claim without
having had proof satisfactory to us that an excess amount of insurance existed.


                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY

           SPECIMEN                                 SPECIMEN
Joan B. Miastkowski    Secretary       Joseph J. Melone    Chairman of the Board


R90-211NY                                                          Rider Page 3





                         ACCELERATED DEATH BENEFIT RIDER

DISCLOSURE.  THE RECEIPT OF THE ACCELERATED DEATH BENEFIT AMOUNT MAY BE TAXABLE.
YOU SHOULD SEEK  ASSISTANCE FROM YOUR PERSONAL TAX ADVISOR PRIOR TO ELECTING THE
BENEFIT.

In this  rider  "we",  "our" and "us" mean  Equitable  Variable  Life  Insurance
Company.  "You"  means the Owner of the policy at the time an  Owner's  right is
exercised. "This Policy" means the policy to which this rider is attached.

POLICY NUMBER:
- --------------------------------------------------------------------------------

THIS RIDER'S  BENEFIT.  We will pay an  accelerated  death benefit in the amount
requested  by the  Owner,  if the  Insured  is  terminally  ill,  subject to the
provisions of this rider.  We will pay an  accelerated  death benefit under this
policy only once and in one lump sum.

The maximum accelerated death benefit you may receive is the lesser of:

    1.  75% of the death benefit payable under this policy, less any policy loan
        and loan interest, and

    2.  $500,000.

The maximum  aggregate amount of Accelerated Death Benefit payments that will be
paid under all policies issued by us on the life of the Insured is $500,000.

For purposes of this benefit,  the death benefit does not include any accidental
death benefits,  non-convertible  term riders or convertible  term riders not in
their  conversion  period or any  benefits  payable  because of the death of any
person other than the Insured.

There is no premium or cost of insurance charge for this rider.

We reserve the right to deduct a  processing  charge of up to $250.00 per policy
from the accelerated death benefit payment.

We reserve  the right to set a minimum  of $5,000 on the amount you may  receive
under this rider.

To be eligible  for this benefit you must  provide  satisfactory  evidence to us
that the Insured's  life  expectancy  is six months or less.  This evidence must
include,  but is not  limited  to,  certification  by a  physician  licensed  to
practice  medicine in the United  States or Canada and who is acting  within the
scope of such license.  A physician does not include the Owner, the Insured or a
member of either's family.

HOW THIS RIDER  RELATES TO THE POLICY.  This rider is a part of the policy.  Its
benefits  are subject to all the terms of this rider and the policy.  This rider
has no cash or loan value. This rider is non-participating.

INTEREST.  Interest  will be  charged  on the  amount of the  Accelerated  Death
Benefit and on any unpaid premium we advance after the payment of an Accelerated
Death  Benefit.  The interest  rate at the time the  Accelerated  Death  Benefit
payment is made will not exceed the greater of the following on such date:

    1.  the yield on a 90-day treasury bill; or

    2.  the maximum  adjustable policy loan interest rate permitted in the state
        in which this policy is delivered.

EFFECT OF ACCELERATED DEATH BENEFIT PAYMENT ON THE POLICY. The Accelerated Death
Benefit payment, plus any accrued interest will be treated as a lien against the
policy values. The amount of the lien will be pro-rated against the policy's net
cash  surrender  value,  if any, and the net amount at risk.  (The net amount at
risk is defined as the death  benefit  of the  policy  minus the cash  surrender
value, if any.)

For variable life policies,  the portion of the cash surrender  value that is on
lien and is allocated to  investment  divisions of the Separate  Account will be
transferred  to and maintained as a part of the unloaned  Guaranteed  Investment
Division  (GID).  You may tell us how much of the  accelerated  payment is to be
transferred  from each  investment  division.  Units will be redeemed  from each
investment  division  sufficient  to  cover  the  amount  that  is on  lien  and
transferred  to the  unloaned  portion of the GID.  If you do not tell us how to
allocate the payment, we will allocate it based on our rules then in effect. For
variable life policies that do not have a GID, the portion of the cash surrender
value that is on lien will be  transferred to and maintained in the Money Market
Division of our Separate  Account.  Such  transfers will occur as of the date we
approve an Accelerated Death Benefit payment.  The amount payable at death under
the  policy  will be  reduced  by the full  amount  of the  lien  and any  other
indebtedness  outstanding  under the policy.  The Owner's access to the policy's
cash  surrender  value  will be  limited  to the  excess  of the  policy's  cash
surrender  value over the amount of the lien secured  against the cash surrender
value and any other outstanding policy loans and loan interest.

R94-102      Accelerated Death Benefit Rider

<PAGE>


If premiums are required to be paid under the policy,  they will  continue to be
due after the  payment of the  accelerated  payment.  If any premium is not paid
when due, the amount of the unpaid premium will be added to the lien.

If the policy is a flexible  premium  life  policy,  and the net cash  surrender
value is not large enough to cover a monthly deduction,  Equitable Variable will
advance a premium  sufficient  enough to keep the  policy in force for up to six
months following the date we approve an Accelerated Death Benefit payment.  This
premium advance will be added to the lien.

If a  Disability  Premium  Waiver  Rider is in  effect  under the  policy,  this
policy's premiums or monthly deductions will be waived as of the date we approve
an Accelerated Death Benefit payment.

RIDER  LIMITATIONS.  Your right to be paid under the  Accelerated  Death Benefit
Rider is subject to the following conditions:

     1. The policy must be in force other than as extended term insurance.

     2. For term insurance policies, there must be at least one year left before
        the final term expiry date.

     3. For adjustable life policies (Equitable Life Account), if policy is term
        insurance or paid-up extended term insurance, there must be at least one
        year left before the final term expiry date.

     4. You must make a claim in writing in a form that is satisfactory to us.

     5. If the policy is collaterally  assigned,  except to us as security for a
        policy loan or an Accelerated Death Benefit lien, we must receive a full
        release of this assignment for the election of this benefit.

     6. An Accelerated  Death Benefit payment must be approved in writing by any
        irrevocable beneficiary.

     7. For joint last to die policies, a claim may be made under the rider only
        after the death of the first of the Insureds to die.

     8. You may not be  eligible  for the  Accelerated  Death  Benefit if we are
        notified that:

        a)  you are  required by law to elect this  rider's  benefit in order to
            meet the claims of creditors, whether in bankruptcy or otherwise; or

        b)  you are  required  by a  government  agency  to elect  this  rider's
            benefit in order to apply for, obtain, or keep a government  benefit
            or entitlement.

     9. You may request only one Accelerated Death Benefit Amount to be paid per
        policy.

    10. We may require examination of the Insured by our medical representatives
        at our  expense  as part  of any  proof  to  establish  eligibility  for
        benefits under this rider.

WHEN THIS RIDER WILL  TERMINATE.  You may  terminate  this rider by asking us in
writing  in a  form  satisfactory  to  us  and  by  sending  the  rider  to  our
Administrative  Office.  The  effective  date  of the  termination  will  be the
beginning of the policy month which  coincides  with or next follows the date we
receive your request.  Once this rider has been terminated,  another Accelerated
Death Benefit Rider cannot be attached to the policy.

This rider will terminate when the policy terminates.  If at any time the amount
of  the  lien  equals  the  total  death  benefit  the  policy  will  terminate.
Termination  will  occur 31 days after we have  mailed  notice to the last known
address of the Owner,  unless  the full  amount of the lien is repaid  within 31
days of the notice.

                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY

/s/ Molly K. Heines                           /s/ Joseph J. Melone

Molly K. Heines                                                 Joseph J. Melone
Vice President & Secretary                    Chairman & Chief Executive Officer

R94-102      Accelerated Death Benefit Rider





ENDORSEMENT
- --------------------------------------------------------------------------------


ENDORSED ON THIS POLICY AS OF ITS DATE OF ISSUE:

     The "RIGHT TO EXAMINE  POLICY"  provision on the front cover is deleted and
  replaced by the following:

     RIGHT TO EXAMINE POLICY.  YOU MAY EXAMINE THIS POLICY AND IF FOR ANY REASON
  YOU ARE NOT SATISFIED  WITH IT, YOU MAY CANCEL IT BY RETURNING THE POLICY WITH
  A WRITTEN REQUEST FOR  CANCELLATION TO OUR  ADMINISTRATIVE  OFFICE BY THE 10TH
  DAY AFTER YOU RECEIVE  IT. IF YOU DO THIS,  WE WILL (1)  REINSTATE  THE POLICY
  THAT YOU SURRENDERED  FOR THIS POLICY AS OF THE DATE OF THE EXCHANGE;  AND (2)
  REFUND ANY PREMIUM PAYMENTS YOU MADE FOR THIS POLICY SUBSEQUENT TO THE DATE OF
  EXCHANGE.


                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY



 /s/ Molly K. Heines                                 /s/ Joseph J. Melone

     Molly K. Heines                                   Joseph J. Melone
Vice President & Secretary                    Chairman & Chief Executive Officer


S.93-213KS





                                RESTATED CHARTER

                                       OF

                      THE EQUITABLE LIFE ASSURANCE SOCIETY
                              OF THE UNITED STATES

                                      Under
                             Sections 1206 and 7103
                        of the New York Insurance Law and
                                   Section 807
                    of the New York Business Corporation Law
                    ----------------------------------------

         The undersigned, being the President and Secretary, respectively, of
The Equitable Life Assurance Society of the United States (the "Corporation"), a
New York corporation, hereby certify as follows:

         1. The name of the Corporation is The Equitable Life Assurance Society
of the United States.

         2. The Charter of the Corporation was filed in the office of the
Superintendent of Insurance of the State of New York on May 10, 1859.

         3. The Charter of the Corporation, as restated and amended prior to the
date hereof (the "Charter"), is hereby further amended, as authorized by
Sections 1206 and 7103 of the New York Insurance Law and Section 807 of the New
York Business Corporation Law, in connection with the Agreement and Plan of
Merger (the "Merger Agreement"), dated as of September 19, 1996, by and between
the Corporation and Equitable Variable Life Insurance Company ("EVLICO"), to (i)
revise the provision of the Charter relating to the definition of "Life
Insurance" to be in accordance with Section 1113 (a) (1) of the New York
Insurance Law and (ii) delete the third sentence in paragraph (a) of Article VI
relating to the Board of Directors of the Corporation.

         4. The text of the Charter, as amended by the filing of this Restated
Charter, is hereby amended and restated to read in full as follows:


<PAGE>


                                                                RESTATED CHARTER

                                                                              OF

                                            THE EQUITABLE LIFE ASSURANCE SOCIETY
                                                            OF THE UNITED STATES



ARTICLE I

         The name of the corporation shall continue to be The Equitable Life
Assurance Society of the United States.

ARTICLE II

         The principal office of the corporation shall be located in the City of
New York, County of New York, State of New York.

ARTICLE III

         (a) The business to be transacted by the corporation shall be the kinds
of insurance business specified in Paragraphs 1, 2 and 3 of Subsection (a) of
Section 1113 of the Insurance Law of the State of New York, as follows:

                  (1) "Life insurance": every insurance upon the lives of human
         beings, and every insurance appertaining thereto, including the
         granting of endowment benefits, additional benefits in the event of
         death by accident, additional benefits to safeguard the contract from
         lapse, accelerated payments of part or all of the death benefit or a
         special surrender value upon diagnosis (A) of terminal illness defined
         as a life expectancy of twelve months or less, or (B) of a medical
         condition requiring extraordinary medical care or treatment regardless
         of life expectancy, or provide a special surrender value, upon total
         and permanent disability of the insured, and optional modes of
         settlement of proceeds. "Life insurance" also includes additional
         benefits to safeguard the contract against lapse in the event of
         unemployment of the insured. Amounts paid the insurer for life
         insurance and proceeds applied under optional modes of settlement or
         under dividend options may be allocated by the insurer 


                                      -2-


<PAGE>


         to one or more separate accounts pursuant to section four thousand two
         hundred forty of the Insurance Law of the State of New York;

                  (2) "Annuities": all agreements to make periodical payments
         for a period certain or where the making or continuance of all or some
         of a series of such payments, or the amount of any such payment,
         depends upon the continuance of human life, except payments made under
         the authority of paragraph (1) above. Amounts paid the insurer to
         provide annuities and proceeds applied under optional modes of
         settlement or under dividend options may be allocated by the insurer to
         one or more separate accounts pursuant to section four thousand two
         hundred forty of the Insurance Law of the State of New York;

                  (3) "Accident and health insurance": (i) insurance against
         death or personal injury by accident or by any specified kind or kinds
         of accident and insurance against sickness, ailment or bodily injury,
         including insurance providing disability benefits pursuant to article
         nine of the workers' compensation law, except as specified in item (ii)
         hereof; and (ii) non-cancellable disability insurance, meaning
         insurance against disability resulting from sickness, ailment or bodily
         injury (but excluding insurance solely against accidental injury) under
         any contract which does not give the insurer the option to cancel or
         otherwise terminate the contract at or after one year from its
         effective date or renewal date;

and any amendments to such paragraphs or provisions in substitution therefor
which may be hereafter adopted; such other kind or kinds of business now or
hereafter authorized by the laws of the State of New York to stock life
insurance companies; and such other kind or kinds of business to the extent
necessarily or properly incidental to the kind or kinds of insurance business
which the corporation is authorized to do.

         (b) The corporation shall also have all other rights, powers, and
privileges now or hereafter authorized or granted by the Insurance Law of the
State of New York or any other law or laws of the State of New York to stock
life insurance companies having power to do the kind or kinds of business
hereinabove referred to and any and all other rights, powers, and privileges of
a corporation now or hereafter granted by the laws of the State of New York and
not prohibited to such stock life insurance companies.


                                   -3-


<PAGE>


ARTICLE IV

         The business of the corporation shall be managed under the direction of
the Board of Directors.

ARTICLE V

         (a) The Board of Directors shall consist of not less than 13 (except
for vacancies temporarily unfilled) nor more than 36 Directors, as may be
determined from time to time by a vote of a majority of the entire Board of
Directors. No decrease in the number of Directors shall shorten the term of any
incumbent Director.

         (b) The Board of Directors shall have the power to adopt from time to
time such By-Laws, rules and regulations for the governance of the officers,
employees and agents and for the management of the business and affairs of the
corporation, not inconsistent with this Charter and the laws of the State of New
York, as may be expedient, and to amend or repeal such by-laws, rules and
regulations, except as provided in the By-Laws.

         (c) Any or all of the  Directors  may be removed at any time,  either
for or without  cause,  by vote of the shareholders.

         (d) No Director shall be personally liable to the corporation or any of
its shareholders for damages for any breach of duty as a Director; provided,
however, that the foregoing provision shall not eliminate or limit (i) the
liability of a Director if a judgment or other final adjudication adverse to him
or her establishes that his or her acts or omissions were in bad faith or
involved intentional misconduct or that he or she personally gained in fact a
financial profit or other advantage to which he or she was not legally entitled,
or were acts or omissions which (a) he or she knew or reasonably should have
known violated the Insurance Law of the State of New York or (b) violated a
specific standard of care imposed on Directors directly, and not by reference,
by a provision of the Insurance Law of the State of New York (or any regulations
promulgated thereunder) or (c) constituted a knowing violation of any other law;
or (ii) the liability of a Director for any act or omission prior to September
21, 1989.


                                      -4-


<PAGE>


ARTICLE VI

         (a) The Directors of the corporation shall be elected at each annual
meeting of shareholders of the corporation in the manner prescribed by law. The
annual meeting of shareholders shall be held at such place, within or without
the State of New York, and at such time as may be fixed by or under the By-Laws.
At each annual meeting of shareholders, directors shall be elected to hold
office for a term expiring at the next annual meeting of shareholders.

         (b) Newly created directorships resulting from an increase in the
number of Directors and vacancies occurring in the Board of Directors shall be
filled by vote of the shareholders.

         (c) Each Director shall be at least twenty-one years of age, and at all
times a majority of the Directors shall be citizens and residents of the United
States, and not less than three of the Directors shall be residents of the State
of New York.

         (d) The Board of Directors shall elect such officers as are provided
for in the By-Laws at the first meeting of the Board of Directors following each
annual meeting of the shareholders. In the event of the failure to elect
officers at such meeting, officers may be elected at any regular or special
meeting of the Board of Directors. A vacancy in any office may be filled by the
Board of Directors at any regular or special meeting.

ARTICLE VII

         The duration of the corporate existence of the corporation shall be
perpetual.

ARTICLE VIII

         The amount of the capital of the  corporation  shall be  $2,500,000,
and shall  consist of 2,000,000  Common Shares, par value $1.25 per share.


                                      -5-


<PAGE>


         5. The Merger Agreement and the foregoing amendments and restatement of
the Charter were duly authorized, adopted and approved at a meeting duly called
and held on September 19, 1996 by the board of directors of the Corporation,
followed by the written consent of the sole shareholder of the Corporation, and
the Merger Agreement was duly authorized, adopted and approved by the unanimous
written consent dated September 19, 1996 of the board of directors of EVLICO
followed by the written consent of the sole shareholder of EVLICO.

         IN WITNESS WHEREOF, the undersigned have executed this Restated Charter
on the 19th day of September, 1996.


                                                  /s/ James M. Benson
                                                      --------------------------
                                                      James M. Benson
                                                       President


                                                  /s/ Pauline Sherman
                                                      --------------------------
                                                      Pauline Sherman
                                                       Secretary


                                      -6-


<PAGE>


STATE OF NEW YORK                           )
                                            )        SS.:
COUNTY OF NEW YORK                          )

         On this 19th day of September, 1996, before me personally came
James M. Benson, to me personally known to me to be one of the persons who
executed the foregoing instrument, and he duly acknowledged to me that he
executed the same.


                                                 /s/ Edra F Bloom
                                                     --------------------------
                                                     Notary Public


                                                        EDRA F. BLOOM
                                              Notary Public, State of New York
                                                        No. 31-4962102
                                                Qualified in New York County
                                          Commission Expires February 12th, 1998

STATE OF NEW YORK                           )
                                            )        SS.:
COUNTY OF NEW YORK                          )

         On this 19th day of September, 1996, before me personally came Pauline
Sherman, to me personally known to me to be one of the persons who executed the
foregoing instrument, and she duly acknowledged to me that she executed the
same.


