SEPARATE ACCOUNT FP OF EQUITABLE VARIABLE LIFE INSURANCE CO
485BPOS, 1996-04-25
Previous: SEPARATE ACCOUNT FP OF EQUITABLE VARIABLE LIFE INSURANCE CO, 485BPOS, 1996-04-25
Next: ROCKEFELLER CENTER PROPERTIES INC, 8-K, 1996-04-25



                                                    Registration No. 33-47928
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

   
                        POST-EFFECTIVE AMENDMENT NO. 7 TO
    

                                    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
     EQUITABLE VARIABLE LIFE                James M. Benson, President
        INSURANCE COMPANY            Equitable Variable Life Insurance Company
      (Exact Name of Trust)                     787 Seventh Avenue
     EQUITABLE VARIABLE LIFE                 New York, New York 10019
        INSURANCE COMPANY             (Name and Address of Agent for Service)
    (Exact Name of Depositor)
        787 Seventh Avenue
     New York, New York 10019
(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 Counsel                        MILTON P. KROLL
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

It is proposed that this filing will become effective (check appropriate line):

   
     _____    immediately upon filing pursuant to paragraph (b) of Rule 485
     __X__    on (May 1, 1996) pursuant to paragraph (b) of Rule 485
     _____    60 days after filing pursuant to paragraph (a) of Rule 485
              on (                ) pursuant to paragraph (a) of Rule 485

Pursuant to Rule  24f-2(a)(1)  under the  Investment  Company  Act of 1940,  the
Registrant  has  registered  an  indefinite   amount  of  securities  under  the
Securities Act of 1933. The Registrant filed the 24f-2 Notice for the year ended
December 31, 1995 on February 27, 1996.
    

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

<PAGE>

                                SURVIVORSHIP 2000
                               JOINT SURVIVORSHIP
                         VARIABLE LIFE INSURANCE POLICY

                                    ISSUED BY
                               EQUITABLE VARIABLE
                             LIFE INSURANCE COMPANY



                     PROSPECTUS SUPPLEMENT DATED MAY 1, 1996

INTRODUCTION.  This  supplement  updates  certain  information  contained in the
prospectus  dated May 1, 1995.  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.  Equitable Variable will
send you an additional copy of the prospectus or any supplement, without charge,
on written request.

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.

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 of assets as of December 31, 1995.

THE  TRUST'S  INVESTMENT   ADVISER.   The  information  about  Alliance  Capital
Management  L.P.  (Alliance),  the  Trust's  investment  adviser,  is updated as
follows:  On December 31, 1995,  Alliance  was managing  over $146.5  billion in
assets.   Alliance,  a  publicly  traded  limited  partnership,   is  indirectly
majority-owned by Equitable.

HUDSON RIVER TRUST RATES OF RETURN.  The  information  under the heading  HUDSON
RIVER  TRUST RATES OF RETURN 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, 1995.  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.

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  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.





VM 523

- --------------------------------------------------------------------------------
            THIS SUPPLEMENT SHOULD BE RETAINED FOR FUTURE REFERENCE.


                                 Copyright 1996
                    Equitable Variable Life Insurance Company
                              All rights reserved.

<PAGE>

THESE  RATES OF RETURN AND YIELDS ARE FOR THE TRUST ONLY AND DO NOT  REFLECT THE
ADMINISTRATIVE AND COST OF INSURANCE  CHARGES,  SALES CHARGE, TAX CHARGE AND THE
MORTALITY AND EXPENSE RISK CHARGE  APPLICABLE UNDER A SURVIVORSHIP  2000 POLICY.
SUCH CHARGES WOULD REDUCE THE RETURNS AND YIELDS  SHOWN.  SEE  ILLUSTRATIONS  OF
SURVIVORSHIP 2000 CASH SURRENDER VALUES BASED ON HISTORICAL  INVESTMENT  RESULTS
BELOW.

                            RATES OF RETURN FOR PERIODS ENDING DECEMBER 31, 1995
                            ----------------------------------------------------
PORTFOLIO                                   YIELDS     1 YEAR     3 YEARS    
- ---------                                   ------     ------   ----------  
The Fixed Income Series:
Money Market.........................         5.44%      5.74%       4.24%   
Intermediate Government Securities...         6.28      13.33        6.22    
Quality Bond.........................         5.31      17.02         --     
High Yield...........................        10.57      19.92       12.81    

The Equity Series:
Growth & Income......................          --       24.07         --     
Equity Index.........................          --       36.48         --     
Common Stock.........................          --       32.45       17.40    
Global...............................          --       18.81       18.20    
International (b)....................          --        --           --     
Aggressive Stock.....................          --       31.63       13.92    

The Asset Allocation Series:
Conservative Investors...............          --       20.40        8.55    
Balanced.............................          --       19.75        7.34    
Growth Investors.....................          --       26.37       12.15    


                            RATES OF RETURN FOR PERIODS ENDING DECEMBER 31, 1995
                            ----------------------------------------------------
PORTFOLIO                                    5 YEARS   10 YEARS     15 YEARS    
- ---------                                   ---------  --------     --------    
The Fixed Income Series:
Money Market.........................         4.48%       6.02%       --  %     
Intermediate Government Securities...          --         --          --        
Quality Bond.........................          --         --          --        
High Yield...........................        14.95        --          --        

The Equity Series:
Growth & Income......................          --         --          --        
Equity Index.........................          --         --          --        
Common Stock.........................        18.16       15.16       14.37      
Global...............................        16.49        --          --        
International (b)....................          --         --          --        
Aggressive Stock.....................        21.75        --          --        

The Asset Allocation Series:
Conservative Investors...............        10.15        --          --        
Balanced.............................        11.17        --          --        
Growth Investors.....................        17.13        --          --        


                            RATES OF RETURN FOR PERIODS ENDING DECEMBER 31, 1995
                            ----------------------------------------------------
PORTFOLIO                                     SINCE INCEPTION(A)
- ---------                                     -----------------
The Fixed Income Series:
Money Market.........................              7.42%
Intermediate Government Securities...              7.63
Quality Bond.........................              4.54
High Yield...........................             10.20

The Equity Series:
Growth & Income......................              9.66
Equity Index.........................             19.11
Common Stock.........................             14.78
Global...............................             11.36
International (b)....................             11.29
Aggressive Stock.....................             20.02

The Asset Allocation Series:
Conservative Investors...............              9.65
Balanced.............................             12.08
Growth Investors.....................             16.05

(a)  The International  Portfolio received its initial funding on April 3, 1995;
     the  Equity  Index  Portfolio  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

Additional  investment  performance  information  appears in the attached  Trust
prospectus.

ILLUSTRATIONS OF 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
Cash  Surrender  Value  of  hypothetical  Survivorship  2000  policies  held for
specified  periods of time.  The table  illustrates  premiums and Cash Surrender
Values of  twelve  hypothetical  Survivorship  2000  policies,  each with a 100%
premium  allocation to a different Fund. The illustration  also assumes that the
insureds are a standard risk  55-year-old  male and a standard risk  50-year-old
female,  both  non-smokers,  and that each policy has a level death  benefit,  a
$1,000,000 face amount and a $13,580 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 of inception.  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.
The table then  illustrates  what the Cash Surrender Value would have been after
one  policy  year,  after five  policy  years,  after 10 policy  years and as of
December 31, 1995.  

Policy values  reflect all charges  assessed  under the policy and by the Trust,
including an assumed charge for taxes of 2%. Where  applicable,  current charges
have been used to determine policy values; if guaranteed  charges were used, the
results would be lower.


                                       2
<PAGE>

   ILLUSTRATIONS OF SURVIVORSHIP 2000 POLICY ACCOUNT AND CASH SURRENDER VALUES
     BASED ON HISTORICAL INVESTMENT RESULTS, $1,000,000 OF INITIAL INSURANCE
                         PROTECTION AND CURRENT CHARGES

<TABLE>
<CAPTION>
                              AT THE END OF THE FIRST YEAR        AT THE END OF THE FIFTH YEAR         AT THE END OF THE TENTH YEAR 
                              -----------------------------      -------------------------------      ------------------------------

                                                                                                                     POLICY ACCOUNT 
                                 TOTAL     POLICY ACCOUNT           TOTAL       POLICY ACCOUNT                       VALUE AND CASH
                                PREMIUM    VALUE AND CASH          PREMIUM      VALUE AND CASH           TOTAL          SURRENDER   
PORTFOLIO                        PAID      SURRENDER VALUE           PAID       SURRENDER VALUE       PREMIUM PAID        VALUE     
- ---------                     -----------  ----------------      -------------  ----------------      -------------  ---------------
<S>                             <C>            <C>                 <C>              <C>                  <C>             <C>        
Money Market................    $13,580        $ 9,210             $67,900          $ 69,295             $135,800        $164,484   
Int. Gov't Securities.......     13,580          9,132                                                                              
Quality Bond................     13,580          7,606                                                                              
High Yield..................     13,580          8,450             67,900             71,264                                        
Growth & Income.............     13,580          8,012                                                                              
Equity Index................     13,580          8,215                                                                              
Common Stock................     13,580          8,883             67,900            103,137              135,800         269,838   
Global......................     13,580          8,997             67,900             71,608                                        
International...............                                                                                                        
Aggressive Stock............     13,580         11,037             67,900             85,489                                        

The Asset Allocation Series:
Conservative Investors......     13,580          8,614             67,900             63,299                                        
Balanced....................     13,580         10,521             67,900             73,063                                        
Growth Investors............     13,580          8,979             67,900             73,021                                        
</TABLE>




                                         DECEMBER 31, 1995
                                  ------------------------------------

                                                        POLICY ACCOUNT
                                       TOTAL            VALUE AND CASH
                                      PREMIUM             SURRENDER
PORTFOLIO                              PAID                 VALUE
- ---------                          ------------        ---------------
Money Market................         $190,120            $  233,842
Int. Gov't Securities.......           67,900                65,623
Quality Bond................           27,160                22,786
High Yield..................          122,220               171,786
Growth & Income.............           27,160                24,667
Equity Index................           27,160                27,482
Common Stock................          271,600             1,216,240
Global......................          108,640               162,132
International...............           13,580                 9,095
Aggressive Stock............          135,800               308,124

The Asset Allocation Series:
Conservative Investors......           81,480                89,589
Balanced....................          135,800               189,726
Growth Investors............           81,480               106,226

THESE VALUES ARE NOT AN ESTIMATE OR GUARANTEE OF FUTURE PERFORMANCE.