                                                 /s/ Edra F Bloom
                                                     --------------------------
                                                     Notary Public


                                                        EDRA F. BLOOM
                                              Notary Public, State of New York
                                                        No. 31-4962102
                                                Qualified in New York County
                                          Commission Expires February 12th, 1998


44606-1.DOC


                                      -7-


                                     BY-LAWS

                                       OF

                      THE EQUITABLE LIFE ASSURANCE SOCIETY
                              OF THE UNITED STATES

                                    ARTICLE I
                                    ---------

                                  SHAREHOLDERS
                                  ------------

         Section 1.1. Annual Meetings. The annual meeting of the shareholders of
the Company for the election of Directors and for the transaction of such other
business as properly may come before such meeting shall be held at the principal
office of the Company on the third Wednesday in the month of May at 3:00 P.M. or
at such other hour as may be fixed from time to time by resolution of the Board
of Directors and set forth in the notice or waiver of notice of the meeting.
[Business Corporation Law Sec. 602 (a), (b)]*

         Section 1.2. Notice of Meetings; Waiver. The Secretary or any Assistant
Secretary shall cause written notice of the place, date and hour of each meeting
of the shareholders, and, in the case of a special meeting, the purpose or
purposes for which such meeting is called and by or at whose direction such
notice is being issued, to be given, personally or by first class mail, not
fewer than ten nor more than fifty days before the date of the meeting to each
shareholder of record entitled to vote at such meeting.

         No notice of any meeting of shareholders need be given to any
shareholder who submits a signed waiver of notice, in person or by proxy,
whether before or after the meeting or who attends the meeting, in person or by
proxy, without protesting prior to its conclusion the lack of notice of such
meeting. [Business Corporation Law Sec. 605, 606]

         Section 1.3. Organization; Procedure. At every meeting of shareholders
the presiding officer shall be the Chairman of the Board or, in the event of his
or her absence or disability, the President or, in his or her absence, any
officer of the Company designated by the shareholders. The order of business and
all other matters of procedure at every meeting of shareholders may be
determined by such presiding officer. The Secretary, or in the event of his or
her absence or disability, an Assistant Secretary or, in his or her absence, an
appointee of the presiding officer shall act as Secretary of the meeting.

- ------------------------------------
*        Citations are to the Business  Corporation Law and Insurance Law of the
         State of New York, as in effect on [date of adoption], and are inserted
         for reference only, and do not constitute a part of the By-Laws.

                                        1

<PAGE>


         Section 1.4. Action Without a Meeting. Any action required or permitted
to be taken by shareholders may be taken without a meeting on written consent
signed by the holders of all the outstanding shares entitled to vote on such
action. [Business Corporation Law Sec. 615]

                                   ARTICLE II

                               BOARD OF DIRECTORS

         Section 2.1. Regular Meetings. Regular meetings of the Board of
Directors shall be held at the principal office of the Company on the third
Thursday of each month, except January and August, unless a change in place or
date is ordered by the Board of Directors. The first regular meeting of the
Board of Directors following the annual meeting of the shareholders of the
Company is designated as the Annual Meeting. [Business Corporation Law Sec. 710]

         Section 2.2. Special Meetings. Special meetings of the Board of
Directors may be called at any time by the Chairman of the Board, the President,
or two directors. [Business Corporation Law Sec. 710]

         Section 2.3. Independent Directors; Quorum. Not less than one-third of
the Board of Directors shall be persons who are not officers or employees of the
Company or of any entity controlling, controlled by, or under common control
with the Company and who are not beneficial owners of a controlling interest in
the voting stock of the Company or of any such entity.

         A majority of the entire Board of Directors, including at least one
Director who is not an officer or employee of the Company or of any entity
controlling, controlled by, or under common control with the Company and who is
not a beneficial owner of a controlling interest in the voting stock of the
Company or of any such entity, shall constitute a quorum for the transaction of
business at any regular or special meeting of the Board of Directors, except as
otherwise prescribed by these By-Laws. Except as otherwise prescribed by law,
the Charter of the Company, or these By-Laws, the vote of a majority of the
Directors present at the time of the vote, if a quorum is present at such time,
shall be the act of the Board of Directors. A majority of the Directors present,
whether or not a quorum is present, may adjourn any meeting from time to time
and from place to place. As used in these By-Laws "entire Board of Directors"
means the total number of directors which the Company would have if there were
no vacancies. [Business Corporation Law Sec. 707, 708; Insurance Law Sec. 1202]

         Section 2.4. Notice of Meetings. Notice of a regular meeting of the
Board of Directors need not be given. Notice of a change in the time or place of
a regular meeting of the Board of Directors shall be given to each Director at
least ten days in advance thereof in writing and by telephone or telecopy.
Notice of each special meeting of the Board of Directors shall be given to each
Director at least two days in advance thereof in 

                                       2

<PAGE>


writing and by  telephone  or  telecopy,  and shall  state in general  terms the
purpose or  purposes  of the  meeting.  Any such notice for a regular or special
meeting not  specifically  required by this Section 2.4 to be given by telephone
or telecopy  shall be deemed  given to a director  when sent by mail,  telegram,
cablegram  or  radiogram  addressed  to  such  director  at his  or her  address
furnished to the Secretary. Notice of an adjourned regular or special meeting of
the Board of Directors  shall be given if and as determined by a majority of the
directors  present at the time of the  adjournment,   whether or not a quorum is
present. [Business Corporation Law Sec. 711]

         Section 2.5. Newly Created Directorships; Vacancies. Any newly created
directorships resulting from an increase in the number of Directors and
vacancies occurring in the Board of Directors for any reasons (including
vacancies resulting from the removal of a Director without cause) shall be
filled by the shareholders of the Company. [Business Corporation Law Sec. 705;
Insurance Law Sec. 4211]

         Section 2.6. Presiding Officer. In the absence or inability to act of
the Chairman of the Board at any regular or special meeting of the Board of
Directors, any Vice-Chairman of the Board, or the President, as designated by
the chief executive officer, shall preside at such meeting. In the absence or
inability to act of all of such officers, the Board of Directors shall select
from among their number present a presiding officer.

         Section 2.7. Telephone Participation in Meetings; Action by Consent
Without Meeting. Any Director may participate in a meeting of the Board or any
committee thereof by means of a conference telephone or similar communications
equipment by means of which all persons participating in the meeting can hear
each other at the same time, and such participation shall constitute presence in
person at such meeting; provided that one meeting of the Board each year shall
be held without the use of such conference telephone or similar communication
equipment. When time is of the essence, but not in lieu of a regularly scheduled
meeting of the Board of Directors, any action required or permitted to be taken
by the Board or any committee thereof may be taken without a meeting if all
members of the Board or such committee, as the case may be, consent in writing
to the adoption of a resolution authorizing the action and such written consents
and resolution are filed with the minutes of the Board or such committee, as the
case may be. [Business Corporation Law Sec. 708].

                                   ARTICLE III

                                   COMMITTEES

         Section 3.1. Committees. (a) The Board of Directors, by resolution
adopted by a majority of the entire Board of Directors, may establish from among
its members an Executive Committee of the Board composed of five or more
Directors. Not less than one-third of the members of such committee shall be
persons who are not officers or employees of the Company or of any entity
controlling, controlled by, or under common 

                                       3

<PAGE>


control  with the Company  and who are not  beneficial  owners of a  controlling
interest in the voting stock of the Company or of any such entity.

         (b) The Board of Directors, by resolution adopted by a majority of the
entire Board of Directors, shall establish from among its members one or more
committees with authority to discharge the responsibilities enumerated in this
subsection (b). Each such committee shall be composed of five or more Directors
and shall be comprised solely of Directors who are not officers or employees of
the Company or of any entity controlling, controlled by, or under common control
with the Company and who are not beneficial owners of a controlling interest in
the voting stock of the Company or of any such entity. Such committee or
committees shall have responsibility for:

              (i)  Recommending to the Board of Directors candidates for
                   nomination for election by the shareholders to the Board of
                   Directors;

             (ii)  Evaluating the performance of officers deemed by any such
                   committee to be principal officers of the Company and
                   recommending their selection and compensation;

            (iii)  Recommending the selection of independent certified public
                   accountants;

             (iv)  Reviewing the scope and results of the independent audit and
                   of any internal audit; and

              (v)  Reviewing the Company's financial condition.

         (c) The Board of Directors, by resolution adopted from time to time by
a majority of the entire Board of Directors, may establish from among its
members one or more additional committees of the Board, each composed of five or
more Directors. Not less than one-third of the members of each such committee
shall be persons who are not officers or employees of the Company or of any
entity controlling, controlled by, or under common control with the Company and
who are not beneficial owners of a controlling interest in the voting stock of
the Company or of any such entity. [Business Corporation Law Sec. 712; Insurance
Law Sec. 1202]

         Section 3.2. Authority of Committees. Each committee shall have all the
authority of the Board of Directors, to the extent permitted by law and provided
in the resolution creating such committee, provided, however, that no committee
shall have the authority of the Board of Directors contained in Sections 1.1,
1.3, 2.1, 3.1, 3.2, 3.3, 3.4, 3.5, 3.7, 3.8, 4.1, 4.2, 4.3, 4.4. 4.5, 4.6, 5.1,
5.2, 7.1, 7.3, 7.4, 7.5 or 8.1 or these By-Laws, nor shall any committee have
authority to amend or repeal any resolution of the Board of Directors. [Business
Corporation Law Sec. 712]

                                       4

<PAGE>


         Section 3.3. Quorum and Manner of Acting. A majority of the total
membership that a committee would have if there were no vacancies (including at
least one Director who is not an officer or employee of the Company or of any
entity controlling, controlled by, or under common control with the Company and
who is not a beneficial owner of a controlling interest in the voting stock of
the Company or of any such entity) shall constitute a quorum for the transaction
of business. The vote of a majority of the members present at the time of the
vote, if a quorum is present at such time, shall be the act of such committee.
Except as otherwise prescribed by these By-Laws or by the Board of Directors,
each committee may elect a chairman from among its members, fix the times and
dates of its meeting, and adopt other rules of procedure.

         Section 3.4. Removal of Members. Any member (and any alternate member)
of a committee may be removed by vote of a majority of the entire Board of
Directors.

         Section 3.5. Vacancies. Any vacancy occurring in any committee for any
reason may be filled by vote of a majority of the entire Board of Directors.

         Section 3.6. Subcommittees. Any committee may appoint one or more
subcommittees from its members. Any such subcommittee may be charged with the
duty of considering and reporting to the appointing committee on any matter
within the responsibility of the committee appointing such subcommittee but
cannot act in place of the appointing committee.

         Section 3.7. Alternate Members of Committees. The Board of Directors
may designate, by resolution adopted by a majority of the entire Board of
Directors, one or more directors as alternate members of any committee who may
replace any absent member or members at a meeting of such committee. [Business
Corporation Law Sec. 712]

         Section 3.8. Attendance of Other Directors. Except as otherwise
prescribed by the Board of Directors, members of the Board of Directors may
attend any meeting of any committee.

                                   ARTICLE IV

                                    OFFICERS

         Section 4.1. Chairman of the Board. The Board of Directors may at a
regular or special meeting elect from among their number a Chairman of the Board
who shall hold office, at the pleasure of the Board of Directors, until the next
Annual Meeting.

         The Chairman of the Board shall preside at all meetings of the Board of
Directors and also shall exercise such powers and perform such duties as may be
delegated or assigned to or required of him or her by these By-Laws or by or
pursuant to authorization of the Board of Directors.

                                       5

<PAGE>

         Section 4.2. Vice-Chairman of the Board. The Board of Directors may at
a regular or special meeting elect from among their number one or more
Vice-Chairmen of the Board who shall hold office, at the pleasure of the Board
of Directors, until the next Annual Meeting.

         The Vice-Chairman of the Board shall exercise such powers and perform
such duties as may be delegated or assigned to or required of them by these
By-Laws or by or pursuant to authorization of the Board of Directors or by the
Chairman of the Board.

         Section 4.3. President. The Board of Directors shall at a regular or
special meeting elect from among their number a President who shall hold office,
at the pleasure of the Board of Directors, until the next Annual Meeting and
until the election of his or her successor.

         The President shall exercise such powers and perform such duties as may
be delegated or assigned to or required of him or her by these By-Laws or by or
pursuant to authorization of the Board of Directors or (if the President is not
the chief executive officer) by the chief executive officer. The President and
Secretary may not be the same person.

         Section 4.4. Chief Executive Officer. The Chairman of the Board or the
President shall be the chief executive officer of the Company as the Board of
Directors from time to time shall determine, and the Board of Directors from
time to time may determine who shall act as chief executive officer in the
absence or inability to act of the then incumbent.

         Subject to the control of the Board of Directors, and to the extent not
otherwise prescribed by these By-Laws, the chief executive officer shall have
plenary power over all departments, officers, employees, and agents of the
Company, and shall be responsible for the general management and direction of
all the business and affairs of the Company.

         Section 4.5. Secretary. The Board of Directors shall at a regular or
special meeting elect a Secretary who shall hold office, at the pleasure of the
Board of Directors, until the next Annual Meeting and until the election of his
or her successor.

         The Secretary shall issue notices of the meeting of the shareholders
and the Board of Directors and its committees, shall keep the minutes of the
meetings of the shareholders and the Board of Directors and its committees and
shall have custody of the Company's corporate seal and records. The Secretary
shall exercise such powers and perform such other duties as relate to the office
of the Secretary, and also such powers and duties as may be delegated or
assigned to or required of him or her by or pursuant to authorization of the
Board of Directors or by the Chairman of the Board or (if the Chairman of the
Board is not the chief executive officer) the chief executive officer.

         Section 4.6. Other Offices. The Board of Directors may elect such other
officers  as may be deemed  necessary  for the  conduct of the  business  of the
Company. Each such

                                       6

<PAGE>

officer elected by the Board of Directors shall exercise such powers and perform
such duties as may be  delegated or assigned to or required of him or her by the
Board of Directors of the chief executive  officer,  and shall hold office until
the next Annual Meeting, but at any time may be suspended by the chief executive
officer or by the Board of  Directors,  or  removed  by the Board of  Directors.
[Business Corporation Law Sec. 715, 716]

                                    ARTICLE V

                                  CAPITAL STOCK

         Section 5.1. Transfers of Stock; Registered Shareholders. (a) Shares of
stock of the Company shall be transferable only upon the books of the Company
kept for such purpose upon surrender to the Company or its transfer agent or
agents of a certificate (unless such shares shall be uncertificated shares)
representing shares, duly endorsed or accompanied by appropriate evidence of
succession, assignment or authority to transfer. Within a reasonable time after
the transfer of uncertificated shares, the Company shall send to the registered
owner thereof a written notice containing the information required to be set
forth or stated on certificates.

         (b) Except as otherwise prescribed by law, the Board of Directors may
make such rules, regulations and conditions as it may deem expedient concerning
the subscription for, issue, transfer and registration of, shares of stock.
Except as otherwise prescribed by law, the Company, prior to due presentment for
registration of transfer, may treat the registered owner of shares as the person
exclusively entitled to vote, to receive notification, and otherwise to exercise
all the rights and powers of an owner. [Business Corporation Law Sec.508(d),
(f); Insurance Law Sec. 4203]

         Section 5.2. Transfer Agent and Registrar. The Board of Directors may
appoint one or more transfer agents and one or more registrars, and may require
all certificates representing shares to bear the signature of any such transfer
agents or registrars. The same person may act as transfer agent and registrar
for the Company.

                                   ARTICLE VI

                            EXECUTION OF INSTRUMENTS

         Section 6.1. Execution of Instruments. (a) Any one of the following,
namely, the Chairman of the Board, any Vice-Chairman of the Board, the
President, any Vice-President (including a Deputy or Assistant Vice-President or
any other Vice-President designated by a number or a word or words added before
or after the title Vice-President to indicate his or her rank or
responsibilities), the Secretary, or the Treasurer, or any officer, employee or
agent designated by or pursuant to authorization of the Board of Directors or
any committee created under these By-Laws, shall have power in the ordinary
course of business to enter into contracts or execute instruments on behalf of
the

                                       7

<PAGE>

Company (other than checks, drafts and other orders drawn on funds of the
Company deposited in its name in banks) and to affix the corporate seal. If any
such instrument is to be executed on behalf of the Company by more than one
person, any two or more of the foregoing or any one or more of the foregoing
with an Assistant Secretary or an Assistant Treasurer shall have power to
execute such instrument and affix the corporate seal.

         (b) The signature of any officer may be in facsimile on any such
instrument if it shall also bear the actual signature, or personally inscribed
initials, of an officer, employee or agent empowered by or pursuant to the first
sentence of this Section to execute such instrument, provided that the Board of
Directors or a committee thereof may authorize the issuance of insurance
contracts and annuity contracts on behalf of the Company bearing the facsimile
signature of an officer without the actual signature or personally inscribed
initials of any person.

         (c) All checks, drafts and other orders drawn on funds of the Company
deposited in its name in banks shall be signed only pursuant to authorization of
and in accordance with rules prescribed from time to time by the Board of
Directors or a committee thereof , which rules may permit the use of facsimile
signatures.

         Section 6.2. Facsimile Signatures of Former Officers. If any officer
whose facsimile signature has been placed upon any instrument shall have ceased
to be such officer before such instrument is issued, it may be issued with the
same effect as if he or she had been such officer at the time of its issue.

         Section 6.3. Meaning of Term "Instruments". As used in this Article VI,
the term "instruments" includes, but is not limited to, contracts and
agreements, checks, drafts and other orders for the payment of money, transfers
of bonds, stocks, notes and other securities, and powers of attorney, deeds,
leases, releases of mortgages, satisfactions and all other instruments entitled
to be recorded in any jurisdiction.

                                   ARTICLE VII

                                     GENERAL

         Section 7.1. Reports of Committees. Reports of any committee charged
with responsibility for supervising or making investments shall be submitted at
the next meeting of the Board of Directors. Reports of other committees of the
Board of Directors shall be submitted at a regular meeting of the Board of
Directors as soon as practicable, unless otherwise directed by the Board of
Directors.

         Section 7.2. Financial Statements and Reports, etc. At the meeting of
the Board of Directors falling on the third Thursday of February, the Annual
Statement and audited financial statements of the Company for the preceding
year, together with an opinion with respect to such audited financial statements
by such independent certified public accountants as may have been selected by
the Board of Directors, shall be submitted. 

                                       8

<PAGE>


Interim reports on the financial condition of the Company shall be submitted at
a regular meeting of the Board of Directors as soon as practicable following the
end of each of the first three quarterly financial periods in each year. All
such financial statements and interim reports shall be filed with the records of
the Board of Directors and a note of such submission shall be spread upon the
minutes.

         Section 7.3. Independent Certified Public Accountants. The books and
accounts of the Company shall be audited throughout each year by such
independent certified public accountants as shall be selected by the Board of
Directors.

         Section 7.4. Directors' Fees. The Directors shall be paid such fees for
their services in any capacity as may have been authorized by the Board of
Directors. No Director who is a salaried officer of the Company shall receive
any fees for serving as a Director of the Company. [Business Corporation Law
Sec. 713(e)]

         Section 7.5. Indemnification of Directors, Officers and Employees. (a)
To the extent permitted by the law of the State of New York and subject to all
applicable requirements thereof:

                 (i)   any person made or threatened to be made a party to any
                       action or proceeding, whether civil or criminal, by
                       reason of the fact that he or she, or his or her testator
                       or intestate, is or was a director, officer or employee
                       of the Company shall be indemnified by the Company;

                 (ii)  any person made or threatened to be made a party to any
                       action or proceeding , whether civil or criminal, by
                       reason of the fact that he or she, or his or her testator
                       or intestate serves or served any other organization in
                       any capacity at the request of the Company may be
                       indemnified by the Company; and

                 (iii) the related expenses of any such person in any of said
                       categories may be advanced by the Company.

         (b) To the extent permitted by the law of the State of New York, the
Company may provide for further indemnification or advancement of expenses by
resolution of shareholders of the Company or the Board of Directors, by
amendment of these By-Laws, or by agreement. [Business Corporation Law Sec.
721-726; Insurance Law Sec. 1216]

         Section 7.6. Waiver of Notice. Notice of any meeting of the Board of
Directors or any committee thereof shall not be required to be given to any
Director who submits a signed waiver of notice whether before or after the
meeting, or who attends the meeting without protesting, prior to or at its
commencement, the lack of notice to him. [Business Corporation Law Sec. 711(c)]

                                       9
<PAGE>

         Section 7.7. Company. The term "Company" in these By-Laws means The
Equitable Life Assurance Society of the United States.

                                  ARTICLE VIII

                              AMENDMENT OF BY-LAWS

         Section 8.1. Amendment of By-Laws. Subject to Section 1210 of the
Insurance Law of the State of New York, these By-Laws (other than Sections 1.4,
2.2, 2.3, 2.4, 2.5, 3.1, 3.2 and 8.1 (the "Governance By-Laws") and all By-Laws
adopted by vote of the shareholders of the Company) may be amended or repealed
and new By-Laws, consistent with the Governance By-Laws and with all By-Laws
adopted by the shareholders of the Company, may be adopted at a regular or
special meeting of the Board of Directors, provided that a notice, given not
less than ten days before the meeting in writing and by telephone or telecopy,
shall set forth the amendment or repeal or new By-Laws proposed to be acted upon
at such meeting. [Business Corporation Law Sec. 601; Insurance Law Sec. 1210]

                                       10
<PAGE>







                      THE EQUITABLE LIFE ASSURANCE SOCIETY
                                       OF
                                THE UNITED STATES




                                     BY-LAWS





                            As Amended July 22, 1992




                                       11
<PAGE>


                      THE EQUITABLE LIFE ASSURANCE SOCIETY
                                       OF
                                THE UNITED STATES

                                Table of Contents
                                -----------------

ARTICLE I              SHAREHOLDERS                                            1

         Section 1.1   Annual Meetings                                         1
         Section 1.2   Notice of Meetings; Waiver                              1
         Section 1.3   Organization; Procedure                                 1
         Section 1.4   Action Without a Meeting                                2

ARTICLE II             BOARD OF DIRECTORS                                      2

         Section 2.1   Regular Meetings                                        2
         Section 2.2   Special Meetings                                        2
         Section 2.3   Independent Directors; Quorum                           2
         Section 2.4   Notice of Meetings                                      2
         Section 2.5   Newly Created Directorships; Vacancies                  3
         Section 2.6   Presiding Officer                                       3
         Section 2.7   Telephone Participation in Meetings; Action by
                          Consent Without Meeting                              3

ARTICLE III            COMMITTEES                                              3

         Section 3.1   Committees                                              3
         Section 3.2   Authority of Committees                                 4
         Section 3.3   Quorum and Manner of Acting                             5
         Section 3.4   Removal of Members                                      5
         Section 3.5   Vacancies                                               5
         Section 3.6   Subcommittees                                           5
         Section 3.7   Alternate Members of Committees                         5
         Section 3.8   Attendance of Other Directors                           5

ARTICLE IV             OFFICERS                                                5

         Section 4.1   Chairman of the Board                                   5
         Section 4.2   Vice-Chairman of the Board                              6
         Section 4.3   President                                               6
         Section 4.4   Chief Executive Officer                                 6
         Section 4.5   Secretary                                               6
         Section 4.6   Other Officers                                          6

                                       i
<PAGE>

ARTICLE V              CAPITAL STOCK                                           7

         Section 5.1   Transfers of Stock;
                          Registered Shareholders                              7
         Section 5.2   Transfer Agent and Registrar                            7

ARTICLE VI             EXECUTION OF INSTRUMENTS                                7

         Section 6.1   Execution of Instruments                                7
         Section 6.2   Facsimile Signature of
                          Former Officers                                      8
         Section 6.3   Meaning of Term "Instruments"                           8

ARTICLE VII            GENERAL                                                 8

         Section 7.1   Reports of Committees                                   8
         Section 7.2   Financial Statements
                         and Reports, etc.                                     8
         Section 7.3   Independent Certified
                         Public Accountants                                    9
         Section 7.4   Directors' Fees                                         9
         Section 7.5   Indemnification of Directors,
                          Officers and Employees                               9
         Section 7.6   Waiver of Notice                                        9
         Section 7.7   Company                                                10

ARTICLE VIII           AMENDMENT OF BY-LAWS                                   10

         Section 8.1   Amendment of By-laws                                   10




                                       ii


                                

                      DISTRIBUTION AND SERVICING AGREEMENT


         This DISTRIBUTION AND SERVICING AGREEMENT,  dated as of May 1, 1994, is
made by and  among  Equico  Securities,  Inc.  ("Equico"),  The  Equitable  Life
Assurance Society of the United States ("Equitable") and Equitable Variable Life
Insurance Company ("Equitable Variable"), as follows:

         WHEREAS, pursuant to a Distribution Agreement, dated as of May 1, 1994,
Equico is the  principal  underwriter  of The Hudson  River Trust  ("Trust"),  a
series mutual fund  registered  under the Investment  Company Act of 1940 ("1940
Act") whose  shareholders  are  separate  accounts of  Equitable  and  Equitable
Variable and of other insurance companies;

         WHEREAS, both Equitable and Equitable Variable issue variable insurance
contracts  ("Variable  Contracts")  whose net  premiums  or  considerations  are
allocated in whole or in part to the respective  separate  accounts of Equitable
and Equitable Variable for investment in the Trust, for direct investment or for
investment in other funding media ("Separate Accounts");

         WHEREAS,  units of interest in the  Separate  Accounts  are  registered
under the Securities Act of 1933 ("1933 Act") to the extent such registration is
required;

         WHEREAS,  Equitable  and  Equitable  Variable  are each  broker-dealers
registered  under the Securities  Exchange Act of 1934, as amended ("1934 Act"),
and each is a member of the National  Association  of Securities  Dealers,  Inc.
("NASD");

<PAGE>
                                       -2-




         WHEREAS,  the Variable  Contracts  (including  all  Variable  Contracts
issued by  Equitable  Variable)  are offered and sold by members of  Equitable's
agency force,  or by insurance  brokers under contract with  Equitable,  who are
also registered representatives of Equico and of Equitable ("Agents");

         WHEREAS, Equitable and Equitable Variable each desire to engage Equico,
a wholly-owned subsidiary of Equitable which is a registered broker-dealer under
the 1934 Act and a member of the NASD, to assume the  responsibilities set forth
in this Agreement with respect to the  distribution  of the Variable  Contracts,
including in particular the  responsibility  for compliance  with  broker-dealer
requirements  under federal and any applicable state or foreign  securities laws
and the NASD Rules of Fair Practice  ("NASD Rules") with respect to the offering
of the Variable Contracts, and Equico desires to assume such responsibilities;

         WHEREAS,  Equico desires to utilize Equitable's  services and personnel
in  carrying  out  certain of its  responsibilities  under this  Agreement,  and
Equitable is willing to furnish the same on the terms and conditions hereinafter
set forth;

         NOW, THEREFORE, the parties hereto agree as follows:

<PAGE>
                                       -3-


                                    ARTICLE I
             Distribution Responsibility for the Variable Contracts

         Sec. 1.1 Equitable and Equitable  Variable authorize Equico to act, and
Equico agrees to serve, as  broker-dealer in connection with the distribution of
their respective Variable Contracts to the extent provided in this

Agreement.  Equico  shall  be  fully  responsible  for  carrying  out  all
compliance and supervisory  obligations in connection  with the  distribution of
the  Variable  Contracts,  as  required by the NASD Rules and by federal and any
applicable  state  or  foreign   securities  laws.   Equitable  shall  be  fully
responsible for compensating  the Agents for their sales of Variable  Contracts,
as provided in Section 1.4.

         Sec. 1.2 Without  limiting the generality of Section 1.1, Equico agrees
that it shall be fully responsible for:

                  (A) Requiring  that each person who is authorized to offer and
sell the Variable Contracts is duly registered as a representative of Equico and
is appropriately  licensed,  registered or otherwise qualified to offer and sell
the Variable  Contracts  under the federal  securities  laws and any  applicable
securities  laws of each  state or other  jurisdiction  in  which  the  Variable
Contracts offered by such person may be lawfully sold;

                  (B)  Training,   supervising  and  directing  the  Agents  for
purposes of complying on a continuous basis with the NASD Rules and with federal
and state  securities  laws  applicable in connection with the offer and sale of
the Variable Contracts. In this connection, Equico shall:

<PAGE>
                                       -4-


                    (i) Establish and implement  reasonable  written  procedures
which provide for diligent supervision of sales practices of the Agents;

                    (ii)  Require that Agents  shall  recommend  the purchase of
Variable  Contracts only upon reasonable grounds to believe that the purchase is
suitable for each prospective  purchaser,  and verify their compliance with such
requirement;

                    (iii) Provide a sufficient  number of registered  principals
and an adequate  compliance  staff to carry out the  responsibilities  set forth
herein; and

                    (iv) Impose disciplinary measures on the Agents.

                  (C)  Oversight  of the  securities  activities  of all persons
engaged directly or indirectly in operations of Equico,  Equitable and Equitable
Variable  related to the offer or sale of the  Variable  Products,  each of whom
shall be  considered a "person  associated"  with Equico,  as defined in Section
3(a)(18) of the 1934 Act.  Equico shall have full  responsibility  for each such
person  with  regard  to  his or  her  training,  supervision  and  control,  as
contemplated by Section 15 of the 1934 Act, and, in that connection,  shall have
the authority to require that disciplinary  action be taken with respect to such
persons.

         Sec. 1.3 Equico  represents that it is a broker-dealer  duly registered
under the 1934 Act and is a member  in good  standing  of the NASD  and,  to the
extent  necessary  to perform the  activities  contemplated  hereunder,  is duly
registered, or otherwise qualified,  under the securities laws of every state or
other  jurisdiction in

<PAGE>
                                       -5-


which the  Variable  Contracts  are  available  for sale,  and Equico  agrees to
maintain such status.  Consistent  with its  designation  as  distributor of the
Variable  Contracts,  as  provided  in  Section  1.1 of this  Agreement,  Equico
acknowledges  that  it may be  deemed  to be an  "underwriter"  or a  "principal
underwriter" of the Separate Accounts under the federal securities laws.

         Sec. 1.4 Equitable shall have exclusive  responsibility for the payment
of  commissions  or other  fees in  accordance  with the  applicable  agreements
between  each  Agent and  Equitable  relating  to the  Variable  Contracts.  All
compensation  paid by  Equitable  to the  Agents  with  respect  to sales of the
Variable  Contracts shall be paid by Equitable on its own behalf or on behalf of
Equitable  Variable  (with  respect  to sales of  Variable  Contracts  issued by
Equitable  Variable),  and  shall be  reflected  on the  books  and  records  of
Equitable and, to the extent related to Variable  Contracts  issued by Equitable
Variable, on the books and records of Equitable Variable.  The responsibility of
Equitable  shall include the  performance of all  activities  necessary in order
that the payment of compensation  hereunder complies with all applicable federal
securities laws and state securities and insurance laws. Equitable and Equitable
Variable  retain the ultimate  right to determine  the rates of  commission  and
other fees to be paid to the Agents in connection with their respective Variable
Contracts.  Nothing contained in this Agreement shall obligate Equico to pay any
commissions  or other fees to Agents or to  reimburse  any  Agents for  expenses
incurred by them, nor shall Equico have any  responsibility  for the adequacy or
accuracy  of any  amount  paid to an  Agent in  connection  with the sale of the
Variable  Contracts.  Equico shall have no right or interest  whatsoever  in any
commissions  or other  fees  payable  to Agents  by  Equitable  or by  Equitable
Variable.

<PAGE>
                                       -6-


         Sec.  1.5  Equitable   represents  that  it  is  a  broker-dealer  duly
registered  under the 1934 Act and is a member in good  standing of the NASD. If
Equitable  shall  determine,  in its sole  judgment,  that  such  status  is not
required  for the  purpose of  properly  discharging  its  responsibility  under
Section 1.4 of this Agreement,

Equitable may terminate its status as a registered broker-dealer without notice
to the other parties hereto.

         Sec. 1.6 Equitable  Variable  agrees to cooperate fully with Equico and
with Equitable in the proper discharge of the responsibilities allocated to them
under this  Article I. While  undertaking  to provide  such  cooperation  and to
perform  various  activities  on its own behalf  hereunder,  Equitable  Variable
assumes no duties or responsibilities  under this Agreement in its capacity as a
registered  broker-dealer  and,  accordingly,  shall be under no  obligation  to
maintain such status.

         Sec. 1.7 Equico,  Equitable and Equitable  Variable shall each cause to
be maintained  and preserved  such  accounts,  books and other  documents as are
required  by the  1934  Act and  1940  Act and any  other  applicable  laws  and
regulations.  In particular,  without limiting the foregoing, Equico shall cause
all the books and records in connection  with the offer and sale of the Variable
Contracts to be maintained and preserved in conformity with the  requirements of
Rules 17a-3 and 17a-4  under the 1934 Act, to the extent that such  requirements
are  applicable  to the Variable  Contracts.  The payment of premiums,  purchase
payments,  commissions  and  other  fees and  payments  in  connection  with the
Variable  Contracts shall be reflected on the books and records of Equitable and
of Equitable Variable, as provided in Section 1.4 hereof and as may otherwise be
<PAGE>
                                       -7-


required under  applicable  NASD  regulations  and federal and applicable  state
securities laws requirements.

         Sec. 1.8 Equico,  Equitable and Equitable Variable shall each submit to
all regulators and administrative  bodies having  jurisdiction over the sales of
the Variable  Contracts,  present or future, any information,  reports, or other
material  that any such body by reason of this  Agreement may request or require
pursuant to applicable laws or regulations. In particular,  without limiting the
foregoing,  Equitable  and Equitable  Variable  agree that any books and records
which they maintain pursuant to Section 1.5 of this Agreement which are required
to be  maintained  under Rule 17a-3 or 17a-4 of the 1934 Act shall be subject to
inspection by the SEC in accordance with Section 17(a) of the 1934 Act.

         Sec.  1.9  Equico and  Equitable  each  agree and  understand  that all
documents,  reports,  records,  books,  files and other materials required under
applicable NASD  regulations  and federal and state  securities laws relative to
the sale of  Variable  Contracts  shall be the  property  of  Equico,  with the
exception of those books and records maintained by Equitable pursuant to Section
1.4 which  relate to sales  compensation  and  shall be the  joint  property  of
Equitable and Equico.  If, however,  such documents,  reports,  records,  books,
files and other  materials  which are the  property  of Equico are  required  by
applicable  regulation or law to be maintained also by Equitable or by Equitable
Variable,  such  material  shall be the joint  property of Equico,  Equitable or
Equitable  Variable.  All other documents,  reports,  records,  books, files and
other materials  maintained  relative to this Agreement shall be the property of
Equitable or of Equitable Variable, depending upon the identity of the issuer of
the Variable  Contracts  involved.  Upon the

<PAGE>
                                       -8-


termination  of this  Agreement,  all such  material  shall be  returned  to the
applicable party.

         Sec. 1.10 Equico,  Equitable  and Equitable  Variable from time to time
during the term of this Agreement, shall allocate among themselves, subject to a
right of further delegation,  the administrative  responsibility for maintaining
and  preserving  the books,  records and accounts  kept in  connection  with the
Variable  Contracts;  provided,  however,  in the  case of  books,  records  and
accounts kept pursuant to a requirement  of applicable  law or  regulation,  the
ultimate  responsibility for maintaining and preserving such books,  records and
accounts  shall be that of the party  which is  required to maintain or preserve
such books,  records and accounts under the  applicable  law or regulation,  and
such books,  records and accounts  shall be maintained  and preserved  under the
supervision of that party. Equico,  Equitable and Equitable Variable shall cause
each other to be furnished with such reports as each may reasonably  request for
the purpose of meeting its respective  reporting and recordkeeping  requirements
under such regulations and laws and under the insurance laws of the State of New
York and any other applicable states or jurisdictions.

                                   ARTICLE II
                    Procedures for Sale of Variable Contracts

         Sec. 2.1 Equitable and  Equitable  Variable each  represent and warrant
that units of interest of their respective  Separate  Accounts offered under the
Variable  Contracts  are  registered  under  the  1933  Act to the  extent  such
registration is required,  that the Separate  Accounts are registered  under the
1940 Act unless

<PAGE>
                                       -9-


exempt from such registration,  and that the Variable Contracts are qualified to
be sold  under the  insurance  laws and any  applicable  securities  laws of all
states and other  jurisdictions  in which the Variable  Contracts are authorized
for sale.  Equitable and Equitable  Variable each further  represent and warrant
that each of them is a life insurance  company duly organized  under the laws of
the State of New York and in good standing and  authorized  to conduct  business
under the laws of each state in which the  Variable  Contracts  are  offered and
sold.