                                       3
<PAGE>


                                                                                
TELEPHONE  TRANSFERS.  The deadline for making telephone  transfers is 4:00 p.m.
Eastern Time.



TAX EFFECTS.  The discussion of the tax effects on policy proceeds  contained in
your  prospectus and this supplement is based on our  interpretation  of Federal
income tax laws, as of the date of such prospectus or supplement,  as applied to
policies  owned  by U.S.  resident  individual  taxpayers.  The tax  effects  on
corporate  taxpayers,  subject to the Federal  alternative  minimum  tax,  other
non-natural persons 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.  The
information under the heading TAX EFFECTS is updated as follows:

POLICY  TERMINATIONS.  A policy which has terminated  without value may have the
tax  consequences  described under POLICY PROCEEDS in the prospectus even though
you may be able to restore your policy. For tax purposes,  some restorations may
be treated as the purchase of a new insurance contract.

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 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 persons or your beneficiary. These laws
may change from time to time without notice.

DISTRIBUTION.  The  information  under the  heading  DISTRIBUTION  is updated as
follows: 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.


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 to this supplement.


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, 1995,  1994 and 1993 by the accounting  firm of
Price  Waterhouse LLP,  independent  accountants,  to the extent stated in their
reports.  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 upon their authority as experts in accounting and auditing.

The  financial  statements  of Equitable  Variable  included in this  supplement
should be considered  only as bearing upon the ability of Equitable  Variable to
meet its obligations  under the Survivorship  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.

ATTENTION NORTH CAROLINA INVESTORS:  THE INFORMATION  CONTAINED IN THIS VARIABLE
CONTRACT  OFFERING HAS NOT BEEN APPROVED OR DISAPPROVED BY THE  COMMISSIONER  OF
INSURANCE OF THE STATE OF NORTH CAROLINA;  NOR HAS THE  COMMISSIONER  RULED UPON
THE ADEQUACY OR ACCURACY OF THIS DOCUMENT. VARIABLE CONTRACTS SOLD BY PROSPECTUS
MIGHT NOT BE COVERED BY THE NORTH  CAROLINA LIFE AND HEALTH  INSURANCE  GUARANTY
ASSOCIATION.

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 has been prepared.  The tables show how death benefits and Cash Surrender
Values ("policy  benefits") under a hypothetical  Survivorship 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 the
individual investment Funds. The tables are for a standard risk male non-smoker,
age 55, and a standard  risk  female  non-smoker,  age 50.  Planned  premiums of
$13,580 for an initial Face Amount of  $1,000,000  are assumed to be paid at the
beginning of each policy year.

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 policy  year  twenty,  the  current  charges  reflect the
termination of the Premium Sales Charge, which is not guaranteed. See DEDUCTIONS
FROM YOUR  PREMIUMS  in the  prospectus.  The  amounts  shown at the end of each
policy year reflect daily charges against the Separate Account Funds of .90% for
mortality and expense risks, .51% for investment  management (the average of the
effective  annual advisory fees applicable to each Trust portfolio  during 1995)
and .04% for direct  Trust  expenses.  The  charge  reflected  for direct  Trust
expenses


                                       4
<PAGE>

exceeds the aggregate  actual charges incurred by the portfolios of the Trust as
a percentage of aggregate average daily Trust net assets during 1995. The effect
of these adjustments is that on a 0% gross rate of return the net rate of return
would  be  -1.45%,  on 6% it would  be  4.47%  and on 12% it  would  be  10.38%.
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 first year monthly  administrative charges of $0.07 per $1,000
of Face Amount and $6 per month, and a charge for taxes 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
$6 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 columns show that if a policy is surrendered in its very early years,  the
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 persons,  standard
risk  assumptions and an initial Face Amount and planned premium of your choice.
If you  purchase  a policy,  we will,  on  request,  deliver  an  individualized
illustration  reflecting  the  planned  premium  you have chosen and the insured
persons' actual risk classes.  Upon request after issuance, we will also provide
a comparable  illustration  reflecting your actual Net Cash Surrender  Value. If
you request  illustrations  more than once in any policy year, we may charge for
the illustration.




                                       5
<PAGE>

                                SURVIVORSHIP 2000

                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY
           FLEXIBLE PREMIUM JOINT SURVIVORSHIP VARIABLE LIFE INSURANCE
PLANNED PREMIUM $13,580                           INITIAL FACE AMOUNT $1,000,000
                        MALE AGE 55/FEMALE AGE 50
                               NON-SMOKER                 DEATH BENEFIT OPTION A
                        ASSUMING CURRENT CHARGES


<TABLE>
<CAPTION>
                                                                                                              
                                         DEATH BENEFIT(2)                     CASH SURRENDER VALUE(2)        
                                    ASSUMING HYPOTHETICAL GROSS              ASSUMING HYPOTHETICAL GROSS      
    END OF                          ANNUAL INVESTMENT RETURN OF              ANNUAL INVESTMENT RETURN OF      
    POLICY        ACCUMULATED   -------------------------------------      --------------------------------   
     YEAR         PREMIUMS(1)       0%          6%           12%              0%         6%        12%        
     ----         -----------   ----------- ------------  -----------      ---------  --------- -----------  
      <S>      <C>              <C>         <C>           <C>             <C>         <C>         <C>           
       1       $  14,259        $1,000,000  $1,000,000    $1,000,000      $  8,055    $ 8,568     $ 9,081
       2          29,231         1,000,000   1,000,000     1,000,000        19,789     21,519      23,310     
       3          44,951         1,000,000   1,000,000     1,000,000        31,291     34,985      38,952     
       4          61,458         1,000,000   1,000,000     1,000,000        42,552     48,977      56,140     
       5          78,790         1,000,000   1,000,000     1,000,000        53,570     63,512      75,030     

       6          96,988         1,000,000   1,000,000     1,000,000        64,356     78,624      95,809     
       7         116,097         1,000,000   1,000,000     1,000,000        74,888     94,314     118,650     
       8         136,161         1,000,000   1,000,000     1,000,000        85,152    110,591     143,752     
       9         157,228         1,000,000   1,000,000     1,000,000        95,134    127,467     171,342     
      10         179,348         1,000,000   1,000,000     1,000,000       104,826    144,958     201,670     

      15         307,689         1,000,000   1,000,000     1,155,625       148,015    241,772     404,772     

      20         471,487         1,000,000   1,000,000     1,742,143       181,032    356,125     725,591     

      25         680,541         1,000,000   1,001,798     2,482,077       200,586    493,496   1,222,698     

<FN>
(1) Assumes net interest of 5% compounded annually.
(2) 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         -----------------------------        -------------------------------
     YEAR             0%        6%       12%                0%        6%         12%   
     ----          --------- --------- ---------        ---------- ---------- ---------
      <S>           <C>       <C>       <C>             <C>        <C>        <C>      
       1            -40.68%   -36.91%   -33.13%         7,263.77%  7,263.77%  7,263.77%
       2            -19.34    -14.55     -9.77            709.58     709.58     709.58 
       3            -12.63     -7.42     -2.23            281.01     281.01     281.01 
       4             -9.53     -4.10      1.32            161.03     161.03     161.03 
       5             -7.80     -2.22      3.35            108.39     108.39     108.39 
                                                                                       
       6             -6.71     -1.02      4.65             79.68      79.68      79.68 
       7             -5.97     -0.20      5.54             61.90      61.90      61.90 
       8             -5.44      0.40      6.20             49.92      49.92      49.92 
       9             -5.06      0.84      6.69             41.37      41.37      41.37 
      10             -4.77      1.18      7.08             34.99      34.99      34.99 
                                                                                       
      15             -4.11      2.11      8.19             18.25      18.25      19.83 
                                                                                       
      20             -4.05      2.51      8.65             11.26      11.26      15.67 
                                                                                       
      25             -4.34      2.77      8.84              7.55       7.56      13.24 

<FN>

(1) Assumes net interest of 5% compounded annually.
(2) 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>


                                SURVIVORSHIP 2000

                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY
            FLEXIBLE PREMIUM JOINT SURVIVORSHIP VARIABLE LIFE INSURANCE
PLANNED PREMIUM $13,580                           INITIAL FACE AMOUNT $1,000,000
                        MALE AGE 55/FEMALE AGE 50
                               NON-SMOKER                 DEATH BENEFIT OPTION A
                       ASSUMING GUARANTEED CHARGES

<TABLE>
<CAPTION>
                                                                                                               
                                        DEATH BENEFIT(2)                    CASH SURRENDER VALUE(2)            
                                   ASSUMING HYPOTHETICAL GROSS            ASSUMING HYPOTHETICAL GROSS          
    END OF                         ANNUAL INVESTMENT RETURN OF            ANNUAL INVESTMENT RETURN OF          
    POLICY        ACCUMULATED  ----------------------------------     ------------------------------------     
     YEAR         PREMIUMS(1)      0%          6%          12%            0%          6%          12%          
     ----         -----------  ----------  ----------  ----------     ----------- ----------- ------------     
      <S>          <C>         <C>         <C>         <C>             <C>         <C>        <C>              
       1           $  14,259   $1,000,000  $1,000,000  $1,000,000      $  8,044    $  8,557   $    9,069        
       2              29,231    1,000,000   1,000,000   1,000,000        19,720      21,447       23,236       
       3              44,951    1,000,000   1,000,000   1,000,000        31,136      34,821       38,778       
       4              61,458    1,000,000   1,000,000   1,000,000        42,277      48,679       55,818       
       5              78,790    1,000,000   1,000,000   1,000,000        53,124      63,022       74,492       

       6              96,988    1,000,000   1,000,000   1,000,000        63,654      77,844       94,943       
       7             116,097    1,000,000   1,000,000   1,000,000        73,843      93,141      117,332       
       8             136,161    1,000,000   1,000,000   1,000,000        83,661     108,901      141,833       
       9             157,228    1,000,000   1,000,000   1,000,000        93,078     125,113      168,641       
      10             179,348    1,000,000   1,000,000   1,000,000       102,054     141,757      197,967       

      15             307,689    1,000,000   1,000,000   1,116,344       138,117     230,093      391,014       

      20             471,487    1,000,000   1,000,000   1,622,617       149,215     319,755      675,809       

      25             680,541    1,000,000   1,000,000   2,146,874       109,409     393,982    1,057,573       
<FN>
(1) Assumes net interest of 5% compounded annually.
(2) 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 INVESTMENT RETURN OF
    POLICY        -----------------------------      ---------------------------------
     YEAR            0%        6%       12%              0%         6%        12%
     ----         --------- --------- ---------      ----------  --------- -----------
      <S>          <C>       <C>       <C>           <C>         <C>       <C>      
       1           -40.76%   -36.99%   -33.22%       7,263.77%   7,263.77% 7,263.77%
       2           -19.53    -14.75     -9.96          709.58      709.58    709.58
       3           -12.85     -7.65     -2.45          281.01      281.01    281.01
       4            -9.78     -4.34      1.09          161.03      161.03    161.03
       5            -8.07     -2.47      3.10          108.39      108.39    108.39

       6            -7.02     -1.30      4.39           79.68       79.68     79.68
       7            -6.32     -0.51      5.26           61.90       61.90     61.90
       8            -5.84      0.05      5.90           49.92       49.92     49.92
       9            -5.50      0.47      6.38           41.37       41.37     41.37
      10            -5.27      0.78      6.75           34.99       34.99     34.99

      15            -5.04      1.51      7.79           18.25       18.25     19.45

      20            -6.13      1.53      8.06           11.26       11.26     15.11

      25           -10.41      1.13      7.91            7.55        7.55     12.35
<FN>
(1) Assumes net interest of 5% compounded annually.
(2) 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>

                            SURVIVORSHIP 2000
                                                                        
                 EQUITABLE VARIABLE LIFE INSURANCE COMPANY
          FLEXIBLE PREMIUM JOINT SURVIVORSHIP VARIABLE LIFE INSURANCE
PLANNED PREMIUM $13,580                           INITIAL FACE AMOUNT $1,000,000
                        MALE AGE 55/FEMALE AGE 50
                                NON-SMOKER                DEATH BENEFIT OPTION B
                        ASSUMING CURRENT CHARGES

<TABLE>
<CAPTION>
                                                                                                               
                                        DEATH BENEFIT(2)                     CASH SURRENDER VALUE(2)           
                                   ASSUMING HYPOTHETICAL GROSS             ASSUMING HYPOTHETICAL GROSS         
    END OF                         ANNUAL INVESTMENT RETURN OF             ANNUAL INVESTMENT RETURN OF         
    POLICY        ACCUMULATED   ----------------------------------      ----------------------------------     
     YEAR         PREMIUMS(1)      0%          6%          12%             0%          6%         12%          
     ----         -----------   ----------  ----------  ----------      ----------  --------- ------------     
      <S>           <C>         <C>         <C>         <C>              <C>        <C>        <C>              
       1            $ 14,259    $1,008,055  $1,008,568  $1,009,081       $  8,055   $  8,568   $    9,081
       2              29,231     1,019,787   1,021,517   1,023,308         19,787     21,517       23,308       
       3              44,951     1,031,285   1,034,978   1,038,945         31,285     34,978       38,945       
       4              61,458     1,042,536   1,048,959   1,056,119         42,536     48,959       56,119       
       5              78,790     1,053,538   1,063,474   1,074,984         53,538     63,474       74,984       

       6              96,988     1,064,300   1,078,554   1,095,721         64,300     78,554       95,721       
       7             116,097     1,074,795   1,094,193   1,118,493         74,795     94,193      118,493       
       8             136,161     1,085,006   1,110,394   1,143,488         85,006    110,394      143,488       
       9             157,228     1,094,915   1,127,160   1,170,914         94,915    127,160      170,914       
      10             179,348     1,104,509   1,144,497   1,201,004        104,509    144,497      201,004       

      15             307,689     1,146,551   1,239,226   1,400,584        146,551    239,226      400,584       

      20             471,487     1,176,607   1,346,777   1,718,761        176,607    346,777      715,852       

      25             680,541     1,188,778   1,462,877   2,450,965        188,778    462,877    1,207,372       

<FN>
(1) Assumes net interest of 5% compounded annually.
(2) 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
                   ANNUAL RATE OF RETURN OF             ANNUAL RATE OF RETURN OF
    END OF       -----------------------------      ---------------------------------
    POLICY          
     YEAR           0%        6%       12%              0%          6%       12%     
     ----        --------- --------- ---------      ----------  --------- -----------
      <S>         <C>       <C>       <C>           <C>         <C>       <C>
       1          -40.68%   -36.91%   -33.13%       7,323.09%   7,326.86% 7,330.64%
                
       2          -19.35    -14.56     -9.77          718.01      718.75    719.51
       3          -12.64     -7.43     -2.24          285.38      285.89    286.44
       4           -9.55     -4.11      1.31          164.18      164.65    165.17
       5           -7.82     -2.24      3.33          110.99      111.46    112.00

       6           -6.73     -1.04      4.62           81.97       82.46     83.04
       7           -6.00     -0.23      5.51           63.98       64.50     65.14
       8           -5.48      0.36      6.16           51.86       52.41     53.12
       9           -5.10      0.79      6.64           43.20       43.79     44.57
      10           -4.82      1.13      7.02           36.74       37.37     38.22

      15           -4.24      1.98      8.07           19.74       20.59     21.92

      20           -4.31      2.27      8.54           12.57       13.64     15.56

      25           -4.89      2.31      8.76            8.66        9.97     13.16

<FN>
(1) Assumes net interest of 5% compounded annually.
(2) 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>


                              SURVIVORSHIP 2000
                                
                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY
           FLEXIBLE PREMIUM JOINT SURVIVORSHIP VARIABLE LIFE INSURANCE
PLANNED PREMIUM $13,580                           INITIAL FACE AMOUNT $1,000,000
                        MALE AGE 55/FEMALE AGE 50
                              NON-SMOKER                  DEATH BENEFIT OPTION B
                       ASSUMING GUARANTEED CHARGES

<TABLE>
<CAPTION>
                                                                                                               
                                        DEATH BENEFIT(2)                     CASH SURRENDER VALUE(2)           
                                   ASSUMING HYPOTHETICAL GROSS             ASSUMING HYPOTHETICAL GROSS         
    END OF                           ANNUAL INVESTMENT RETURN OF             ANNUAL INVESTMENT RETURN OF         
    POLICY        ACCUMULATED   ----------------------------------      ----------------------------------     
     YEAR         PREMIUMS(1)      0%          6%          12%             0%          6%         12%          
     ----         -----------   ----------  ----------  ----------      ----------  --------- ------------     
      <S>           <C>         <C>         <C>         <C>              <C>        <C>        <C>                
       1            $ 14,259    $1,008,044  $1,008,556  $1,009,069       $  8,044   $  8,556   $    9,069      
       2              29,231     1,019,718   1,021,445   1,023,233         19,718     21,445       23,233      
       3              44,951     1,031,127   1,034,811   1,038,767         31,127     34,811       38,767      
       4              61,458     1,042,254   1,048,653   1,055,788         42,254     48,653       55,788      
       5              78,790     1,053,077   1,062,965   1,074,423         53,077     62,965       74,423      

       6              96,988     1,063,566   1,077,734   1,094,805         63,566     77,734       94,805      
       7             116,097     1,073,692   1,092,945   1,117,079         73,692     92,945      117,079      
       8             136,161     1,083,419   1,108,574   1,141,395         83,419    108,574      141,395      
       9             157,228     1,092,707   1,124,594   1,167,918         92,707    124,594      167,918      
      10             179,348     1,101,505   1,140,962   1,196,816        101,505    140,962      196,816      

      15             307,689     1,135,414   1,225,362   1,382,992        135,414    225,362      382,992      

      20             471,487     1,139,981   1,299,641   1,653,058        139,981    299,641      653,058      

      25             680,541     1,086,711   1,326,400   2,070,768         86,711    326,400    1,020,083      
<FN>
(1) Assumes net interest of 5% compounded annually.
(2) 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     -----------------------------      ---------------------------------
     YEAR         0%        6%       12%              0%         6%        12%
     ----      --------- --------- ---------      ----------  --------- -----------
      <S>        <C>       <C>       <C>           <C>         <C>       <C>      
       1         -40.76%   -36.99%   -33.22%       7,323.01%   7,326.78% 7,330.55%
       2         -19.54    -14.75     -9.97          717.98      718.72    719.47
       3         -12.87     -7.66     -2.46          285.36      285.87    286.41
       4          -9.80     -4.36      1.07          164.16      164.63    165.15
       5          -8.10     -2.50      3.07          110.97      111.43    111.97

       6          -7.06     -1.34      4.34           81.94       82.43     83.01
       7          -6.37     -0.56      5.21           63.95       64.46     65.10
       8          -5.90     -0.01      5.83           51.83       52.37     53.07
       9          -5.59      0.38      6.30           43.16       43.74     44.51
      10          -5.37      0.68      6.65           36.69       37.31     38.16

      15          -5.30      1.25      7.55           19.64       20.47     21.78

      20          -6.85      0.93      7.77           12.32       13.36     15.26

      25         -13.20     -0.30      7.68            8.09        9.36     12.13
<FN>
(1) Assumes net interest of 5% compounded annually.
(2) 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>



                        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 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, 1996.

(a) 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

                                                                                
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.


                                      A-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.


                                      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
- -----------------------    -------------------------
<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, 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 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>

                                      B-1

<PAGE>

NAME AND PRINCIPAL         BUSINESS EXPERIENCE
BUSINESS ADDRESS           WITHIN PAST FIVE YEARS
- -----------------------    -------------------------

OFFICERS -- DIRECTORS (Continued)

<TABLE>
<S>                        <C>
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,  Equitable,
 135 West 50th Street      January 1994 to present; prior thereto,  Controller,  John Hancock subsidiaries,  New York, New York from
 New York, New York 10020  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  President,
   200 Plaza Drive         Equitable since February 1988; prior thereto, Assistant Vice President.
   Secaucus, New Jersey       
   07906       

John P. Natoli...........  Vice  President  and  Chief  Underwriting  Officer, Equitable   Variable,   since  February  1988.   Vice
                           President, Equitable.
</TABLE>


                                      B-2

<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.