         Sec.  2.2 Equico will  require  that the Agents use only the  effective
prospectuses, statements of additional information ("SAIs") and other authorized
materials  in  soliciting  and selling  the  Variable  Contracts.  Equico is not
authorized to give any information or to make any representations concerning the
Variable  Contracts other than those contained in the current  prospectus or SAI
therefor  filed  with  the  SEC or in such  materials  as may be  authorized  by
Equitable or by Equitable Variable.

         Sec.  2.3 All  applications  for  Variable  Contracts  shall be made on
application   forms  supplied  by  Equitable  or  by  Equitable   Variable,   as
appropriate,  and all  payments  collected by Equico shall be remitted by Equico
promptly in full,  together with such  application  or enrollment  forms and any
other required documentation, directly to Equitable or to Equitable Variable, as
appropriate,  at the  address  indicated  on such  application  or to such other
address as Equitable or Equitable Variable may, from time to time,  designate in
writing.  Equico shall review all such  applications for suitability.  Checks or
money orders in payment on any Variable  Contract shall be drawn to the order of
"The  Equitable  Life  Assurance  Society  of the United  States" or  "Equitable
Variable Life Insurance Company", as appropriate.  All applications for Variable
Contracts  shall be  subject to

<PAGE>
                                       -10-


acceptance  or  rejection  by  Equitable  or  by  Equitable  Variable  at  their
respective discretion.

         Sec.  2.4 All money  payable  in  connection  with any of the  Variable
Contracts, whether as premiums, purchase payments or otherwise, and whether paid
by, or on behalf of any applicant or contractowner, is the property of Equitable
or of Equitable  Variable and shall be transmitted  promptly in accordance  with
the  administrative  procedures of Equitable and Equitable  Variable without any
deduction or offset for any reason, including by example but not limitation, any
deduction or offset for compensation claimed by Equico or payable to the Agents.
No cash  payments  shall be accepted by Equico in  connection  with the Variable
Contracts.

         Sec. 2.5 Equitable  and Equitable  Variable  shall be  responsible  for
payment of the costs of printing the prospectuses,  SAIs and sales material used
in connection with the solicitation of applications  for the Variable  Contracts
and to allocate such costs between themselves.  Equitable and Equitable Variable
shall provide to Equico copies of such prospectuses,  SAIs and sales material in
such number as Equico shall reasonably request. Equitable and Equitable Variable
shall make  available to Equico  copies of all  financial  statements  and other
documents that Equico shall  reasonably  request for use in connection  with the
distribution of the Variable Contracts.

         Sec. 2.6  Notwithstanding  anything in this  Agreement to the contrary,
Equico may enter into sales agreements with independent  broker-dealers  for the
sale of the  Variable  Contracts,  subject  to the  prior  written  approval  of
Equitable and of Equitable  Variable of each such sales  agreement and the terms
thereof.  All such

<PAGE>
                                      -11-


sales  agreements  entered  into by Equico shall  provide that each  independent
broker-dealer will assume full responsibility for continued compliance by itself
and its associated  persons with the NASD Rules and applicable federal and state
securities  and  insurance  laws.  All  associated  persons of such  independent
broker-dealer  soliciting  applications for the Variable Contracts shall be duly
and appropriately  licensed or appointed for the sale of the Variable  Contracts
under the NASD Rules and  federal and state  securities  and  insurance  laws in
which such person shall offer or sell the Variable Contracts.

         Sec. 2.7  Equitable  shall apply for and maintain the proper  insurance
licenses for each of the Agents selling the Variable  Contracts in all states or
jurisdictions  in which the  Variable  Contracts  are  offered  for sale by such
Agent.  Equitable and Equitable  Variable reserve the right to refuse to appoint
any proposed agent, or independent  broker-dealer,  and to terminate an Agent or
independent broker-dealer once appointed. Equitable and Equitable Variable shall
promptly  notify  Equico  of  each  such  termination.  Equitable  agrees  to be
responsible  for all  licensing or other fees  required  under  pertinent  state
insurance  laws  to  properly  authorize  Agents  for the  sale of the  Variable
Contracts;  however,  the foregoing shall not limit Equitable's right to collect
such amount from any person or entity other than Equico.

         Sec.  2.8 The  parties  hereto  recognize  that any person  selling the
Variable  Contracts  as  contemplated  by this  Agreement  shall be acting as an
insurance agent of Equitable or of Equitable Variable or as an insurance broker,
and that the rights of Equico to supervise  such persons shall be limited to the
extent  specifically  described herein or required under  applicable  federal or
state securities laws or NASD regulations.  Such persons shall not be considered
employees of Equico and

<PAGE>
                                       -12-


shall be considered  agents of Equico only as and to the extent required by such
laws and  regulations.  Further,  it is intended by the parties hereto that such
persons are and shall continue to be considered to have a common law independent
contractor  relationship  with  Equitable and  Equitable  Variable and not to be
common law employees of Equitable or of Equitable Variable,  unless any contract
between  Equitable and any person  selling the Variable  Contracts  specifically
provides otherwise.

         Sec. 2.9 Consistent with the  responsibility of Equico to discharge all
compliance  and  supervisory  obligations  relating to the  distribution  of the
Variable  Contracts  as  provided  in this  Agreement  and  consistent  with the
authority  given to Equico  hereunder,  Equitable and Equitable  Variable  shall
retain the ultimate right of control over, and responsibility for, the issuance,
servicing  and  marketing  of  their  respective  Variable  Contracts.  In  that
connection,  Equitable  and  Equitable  Variable  shall  review and  approve all
advertising  concerning the Variable Contracts issued by each of them;  however,
Equico shall be responsible  for filing such  materials,  as required,  with the
NASD and with state  securities  regulators  and for obtaining such approvals as
may be necessary.

         Sec.  2.10  Unless  otherwise  agreed in  writing  by  Equitable  or by
Equitable   Variable,   neither  Equico  nor  any  Agent  nor  any   independent
broker-dealer  shall have an interest in any  surrender  charges,  deductions or
other fees payable to Equitable or to Equitable Variable.

<PAGE>
                                       -13-


                                   ARTICLE III
                  Services and Personnel Provided by Equitable

         Sec. 3.1 Equitable  agrees to furnish  compliance  and related  support
services,  including  personnel,  to  assist  Equico in the  performance  of the
services  which  Equico is required to provide  hereunder.  In  furnishing  such
services,  all  personnel  of  Equitable  shall be  subject  at all times to the
supervision and control of Equico.

                                   ARTICLE IV
                            Compensation and Expenses

         Sec.  4.1  Equico  shall  be  compensated,  not  less  frequently  than
quarterly,  by Equitable and by Equitable  Variable for its services  under this
Agreement  in an  aggregate  annual  amount  which  shall be equal to the actual
expenses incurred by Equico to provide  compliance and related support services,
plus a percentage of such expenses  which shall  approximate  the annual rate of
profit  earned  by  Equico  from its  performance  of  comparable  services  for
unaffiliated clients.

         Sec. 4.2 Equico shall pay the costs and expenses,  direct and indirect,
incurred by Equitable in furnishing services and personnel,  pursuant to Article
III of this  Agreement.  In  determining  the  basis  for the  apportionment  of
expenses,  specific  identification or estimates based on time,  company assets,
square footage or any other mutually  agreeable  method providing for a fair and
reasonable allocation of cost may be used, provided such method is in conformity
with the requirements of Section 1712 of the New York Insurance Law and New York
Insurance

<PAGE>
                                       -14-


Department Regulation No. 33. The charge to Equico for such apportioned expenses
shall be at cost as described in this Section 4.2.

         Sec.  4.3 Within 45 days after the end of each  calendar  quarter,  and
more  often  if  desired,  Equitable  shall  submit  to  Equico a  statement  of
apportioned  expenses showing the basis for such  apportionment;  and settlement
shall be made within 15 days thereafter.  The statement of apportioned  expenses
shall  set  forth  in  reasonable  detail  the  nature  of  the  expenses  being
apportioned and other relevant information to support the charge.

         Sec.  4.4 To enable  Equitable  to  compensate  Agents  for the sale of
Variable  Contracts  issued by  Equitable  Variable,  Equitable  Variable  shall
furnish Equitable with a schedule of the commissions and other fees payable with
respect to each form of Variable  Contract issued by it, together with a list of
rules and procedures  applicable to the payment of such compensation.  Equitable
Variable agrees to reimburse  Equitable for commissions and service fees (not in
excess of the amounts  specified by Equitable  Variable)  paid to the Agents for
the sale of its Variable Contracts pursuant to Section 1.4 of this Agreement.

                                    ARTICLE V
                                Term of Agreement

         Sec. 5.1 Subject to  termination  as herein  provided,  this  Agreement
shall remain in full force and effect for a two-year  period  commencing  on the
date first above written,  and this  Agreement  shall continue in full force and
effect from year to year thereafter, until terminated as herein provided.

<PAGE>
                                       -15-



         Sec. 5.2 This  Agreement  may be  terminated by any party hereto on not
less than 60 days' prior written  notice to the other parties or by an agreement
in writing  signed by all of the parties  hereto,  except  that data  processing
services may not be terminated on less than 180 days' prior written  notice,  if
requested by Equico in writing promptly  following its receipt of written notice
of  termination  of  this  Agreement.  This  Agreement  shall  automatically  be
terminated in the event of its assignment.

         Sec.  5.3  Upon  termination  of this  Agreement,  all  authorizations,
rights,  and  obligations  shall cease except the obligations to settle accounts
hereunder,  including the  settlement of monies due in connection  with Variable
Contracts  in  effect  at  the  time  of  termination  or  issued   pursuant  to
applications   received  by  Equitable  or  by  Equitable   Variable   prior  to
termination.

                                   ARTICLE VI
                                  Miscellaneous

         Sec. 6.1 Should an  irreconcilable  difference of opinion arise between
or among the parties to this  Agreement as to the  interpretation  of any matter
respecting  this Agreement,  it is hereby mutually agreed that such  differences
shall be submitted to arbitration  as the sole remedy  available to the parties.
Such  arbitration  shall  be in  accordance  with  the  rules  of  the  American
Arbitration Association,  the arbitrators shall have extensive experience in the
insurance industry, and the arbitration shall take place in New York, New York.

<PAGE>
                                       -16-


         Sec. 6.2 For purposes of this Agreement,  the term "Variable Contracts"
shall not include any variable  insurance  contract issued by Equitable which is
not offered and sold by employees or agents of Equitable.

         Sec. 6.3 This Agreement  replaces the Sales  Agreement,  dated December
23, 1985, as amended,  between  Equitable  Variable and  Equitable,  which shall
terminate on the effective date hereof.

         Sec.  6.4 If any  provision  of this  Agreement  shall  be held or made
invalid by a court decision,  statute, rule, or otherwise, the remainder of this
Agreement shall not be affected thereby.

         Sec. 6.5 This Agreement  constitutes the entire  agreement  between the
parties hereto and may not be modified except in a written  instrument  executed
by all parties hereto.

         Sec. 6.6 This Agreement  shall be subject to the provisions of the 1934
Act and, to the extent applicable,  the 1940 Act and the rules,  regulations and
rulings thereunder and of the NASD, from time to time in effect,  including such
exemptions from the 1940 Act as the SEC may grant, and the terms hereof shall be
interpreted and construed in accordance therewith.

         Sec. 6.7 This Agreement  shall be  interpreted  in accordance  with the
laws of the State of New York.
<PAGE>
                                      -17-



         IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
signed by their respective  officials  thereunto duly authorized,  as of the day
and year first above written.


                                                   THE EQUITABLE LIFE ASSURANCE
                                                   SOCIETY OF THE UNITED STATES



                                                   By: /s/Joseph J. Melone
                                                       -------------------
                                                       Joseph J. Melone
                                                       Chairman and
                                                       Chief Executive Officer

                                                     EQUITABLE VARIABLE LIFE
                                                     INSURANCE COMPANY



                                                    By: /s/Samuel B. Shlesinger
                                                       -----------------------
                                                         Samuel B. Shlesinger
                                                         Senior Vice President

                                                     EQUICO SECURITIES, INC.



                                                    By: /s/Richard V. Silver
                                                        --------------------
                                                        Richard V. Silver
                                                        President and
                                                        Chief Operating Officer





5292/430_1.DOC


                                 Champion 2000:
                                 --------------

                                     Percent of Scheduled Premium/Excess Premium
                                     -------------------------------------------

                                          Transferable               Service
  Policy Year         Commission          Service Fee                 Boost
  -----------         ----------          -----------                 -----

       1st              50/4%               0%/0%                     0%/0%
2nd through 10th      6% (1)/2%             2%/2%                     0%/0%
 11th and later         0%/0%               2%/2%                     1%/1%

(1) Rate may be 4% if agent does not meet  certain  production  and  persistency
requirements.





                         AGREEMENT AND PLAN OF MERGER OF
                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY
                        WITH AND INTO THE EQUITABLE LIFE
                     ASSURANCE SOCIETY OF THE UNITED STATES
                     --------------------------------------


         THIS AGREEMENT AND PLAN OF MERGER (this "Agreement and Plan of
Merger"), dated as of September 19, 1996, is by and between The Equitable Life
Assurance Society of the United States, a New York corporation having its
principal place of business at 787 Seventh Avenue, New York, New York 10019
("Equitable Life"), and Equitable Variable Life Insurance Company, a New York
corporation having its principal place of business at 787 Seventh Avenue, New
York, New York 10019 ("EVLICO") (the foregoing corporations hereinafter
sometimes referred to as the "Constituent Companies").

         WHEREAS, Equitable Life and EVLICO are corporations duly organized and
validly existing under the laws of the State of New York and duly licensed as
stock life insurance companies under the New York Insurance Law (the "Insurance
Law");

         WHEREAS, EVLICO has authorized capital stock consisting of 5 million
shares of Common Stock (the "EVLICO Common Stock"), $1.00 par value, of which at
the date hereof 1.5 million shares are issued and outstanding and owned by
Equitable Life and are the only shares of stock of EVLICO entitled to vote on
this Agreement and Plan of Merger;

         WHEREAS, Equitable Life has authorized capital stock consisting of 2
million shares of Common Stock (the "Equitable Common Stock"), $1.25 par value,
all of which shares on the date hereof are issued and outstanding and owned by
The Equitable Companies Incorporated, a Delaware corporation having its
principal place of business at 787 Seventh Avenue, New York, New York, 10019.
The issued and outstanding shares of Equitable Common Stock are the only shares
of stock of Equitable Life entitled to vote on this Agreement and Plan of
Merger; and

         WHEREAS, the Boards of Directors of Equitable Life and EVLICO deem it
advisable and in the best interest of the policyholders and contract holders of
their respective companies to effect the merger (the "Merger") of EVLICO and
Equitable Life with and into Equitable Life as the surviving company, and the
Board of Directors and sole stockholder, respectively, of each of Equitable Life
and EVLICO have duly approved and adopted this Agreement and Plan of Merger.


<PAGE>


                                      -2-

         NOW THEREFORE, in consideration of the premises and the mutual
covenants and agreements herein contained, it is hereby agreed by and between
the parties hereto that EVLICO shall be merged with and into Equitable Life
pursuant to Article 71 of the Insurance Law and in accordance with this
Agreement and Plan of Merger.

                                    ARTICLE 1
                                    ---------
                                Surviving Company
                                -----------------

         Section 1.1  The Surviving Company. The surviving company of the Merger
(the "Surviving Company") shall be Equitable Life.

         Section 1.2  Charter. The proposed Restated Charter of the Surviving
Company is annexed hereto as Exhibit A.

         Section 1.3  By-Laws. The By-Laws of Equitable Life in effect at the
Effective Time of the Merger (as hereinafter defined) shall be the By-Laws of
the Surviving Company.

                                    ARTICLE 2
                                    ---------
Terms and Conditions of the Merger and Mode of Carrying the Merger into Effect
- ------------------------------------------------------------------------------

         Section 2.1  General. Subject to and upon the terms and conditions of
this Agreement and Plan of Merger, upon the Effective Time of the Merger, EVLICO
shall be merged with and into Equitable Life and Equitable Life shall continue
as the Surviving Company as permitted and provided by Section 7102 of the
Insurance Law. All of the EVLICO Common Stock issued and outstanding immediately
prior to the Effective Time of the Merger shall, at the Effective Time of the
Merger, be cancelled. All of the Equitable Common Stock issued and outstanding
immediately prior to the Effective Time of the Merger shall remain unchanged.

         Section 2.2  Consents, Approvals, Etc. to be Obtained by the Parties to
the Merger. Equitable Life and EVLICO shall each obtain all necessary consents
and approvals of, permits from, and assurances of no objection to the Merger or
other rulings from, the appropriate governmental authorities, including the
following:

           (a)    approval by the New York Insurance Department to consummate
                  the Merger pursuant to Section 7105 of the Insurance Law; and

           (b)    approval by the New York Insurance Department of one or more
                  plans of operation of Equitable Life separate accounts which
                  will continue the operations of EVLICO separate 


<PAGE>


                                      -3-

                  accounts in operation at the Effective Time of the Merger as
                  separate accounts of Equitable Life.


         Section 2.3  Effective Time of the Merger. This Agreement and Plan of
Merger shall be duly executed and attested and a certified copy thereof,
together with certificates of its adoption as provided for in the Insurance Law
and certificates as to fees, commissions or other compensations or valuable
considerations paid or to be paid in connection with the Merger, shall be
submitted for approval to the Superintendent of Insurance of the State of New
York (the "Superintendent"). Following the receipt of such approval from the
Superintendent and the fulfillment of the conditions set forth herein, a
certified copy of this Agreement and Plan of Merger, with evidence of the
approval of the Superintendent endorsed thereon, shall be filed in the office of
the Clerk of the County of New York, where the principal office of each of
Equitable Life and EVLICO is located. Subject to the foregoing, the Merger shall
become effective at 12:01 a.m. on January 1, 1997 (the "Effective Time of the
Merger").

                                    ARTICLE 3
                                    ---------
                   Other Provisions with Respect to the Merger
                   -------------------------------------------

         Section 3.1. Effect of the Merger. At the Effective Time of the Merger,
the separate existence of EVLICO shall cease and, in accordance with the
provisions of this Agreement and Plan of Merger, EVLICO shall be merged with and
into Equitable Life, and Equitable Life shall survive the Merger and shall
continue in existence and shall possess all the rights, privileges, immunities,
powers and purposes of each of the Constituent Companies. All the rights,
franchises and interests in and to every species of property, real, personal,
and mixed, including things in action, causes of action and every other asset of
the Constituent Companies, shall vest in the Surviving Company without further
act or deed, except that if the Surviving Company shall at any time deem it
desirable that any further assignment or assurance shall be given to fully
accomplish the purposes of the Merger, the directors and officers of EVLICO
shall do all things necessary, including the execution of any and all relevant
documents, to carry out the intent and purposes of this Agreement and Plan of
Merger. No liability or obligation due or to become due, or claim or demand for
any cause existing against either Constituent Company, or any policyholder,
shareholder, officer, or director thereof, shall be released or impaired by the
Merger. No action or proceeding, civil or criminal, then pending by or against
either Constituent Company, or any policyholder, shareholder, officer, or
director thereof, shall be abated or discontinued by the Merger, but may be
enforced, prosecuted, settled or compromised as if the Merger had not occurred,
or Equitable Life, as the Surviving Company, may be substituted in place of
EVLICO by order of the court in which the action or proceeding may be pending.
From and after the Effective Time of the Merger, Equitable Life shall be liable
in place of EVLICO for all the liabilities and obligations of EVLICO, including
liabilities under policies and contracts issued by EVLICO.


<PAGE>


                                      -4-

         Section 3.2. Abandonment of the Merger. If, at any time prior to the
Effective Time of the Merger, events or circumstances occur which, in the
opinion of a majority of the Board of Directors of either of the Constituent
Companies, render it inadvisable to consummate the Merger, this Agreement and
Plan of Merger shall not become effective even though previously approved and
adopted by the Board of Directors and sole shareholder, respectively, of each of
Equitable Life and EVLICO.

         Section 3.3. Expenses of the Merger. Equitable Life shall pay all the
expenses of carrying this Agreement and Plan of Merger into effect and of
accomplishing the Merger.

         Section 3.4. Counterparts. For the convenience of the parties and to
facilitate approval of this Agreement and Plan of Merger, any number of
counterparts hereof may be executed, and each such executed counterpart shall be
deemed to be an original instrument.

         Section 3.5. Governing Law. This Agreement and Plan of Merger has been
executed in and shall be governed by and construed under the laws of the State
of New York.

         IN WITNESS WHEREOF, this Agreement and Plan of Merger has been duly
executed and delivered by the duly authorized officers of Equitable Life and
EVLICO on the date first above written.

                                        THE EQUITABLE LIFE ASSURANCE
                                        SOCIETY OF THE UNITED STATES
[Seal]

Attest:

/s/ Pauline Sherman                        /s/ James M. Benson
- --------------------------              By:------------------------------------
Secretary                                  President and Chief Executive Officer



                                        EQUITABLE VARIABLE LIFE    
                                        INSURANCE COMPANY
[Seal]


Attest:

/s/ Pauline Sherman                        /s/ James M. Benson
- --------------------------              By:------------------------------------
Secretary                                  President and Chief Executive Officer

28903


<PAGE>


                                                                       Exhibit A

                                                                RESTATED CHARTER

                                                                              OF

                                            THE EQUITABLE LIFE ASSURANCE SOCIETY
                                                            OF THE UNITED STATES


ARTICLE I

         The name of the corporation shall continue to be The Equitable Life
Assurance Society of the United States.

ARTICLE II

         The principal office of the corporation shall be located in the City of
New York, County of New York, State of New York.

ARTICLE III

         (a) The business to be transacted by the corporation shall be the kinds
of insurance business specified in Paragraphs 1, 2 and 3 of Subsection (a) of
Section 1113 of the Insurance Law of the State of New York, as follows:

                  (1) "Life insurance": every insurance upon the lives of human
         beings, and every insurance appertaining thereto, including the
         granting of endowment benefits, additional benefits in the event of
         death by accident, additional benefits to safeguard the contract from
         lapse, accelerated payments of part or all of the death benefit or a
         special surrender value upon diagnosis (A) of terminal illness defined
         as a life expectancy of twelve months or less, or (B) of a medical
         condition requiring extraordinary medical care or treatment regardless
         of life expectancy, or provide a special surrender value, upon total
         and permanent disability of the insured, and optional modes of
         settlement of proceeds. "Life insurance" also includes additional
         benefits to safeguard the contract against lapse in the event of
         unemployment of the insured. Amounts paid the insurer for life
         insurance and proceeds applied under optional modes of settlement or
         under dividend options may be allocated by the insurer 


<PAGE>


         to one or more separate accounts pursuant to section four thousand two
         hundred forty of the Insurance Law of the State of New York;

                  (2) "Annuities": all agreements to make periodical payments
         for a period certain or where the making or continuance of all or some
         of a series of such payments, or the amount of any such payment,
         depends upon the continuance of human life, except payments made under
         the authority of paragraph (1) above. Amounts paid the insurer to
         provide annuities and proceeds applied under optional modes of
         settlement or under dividend options may be allocated by the insurer to
         one or more separate accounts pursuant to section four thousand two
         hundred forty of the Insurance Law of the State of New York;

                  (3) "Accident and health insurance": (i) insurance against
         death or personal injury by accident or by any specified kind or kinds
         of accident and insurance against sickness, ailment or bodily injury,
         including insurance providing disability benefits pursuant to article
         nine of the workers' compensation law, except as specified in item (ii)
         hereof; and (ii) non-cancellable disability insurance, meaning
         insurance against disability resulting from sickness, ailment or bodily
         injury (but excluding insurance solely against accidental injury) under
         any contract which does not give the insurer the option to cancel or
         otherwise terminate the contract at or after one year from its
         effective date or renewal date;

and any amendments to such paragraphs or provisions in substitution therefor
which may be hereafter adopted; such other kind or kinds of business now or
hereafter authorized by the laws of the State of New York to stock life
insurance companies; and such other kind or kinds of business to the extent
necessarily or properly incidental to the kind or kinds of insurance business
which the corporation is authorized to do.

         (b) The corporation shall also have all other rights, powers, and
privileges now or hereafter authorized or granted by the Insurance Law of the
State of New York or any other law or laws of the State of New York to stock
life insurance companies having power to do the kind or kinds of business
hereinabove referred to and any and all other rights, powers, and privileges of
a corporation now or hereafter granted by the laws of the State of New York and
not prohibited to such stock life insurance companies.


                                      -2-


<PAGE>


ARTICLE IV

         The business of the corporation shall be managed under the direction of
the Board of Directors.

ARTICLE V

         (a) The Board of Directors shall consist of not less than 13 (except
for vacancies temporarily unfilled) nor more than 36 Directors, as may be
determined from time to time by a vote of a majority of the entire Board of
Directors. No decrease in the number of Directors shall shorten the term of any
incumbent Director.

         (b) The Board of Directors shall have the power to adopt from time to
time such By-Laws, rules and regulations for the governance of the officers,
employees and agents and for the management of the business and affairs of the
corporation, not inconsistent with this Charter and the laws of the State of New
York, as may be expedient, and to amend or repeal such by-laws, rules and
regulations, except as provided in the By-Laws.

         (c) Any or all of the Directors may be removed at any time, either for
or without cause, by vote of the shareholders.

         (d) No Director shall be personally liable to the corporation or any of
its shareholders for damages for any breach of duty as a Director; provided,
however, that the foregoing provision shall not eliminate or limit (i) the
liability of a Director if a judgment or other final adjudication adverse to him
or her establishes that his or her acts or omissions were in bad faith or
involved intentional misconduct or that he or she personally gained in fact a
financial profit or other advantage to which he or she was not legally entitled,
or were acts or omissions which (a) he or she knew or reasonably should have
known violated the Insurance Law of the State of New York or (b) violated a
specific standard of care imposed on Directors directly, and not by reference,
by a provision of the Insurance Law of the State of New York (or any regulations
promulgated thereunder) or (c) constituted a knowing violation of any other law;
or (ii) the liability of a Director for any act or omission prior to September
21, 1989.


                                      -3-


<PAGE>


ARTICLE VI

         (a) The Directors of the corporation shall be elected at each annual
meeting of shareholders of the corporation in the manner prescribed by law. The
annual meeting of shareholders shall be held at such place, within or without
the State of New York, and at such time as may be fixed by or under the By-Laws.
At each annual meeting of shareholders, directors shall be elected to hold
office for a term expiring at the next annual meeting of shareholders.

         (b) Newly created directorships resulting from an increase in the
number of Directors and vacancies occurring in the Board of Directors shall be
filled by vote of the shareholders.

         (c) Each Director shall be at least twenty-one years of age, and at all
times a majority of the Directors shall be citizens and residents of the United
States, and not less than three of the Directors shall be residents of the State
of New York.

         (d) The Board of Directors shall elect such officers as are provided
for in the By-Laws at the first meeting of the Board of Directors following each
annual meeting of the shareholders. In the event of the failure to elect
officers at such meeting, officers may be elected at any regular or special
meeting of the Board of Directors. A vacancy in any office may be filled by the
Board of Directors at any regular or special meeting.

ARTICLE VII

         The duration of the corporate existence of the corporation shall be
perpetual.

ARTICLE VIII

         The amount of the capital of the corporation shall be $2,500,000, and
shall consist of 2,000,000 Common Shares, par value $1.25 per share.




44859-1.DOC


                                      -4-





                   PART 1: APPLICATION FOR LIFE INSURANCE TO:
         EQUITABLE VARIABLE LIFE INSURANCE COMPANY (Equitable Variable)
               Home Office: 787 Seventh Avenue, New York, NY 10019


- --------------------------------------------------------------------------------
1. PROPOSED INSURED Please print in ink.
                   (Print Name as it is to appear on the policy)
- --------------------------------------------------------------------------------

A. Title:  |_| Mr.  |_| Mrs.  |_| Ms.  |_| Miss  |_| Other Title|_|_|_|_|
B. Name:
First: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|   Middle: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
Last: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
C. Date of Birth  Mo. |_|_|  Day |_|_|  Yr. |_|_|_|_|  
D. Age Nearest Birthday |_|_|
E. Sex  |_| M  |_| F   F. Place of Birth: ______________________________________
G. Soc. Sec. No. |_|_|_|_|_|_|_|_|_|
H. Previous/Other Name(If Applicable) __________________________________________
I. U.S. Citizen?  |_| Yes  |_| No  If No, Country ______________________________
J. Current Occupation(s): (1) Title: ___________________________________________
                          (2) Duties: __________________________________________
                          (3) Length of Time in Occupation: ____________________
   If less than 1 year at current occupation, give previous in Special 
   Instructions.
K. Residence
   Care of: |C|/|O|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
   Years There? |_|_|
   Current   No. & Street: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
             Apt/Suite/Bldg.: |_|_|_|_|_|
             City: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
             State: |_|_|   Zip +4 Code: |_|_|_|_|_|-|_|_|_|_|
   Previous  No. & Street: _____________________________________________________
             City: ___________________  State: ______  Zip +4 Code: ____________
   (If less than 2 years at current)
L. Tel.: (1) Home     |_|_|_| |_|_|_| |_|_|_|_|  
         (2) Business |_|_|_| |_|_|_| |_|_|_|_|
M. Currently employed?  |_| Yes  |_| No  |_| Retired
N. Employer Name: ______________________________________________________________
O. Years Employed: ____________
P. Employer Address:
   No. & Street: _______________________________________________________________
   City: _____________________________  State: ______  Zip +4 Code: ____________

- --------------------------------------------------------------------------------
2. APPLICANT (If not Proposed Insured)
- --------------------------------------------------------------------------------

A. Name:
First: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|   Middle: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
Last: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
B. Relationship to Proposed Insured ____________________________________________
C. Address: Same as - |_| Question 1.k  Residence or |_| Question 1.p Business
D. Date of Birth  Mo. |_|_|  Day |_|_|  Yr. |_|_|_|_|   
          Other:
Residence:  No. & Street |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
            Apt/Suite/Bldg.: |_|_|_|_|_|
            City: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
            State: |_|_|  Zip +4 code:  |_|_|_|_|_|-|_|_|_|_|
Business:   No. & Street |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
            City: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
            State: |_|_|  Zip +4 code:  |_|_|_|_|_|-|_|_|_|_|

- --------------------------------------------------------------------------------
3. POLICYOWNER
- --------------------------------------------------------------------------------

A. THE OWNER IS: (1) |_| Proposed Insured  (2) |_| Applicant
   (3) |_| OTHER:  (A) |_| Individual  (B) |_| Corporation  (C) |_| Partnership
       (D) |_| Trust Dated  Mo. |_|_| Day |_|_| Yr. |_|_|_|_|  
       (E) |_| Qualified Plan
       (F) Name of Person
       First |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|  Middle |_|_|_|_|_|_|_|_|_|_|_|_|
       Last |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
       Name of firm or plan |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
       (G) If an individual, indicate:  |_| Mr.  |_| Mrs.  |_| Ms.   |_| Miss
       |_| Other Title |_|_|_|_|  (H) Relationship to Insured __________________
B. Owner's Mailing Address:  Same as--  |_| Current Residence (1.k.) or
                                        |_| Applicant's Residence (2.c.)
     Other:
   Care of: |C|/|O|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
            No. & Street: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
            Apt/Suite/Bldg: |_|_|_|_|_|
            City: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
            State: |_|_|   Zip +4 Code: |_|_|_|_|_|-|_|_|_|_|
C. Answer if Policyowner is not Proposed Insured:
   (1) Soc. Sec. or Tax I.D. Number |_|_|_|_|_|_|_|_|_|
   (2) DATE OF BIRTH:  |_| Same as 2.d. or Mo. |_|_|  Day |_|_|  Yr. |_|_|_|_|
   (3) TEL.: |_|_|_| |_|_|_| |_|_|_|_|
D. SUCCESSOR OWNER (if desired)  
   Give full name: _____________________________________________________________
   and Relationship to Insured: ________________________________________________
If the Owner or Successor Owner is other than the Proposed Insured, and if all
persons so designated die before the Proposed Insured, the Owner will be the
estate of the last such person to die, except where the Proposed Insured is a
child. In cases where the Proposed Insured is a child and the Applicant is to be
the Owner or Successor Owner and the Applicant dies before the insured child,
the child will be the Owner unless otherwise designated. In such designation,
include Owner's full name and relationship to the child, and the Owner's social
security or tax number.

- --------------------------------------------------------------------------------
4. BENEFICIARY FOR INSURANCE ON PROPOSED INSURED.
   Include Full Name and Relationship to Proposed Insured.
- --------------------------------------------------------------------------------

A. Primary Beneficiary(ies):
   (1) Name(s):________________________________ Relationship: __________________
   (2) Name(s):________________________________ Relationship: __________________
B. Contingent Beneficiary(ies):
   (1) Name(s):________________________________ Relationship: __________________
   (2) Name(s):________________________________ Relationship: __________________
NOTE: Unless otherwise requested. the contingent beneficiary will be the
surviving children of the Insured in equal shares. If none survive, payment will
be made to the Insured's estate. The Beneficiary(ies) under any Term Insurance
Rider on any Additional Insured or on a Child will be as stated in those riders,
unless otherwise designated in Special Instructions. In any such designation,
give full name and relationship of beneficiary(ies) to the Insured.

EV4-200X                                       NO. A322360                     1


<PAGE>


5. PLAN DESCRIPTION AND PREMIUM PAYMENT METHOD
- --------------------------------------------------------------------------------

A. Plan ________________________________________________________________________
B. Initial Face Amount $________________________________________________________
C. If Modified Premium VLI (Complete only if more than Scheduled Premium. If
   Billed Premium specified is less than Scheduled Premium, we automatically
   bill the Scheduled Premium.)
   Billed Premium $_____________________________________________________________
D. If Flexible Premium VLI: 
   (a.) Initial Premium Payment $______________________
   (b.) Planned Periodic Payments $_____________________________________________
E. Death Benefit Option:  |_| Option A  
                          |_| Option B (B-Plus for Flex. Prem.)
F. Premium Mode:  |_| Annual  |_| Semi-Annual  |_| Quarterly
                  |_| System-Matic (Complete S-M form)
G. |_| Salary Allotment  (1) Unit Name _______________  
                         (2) Register Date ___/___/___
   (3) Unit/Sub Unit No. |_|_|_|_|_|_|_|_|_|  (4) Payroll No. __________________
   (5) Allotor's Name ______________________  (6) Allotor's No. ________________
      (if other than Proposed Insured)
H. INITIAL ALLOCATIONS TO INVESTMENT OPTIONS*
<TABLE>
<CAPTION>
                                                                            For Premiums                   For Deductions
                                                                                      (WHOLE PERCENTAGES ONLY)
<S>                                                                        <C>                             <C>
    (1) Guaranteed Interest                                                 (1)________%                    (1)________%
    (2) Money Market                                                        (2)________%                    (2)________%
    (3) Intermediate Gov't. Securities                                      (3)________%                    (3)________%
    (4) Short-Term World Income                                             (4)________%                    (4)________%
    (5) High Yield                                                          (5)________%                    (5)________%
    (6) Balanced                                                            (6)________%                    (6)________%
    (7) Common Stock                                                        (7)________%                    (7)________%
    (8) Global                                                              (8)________%                    (8)________%
    (9) Aggressive Stock                                                    (9)________%                    (9)________%
   (10) Asset Allocation Series:                                           
        a. Conservative Investors                                          (10a.)______%                   (10a.)______%
        b. Growth Investors                                                (10b.)______%                   (10b.)______%
   (11) __________________________________                                 (11)________%                   (11)________%
   (12) __________________________________                                 (12)________%                   (12)________%
                                                                               100%                            100%
<FN>
*Except for initial allocations to Guaranteed Interest, your Policy Account will
 be allocated according to these percentages on the first business day 20 days
 after the date of issue of your policy. Before that time, all Policy Account
 allocation (except to Guaranteed Interest) will be to the Money Market
 Division. Consult prospectus for investment option information.
</FN>
</TABLE>

- --------------------------------------------------------------------------------
6. OPTIONAL BENEFITS
- --------------------------------------------------------------------------------

A. |_| Accidental Death Benefit* (specify amount) $_____________________________
B. |_| Disability Premium Waiver* (Modified Premium VLI only)
C. |_| Disability - Waiver Monthly Deductions* (Flex Premium VLI only)
D. |_| Other ___________________________________________________________________
*JUVENILE LIMITATIONS: If applied for, the Accidental Death Benefit is payable
 only if the Child dies as a result of an accident after the Child's first
 birthday; the Disability Waiver Benefits are effective only if the Child
 becomes totally disabled on or after the Child's 5th birthday.
TERM RIDERS
E. |_| Renewable Term:
   (1) On Insured $____________ (Available on Modified Premium VLI only)
   (2) On Add'l Insured** $____________ 
F. |_| Children's Term** $____________  Units ____________
**If coverage is elected be sure to complete applicable parts of Question 8, and
  answer Questions 10 through 16 with respect to the Additional Insured
  and/or Children for Term Insurance Rider.