     ATTENTION  NORTH  CAROLINA  INVESTORS:  THE  INFORMATION  CONTAINED IN THIS
     VARIABLE  CONTRACT  OFFERING HAS NOT BEEN  APPROVED OR  DISAPPROVED  BY THE
     COMMISSIONER  OF  INSURANCE  OF THE  STATE OF NORTH  CAROLINA;  NOR HAS THE
     COMMISSIONER RULED UPON THE ADEQUACY OR ACCURACY OF THIS DOCUMENT. VARIABLE
     CONTRACTS  SOLD BY  PROSPECTUS  MIGHT NOT BE COVERED BY THE NORTH  CAROLINA
     LIFE AND HEALTH INSURANCE GUARANTY ASSOCIATION.


                  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 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, 1996.

(a) 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>


                                SURVIVORSHIP(TM)
                                      2000





                          Prospectus Dated May 1, 1995

Survivorship  2000  is a  flexible  premium  joint  survivorship  variable  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).

You may decide the amount of premiums to invest and when,  within limits.  Other
than the initial premium, there are no required premiums (however, under certain
conditions, additional premiums may be needed to keep the policy in effect). Net
premiums are deposited in a Policy Account.

Policy  Account  values  increase or decrease  with  investment  experience  and
reflect  certain  deductions  and charges.  You may allocate your Policy Account
value  to a  guaranteed  fixed  return  and the  following  thirteen  investment
portfolios:

<TABLE>
<C>                                            <C>                       <C>
o  Money Market                                o  Equity Index           Asset Allocation Series:
o  Intermediate Government Securities          o  Common Stock           o  Conservative Investors
o  Quality Bond                                o  Global                 o  Balanced
o  High Yield                                  o  International          o  Growth Investors
o  Growth & Income                             o  Aggressive Stock
</TABLE>

We do not guarantee the investment  performance of these investment  portfolios,
which involve varying degrees of risk.

Survivorship 2000 provides life insurance coverage on two insureds, with a death
benefit payable when the last surviving  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 the Policy  Account.
You can reduce the Face  Amount and  change  the death  benefit  option,  within
limits.

The policy may go into default if the Net Cash Surrender  Value (Policy  Account
value  less any loan and  accrued  loan  interest)  is  insufficient  to pay the
policy's monthly  deductions.  When this condition exists, we guarantee that the
policy will remain  in-force  under the death  benefit  guarantee  provision (if
available) as long as the accumulated  premiums  you've paid, less  withdrawals,
are at least equal to a guaranteed  minimum death  benefit  premium fund and any
policy loan does not exceed the Cash  Surrender  Value (Policy  Account  value).
Otherwise,  your  policy  will end  without  value  unless  you make a  required
payment.

Ask your Equitable  agent to determine if changing,  or adding to, your existing
insurance  coverage with Survivorship  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
SURVIVORSHIP  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 1995 Equitable Variable Life Insurance Company. All rights reserved.

VM 503

<PAGE>


                                TABLE OF CONTENTS


SUMMARY OF SURVIVORSHIP 2000 FEATURES........................1

PART 1 -- DETAILED INFORMATION ABOUT EQUITABLE VARIABLE AND
          SURVIVORSHIP 2000 INVESTMENT CHOICES...............5
          THE COMPANY THAT ISSUES SURVIVORSHIP 2000..........5
            Equitable Variable...............................5
            Our Parent, Equitable............................5
          THE SEPARATE ACCOUNT AND THE TRUST.................5
            The Separate Account.............................5
            The Trust........................................5
            The Trust's Investment Adviser...................5
            Investment Policies Of The Trust's Portfolios....6
          THE GUARANTEED INTEREST ACCOUNT....................7
            Amounts In The Guaranteed Interest Account.......7
            Adding Interest In The Guaranteed Interest
              Account .......................................8
            Transfers From The Guaranteed Interest Account...8

PART 2 -- DETAILED INFORMATION ABOUT SURVIVORSHIP 2000.......8
          FLEXIBLE PREMIUMS..................................8
          DEATH BENEFITS.....................................9
          CHANGES IN INSURANCE PROTECTION....................9
            Reducing The Face Amount.........................9
            Changing The Death Benefit Option...............10
            When Policy Changes Go Into Effect..............10
          MATURITY BENEFITS.................................10
          LIVING BENEFIT OPTION.............................10
          ADDITIONAL BENEFITS MAY BE AVAILABLE..............10
          YOUR POLICY ACCOUNT VALUE.........................11
            Amounts In The Separate Account.................11
            How We Determine The Unit Value.................11
            Transfers Of Policy Account Value...............11
            Automatic Transfer Service......................11
            Telephone Transfers.............................12
            Charge for Transfers............................12
          BORROWING FROM YOUR POLICY ACCOUNT................12
            How To Request A Loan...........................12
            Policy Loan Interest............................12
            When Interest Is Due............................12
            Repaying The Loan...............................13
            The Effects Of A Policy Loan....................13
          PARTIAL WITHDRAWALS FROM YOUR POLICY ACCOUNT......13
            Partial Withdrawal Charges......................13
            Allocation Of Partial Withdrawals And Charges...13
            The Effects Of A Partial Withdrawal.............13
            Surrender For Net Cash Surrender Value..........13
          DEDUCTIONS AND CHARGES............................13
            Deductions From Your Premiums...................13
            Deductions From Your Policy Account.............14
          DEDUCTIONS AND CHARGES (CONTINUED)
            How Policy Account Charges Are Allocated........15
            Charges Against The Separate Account............15
            Trust Charges...................................15
          ADDITIONAL INFORMATION ABOUT SURVIVORSHIP 2000....15
            Your Policy Can Terminate.......................15
            You May Restore A Policy After It Terminates....16
            Policy Periods, Anniversaries, Dates And Ages...16
          TAX EFFECTS.......................................16
            Policy Proceeds.................................17
            Diversification.................................18
            Riders..........................................18
            Policy Changes..................................18
            Tax Changes.....................................18
            Estate And Generation Skipping Taxes............18
            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.............19
            Separate Account Voting Rights..................19
          OUR RIGHT TO CHANGE HOW WE OPERATE................19
          OUR REPORTS TO POLICYOWNERS.......................20
          LIMITS ON OUR RIGHT TO CHALLENGE THE POLICY.......20
          YOUR PAYMENT OPTIONS..............................20
          YOUR BENEFICIARY..................................20
          ASSIGNING YOUR POLICY.............................20
          WHEN WE PAY POLICY PROCEEDS.......................21
          DIVIDENDS.........................................21
          REGULATION........................................21
          SPECIAL CIRCUMSTANCES.............................21
          DISTRIBUTION......................................21
          LEGAL PROCEEDINGS.................................21
          ACCOUNTING AND ACTUARIAL EXPERTS..................22
          ADDITIONAL INFORMATION............................22
          MANAGEMENT........................................23

PART 4 -- ILLUSTRATIONS OF POLICY BENEFITS..................25
          INDIVIDUAL ILLUSTRATIONS..........................25

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(s) of the policy.  We refer to the persons who are covered
by the policy as the  "insured  persons",  because the  insured  persons and the
policyowner(s) 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>


                      SUMMARY OF SURVIVORSHIP 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

FLEXIBLE PREMIUMS

o Premiums may be invested whenever and in whatever amount you determine, within
  limits.  Other than the initial  premium,  there are no  scheduled or required
  premium payments (however,  under certain conditions,  additional premiums may
  be needed to keep a policy in effect). See FLEXIBLE PREMIUMS on page 8.

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  Account  and to one or  more  funds  of
  Equitable Variable's Separate Account FP (each a Fund, and together, the Funds
  or the Separate Account). The Funds invest in corresponding  portfolios of The
  Hudson River Trust (Trust). Subject to certain conditions,  you have access to
  the Policy Account value through loans, partial withdrawals or by surrendering
  the  policy.  You may also adjust your  allocation  to the various  investment
  options by changing your allocation  percentages or by making  transfers among
  the Funds and the Guaranteed  Interest Account.  If the policy is owned by two
  or more persons,  we will require  authorization from each owner before taking
  any action under the policy.

o 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 THE
  FUNDS  MAY BE  REQUESTED  AT ANY  TIME.  Transfers  are  subject  to the rules
  discussed under TRANSFERS FROM THE GUARANTEED  INTEREST  ACCOUNT on page 8 and
  TRANSFERS OF POLICY ACCOUNT VALUE on page 11.

o There is no minimum  guaranteed cash value for amounts allocated to the Funds.
  The value of amounts allocated to the Guaranteed  Interest Account will depend
  on deductions  from that Account 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 (equal to
  the Policy Account value) 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 12.

o Partial  withdrawals of Net Cash Surrender  Value may be taken after the first
  policy  year,  subject to our  approval  and certain  conditions.  See PARTIAL
  WITHDRAWALS FROM YOUR POLICY ACCOUNT on page 13.

o The policy may be surrendered for its Net Cash Surrender Value (Policy Account
  value  less any loan and  accrued  loan  interest),  less any lien  securing a
  Living Benefit payment, at which time insurance coverage will end.

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 the Policy
  Account.

o In some cases a higher death benefit may apply in order to meet Federal income
  tax law requirements.

o After the first  year,  you may  reduce  the Face  Amount or change  the death
  benefit option, within limits. The minimum Face Amount is $200,000.

o The death benefit is payable when the last surviving insured person dies while
  the policy is in effect.

DEATH BENEFIT GUARANTEE

o The death  benefit  is  guaranteed  if the  amount of  premiums  you've  paid,
  accumulated at 4% interest, less withdrawals, also accumulated at 4% interest,
  is at least equal to a guaranteed  minimum death benefit  premium fund and any
  policy loan does not exceed the Cash Surrender  Value (Policy  Account Value).
  The death benefit guarantee is not available in some jurisdictions,  including
  New York and New  Jersey.  You  should  check  with  your  Equitable  Agent to
  determine  whether the  guaranteed  minimum death benefit is available in your
  state.

MATURITY BENEFITS

o A  maturity  benefit  equal to the Net  Cash  Surrender  Value,  less any lien
  securing a Living  Benefit  payment  and accrued  interest,  is payable on the
  policy  anniversary  nearest the younger insured  person's 100th birthday,  if
  either or both of the insured persons are 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 sole surviving insured has a terminal illness. The Living Benefit rider
  will be added to most policies at issue for no additional cost.