- --------------------------------------------------------------------------------
7. SUITABILITY (All VLI Plans)
- --------------------------------------------------------------------------------
A. Have you, the Proposed Insured or the Owner, if other than the Proposed 
   Insured, received:
   (1) a prospectus for the policy(ies) applied for? ............|_| Yes |_| No
       Date of prospectus __/__/__. 
       Date of any supplement(s) __/__/__; __/__/__; __/__/__.
   (2) a prospectus for the Hudson River Trust? .................|_| Yes |_| No
       Date of prospectus __/__/__. 
       Date of any supplement(s) __/__/__; __/__/__; __/__/__.
   (3) a prospectus for the designated investment company(ies) ________? 
                                                                 |_| Yes |_| No
       Date of prospectus __/__/__. 
       Date of any supplement(s) __/__/__; __/__/__; __/__/__.

B.  Do you  understand  that (i) policy values  reflect  certain  deductions and
    charges and may  increase or decrease  depending  on credited  interest  for
    Guaranteed  Interest  Division and/or the investment  experience of Separate
    Account  Divisions and (ii) cash value will be subject to a surrender charge
    within the first 15 years of the issue  date (and  within 15 years of a face
    amount increase for Flexible  Premium VLI) upon policy  surrender,  lapse or
    face amount reduction?.......................................|_| Yes |_| No

C.  With this in mind, is (are) the  policy(ies)  in accord with your  insurance
    and long-term investment objectives and anticipated financial needs?
                                                                 |_| Yes |_| No
- --------------------------------------------------------------------------------
8. COMPLETE FOR PROPOSED ADDITIONAL INSURED, CHILDREN'S TERM RIDER OR JUVENILE 
   INSURANCE Also answer questions 10 through 16 with respect to Proposed 
   Additional Insured or Children under Children's Term Rider.
- --------------------------------------------------------------------------------
A. Title:  |_| Mr.  |_| Mrs.  |_|Ms.  |_| Miss  |_| Other Title |_|_|_|_|
B. Proposed Add'l Insured:
First: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|     Middle: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|
Last: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
Date of Birth  Mo. |_|_| Day |_|_| Yr. |_|_|_|_|   
Age Nearest Birthday |_|_| 
Sex  |_| M  |_| F   
Place of Birth:_________________________________________________________________
Soc. Sec No. |_|_|_|_|_|_|_|_|_| 
Previous/Other Name (If Applicable) ____________________________________________
Relationship of Owner to Add'l Insured:_________________________________________
State of Residence: ____________________________________________________________
Current Occupation(s):
(1) Title: ___________________ 
(2) Duties: _____________________________________
(3) Length of Time in Occupation: ______________________________________________
If less than 1 year at current occupation, give previous in Special 
Instructions.
C.  Children for Term Insurance Rider (Use Special Instructions if more space is
    needed.)*
First: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|     Middle: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|
Last: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
Date of Birth  Mo. |_|_| Day |_|_| Yr. |_|_|_|_|   
Sex  |_| M  |_| F   
Relationship to Proposed Insured________________________________________________
First: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|     Middle: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|
Last: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
Date of Birth  Mo. |_|_| Day |_|_| Yr. |_|_|_|_|   
Sex  |_| M  |_| F   
Relationship to Proposed Insured________________________________________________
First: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|     Middle: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|
Last: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
Date of Birth  Mo. |_|_| Day |_|_| Yr. |_|_|_|_|   
Sex  |_| M  |_| F   
Relationship to Proposed Insured________________________________________________
*NOTE: To be eligible, children (including stepchildren and legally adopted
   children) must not have reached their 18th birthday. Coverage does not begin
   until a child is 15 days old.
D. For Juvenile Insurance (Ages 0-14): (1) Will there be more life insurance in
   effect on this Child than on any other child in the family? |_| Yes |_| No
   If "Yes", explain ___________________________________________________________
   (2) Total Life Insurance in effect on Applicant: $ _________________________.
EV4-200X                                                                      2
<PAGE>

- --------------------------------------------------------------------------------
9. OPAI. COMPLETE IF EXERCISING OPTION TO PURCHASE ADDITIONAL INSURANCE
- --------------------------------------------------------------------------------

A. (1) |_| Regular;  (2) |_| Birth or Adoption; Child's Name __________________;
   Date of Birth or Adoption ____/____/____;   (3) |_| Alternate
B. Existing original policy no. ___________________  
C. Option Date ____/____/____
D. Option Amount $_________________________________
E. If applying for Disability Premium Waiver, is Proposed Insured now totally
   disabled as defined in the Disability Premium Waiver Provision of the
   original policy indicated above in b.? |_| Yes |_| No
This application is made under a provision in the indicated existing policy  
permitting the purchase of additional individual life insurance (the
"Option Provision"). If this application is made within the time allowed and in
accordance with the other terms in the Option Provision, including timely
payment of the full first premium for the additional insurance, then the
additional insurance shall take effect upon the terms of the policy the Insurer
would issue. Otherwise, the additional insurance shall not take effect. (Answer
Questions 10 through 16 only if evidence of insurability is required in
connection with an optional benefit or any excess of the insurance amount
applied for over the insurance amount permitted by the Option Provision.)

- --------------------------------------------------------------------------------
OTHER INFORMATION For any "Yes" response, provide full details.
- --------------------------------------------------------------------------------

HAS ANY PERSON PROPOSED FOR INSURANCE:
10. A. Ever had a driver's license suspended or revoked, or within the last 3
       years been convicted of 2 or more moving violations or driving under the
       influence of alcohol or drugs? |_| Yes |_| No (If "Yes", include dates,
       types of violation, and reason for suspension or revocation.)
    B. Any plan to travel or reside outside the United States?   
       |_| Yes  |_| No
    C. Any other life insurance now in effect or application now pending?
       |_| Yes  |_| No
      (Give companies and amounts and policy numbers if Equitable.)
    D. Been disabled for 2 or more weeks within the last 2 years?   
       |_| Yes  |_| No
11. A. In the last year flown other than as a passenger or plan to do so?
       |_| Yes  |_| No
       If "Yes", enter total flying time at present _________ hours; 
       last 12 mos. _________ hours; next 12 mos. _________ est. hours.
       (Complete Aviation Supplement for crop dusting; pilot instruction; or
       commercial, competitive, helicopter, military, stunt or test flying.)
    B. Engaged within the last year or any plan to engage in motor racing on 
       land or water, underwater diving, skydiving, ballooning, hang gliding, 
       parachuting or flying ultra-light aircraft? (If "Yes", complete 
       Avocation Supplement.)   |_| Yes  |_| No
    C. Ever had an application for life or health insurance declined, that
       required an extra premium or was otherwise modified?   |_| Yes  |_| No
    D. Replaced or changed any existing insurance or annuity (or any plan to do
       so) assuming the insurance applied for will be issued?   |_| Yes  |_| No
       (If "Yes", state companies, plans and amounts.)

- --------------------------------------------------------------------------------
ANSWER QUESTIONS 12-16 ONLY IF NON-MEDICAL
- --------------------------------------------------------------------------------

12. A. Proposed Insured:   Height. ____Ft. ____In.; Weight. ____lbs.
    B. Additional Insured: Height. ____Ft. ____In.; Weight. ____lbs.
HAS ANY PERSON PROPOSED FOR INSURANCE:
13. A. Ever had or been treated for heart trouble, stroke, high blood pressure,
       chest pain, diabetes, tumor, cancer, respiratory or neurological 
       disorder?   |_| Yes  |_| No
    B. In the last 5 years, consulted a physician, or been examined or treated
       at a hospital or other medical facility? |_| Yes |_| No (Include medical
       check-ups in the last 2 years. Do not include colds, minor injuries or
       normal pregnancy.)
14. In the last 12 months: A. Smoked cigarettes?   |_| Yes  |_| No
                           B. Used any other form of tobacco?   |_| Yes  |_| No
15. In the last 10 years:
    A. Used, except as legally prescribed by a physician, tranquilizers;
       barbiturates or other sedatives; marijuana, cocaine, hallucinogens or
       other mood-altering drugs; heroin, methadone or other narcotics;
       amphetamines or other stimulants; or any other illegal or controlled
       substances? |_| Yes |_| No
    B. Received counseling or treatment regarding the use of alcohol or drugs
       including attendance at meetings or membership in any self-help group or
       program such as Alcoholics Anonymous or Narcotics Anonymous?   
       |_| Yes  |_| No
16. In the last 10 years, been:
    A. Diagnosed by a member of the medical profession as having Acquired Immune
       Deficiency Syndrome (AIDS) or AIDS-Related Complex (ARC)?   
       |_| Yes  |_| No
    B. Treated by a member of the medical profession for AIDS or ARC?
       |_| Yes  |_| No

- --------------------------------------------------------------------------------
17. DETAILS/SPECIAL INSTRUCTIONS/ADDITIONAL INFORMATION For each "Yes" answer
give Question Number, name of person(s) affected, and full details. For 13-16
include conditions, dates, durations, treatment and results, and names and
addresses of physicians and medical facilities.
- --------------------------------------------------------------------------------

                                                   
QUES. NO.     NAME OF PERSON                     DETAILS
- --------------------------------------------------------------------------------
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________

- --------------------------------------------------------------------------------
EV4-200X                                                                   3


<PAGE>



- --------------------------------------------------------------------------------
18. COMPLETE IF MONEY IS PAID OR AN APPROVED PAYMENT AUTHORIZATION IS SIGNED
BEFORE THE POLICY IS DELIVERED: Have the undersigned read and do they agree to
the conditions of Equitable Variable's Temporary Insurance Agreement, including:
(i) the requirement that all of the conditions in that Agreement must be met
before any temporary insurance takes effect, and (ii) the $500,000 insurance
amount limitation? |_| Yes |_| No (If "No," or if any Person Proposed for
Insurance has been diagnosed or treated for Acquired Immune Deficiency Syndrome
(AIDS) or AIDS-Related Complex (ARC) by a member of the medical profession
within the last 10 years or had cancer, a stroke, or a heart attack within the
last year, a premium may not be paid nor an approved payment authorization
signed before the policy is delivered.)
|_| AMOUNT PAID: $_________. (Draw checks to the order of Equitable Variable.)
|_| APPROVED PAYMENT AUTHORIZATION SIGNED.
19. SOCIAL SECURITY OR TAX I.D. NUMBER CERTIFICATION. I, the proposed
policyowner, by my signature below, certify under penalties of perjury that (i)
the number shown in question 3.c.(1) or 1.g. of this form is my correct taxpayer
identification number, and (ii) I |_| am |_| am not subject to a backup
withholding order issued by the Internal Revenue Service. I understand that
failure to furnish the correct information may subject me to Federal backup
withholding.
- --------------------------------------------------------------------------------

AGREEMENT. Each signer of this application agrees that:
(1). The statements and answers in all parts of this application are true and
     complete to the best of my (our) knowledge and belief. Equitable Variable
     may rely on them in acting on this application.
(2). Equitable Variable's Temporary Insurance Agreement states the conditions
     that must be met before any insurance takes effect if money is paid or an
     approved payment authorization is signed, before the policy is delivered.
     Temporary Insurance is not provided for a policy or benefit applied for
     under the terms of a guaranteed insurability option or a conversion
     privilege.
(3). Except as stated in the Temporary Insurance Agreement, no insurance shall
     take effect on this application: (a) until a policy is delivered and the
     full initial premium for it is paid, or an approved payment authorization
     is signed, while the person(s) proposed for insurance is (are) living; (b)
     before any Register Date specified in this application; and (c) unless to
     the best of my (our) knowledge and belief the statements and answers in all
     parts of this application continue to be true and complete, without
     material change, as of the time such premium is paid or an approved payment
     authorization is signed
(4). No agent or medical examiner has authority to modify this Agreement or the
     Temporary Insurance Agreement, nor to waive any of Equitable Variable's
     rights or requirements. Equitable Variable shall not be bound by any
     information unless it is stated in Application Part 1 or Part 2.
(5). POLICY VALUES INCREASE OR DECREASE DEPENDING ON CREDITED INTEREST FOR THE
     GUARANTEED INTEREST DIVISION AND/OR INVESTMENT EXPERIENCE OF THE SEPARATE
     ACCOUNT DIVISIONS AND REFLECT CERTAIN DEDUCTIONS AND CHARGES. 

- --------------------------------------------------------------------------------
         VLI Notice: Available on request are illustrations of benefits,
       including death benefits, policy values and cash surrender values.
- --------------------------------------------------------------------------------

                        ACKNOWLEDGEMENT AND AUTHORIZATIONS
UNDERWRITING PRACTICES. I (We) have received a statement of the underwriting
practices of Equitable Variable which describes how and why Equitable Variable
obtains information on my insurability, to whom such information may be reported
and how I may obtain it. The statement also contains the notice required by the
Fair Credit Reporting Act.

AUTHORIZATIONS.
TO OBTAIN MEDICAL INFORMATION. I (we) authorize any physician, hospital, medical
practitioner or other facility, insurance company, and the Medical Information
Bureau to release to Equitable Variable and its legal representative any and all
information they may have about any diagnosis, treatment and prognosis regarding
my physical or mental condition.

TO OBTAIN NON-MEDICAL INFORMATION. I (we) authorize any employer, business
associate, government unit, financial institution, Consumer Reporting Agency,
and the Medical Information Bureau to release to Equitable Variable and its
legal representative any information they may have about my occupation,
avocations, finances, driving record, character and general reputation. I (we)
authorize Equitable Variable to obtain investigative consumer reports, as
appropriate.

TO USE AND DISCLOSE INFORMATION. I (we) understand that the information that I
(we) authorize Equitable Variable to obtain will be used by Equitable Variable
to help determine my insurability or my eligibility for benefits under an
existing policy. I (we) authorize Equitable Variable to release information
about my insurability to its reinsurers, contractors and affiliates, my (our)
Equitable Variable Agent, and to the Medical Information Bureau, all as
described in the statement of Equitable Variable's underwriting practices or to
other persons or businesses performing business or legal services in connection
with my application or claim of eligibility for benefits, or as may be otherwise
lawfully required, or as I (we) may further authorize. I (we) understand that I
(we) have the right to learn the contents of any report of information
(generally, through my physician, in the case of medical information).

COPY OF AUTHORIZATIONS. I (we) have a right to ask for and receive a true copy
of this Acknowledgement and Authorizations signed by me (us). I (we) agree that
a reproduced copy will be as valid as the original.

DURATION. I (we) agree that these authorizations will be valid for 12 months
from the date shown below.

- --------------------------------------------------------------------------------
         Laws in your state may make it a crime to fill out an insurance
            or annuity application with information you know is false
                         or to leave out material facts.
- --------------------------------------------------------------------------------

Dated at City __________________________________________________________________

State __________________________________________________________________________

on _____________________________________________________________________ 19 ____

X_______________________________________________________________________________
Signature of Proposed Insured or of Applicant if Proposed Insured is a Child, 
Issue Age 0-14.

X_______________________________________________________________________________
Signature of Proposed Additional Insured, if any.

X_______________________________________________________________________________
Signatures of Purchaser and Owner if not Proposed Insured. (If a
corporation, show firm's name and signature of authorized officer.)

________________________________________________________________________________
Signature of Agent (Registered Representative)

EV4-200X                                                                   4







                                                                   MARY P. BREEN
                                                              Vice President and
                                                       Associate General Counsel
                                                                  (212) 554-3841
                                                             Fax: (212) 554-1266


                                                       December 9, 1996



The Equitable Life Assurance Society of the United States
1290 Avenue of the Americas
New York, NY 10104

Dear Sirs:

      This opinion is furnished in connection  with the filing of a Registration
Statement  on  Form  S-6  ("Registration  Statement")  of  Separate  Account  FP
("Separate  Account FP") of The Equitable Life  Assurance  Society of the United
States ("Equitable").  The Registration Statement covers an indefinite number of
units of interest in Separate Account FP ("Units") funding Champion 2000 (policy
form no.  90-400),  individual  modified  premium  variable whole life insurance
policies  ("Policies")  issued by  Equitable  Variable  Life  Insurance  Company
("Equitable  Variable").   Equitable  Variable,  a  wholly-owned  subsidiary  of
Equitable,  is expected to be merged with and into Equitable on January 1, 1997.
Upon  consummation  of the merger,  Policies  issued  prior  thereto will become
obligations of Equitable.  This opinion  assumes  consummation of the merger and
compliance with regulatory requirements relating thereto.  Although the Policies
are no longer  being  offered  for sale,  Equitable  will  continue  to  collect
premiums  under the  Policies.  Net  premiums  received  under the  Policies are
allocated by Equitable to Separate  Account FP to the extent  directed by owners
of the Policies.  Net premiums  under other  Equitable  variable life  insurance
policies will also be allocated to Separate Account FP.

      I have  examined all such  corporate  records of Equitable  and such other
documents  and  laws  as I  consider  appropriate  as a basis  for  the  opinion
hereinafter expressed. On the basis of such examination, it is my opinion that:

      1.   Equitable  is a corporation duly organized and validly existing under
the laws of the State of New York.

      2.   Separate  Account FP has been duly established by Equitable  pursuant
to the laws of the State of New York,  under  which  income,  gains and  losses,
whether or not realized,  from assets  allocated to Separate  Account FP, are to
be, in accordance  with the Policies,  credited to or charged  against  Separate
Account FP without regard to other income, gains or losses of Equitable.

<PAGE>



      3.   Assets  allocated to Separate  Account FP will be owned by Equitable;
Equitable will not be a trustee with respect thereto.  The Policies provide that
the portion of the assets of Separate Account FP equal to the reserves and other
Policy  liabilities  with respect to Separate  Account FP will not be chargeable
with  liabilities  arising  out of any other  business  Equitable  may  conduct.
Equitable reserves the right to transfer assets of Separate Account FP in excess
of such  reserves  and  other  Policy  liabilities  to the  general  account  of
Equitable.

      4.   Upon  consummation of the merger,  the Policies  (including any Units
duly credited  thereunder)  will be duly authorized and will constitute  validly
issued and binding obligations of Equitable in accordance with their terms.

      I  hereby  consent  to the  use  of  this  opinion  as an  exhibit  to the
Registration Statement.

                                          Very truly yours,

                                          /s/ Mary P. Breen
                                          -----------------
                                          Mary P. Breen


46426












                                      -2-










                                             April 26, 1994



Equitable Variable Life Insurance Company
787 Seventh Avenue
New York, New York 10019



       This opinion is furnished in connection with the Registration Statement
on Form S-6, File No. 33-38594 ("Registration Statement") of Separate Account FP
("Separate Account FP") of Equitable Variable Life Insurance Company ("Equitable
Variable") covering an indefinite number of units of interest in Separate
Account FP under Champion 2000 (TM) (policy form no. 90-400), individual
modified premium variable whole life insurance policies ("Policies"). Net
premiums received under the Policies may be allocated to Separate Account FP as
described in the Prospectus included in the Registration Statement.

       I participated in the preparation of the Policies and I am familiar with
their provisions. I am also familiar with the description contained in the
prospectus. In my opinion:

       1.   The Illustrations of Policy Account and Cash Surrender Values Based
            on Historical Investment Results in the Summary to the Prospectus
            and the Illustrations of Policy Benefits in Part 4 of the Prospectus
            (the "Illustrations") are consistent with the provisions of the
            Policies. The assumptions upon which these Illustrations are based,
            including the current cost of insurance and expense charges, are
            stated in the Summary and in Part 4 and are reasonable. The Policies
            have not been designed so as to make the relationship between
            premiums and benefits, as shown in the Illustrations, appear
            disproportionately more favorable to prospective purchasers of
            Policies for non-smoker standard risk males age 40 than to
            prospective purchasers of Policies for males at other ages or in
            other underwriting classes or for females. The particular
            Illustrations shown were not selected for the purpose of making the
            relationship appear more favorable.

<PAGE>

       I hereby consent to the use of this opinion as an exhibit to the
Registration Statement and to the reference to my name under the heading
"Accounting and Actuarial Experts" in the Prospectus.


                                             Very truly yours,



                                             /s/ Barbara Fraser
                                             ------------------
                                                 Barbara Fraser
                                                 F.S.A., M.A.A.A.
                                                 Vice President
                                                 The Equitable Life Assurance
                                                 Society of the United States







10756










                                             April 24, 1995



Equitable Variable Life Insurance Company
787 Seventh Avenue
New York, New York 10019


       This opinion is furnished in connection with the Registration Statement
on Form S-6, File No. 33-38594 ("Registration Statement") of Separate Account FP
("Separate Account FP") of Equitable Variable Life Insurance Company ("Equitable
Variable") covering an indefinite number of units of interest in Separate
Account FP under Champion 2000 (TM) (policy form no. 90-400), individual
modified premium variable whole life insurance policies ("Policies"). Net
premiums received under the Policies may be allocated to Separate Account FP as
described in the Prospectus included in the Registration Statement.

       I participated in the preparation of the Policies and I am familiar with
their provisions. I am also familiar with the description contained in the
prospectus. In my opinion:

       1.   The Illustrations of Policy Account and Cash Surrender Values Based
            on Historical Investment Results and the Illustrations of Policy
            Benefits in the prospectus supplement dated May 1, 1995 (the
            "Illustrations") are consistent with the provisions of the Policies.
            The assumptions upon which these Illustrations are based, including
            the current cost of insurance and expense charges, are stated in the
            prospectus supplement and are reasonable. The Policies have not been
            designed so as to make the relationship between premiums and
            benefits, as shown in the Illustrations, appear disproportionately
            more favorable to prospective purchasers of Policies for non-smoker
            standard risk males age 40 than to prospective purchasers of
            Policies for males at other ages or in other underwriting classes or
            for females. The particular Illustrations shown were not selected
            for the purpose of making the relationship appear more favorable.


<PAGE>


       I hereby consent to the use of this opinion as an exhibit to the
Registration Statement and to the reference to my name under the heading
"Accounting and Actuarial Experts" in the prospectus supplement.


                                             Very truly yours,




                                             /s/ Barbara Fraser
                                             ------------------
                                                 Barbara Fraser,
                                                 F.S.A., M.A.A.A.
                                                 Vice President
                                                 The Equitable Life Assurance
                                                 Society of the United States






10756






                                                       December 9, 1996


The Equitable Life Assurance Society of the United States
1290 Avenue of the Americas
New York, New York 10104


      This  consent  is  furnished  in   connection   with  the  filing  of  the
Registration  Statement  on Form  S-6  ("Registration  Statement")  of  Separate
Account FP ("Separate  Account FP") of The Equitable Life  Assurance  Society of
the  United  States  ("Equitable")  covering  an  indefinite  number of units of
interest in Separate  Account FP to be issued in  connection  with Champion 2000
(policy  form no.  90-400),  individual  modified  premium  variable  whole life
insurance  policies  ("Policies")  which were  originally  offered and issued by
Equitable Variable Life Insurance Company ("Equitable Variable"), a wholly-owned
subsidiary of Equitable,  most  recently  pursuant to a prospectus  dated May 1,
1994 and prospectus  supplements  dated May 1, 1995 and May 1, 1996,  which have
been filed in the  Registration  Statement.  Equitable  Variable is to be merged
into  Equitable  on  January  1, 1997 and on such date,  Equitable  will  assume
Equitable Variable's  obligations under the Policies. The Policies are no longer
being offered for sale,  although  Equitable  will continue to collect  premiums
under the Policies.

      I hereby  consent to the filing of my  opinions  dated  April 26, 1994 and
April 24, 1995 (the "Opinions")  (originally filed as exhibits to Post-Effective
Amendment No. 6 and No. 8, respectively,  to Equitable  Variable's  Registration
Statement  on  Form  S-6,  File  No.   33-38594)  as  exhibits  to   Equitable's
Registration  Statement  and to the  reference  to my  name  under  the  heading
"Accounting and Actuarial Experts" in the Prospectus and Prospectus  Supplement.
The references to the "Prospectus"  and "Prospectus  Supplement" in the Opinions
and in this consent are to the  prospectus  dated May 1, 1994 and the prospectus
supplement dated May 1, 1995,  respectively,  filed in Equitable's  Registration
Statement, and the Opinions speak as of their respective dates.

                                      Very truly yours,



                                      /s/ Barbara Fraser
                                      ------------------------
                                      Barbara Fraser,
                                      F.S.A., M.A.A.A.
                                      Vice President
                                      The Equitable Life Assurance
                                      Society of the United States


44941




                       CONSENT OF INDEPENDENT ACCOUNTANTS


We hereby  consent  to the use in the  Registration  Statement  on Form S-6 (the
"Registration  Statement") of our report dated February 7, 1996, relating to the
consolidated financial statements of The Equitable Life assurance Society of the
United States,  and our report dated February 7, 1996, except as to Note 8 which
is as of September 19, 1996,  relating to the financial  statements of Equitable
Variable Life Insurance  Company Separate Account FP and to the incorporation by
reference of our reports into the Prospectus Supplement which constitute part of
this Registration  Statement.  We also consent to the references to us under the
heading "Financial Statements" in the Prospectus Supplement.


/s/ Price Waterhouse LLP
Price Waterhouse LLP
New York, New York
December 9, 1996





                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996


                                        /s/ Claude Bebear
                                        -----------------


                                       1

<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996


                                        /s/ James M. Benson
                                        -------------------


                                       2


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 30th day of September, 1996


                                        /s/ Christopher J. Brockson
                                        ---------------------------


                                       3

<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 30th day of September, 1996


                                        /s/ Francoise Colloc'h
                                        ----------------------


                                        4


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 20th day of September, 1996


                                        /s/ Henri de Castries
                                        ---------------------


                                       5

<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996



                                        /s/ Joseph L. Dionne
                                        --------------------


                                        6


<PAGE>


                               POWER OF ATTORNEY
                               -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996


                                        /s/ William T. Esrey
                                        --------------------


                                        7


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996


                                        /s/ Jean-Rene Fourou
                                        --------------------


                                        8


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996


                                        /s/ Norman C. Francis
                                        ---------------------


                                        9


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996


                                        /s/ Donald J. Greene
                                        --------------------


                                       10


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 18th day of September, 1996


                                        /s/ John T. Hartley
                                        -------------------


                                       11


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 13th day of September, 1996


                                        /s/ John H.F. Haskell, Jr.
                                        --------------------------


                                       12


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996


                                        /s/ W. Edwin Jarmain
                                        --------------------


                                       13


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996


                                        /s/ G. Donald Johnston, Jr.
                                        ---------------------------


                                       14
<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 30th day of September, 1996


                                        /s/ Winthrop Knowlton
                                        ---------------------


                                       15


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996


                                        /s/ Arthur L. Liman
                                        -------------------


                                       16


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996


                                        /s/ George T. Lowy
                                        ------------------


                                       17


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996


                                        /s/ William T. McCaffrey
                                        ------------------------


                                       18


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 12th day of September, 1996


                                        /s/ Joseph J. Melone
                                        --------------------


                                       19


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996


                                        /s/ Didier Pineau-Valencienne
                                        -----------------------------


                                       20


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996


                                        /s/ George J. Sella Jr.
                                        -----------------------


                                       21


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996


                                        /s/ Dave H. Williams
                                        --------------------


                                       22
<PAGE>

                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Jonathan E. Gaines, Jerome S. Golden, James D.
Goodwin, Molly K. Heines, David J. Hughes, Naomi J. Weinstein, Charles Wilder,
and each of them (with full power to each of them to act alone), his or her true
and lawful attorney-in-fact and agent, with full power of substitution to each,
for him or her and on his or her behalf and in his or her name, place and stead,
to execute and file any of the documents referred to below relating to
registrations under the Securities Act of 1933, the Securities Exchange Act of
1934 and the Investment Company Act of 1940 with respect to any annuity
contracts or other agreements, or interests thereunder, providing for allocation
of amounts to Separate Accounts of the Company, and related units or interests
in Separate Accounts or providing for market value adjustments: registration
statements on any form or forms under the Securities Act of 1933, the Securities
Exchange Act of 1934 and the Investment Company Act of 1940 and reports on any
form or forms under the Securities Exchange Act of 1934, and any and all
amendments and supplements thereto, with all exhibits and all instruments
necessary or appropriate in connection therewith, each of said attorneys-in-fact
and agents and his, her or their substitutes being empowered to act with or
without the others or other, and to have full power and authority to do or cause
to be done in the name and on behalf of the undersigned each and every act and
thing requisite and necessary or appropriate with respect thereto to be done in
and about the premises in order to effectuate the same, as fully to all intents
and purposes as the undersigned might or could do in person, hereby ratifying
and confirming all that said attorneys-in-fact and agents, or any of them, may
do or cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 17th day of November, 1994


                                        /s/ J. M. de St. Paer
                                        ---------------------


                                       23


<PAGE>

                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, James D. Goodwin, Pauline
Sherman, Michael F. McNelis, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 21st day of May, 1996


                                        /s/ Stanley B. Tulin
                                        --------------------


                                       24


                                                            Exhibit 8
                                                            ---------

                                                        Champion 2000
                                                        -------------


                  Description of Equitable's Issuance, Transfer
                     and Redemption Procedures for Policies
                      Pursuant to Rule 6e-3(T)(b)(12)(iii)
                    under the Investment Company Act of 1940
                                  May 1, 1995


       Pursuant to Rule 6e-3(T)(b)(12)(iii) under the Investment Company Act of
1940 ("1940 Act"), this exhibit sets forth the issuance, transfer and redemption
procedures to be followed by The Equitable Life Assurance Society of the United
States ("Equitable") in connection with the issuance of its modified premium
variable whole life insurance policy (the "policies").

       Equitable believes its procedures meet the requirements of Rule
6e-3(T)(b)(12)(iii) and states the following:

       1.   Because of the insurance nature of Equitable's policies and due to
the requirements of state insurance laws, the procedures necessarily differ in
significant respects from procedures for mutual funds and contractual plans for
which the 1940 Act was designed.

       2.   Many of the procedures used by Equitable have been adopted from its
established procedures for its scheduled premium variable life insurance
policies, its flexible premium variable life insurance policies and its fixed
benefit life insurance products.

       3.   In structuring its procedures to comply with Rule 6e-3(T), state
insurance laws and its established administrative procedures, Equitable has
attempted to comply with the intent of the 1940 Act, to the extent deemed
feasible.

       4.   In general, state insurance laws, like Rule 6e-3(T)(b)(12)(iii),
require that Equitable's procedures be reasonable, fair and not discriminatory.

       5.   Because of the nature of the insurance product, it is often
difficult to determine precisely when Equitable's procedures deviate from those
required under Sections 22(d), 22(e) or 27(c)(1) of the 1940 Act or Rule 22c-1
thereunder. Accordingly, set out below is a summary of the principal policy
provisions and procedures not otherwise described in the prospectus, which may
be deemed to constitute, either directly or indirectly, such a deviation. The
summary, while comprehensive, does not attempt to describe each and every
procedure or variation which might occur and does include certain procedural
steps which do not constitute deviations from the above-cited sections or rule.

       Under the policies, a policyowner allocates net premiums to a Guaranteed
Interest Division, which is part of Equitable's General Account, and/or to one
or more investment divisions of Equitable's Separate Account FP (the "Account").
Except as otherwise noted, the procedures described below apply equally to each
of the Account's investment divisions and, accordingly, as described in terms of
the Account.



                                       1

<PAGE>

I.                "Public Offering Price": Purchase and Related
                  Transactions -- Section 22(d) and Rule 22c-1
                  --------------------------------------------


       This section outlines those principal policy provisions and
administrative procedures which might be deemed to constitute, either directly
or indirectly, a "purchase" transaction. Because of the insurance nature of the
policies, the procedures involved necessarily differ in certain significant
respects from the purchase procedures for mutual funds and contractual plans.
The chief differences involve the premium structure and the insurance
underwriting (i.e., evaluation of risk) process. There are also certain policy
provisions -- such as loan repayment -- which do not result in the issuance of a
policy but which require certain payments by the policyowner and involve a
transfer of assets supporting the policy reserve into the Account.


            a.    Application and Initial Premium Processing
                  ------------------------------------------

       Upon receipt of a completed application and other required documentation
from a prospective policyowner, Equitable will follow certain insurance
underwriting (i.e., evaluation of risks) procedures designed to determine
whether the proposed insured is insurable. This process may involve such
verification procedures as medical exmainations and may require that further
information be provided by the proposed policyowner and/or the proposed insured
before such a determination can be made. A policy cannot be issued, i.e.,
physically issued through Equitable's computer issue system, until this
underwriting procedure has been completed.

       These processing procedures will not dilute any benefit payable to any
existing policyowner. Although a policy cannot be issued until after the
underwriting process has been completed, the proposed policyowner will receive
immediate insurance coverage on the proposed insured once the proposed
policyowner has paid his full first scheduled premium and the proposed insured
proves to be insurable.

       Equitable will require that the policy be delivered within a specific
delivery period to protect itself against anti-selection by the prospective
policyowner resulting from a deterioration of the health of the proposed
insured. Generally, the period will not exceed 30 days from the policy's Issue
Date.

       Delivery may be delayed where, for example, the full initial premium has
not yet been paid, amendment is needed to the application for the policy or
where the agent has been unable to contact the prospective policyowner. Where a
policy is not delivered within 30 days, Equitable will consider reissuing the
policy with a new Register Date and Issue Date. However, if Equitable does not
receive the full initial premium within 60 days of the Issue Date, we will
consider the prospective policyowner to have withdrawn his application and we
will refund any premium paid. To obtain a policy, it would then be necessary for
the prospective policyowner to submit a new completed application and
satisfactory evidence of insurability of the proposed insured.







                                       2

<PAGE>

            b.    Premium Schedules and Underwriting Standards
                  --------------------------------------------

       Premiums payable under the policies will not be the same for all
policyowners. The chief reason is that the principle of pooling and distribution
of mortality risks is based upon the assumption that each policyowner pays
premium and cost of insurance charge commensurate with the insured's mortality
risk which is actuarially determined based upon factors such as age, sex, health
and occupation. In the context of life insurance, uniform premiums and cost of
insurance charges for all insureds would discriminate unfairly in favor of those
insureds representing lesser risks. Accordingly, although there will be no
uniform "public offering price" for all policyowners, there will be a single
"price" per $1,000 of Face Amount for all policyowners in a given actuarial
category.

       The policies will be offered and sold pursuant to established premium and
cost of insurance charge schedules, our underwriting standards and in accordance
with state insurance laws. Such laws prohibit unfair discrimination among
insureds of the same class, but generally recognize that premiums must be based
upon factors such as age, sex, health and occupation. A table showing the
maximum cost of insurance charges for basic life insurance will be delivered as
part of the policy. Any additional charges for persons who do not meet standard
underwriting requirements or for additional benefit riders will also be
indicated in the policy.

       By administrative practice, Equitable will reduce the scheduled premium
for an existing policy if new evidence of insurability demonstrates that the
insured person qualifies for a lower classification. After the reduced rating is
determined, the policyowner will pay a lower current monthly cost of insurance
charge each month. A reduction in both schedule premium and cost of insurance
rate classification will be made for smokers who meet our non-smoking
requirements.

            c.    Repayment of Loan
                  -----------------

       When a loan is made, Equitable will transfer from each investment
division of the Account to the General Account an amount of Policy Account Value
equal to the amount of the loan allocable to that division. Upon repayment of
indebtedness, Equitable will reduce its General Account policy loan assets and
transfer assets supporting corresponding reserves first to the Guaranteed
Interest Division to the extent loans were attributable to that Division and
then to the Account's investment divisions according to the policyowner's
instruction or the premium payment allocation percentages then in effect.