                                       1
<PAGE>


ADDITIONAL BENEFITS

o Estate  Protector,  Option to Split  Upon  Divorce  and  Option to Split  Upon
  Federal Tax Law Change 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 Premium Sales Charge in the first policy year equal to 30% of premiums paid up
  to one  "target  premium"  and 3% of  premiums  paid in excess  of the  target
  premium in that year. The Premium Sales Charge in each subsequent  policy year
  is equal to 7.5% of  premiums  paid up to one target  premium  (6% for certain
  combinations  of insured  persons) and 3% of premiums  paid on any excess over
  the target premium in each year.  Equitable Variable currently intends to stop
  deducting this charge at the end of the twentieth  policy year. See DEDUCTIONS
  FROM  YOUR  PREMIUMS  on  page  13 for a  detailed  discussion,  including  an
  explanation of "target premium."

FROM THE POLICY ACCOUNT

o Monthly  administrative  charge of $0.07 per $1,000 of Face Amount plus $6 per
  month during the first policy year. Current monthly  administrative  charge of
  $6 during subsequent policy years (subject to $8 per month maximum).

o Monthly  cost of  insurance  charge  and  monthly  charge  for any  additional
  benefits.

o Transaction charges (for partial withdrawals and certain transfers).

o Monthly  guaranteed  minimum death benefit charge equal to $0.01 per $1,000 of
  Face Amount for policies with a guaranteed minimum death benefit provision.

FROM THE SEPARATE ACCOUNT

o Charge for certain mortality and expense risks of .90% 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% of net assets for Common Stock, Money Market and the Balanced
  Portfolios;   .50%  for  Aggressive  Stock  and  the  Intermediate  Government
  Securities Portfolios;  .55% for High Yield, Global,  Conservative  Investors,
  Growth Investors,  Quality Bond and the Growth & Income  Portfolios;  and .90%
  for the International Portfolio.

VARIATIONS

o Equitable  Variable is subject to the insurance laws and  regulations in every
  jurisdiction  in which  Survivorship  2000 is sold. As a result,  the terms of
  Survivorship  2000 may vary from  jurisdiction to  jurisdiction.  The terms of
  Survivorship  2000 may also  vary  where  special  circumstances  result  in a
  reduction in our costs.

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 the
  latest date Part 1 of a policy application is signed.

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.

DEFAULT AND TERMINATION

o If the Net Cash Surrender Value is  insufficient  to pay the policy's  monthly
  deductions  the  policy  will go into  default  unless  the  operation  of the
  policy's guaranteed minimum death benefit provision results in a waiver of the
  monthly  deductions.  In order to benefit from the  guaranteed  minimum  death
  benefit provision, accumulated premiums you've paid, less withdrawals, must be
  at least equal to a  guaranteed  minimum  death  benefit  premium fund and any
  policy loan must not exceed the Cash Surrender  Value.  The  guaranteed  death
  benefit provision is not available in some  jurisdictions,  including New York
  and New Jersey.  If the policy goes into default,  it will  terminate  without
  value  unless you make a required  payment.  See YOUR POLICY CAN  TERMINATE on
  page 15.

o You will be notified if a default occurs and given the opportunity to maintain
  the policy in force by paying the amount  specified in the notice.  You may be
  able to restore a terminated  policy  within a limited  time period,  but this
  will require additional evidence of insurability. See YOU MAY RESTORE A POLICY
  AFTER IT TERMINATES on page 16.

                                       2
<PAGE>


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 or policy termination 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, 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 .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  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 SURVIVORSHIP  2000
POLICY.   SUCH  CHARGES  WOULD  REDUCE  THE  RETURNS  AND  YIELDS   SHOWN.   SEE
ILLUSTRATIONS  OF  SURVIVORSHIP  2000 POLICY ACCOUNT AND CASH  SURRENDER  VALUES
BASED ON HISTORICAL INVESTMENT RESULTS BELOW.


<TABLE>
<CAPTION>
                                                                   RATES OF RETURN FOR PERIODS ENDING DECEMBER 31, 1994
                                                       -----------------------------------------------------------------------------
                                                                                                                         SINCE
PORTFOLIO                                   YIELDS      1 YEAR     3 YEARS     5 YEARS     10 YEARS     15 YEARS     INCEPTION(A)
- ---------                                 ----------   ---------  ----------   ---------   ----------   ---------  -----------------
<S>                                          <C>        <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 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
Cash Surrender Value (Policy Account Value) of  hypothetical  Survivorship  2000
policies held for specified periods of time. The table illustrates  Premiums and
Cash Surrender Values of twelve  hypothetical  Survivorship 2000 policies,  each
with a 100%  premium  allocation  to a different  Fund.  The  illustration  also
assumes that the insureds are a standard  risk  55-year-old  male and a standard
risk  50-year-old  female,  both  non-smokers,  and that each policy has a level
death benefit, a $1,000,000 face amount and a $13,580 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.

Cash Surrender  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.

                                       3
<PAGE>


   ILLUSTRATIONS OF SURVIVORSHIP 2000 POLICY ACCOUNT AND CASH SURRENDER VALUES
     BASED ON HISTORICAL INVESTMENT RESULTS, $1,000,000 OF INITIAL INSURANCE
                         PROTECTION AND CURRENT CHARGES


<TABLE>
<CAPTION>
                               AT THE END OF THE FIRST YEAR       AT THE END OF THE FIFTH YEAR  
                              -----------------------------      ------------------------------
                                 TOTAL       POLICY ACCOUNT          TOTAL       POLICY ACCOUNT 
                                PREMIUM      VALUE AND CASH         PREMIUM      VALUE AND CASH 
PORTFOLIO                        PAID       SURRENDER VALUE          PAID       SURRENDER VALUE
- ---------                     -----------  ----------------      -------------  ---------------
<S>                            <C>            <C>                  <C>             <C>
Money Market ..............    $ 13,580       $  9,210             $ 67,900        $ 69,295
Int. Gov't Securities .....      13,580          9,132
Quality Bond ..............      13,580          7,606
High Yield ................      13,580          8,450               67,900          71,624
Growth & Income ...........      13,580          8,012
Equity Index ..............      13,580
Common Stock ..............      13,580          8,883               67,900         103,137
Global ....................      13,580          8,997               67,900          71,608
Aggressive Stock ..........      13,580         11,037               67,900          85,489

THE ASSET ALLOCATION SERIES:
- ---------------------------
Conservative Investors ....      13,580          8,614               67,900          63,299
Balanced ..................      13,580         10,521               67,900          73,063
Growth Investors ..........      13,580          8,979               67,900          73,021
</TABLE>


<TABLE>
<CAPTION>
                               AT THE END OF THE TENTH YEAR          POLICY OWNED SINCE PORTFOLIO'S INCEPTION
                              ------------------------------         ----------------------------------------
                                TOTAL         POLICY ACCOUNT             TOTAL                POLICY ACCOUNT
                               PREMIUM        VALUE AND CASH            PREMIUM               VALUE AND CASH
PORTFOLIO                        PAID        SURRENDER VALUE             PAID                SURRENDER VALUE
- ---------                     ------------  ----------------         -------------          ----------------
<S>                             <C>             <C>                    <C>                       <C>
Money Market................    $135,800        $164,484               $176,540                  $212,593
Int. Gov't Securities.......                                             54,320                    46,595
Quality Bond................                                             13,580                     7,606
High Yield..................                                            108,640                   133,057
Growth & Income.............                                             13,580                     8,012
Equity Index................                                             13,580                     8,385
Common Stock................     135,800         269,838                258,020                   920,926
Global......................                                             95,060                   126,077
Aggressive Stock............                                            122,220                   224,700

THE ASSET ALLOCATION SERIES:
- ------------------------------
Conservative Investors......                                             67,900                    63,299
Balanced....................                                            122,220                   148,487
Growth Investors............                                             67,900                    73,021
</TABLE>


THESE VALUES ARE NOT AN ESTIMATE OR GUARANTEE OF FUTURE PERFORMANCE.

                                       4
<PAGE>


PART 1: DETAILED INFORMATION ABOUT EQUITABLE VARIABLE AND SURVIVORSHIP 2000
        INVESTMENT CHOICES

THE COMPANY THAT ISSUES SURVIVORSHIP 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, 1994, we had approximately $125.8 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  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 as of  December  31,  1994.  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.

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 (1940 Act). 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  funds,  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,  1994,  Alliance  was  managing
approximately $121.3 billion in assets.

Alliance's main office is 1345 Avenue of the Americas, New York, New York 10105.

                                       5
<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
                                                        $350           $400           $750
PORTFOLIO                                              MILLION        MILLION        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
                                                        $500           $500           OVER
PORTFOLIO                                              MILLION        MILLION      $1 BILLION
- ---------                                            ------------   ------------   ------------
<S>                                                     <C>            <C>            <C>
Quality Bond and Growth & Income.....................   .550%          .525%          .500%
- -----------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
                                                        FIRST          NEXT           OVER
                                                        $750           $750           $1.5
PORTFOLIO                                              MILLION        MILLION        BILLION
- ---------                                            ------------   ------------   ------------
<S>                                                     <C>            <C>            <C>
Equity Index.........................................   .350%          .300%          .250%
- -----------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
                                                        FIRST                         OVER
                                                        $500           NEXT           $1.5
PORTFOLIO                                              MILLION      $1 BILLION       BILLION
- ---------                                            ------------   ------------   ------------
<S>                                                     <C>            <C>            <C>
International........................................   .900%          .850%           .800
- -----------------------------------------------------------------------------------------------
</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 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 securities.      High  current   income   consistent   with
                                                                                    preservation of capital.

HIGH YIELD..............   Primarily   a   diversified   mix  of  high  yield,      High return by maximizing  current  income
                           fixed-income     securities    involving    greater      and,  to the extent  consistent  with that
                           volatility  of  price  and  risk of  principal  and      objective, capital appreciation.
                           income than high quality  fixed-income  securities.
                           The medium and lower  quality  debt  securities  in
                           which the  Portfolio  may invest are known as "junk
                           bonds."

GROWTH & INCOME.........   Primarily common stocks and securities  convertible      High total  return  through a  combination
                           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  trust
                           "Index")  which the adviser  believes  will, in the      expenses)    that     approximates     the
                           aggregate,  approximate the performance  results of      investment   performance   of  the   Index
                           the 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.
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       6
<PAGE>


<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
PORTFOLIO                  INVESTMENT POLICY                                        OBJECTIVE
- -----------                --------------------                                     -----------
<S>                        <C>                                                      <C>
INTERNATIONAL...........   Primarily equity  securities  selected  principally      Long-term growth of capital.
                           to  permit   participation  in  non-United   States
                           companies with prospects for growth.

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.

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.   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  of
                           securities    and   high   quality   money   market      current income and capital appreciation.
                           instruments.  The  Portfolio is generally  expected
                           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  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.   The
                           Portfolio   is   generally    expected   to   hold
                           approximately   70%  of  its   assets   in  equity
                           securities and 30% in fixed income securities.
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Because   Policy  Account  values  may  be  invested  in  mutual  fund  options,
Survivorship  2000  offers  an  opportunity  for the  Policy  Account  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 Policy Account value may not appreciate as rapidly and indeed,
may decrease in value.

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 ACCOUNT

You may allocate some or all of your Policy Account to the  Guaranteed  Interest
Account,  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  guarantees,
including the Guaranteed Interest Account,  as well as our general  obligations.
The general  account is subject to regulation  and  supervision by the Insurance
Department of the State of New York and to the insurance laws and regulations of
all jurisdictions where we are authorized to do business.  Because of applicable
exemptive and exclusionary provisions, interests in the general account have not
been registered  under the Securities Act of 1933 (1933 Act), nor is the general
account an  investment  company  under the 1940 Act.  Accordingly,  neither  the
general account,  the Guaranteed  Interest Account 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  that are included in
the prospectus for your  information  and that relate to the general account and
the Guaranteed Interest Account.  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 ACCOUNT.  You may accumulate  amounts in the
Guaranteed  Interest  Account by allocating net premiums and loan  repayments to
that Account,  transferring  amounts from the Funds to the  Guaranteed  Interest
Account or  earning  interest  on amounts  you  already  have in the  Guaranteed
Interest  Account.  A Living  Benefit  payment will also result in amounts being
transferred to the  Guaranteed  Interest  Account.  See LIVING BENEFIT OPTION on
page 10. 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  Account.  We refer to this
amount as the loaned amount in the Guaranteed Interest Account.

The amount you have in the Guaranteed Interest Account at any time is the sum of
all net premiums and loan  repayments  allocated to that Account,  all transfers
into that Account  (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 Account.

                                       7
<PAGE>


ADDING INTEREST IN THE GUARANTEED  INTEREST ACCOUNT.  We pay a declared interest
rate on all amounts that you have in the Guaranteed  Interest Account. At policy
issuance,  and prior to each policy anniversary,  we declare the rates that will
apply to amounts in the  Guaranteed  Interest  Account 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 Account.  We reserve the
right to declare  higher  interest  rates for higher Face Amount  policies.  See
POLICY LOAN INTEREST on page 12. 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  Account at the end of each policy month.  Interest is
credited on any loaned amount in the Guaranteed  Interest Account 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 Funds and to the unloaned  portion of
the  Guaranteed  Interest  Account in  accordance  with your premium  allocation
percentages.

TRANSFERS FROM THE GUARANTEED  INTEREST  ACCOUNT.  Once during each policy year,
you may request a transfer from your unloaned amount in the Guaranteed  Interest
Account to one or more of the Funds. 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% of your  unloaned  value in the  Guaranteed
Interest Account 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  Account on the transfer date,  whichever is less.  Amounts
securing a Living  Benefit  payment may not be  transferred  from the Guaranteed
Interest Account.

PART 2:       DETAILED INFORMATION ABOUT SURVIVORSHIP 2000

FLEXIBLE PREMIUMS

You may choose the amount and frequency of premium payments, as long as they are
within the limits described  below. We determine the applicable  minimum initial
premium based on the age, sex, rating class and smoker/non-smoker status of each
of the insured persons,  the initial Face Amount of the policy (the minimum Face
Amount is $200,000) and any additional benefits selected. In certain situations,
however,  no distinction is made based on the sex of either insured person.  See
COST OF  INSURANCE  CHARGE on page 14.  You may  choose to pay a higher  initial
premium.

The full initial  premium you indicated on your  application  must be paid on or
before the date on which the policy is delivered to you. No insurance under your
policy will take  effect (a) until a policy is  delivered  and the full  initial
premium  is paid while the  persons  proposed  to be insured  are living and (b)
unless the  information  in the  application  continues to be true and complete,
without material change, as of the time the initial 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.  Any  additional  premiums  must  be sent  directly  to our
Administrative  Office. We will not accept cash payments.  If you have submitted
the full  initial  premium  with your  application,  we may,  subject to certain
conditions,  provide a limited  amount of  temporary  insurance  on the proposed
insureds. You may review a copy of our Temporary Insurance Agreement on request.

On your  application  you  provide  us with  initial  instructions  as to how to
allocate  your  net  premiums  and  monthly  charges  among  the  Funds  and the
Guaranteed Interest Account. Allocation percentages may be any whole number from
zero to 100, but the sum must equal 100. Allocations to the Funds 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 Information  Page of your policy
(the Policy  Information  Page),  and 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 11.

Until  the  Allocation  Date,  any  net  premiums  allocated  to a Fund  will be
allocated  to the Money Market Fund,  and all monthly  charges  allocable to the
Separate  Account will be deducted from the Money Market Fund. On the Allocation
Date,  amounts  in the  Money  Market  Fund  will be  allocated  to the Funds in
accordance with your policy  application.  See TRANSFERS OF POLICY ACCOUNT VALUE
on page 11 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 Fund on the  Allocation  Date.  See TRANSFERS OF POLICY  ACCOUNT VALUE on
page 11.

You may change  the  allocation  percentages  for either  your  current  premium
payment  or  the  current  and  future  premium   payments  by  writing  to  our
Administrative  Office and indicating the changes you wish to make. Your request
must be signed. 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 after such date.

Although  premiums  are  flexible,  the  Policy  Information  Page  will  show a
"planned" periodic premium. You determine the planned premium (within limits set
by us) when you apply for the  policy.  The planned  premium is not  necessarily
designed to equal the

                                       8
<PAGE>


amount of premium  that will keep your policy in effect.  You may make or skip a
planned  premium.   We  will  send  premium  notices  if  you  selected  annual,
semi-annual or quarterly planned premiums.

The Policy Information Page will also show a "specified premium" if the policy's
guaranteed  minimum  death  benefit  provision is available in your state.  This
specified  premium  is what we refer  to in this  prospectus  as the  guaranteed
minimum death benefit premium.  We measure actual premium payments against these
hypothetical  premiums in order to  determine  whether your policy is in default
when the Net Cash Surrender  Value is insufficient to pay monthly charges in any
month. These are not required premium payments. See YOUR POLICY CAN TERMINATE on
page 15.

The guaranteed minimum death benefit premium is actuarially  determined at issue
based on the age, sex,  smoker  status and rating class of the insured  persons.
The guaranteed  minimum death benefit  premium will change if you request a Face
Amount  decrease,  add or  eliminate a rider,  or if there is a change in either
insured person's rating or smoker classification.  We reserve the right to limit
the  amount of any  premium  payments  you make  which are in  addition  to your
guaranteed minimum death benefit premium.

Generally,  premiums may be paid at any time and in any amount,  as long as each
payment is at least $100.  (Policies issued in some states or automatic  payment
plans  may  require  different  minimum  premium  payments.)  Except  for  Texas
policyowners,  this  minimum  may be  increased  if we give you 90 days  written
notice.  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 as
life  insurance  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 16 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 last  surviving
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 last  surviving  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 the amount in your Policy Account on the day the last  surviving  insured
  person  dies.  Under  Option  B, the  value of the  benefit  is  variable  and
  fluctuates with the amount in your Policy Account.

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. This higher death benefit
is a percentage multiple of the amount in your Policy Account. The percentage is
designed to ensure that the policy meets the provisions of Federal tax law which
require a minimum  death  benefit in  relation  to cash value for your policy to
qualify as life insurance.  We may apply a higher percentage  multiple than that
required  by  Federal  tax law.  This  means  that  when the  death  benefit  is
calculated using those higher percentage  multiples,  the benefit will be higher
than that  otherwise  necessary  to  continue  to  qualify  your  policy as life
insurance.  See TAX  EFFECTS on page 16.  Since cost of  insurance  charges  are
assessed  on the  difference  between  the  Policy  Account  value and the death
benefit, these charges will increase if the higher death benefit takes effect.

The higher death  benefit  will be the amount in your Policy  Account on the day
the last surviving  insured person dies times a percentage  based on the younger
insured  person's age (nearest  birthday) at the beginning of the policy year of
the last surviving insured person's death. The percentages  decline with age and
are shown on the Policy Information Page of your policy.

The  death  benefit  is  guaranteed  if the  amount  of  premiums  you've  paid,
accumulated at 4% interest,  less withdrawals,  also accumulated at 4% interest,
is at least equal to a guaranteed  minimum  death  benefit  premium fund and any
policy loan does not exceed the Cash Surrender  Value.  In other words,  we will
guarantee  your death benefit  coverage,  regardless of the policy's  investment
performance,  if you have paid a certain amount of premiums into your policy, as
long as you have not  withdrawn or overloaned  those  amounts.  This  guaranteed
minimum  death  benefit  provision  is  not  available  in  some  jurisdictions,
including New York and New Jersey. You should check with your Equitable Agent to
determine  whether the  guaranteed  minimum  death  benefit is available in your
state.

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 signed 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.  Our current procedure is to
disapprove a requested decrease if it would cause a death benefit based upon the
Policy Account  percentage  multiple to apply. See DEATH BENEFITS on page 9. See
TAX EFFECTS on page 16 for the tax consequences of reducing the Face Amount.  If
you reduce the Face Amount while the Estate  Protector  rider is in effect,  the
face amount of that rider will generally be reduced

                                       9
<PAGE>


proportionately.  See  ADDITIONAL  BENEFITS MAY BE AVAILABLE on page 10. Monthly
deductions  from your Policy  Account for the cost of insurance  will  generally
decrease, beginning on the date the reduction in Face Amount takes effect.

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 signed written request to our  Administrative  Office. See TAX EFFECTS
on page 16 for the tax consequences of changing the death benefit option.

o If you change from OPTION A TO OPTION B, the Face Amount will be  decreased by
  the amount in your Policy Account on the date of the change.  We may not allow
  such a change if it would reduce the Face Amount below the minimum required to
  issue this policy at the time of the reduction.

o If you change from OPTION B TO OPTION A, the Face Amount of insurance  will be
  increased by the amount in the Policy Account on the date of the change.

These  increases and decreases in Face Amount are made so that the amount of the
death benefit remains the same on the date of the change. When the death benefit
remains  the same,  there is no change in the net  amount at risk,  which is the
amount on which  cost of  insurance  charges  are based  (see COST OF  INSURANCE
CHARGE on page 14). If your death benefit is determined by a percentage multiple
of the  Policy  Account,  however,  the  new  Face  Amount  will  be  determined
differently.

WHEN POLICY  CHANGES GO INTO  EFFECT.  A  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
16.

MATURITY BENEFITS

If  either  or both of the  insured  persons  are  still  living  on the  policy
anniversary  nearest the younger  insured  person's 100th birthday (the Maturity
Date),  we will pay you a benefit in an amount  equal to the Net Cash  Surrender
Value as of the Maturity Date,  less 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 16 and YOUR PAYMENT
OPTIONS on page 20.

LIVING BENEFIT OPTION

Subject to regulatory  approval in your state and our  underwriting  guidelines,
our Living Benefit rider will be included with 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 sole
surviving insured 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 up to $250  from the
proceeds of the Living Benefit payment. 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 12.

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 Account where it will earn interest at
the same rate as unloaned amounts.  See THE GUARANTEED  INTEREST ACCOUNT on page
7. 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 16 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.  These benefits are subject to our
rules.  More  details will be included in your policy if you choose any of these
benefits. The following additional benefits are currently available:

o ESTATE PROTECTOR RIDER under which an additional benefit is payable during the
  first four policy  years if both  insured  persons die during this  period.  A
  monthly charge will be deducted from the Policy  Account for this rider.  This
  rider may not be cancelled but will  automatically  terminate  four years from
  the policy's  Register  Date or the date the policy  terminates,  whichever is
  earlier.

o OPTION TO SPLIT UPON DIVORCE RIDER permits you to split the Survivorship  2000
  policy into two other individual life insurance policies upon divorce, without
  evidence of  insurability.  A monthly  charge will be deducted from the Policy
  Account for this rider. Certain conditions, as described in the rider, must be
  met before the rider's benefit can be exercised.

                                       10
<PAGE>


o OPTION TO SPLIT UPON  FEDERAL TAX LAW CHANGE  RIDER also  permits you to split
  the  Survivorship  2000  policy  into  two  other  individual  life  insurance
  policies, without evidence of insurability, if certain Federal tax law changes
  occur.  These changes are described in the rider.  There is no charge for this
  rider.

See TAX EFFECTS -- RIDERS on page 18 for possible tax  consequences of splitting
a Survivorship 2000 policy.

YOUR POLICY ACCOUNT VALUE

The  amount in your  Policy  Account is the sum of the  amounts  you have in the
Guaranteed  Interest Account and in the various Funds.  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
Fund are used to purchase  units of that Fund.  Units are  redeemed  from a Fund
when amounts are  withdrawn,  transferred or deducted for charges or capitalized
loan interest. The number of units purchased or redeemed in a Fund is calculated
by  dividing  the dollar  amount of the  transaction  by the  Fund's  unit value
calculated after the close of business that day. On any given day, the value you
have in a Fund is the unit  value  for  that  Fund  times  the  number  of units
credited to you in that Fund.

HOW WE DETERMINE THE UNIT VALUE.  We determine  unit values for the Funds 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 on  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 Fund on that business day.

A net  investment  factor is  determined  for each Fund  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 guaranteed
not to exceed an effective annual rate of .90%. See CHARGES AGAINST THE SEPARATE
ACCOUNT on page 15.  Finally,  we reserve the right to subtract any daily charge
for taxes or amounts set aside as a reserve for taxes. For current  Survivorship
2000 unit values, call (212) 714-5015.

TRANSFERS OF POLICY  ACCOUNT  VALUE.  You may request a transfer of amounts from
any Fund to any other Fund or to the Guaranteed Interest Account.  Special rules
apply to transfers out of the Guaranteed  Interest  Account.  See TRANSFERS FROM
THE GUARANTEED  INTEREST ACCOUNT on page 8. You may make a transfer by telephone
or by submitting a signed 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 12.

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  Fund or be  transferred  to any  one  Fund  as  long  as the  total  amount
transferred that day, including any amount transferred to or from the Guaranteed
Interest Account,  is at least equal to the minimum.  However,  we will transfer
the entire  amount in any Fund 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 fund. 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 Fund into the other 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  Funds for  monthly
transfers,  but the  minimum  amount that may be  transferred  to each Fund 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.

The Automatic  Transfer  Service will remain in effect until the earliest of the
following  events:  (1) the amount in the Money Market Fund is  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;  or (4) we  receive  notice of the sole  surviving
insured's death under the policy.

Using the  Automatic  Transfer  Service  does not  guarantee a profit or protect
against loss in a declining market.

                                       11
<PAGE>


TELEPHONE TRANSFERS. 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
signed 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 3:00 PM
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.

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.

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 Account.

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
Account. 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  sending  a signed  written
request  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  Account and how much you want taken from your amounts in the Funds. If
you request a loan from a Fund,  we will redeem units  sufficient  to cover that
part of the loan and transfer the amount to the loaned portion of the Guaranteed
Interest  Account.  The  amounts  you have in each Fund or the  Account  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 FLEXIBLE PREMIUMS 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 Account and your value in each Fund
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  Account where it earns a declared rate for loaned amounts.
Loaned  amounts will earn interest at a lower rate than the rate you are charged
for policy loan  interest.  Currently 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 rate we currently credit on loaned amounts is 1/2
of  1%  less  than  the  rate  we  charge  for  policy  loan  interest.  Because
Survivorship  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.

                                       12
<PAGE>


This  means an  additional  loan is made to pay the  interest  and  amounts  are
transferred from the Funds 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.  While you have a policy loan and your policy is not in
grace,  we assume that any money you send us is meant to repay the loan.  If you
wish to have  any of  these  payments  applied  as  premium  payments,  you must
specifically  so  indicate  in  writing at the time you make your  payment.  Any
amount not needed to repay a loan and accrued loan interest will be applied as a
premium  payment.  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.

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 Account will
not be available for  investment in the Funds or in the unloaned  portion of the
Guaranteed  Interest  Account.  Whether  you earn more or less  with the  loaned
amount set aside depends on the investment experience of the Funds and the rates
declared for the unloaned portion of the Guaranteed Interest Account. The amount
of any policy loan and accrued loan  interest will reduce the proceeds paid from
your policy upon the death of the last  surviving  insured  person,  maturity or
policy surrender.  In addition,  a loan will reduce the amount available for you
to  withdraw  from your  policy.  A loan may also affect the length of time that
your insurance remains in force because the amount set aside to secure your loan
cannot be used to cover the monthly deductions. See YOUR POLICY CAN TERMINATE on
page 15. See TAX EFFECTS on page 16 for the tax consequences of a policy loan.

PARTIAL WITHDRAWALS FROM YOUR POLICY ACCOUNT

At any time after the first policy year while  either of the insured  persons is
living, you may request a partial withdrawal of your Net Cash Surrender Value by
writing to our  Administrative  Office.  Your request  must be signed.  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 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 Fund and the  unloaned
portion of the Guaranteed Interest Account. If you do not specifically indicate,
we  will  make  the  withdrawal  on  the  basis  of  your  deduction  allocation
percentages.  If we cannot make the withdrawal in the manner described above, we
will make the withdrawal  based on the  proportions of your unloaned  amounts in
the  Guaranteed  Interest  Account and the Funds 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 Net Cash Surrender Value. Normally, 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.  If you selected death benefit Option A,
the Face Amount of your policy will  generally  be reduced so that there will be
no change in the net amount at risk. However,  under either option, if the death
benefit is based on the Policy  Account  percentage  multiple,  the reduction in
death benefit would be greater and the net amount at risk would be reduced.  See
DEATH BENEFITS on page 9. 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 16 for the tax consequences of a
reduction in benefits or a partial withdrawal.

SURRENDER FOR NET CASH  SURRENDER  VALUE.  You may surrender your policy for its
Net Cash  Surrender  Value  (Policy  Account  minus  any loan and  accrued  loan
interest)  at any time while either of the insured  persons are 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 16 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 persons reside.

                                       13
<PAGE>


  This charge will be increased or decreased to reflect any legislative  changes
  or changes in residence.  You should notify us of any change in residence. Any
  change in this charge will take effect on the next policy anniversary.

o PREMIUM  SALES  CHARGE.  This charge is intended to  compensate us in part for
  sales and promotional  expenses in connection with selling  Survivorship 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 and any profit we may earn on other charges
  deducted under the policy.

  The Premium  Sales Charge in the first policy year is equal to 30% of premiums
  paid up to one  "target  premium"  and 3% of  premiums  paid in  excess of the
  target  premium in that year.  The target  premium is  actuarially  determined
  based upon the age, sex and smoker status of each of the insured persons.  The
  target premium is  established at issue,  and will be reduced if you request a
  Face Amount decrease or if there is a change from smoker to non-smoker  status
  of an insured person. See COST OF INSURANCE CHARGE below. If your policy has a
  guaranteed  minimum  death  benefit  provision,  a target  premium  equals one
  guaranteed  minimum death  benefit  premium at issue,  excluding  premiums for
  riders and substandard ratings.

  The Premium  Sales Charge in each  subsequent  policy year is 7.5% of premiums
  paid up to one target premium (6% for joint insureds whose combined issue ages
  equal 134 or more) and 3% of  premiums  paid in excess of the target  premium.
  Equitable  Variable currently intends to stop deducting this charge at the end
  of the twentieth policy year.  However,  this is our current  intention and is
  not guaranteed.

  Paying  less than one target  premium in the first  policy year or paying more
  than one target  premium in any policy year  (including  the first year) could
  reduce the policyowner's total Premium Sales Charge. For example,  assume that
  the target premium is $10,000 and that the  policyowner  would like to pay ten
  target  premiums  in a way that does not cause the policy to become a modified
  endowment  contract.  If the  policyowner  paid $20,000  (i.e.,  two times the
  amount of the  target  premium)  in every  other  policy  year up to the ninth
  policy year, the total Premium Sales Charge would be $7,500. If, however,  the
  policyowner  paid  $10,000  in each of the first ten policy  years,  the total
  Premium Sales Charge would be $9,750.

  Attempting  to structure  the timing and amount of premium  payments to reduce
  the potential Premium Sales Charge is not recommended as it could increase the
  risk that your policy will terminate without value. Remember, a target premium
  is generally  the  equivalent of a guaranteed  minimum death benefit  premium.
  Therefore,  delaying  the  payment of target  premiums  to later  years  could
  adversely  effect the  availability  of the  guaranteed  minimum death benefit
  provision if, as a result of the delay, actual premium payments were less than
  the accumulation of guaranteed minimum death benefit premiums. If the policy's
  guaranteed  minimum death benefit  provision is not in effect and the Net Cash
  Surrender  Value is insufficient  to pay monthly  deductions,  the policy will
  lapse unless a required premium payment is made. See YOUR POLICY CAN TERMINATE
  on page 15. In addition,  any  acceleration of premium payments to early years
  should take into account the modified endowment seven-pay premium limit. If at
  any time the aggregate premiums paid exceed the policy's cumulative  seven-pay
  limit,  the policy will become a modified  endowment and the  policyowner  may
  incur adverse tax consequences when distributions are made. See TAX EFFECTS on
  page 16.

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.  $0.07 per $1,000 of Face Amount  during the
  first policy year to  compensate us for the cost of  underwriting  and issuing
  your policy. $6 per month in each policy year to compensate us for the ongoing
  costs of maintaining your policy,  such as billings,  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 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 persons 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.  For  example,  if the current  death  benefit for the
  month is increased because the death benefit is based on a percentage multiple
  of the  Policy  Account,  then  the net  amount  at risk  for the  month  will
  increase.  Assuming  the  percentage  multiple is not in effect,  increases or
  decreases  to the Policy  Account will result in a  corresponding  decrease or
  increase to the net amount at risk under  Option A policies,  but no change to
  the net amount at risk under Option B policies.  Increases or decreases to the
  Policy Account can result from making premium payments,  investment experience
  or the deduction of charges.

  The monthly cost of insurance rate  applicable to your policy will be based on
  our current  monthly  cost of  insurance  rates.  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  Ordinary
  Male and Female,  Smoker and Non-Smoker  Mortality Tables. The current monthly
  cost of insurance rates are determined based on the sex, age, rating class and
  smoker/non-smoker  status of each of the insured  persons and the policy year.
  Lower  cost of  insurance  rates  apply for  insured  persons  who  qualify as
  non-smokers.  To qualify, an insured person must meet additional  requirements
  that relate to smoking habits.

  There will be no distinctions  based on sex in the cost of insurance rates for
  Survivorship  2000  policies  sold in  Montana  and in other  states for other
  special circumstances. In these cases the references to sex in this prospectus
  should be disregarded.  Cost of insurance rates  applicable to a policy issued
  with unisex  rates  would not be greater  than the  comparable  male rates set
  forth or illustrated in this

                                       14
<PAGE>


  prospectus.  Similarly,  illustrated  policy values in Part 4 would be no less
  favorable for  comparable  policies  issued with unisex rates.  The guaranteed
  cost of insurance rates for Survivorship 2000 are based on the  Commissioner's
  1980 Standard Ordinary SD Smoker and ND 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.

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 the accumulated  premiums  you've paid,  less  withdrawals,
  exceed a guaranteed  minimum  death  benefit  premium fund and any policy loan
  does not exceed the Cash  Surrender  Value.  This charge will be deducted only
  for those policies that contain a guaranteed  minimum death benefit  provision
  regardless of whether the guaranteed  minimum death benefit premiums are paid.
  See YOUR POLICY CAN TERMINATE on page 15. This charge will be assessed as long
  as your policy remains in force.

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  persons  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,
we may charge fees for certain policy transactions. See PARTIAL WITHDRAWALS FROM
YOUR POLICY  ACCOUNT on page 13 and TRANSFERS OF POLICY ACCOUNT VALUE on page 11
for a description of policy transaction fees. Also, if you request more than one
illustration in a policy year, we may charge a fee. See INDIVIDUAL ILLUSTRATIONS
on page 25.

HOW POLICY ACCOUNT CHARGES ARE ALLOCATED. Generally, deductions from your Policy
Account for monthly charges are made from the Funds and the unloaned  portion of
our  Guaranteed  Interest  Account in accordance  with the deduction  allocation
percentages  specified in your application  unless you instruct us in writing to
do otherwise.  See FLEXIBLE PREMIUMS 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 Account and your amounts in the
Funds 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 11.

o A charge for assuming  MORTALITY  AND EXPENSE  RISKS will be made.  The annual
  rate is .90%. 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 Survivorship 2000.
  If the  amount  collected  from  this  charge  exceeds  losses  from the risks
  assumed, 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 Funds. See
  TAX EFFECTS on page 16.

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 5.

ADDITIONAL INFORMATION ABOUT SURVIVORSHIP 2000

YOUR POLICY CAN TERMINATE.  Your insurance coverage will continue as long as the
Net Cash Surrender Value of the policy is enough to pay the monthly  deductions.
If the Net Cash Surrender  Value at the beginning of a policy month is less than
such  deductions  for that month,  your policy will go into  default  unless the
operation of the guaranteed  minimum death benefit provision results in a waiver
of the monthly deductions. The guaranteed minimum death benefit provision is not
available in some jurisdictions, including New York and New Jersey.

Under the guaranteed minimum death benefit provision,  we compare the guaranteed
minimum  death  benefit  premium  fund with the actual  premium fund in order to
determine whether your coverage remains in effect. If the actual premium fund is
equal to or greater than the guaranteed  minimum death benefit  premium fund and
any policy  loan  outstanding  does not exceed the Cash  Surrender  Value,  then
monthly  deductions in excess of the Net Cash Surrender Value will be waived for
that policy  month and the policy will not go into  default.  If there is a loan
outstanding  that  exceeds  the Cash  Surrender  Value,  the  policy  will be in
default.  The policy will also be in default if the actual  premium fund is less
than the guaranteed minimum death benefit premium fund.

The  guaranteed  minimum death benefit  premium fund for any policy month is the
accumulation  of all the "specified  premiums"  shown on the Policy  Information
Page up to that month,  at 4% interest.  The actual  premium fund for any policy
month is the accumulation of all the premiums  actually paid under the policy at
4% interest, less all withdrawals accumulated at 4% interest.

                                       15
<PAGE>


If your policy goes into  default,  we will notify you, and any assignees on our
records,  in writing,  that a 61-day  grace  period has begun and  indicate  the
payment  that is  needed  to avoid  policy  termination  at the end of the grace
period. The required payment will approximate an amount which would increase the
Net Cash  Surrender  Value to cover total  monthly  deductions  for three months
(without  regard to any  investment  performance  in the  Policy  Account).  The
required payment and any residual Policy Account value will be used to cover the
overdue deductions.  However, if your Policy Account has unfavorable  investment
experience,  the  required  payment may not be  sufficient  to cover the overdue
deductions on the date we receive the payment.  In this case, a new 61-day grace
period  will  begin.  While a policy is in a grace  period you may not  transfer
Policy Account  value,  decrease the Face Amount,  make a partial  withdrawal or
change the death benefit option.

If we do not receive  payment  within the 61 days,  your  policy will  terminate
without value. We will withdraw any amount left in your Policy Account and apply
this amount to the  overdue  deductions  and any unpaid  loan and  accrued  loan
interest. We will inform you, and any assignees,  at last known addresses,  that
your  policy  has  ended  without  value.  See  TAX  EFFECTS  on page 16 for the
potential tax consequences of a policy termination.

YOU MAY RESTORE A POLICY AFTER IT  TERMINATES.  You may restore a policy  within
six months after it terminates if:

o the  insured  persons who were  living on the date the policy  terminates  are
  still alive;

o you  provide  evidence  of  insurability  on  those  insured  persons  that is
  satisfactory to us; and

o you make the premium payment that we require to restore the policy.

The policy  will be  restored  as of the  beginning  of the policy  month  which
coincides with or follows the date we approve your  application.  Previous loans
will not be reactivated.

From the required payment we will deduct the charge for applicable taxes and the
Premium  Sales  Charge.  We will  start  to make  monthly  deductions  as of the
effective date of restoration.  On that date, the monthly administrative charges
from the beginning of the grace period to the effective date of restoration will
be  deducted  from  the  Policy  Account.  See  TAX  EFFECTS  on page 16 for the
potential tax  consequences  of restoring a terminated  policy.  Some states may
vary the time period and conditions of policy restoration.

POLICY  PERIODS,  ANNIVERSARIES,  DATES AND AGES.  When the  applications  for a
Survivorship 2000 policy are completed and submitted to us, we decide whether or
not to issue the policy.  This decision is made based on the  information in the
applications and our standards for issuing  insurance and classifying  risks. If
we decide  not to issue a policy,  we will  either  refund any  premium  paid or
reinstate a prior policy.

The Issue Date, shown on the Policy Information Page, is the date your policy is
actually issued,  but if we have advanced the Register Date, the Issue Date will
be the same as the Register Date. 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 FLEXIBLE PREMIUMS on page 8.

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.

An early Register Date may be permitted for employer sponsored cases in order to
accommodate  a common  Register  Date  for all  employees.  We may  also  permit
policyowners  to  advance  a  Register  Date (up to three  months)  in  employer
sponsored  cases.  An early  Register  Date may also be  permitted  to provide a
younger age at issue.

The investment start date is the date that your first net premium begins to vary
with  the  investment  performance  of  the  Funds  or  accrue  interest  in the
Guaranteed  Interest Account.  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 experiencing investment  performance.  The investment start date for policies
with early  Register  Dates will also be the date the premium is received at our
Administrative  Office.  Remember,  the amount of your  first net  premium to be
allocated  to the Funds will  initially be allocated to the Money Market Fund of
the Separate Account until the Allocation Date. See FLEXIBLE PREMIUMS on page 8.
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.

Generally, when