II.               "Redemption Procedures":
                  Surrender and Related Transactions
                  ----------------------------------

       This section will outline those procedures which differ in certain
significant respects from redemption procedures for mutual funds and contractual
plans. The policies provide for the payment of monies to a policyowner or
beneficiary upon presentation of the policy. The amount received by the payee
will depend upon the particular benefit for which the policy is presented:
surrender for net cash surrender value, payment of a death claim, living benefit
payment or maturity benefit. There are also certain policy provisions -- such as
partial withdrawals, lapses and the loan privilege -- under which the policy
will not be presented to Equitable but



                                       3

<PAGE>

which will affect the policyowner's benefits and may involve a transfer of the
assets supporting the policy reserve out of the Account.

       Any combined transactions on the same day which counteract each other
will be allowed. We will assume the policyowner is aware of the conflicting
nature of these transactions and desires their combined result. In addition, if
a transaction is requested which we will not allow (for example, a request for a
face amount decrease which lowers the face amount below our minimum) we will
reject the whole request and not just the portion which fails to comply with our
rules. Policyowners will be informed of the rejection and will have an
opportunity to give new instructions. Finally, state insurance law may require
that certain requirements be met before Equitable is permitted to make payments
to the payee.

       Generally, except for the payment of death benefits, the imposition of
insurance and administrative charges and the effects of surrender charges, the
payee will receive a pro rata or proportionate share of the Account's assets
within the meaning of the 1940 Act in any transaction involving "redemption
procedures".

            a.    Surrender for Net Cash Surrender Value
                  --------------------------------------

       Equitable will make the payment of Net Cash Surrender Value out of its
General Account and, at the same time, transfer assets from the Account to the
General Account in an amount equal to the policy reserves in the Account.

            b.    Death Claims
                  ------------

       Equitable will pay a death benefit to the beneficiary within seven days
after receipt, at our Administrative Office, of the policy, due proof of death
of the insured, and all other requirements necessary(1) to make payment.

       Equitable will make payment of the death benefit out of its General
Account, and will transfer assets from the Account to the General Account in an
amount equal to the policy reserves in that Account. The excess, if any, of the
death benefit over the amount transferred will be paid out of the General
Account reserve maintained for that purpose.

            c.    Transfer
                  --------

       The policies allow the policyowner, in lieu of a conversion privilege, to
transfer all the amounts in the investment divisions of the Account to the
Guaranteed Interest Division (which is part of our General Account and pays
interest at a declared guaranteed rate) without charge.

            d.    Policy Loan
                  -----------

       When a loan is made, Equitable transfers a portion of the assets in the
Account (which is a portion of the cash surrender value and which also
constitutes a portion of the reserves for the death benefit) equal to the
indebtedness to the General Account.

- -----------------------
(1)State insurance laws impose various requirements, such as receipt of a tax
waiver, before payment of the death benefit may be made. In addition, payment of
the death benefit is subject to the provisions of the policies regarding suicide
and incontestability.


                                       4

<PAGE>

            e.    Options on Lapse
                  ----------------

       Within three months after the date of default, if a policy is not
surrendered or reinstated, the net cash surrender value as of the date of
default will be applied to purchase either (i) fixed-benefit paid-up extended
term insurance or (ii) fixed benefit-reduced paid-up insurance. Extended term
insurance is the automatic option, but it is not available to insured persons
who do not meet standard underwriting requirements or under policies issued
within a qualified pension plan. If the available option is reduced paid-up and
the net cash surrender value as of the date of default is $1,000 or less, the
net cash surrender value will be paid to the policyowner rather than applied to
such option.

       On the date the option becomes effective, Equitable will transfer assets
from the Account to the General Account in an amount equal to the policy reserve
held in the Account.

            f.    Reinstatement
                  -------------

       The Prospectus describes the conditions under which a policyowner may
reinstate a policy after it has lapsed. See "You may Reinstate The Policy". The
effective date of the reinstatement will be the beginning of the policy month
which coincides with or follows the date Equitable approves the reinstatement
application. The policy will retain its original Register Date and will have the
same face amount, death benefit option, and additional benefits as were in
effect on the lapse date. The Policy Account value on the date of reinstatement
is the sum of the net cash surrender value of any insurance option on lapse, if
applicable, a surrender charge credit, and any balance of the required payment
needed to reinstate the policy. The credit for surrender charges on the date of
reinstatement will be equal to the surrender charges deducted on the date of
default, but no greater than the maximum surrender charges as of the date of
reinstatement.

            g.    Living Benefit Payment
                  ----------------------

       The Living Benefit option enables eligible policyowners to receive a
portion of the death benefit if the insured has a terminal illness. When
Equitable receives written notice of a Living Benefit claim it will send the
policyowner a "quote letter" detailing the effect of a Living Benefit payment on
the remaining policy values as well as an explanation of amounts that are
available through policy loan or surrender. The letter will be accompanied by
the forms necessary for the policyowner to finalize his or her Living Benefit
claim. When those forms are received, Equitable will determine whether the
policyowner is eligible to receive the Living Benefit payment (e.g., whether
satisfactory evidence has been received that the insured's life expectancy is
less than six months). Once this eligibility determination is complete,
Equitable will pay the Living Benefit amount within seven days.

            h.    Federal Income Tax
                  ------------------

       In certain circumstances, a premium payment or change to a policy may
cause a policy to be treated as a "modified endowment." (See Tax Effects in the
Prospectus). Due to the potential adverse tax consequences, Equitable has
instituted procedures aimed to prevent a policy from becoming a modified
endowment without the policyowner's prior knowledge. If Equitable determines
that, based on the first premium, the policy will be a modified endowment
contract, Equitable will issue the policy based on the first premium remitted,
provided


                                       5

<PAGE>

that the policyowner signs a form acknowledging that the policy is a modified
endowment. Alternatively, the policyowner may reduce the amount of the first
premium to a level at which the policy will not be a modified endowment.
Equitable will then issue the policy based on the reduced premium. Equitable
will not deliver a policy unless one of these options is selected.

       In the case of a subsequent premium payment, which, if applied, would
cause a policy to become a modified endowment, Equitable plans to return the
excess premium payment (the amount which would cause the contract to become a
modified endowment) to the policyowner within one business day. The excess
premium payment will be accompanied by a letter of explanation. The letter will
explain to the policyowner that the premium payment he submitted would cause the
policy to become a modified endowment under federal income tax law. The letter
will instruct the policyowner that he may either return the excess premium
payment to Equitable with a signed acknowledgment form (enclosed with the
letter) or forego making the payment at this time. The acknowledgment form will
describe the federal income tax consequences of owning a modified endowment.

       There may be cases in which a policy becomes a modified endowment before
all procedures aimed at preventing this have been fully implemented. In such
cases, Equitable may, but is not obligated under applicable federal income tax
law to, refund the excess premium with interest not later than 60 days following
the policy year in which it was received. In such case the policy should
generally be removed from modified endowment status. If an offer to refund
premium is made, the policyowner will be notified and given an opportunity to
elect a refund. If a refund is elected, the Policy Account will be adjusted to
take into account the amount of the refund. The amount of the refund would
include interest earned on the excess premium amount in the Guaranteed Interest
Division and net return on the excess premium amount in the divisions of the
Separate Account, but not less in total than minimum interest of 4%. An election
to take a refund and the related adjustments will be effected upon receipt at
our administrative office.






4111
















                                       6


<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         02
<NAME>                                           Common Stock Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Sep-30-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            1,194,664,886
<INVESTMENTS-AT-VALUE>                           1,481,486,712
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             0
<TOTAL-ASSETS>                                   1,481,486,712
<PAYABLE-FOR-SECURITIES>                         197,381
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        1,478,548
<TOTAL-LIABILITIES>                              1,675,929
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     1,479,810,783
<DIVIDEND-INCOME>                                9,004,982
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   5,915,587
<NET-INVESTMENT-INCOME>                          3,089,395
<REALIZED-GAINS-CURRENT>                         66,524,294
<APPREC-INCREASE-CURRENT>                        104,997,547
<NET-CHANGE-FROM-OPS>                            174,611,236
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        3,089,395
<DISTRIBUTIONS-OF-GAINS>                         171,521,841
<DISTRIBUTIONS-OTHER>                            158,900,506
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           333,225,509
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         03
<NAME>                                           Money Market Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Sep-30-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            165,564,928
<INVESTMENTS-AT-VALUE>                           165,937,243
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             3,827,870
<TOTAL-ASSETS>                                   169,765,113
<PAYABLE-FOR-SECURITIES>                         3,912,050
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        574,980
<TOTAL-LIABILITIES>                              4,487,030
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     165,278,083
<DIVIDEND-INCOME>                                6,300,108
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   738,965
<NET-INVESTMENT-INCOME>                          5,561,143
<REALIZED-GAINS-CURRENT>                         (149,139)
<APPREC-INCREASE-CURRENT>                        282,339
<NET-CHANGE-FROM-OPS>                            5,694,343
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        5,561,143
<DISTRIBUTIONS-OF-GAINS>                         133,200
<DISTRIBUTIONS-OTHER>                            (47,489,051)
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           (41,855,448)
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         04
<NAME>                                           Aggressive Stock Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Sep-30-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            661,363,283
<INVESTMENTS-AT-VALUE>                           745,660,006
<RECEIVABLES>                                    3,329,166
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             0
<TOTAL-ASSETS>                                   748,989,172
<PAYABLE-FOR-SECURITIES>                         0
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        4,365,282
<TOTAL-LIABILITIES>                              4,365,282
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     744,623,890
<DIVIDEND-INCOME>                                1,105,507
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   2,923,580
<NET-INVESTMENT-INCOME>                          (1,818,073)
<REALIZED-GAINS-CURRENT>                         109,284,261
<APPREC-INCREASE-CURRENT>                        4,025,605
<NET-CHANGE-FROM-OPS>                            111,491,793
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        (1,818,073)
<DISTRIBUTIONS-OF-GAINS>                         113,309,866
<DISTRIBUTIONS-OTHER>                            78,138,849
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           189,435,759
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         05
<NAME>                                           Balanced Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Sep-30-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            381,690,336
<INVESTMENTS-AT-VALUE>                           415,550,419
<RECEIVABLES>                                    207,444
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             0
<TOTAL-ASSETS>                                   415,757,863
<PAYABLE-FOR-SECURITIES>                         0
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        1,168,813
<TOTAL-LIABILITIES>                              1,168,813
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     414,589,050
<DIVIDEND-INCOME>                                9,585,426
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   1,833,659
<NET-INVESTMENT-INCOME>                          7,751,767
<REALIZED-GAINS-CURRENT>                         25,683,251
<APPREC-INCREASE-CURRENT>                        (9,237,104)
<NET-CHANGE-FROM-OPS>                            24,197,914
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        7,751,767
<DISTRIBUTIONS-OF-GAINS>                         16,446,147
<DISTRIBUTIONS-OTHER>                            (8,070,458)
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           16,023,841
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         06
<NAME>                                           High Yield Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Sep-30-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            87,558,526
<INVESTMENTS-AT-VALUE>                           95,912,162
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             0
<TOTAL-ASSETS>                                   95,912,162
<PAYABLE-FOR-SECURITIES>                         43,386
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        691,748
<TOTAL-LIABILITIES>                              735,134
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     95,177,028
<DIVIDEND-INCOME>                                6,020,378
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   365,819
<NET-INVESTMENT-INCOME>                          5,654,559
<REALIZED-GAINS-CURRENT>                         3,600,269
<APPREC-INCREASE-CURRENT>                        4,529,655
<NET-CHANGE-FROM-OPS>                            13,784,483
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        5,654,559
<DISTRIBUTIONS-OF-GAINS>                         8,129,924
<DISTRIBUTIONS-OTHER>                            9,625,700
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           23,246,066
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         07
<NAME>                                           Global Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Sep-30-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            351,595,598
<INVESTMENTS-AT-VALUE>                           403,967,887
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             368,849
<TOTAL-ASSETS>                                   404,336,736
<PAYABLE-FOR-SECURITIES>                         181,369
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        576,659
<TOTAL-LIABILITIES>                              758,028
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     403,578,708
<DIVIDEND-INCOME>                                4,146,524
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   1,674,106
<NET-INVESTMENT-INCOME>                          2,472,418
<REALIZED-GAINS-CURRENT>                         11,768,222
<APPREC-INCREASE-CURRENT>                        15,846,693
<NET-CHANGE-FROM-OPS>                            30,087,333
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        2,472,418
<DISTRIBUTIONS-OF-GAINS>                         27,614,915
<DISTRIBUTIONS-OTHER>                            40,064,284
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           70,081,688
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         08
<NAME>                                           Conservative Investors Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Sep-30-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            166,617,325
<INVESTMENTS-AT-VALUE>                           170,418,342
<RECEIVABLES>                                    98,112
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             0
<TOTAL-ASSETS>                                   170,516,454
<PAYABLE-FOR-SECURITIES>                         0
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        714,160
<TOTAL-LIABILITIES>                              714,160
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     169,802,294
<DIVIDEND-INCOME>                                5,867,240
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   777,140
<NET-INVESTMENT-INCOME>                          5,090,100
<REALIZED-GAINS-CURRENT>                         2,244,729
<APPREC-INCREASE-CURRENT>                        (6,561,103)
<NET-CHANGE-FROM-OPS>                            773,726
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        5,090,100
<DISTRIBUTIONS-OF-GAINS>                         (4,316,374)
<DISTRIBUTIONS-OTHER>                            (3,044,490)
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           (2,284,805)
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         09
<NAME>                                           Growth Investors Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Sep-30-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            608,848,116
<INVESTMENTS-AT-VALUE>                           659,684,627
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             0
<TOTAL-ASSETS>                                   659,684,627
<PAYABLE-FOR-SECURITIES>                         250,106
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        755,932
<TOTAL-LIABILITIES>                              1,006,038
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     658,678,589
<DIVIDEND-INCOME>                                10,945,015
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   2,710,777
<NET-INVESTMENT-INCOME>                          8,234,238
<REALIZED-GAINS-CURRENT>                         63,929,470
<APPREC-INCREASE-CURRENT>                        (30,949,362)
<NET-CHANGE-FROM-OPS>                            41,214,346
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        8,234,238
<DISTRIBUTIONS-OF-GAINS>                         32,980,108
<DISTRIBUTIONS-OTHER>                            61,661,247
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           102,800,923
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         12
<NAME>                                           Intermed Gov Securities Div
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Sep-30-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            43,750,516
<INVESTMENTS-AT-VALUE>                           43,305,378
<RECEIVABLES>                                    25,723
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             0
<TOTAL-ASSETS>                                   43,331,101
<PAYABLE-FOR-SECURITIES>                         0
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        571,916
<TOTAL-LIABILITIES>                              571,916
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     42,759,185
<DIVIDEND-INCOME>                                1,696,840
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   177,582
<NET-INVESTMENT-INCOME>                          1,519,258
<REALIZED-GAINS-CURRENT>                         (408,620)
<APPREC-INCREASE-CURRENT>                        (590,660)
<NET-CHANGE-FROM-OPS>                            519,978
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        1,519,258
<DISTRIBUTIONS-OF-GAINS>                         (999,280)
<DISTRIBUTIONS-OTHER>                            5,102,189
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           5,610,141
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         13
<NAME>                                           Growth & Income Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Sep-30-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            27,455,859
<INVESTMENTS-AT-VALUE>                           31,071,304
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             86,467
<TOTAL-ASSETS>                                   31,157,771
<PAYABLE-FOR-SECURITIES>                         93,070
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        579,643
<TOTAL-LIABILITIES>                              672,713
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     30,485,058
<DIVIDEND-INCOME>                                381,846
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   105,544
<NET-INVESTMENT-INCOME>                          276,302
<REALIZED-GAINS-CURRENT>                         563,467
<APPREC-INCREASE-CURRENT>                        1,492,099
<NET-CHANGE-FROM-OPS>                            2,331,868
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        276,302
<DISTRIBUTIONS-OF-GAINS>                         2,055,566
<DISTRIBUTIONS-OTHER>                            9,587,888
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           11,866,745
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         14
<NAME>                                           Quality Bond Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Sep-30-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            154,236,243
<INVESTMENTS-AT-VALUE>                           147,904,622
<RECEIVABLES>                                    95,980
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             0
<TOTAL-ASSETS>                                   148,000,602
<PAYABLE-FOR-SECURITIES>                         0
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        788,580
<TOTAL-LIABILITIES>                              788,580
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     147,212,022
<DIVIDEND-INCOME>                                6,372,295
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   639,290
<NET-INVESTMENT-INCOME>                          5,733,005
<REALIZED-GAINS-CURRENT>                         (220,874)
<APPREC-INCREASE-CURRENT>                        (4,225,945)
<NET-CHANGE-FROM-OPS>                            1,286,186
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        5,733,005
<DISTRIBUTIONS-OF-GAINS>                         (4,446,819)
<DISTRIBUTIONS-OTHER>                            7,653,347
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           8,924,576
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         15
<NAME>                                           Equity Index
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Sep-30-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            97,100,736
<INVESTMENTS-AT-VALUE>                           119,477,987
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             196,738
<TOTAL-ASSETS>                                   119,674,725
<PAYABLE-FOR-SECURITIES>                         199,909
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        313,444
<TOTAL-LIABILITIES>                              513,353
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     119,161,372
<DIVIDEND-INCOME>                                1,390,087
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   415,358
<NET-INVESTMENT-INCOME>                          974,729
<REALIZED-GAINS-CURRENT>                         316,883
<APPREC-INCREASE-CURRENT>                        9,925,486
<NET-CHANGE-FROM-OPS>                            11,217,098
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        974,729
<DISTRIBUTIONS-OF-GAINS>                         10,242,369
<DISTRIBUTIONS-OTHER>                            36,362,676
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           47,537,757
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         16
<NAME>                                           International Fund Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Sep-30-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            33,337,481
<INVESTMENTS-AT-VALUE>                           35,007,334
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             120,728
<TOTAL-ASSETS>                                   35,128,062
<PAYABLE-FOR-SECURITIES>                         96,161
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        237,480
<TOTAL-LIABILITIES>                              333,641
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     34,794,421
<DIVIDEND-INCOME>                                268,735
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   107,106
<NET-INVESTMENT-INCOME>                          161,629
<REALIZED-GAINS-CURRENT>                         294,981
<APPREC-INCREASE-CURRENT>                        1,001,947
<NET-CHANGE-FROM-OPS>                            1,458,557
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        161,629
<DISTRIBUTIONS-OF-GAINS>                         1,296,928
<DISTRIBUTIONS-OTHER>                            20,920,558
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           22,362,483
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission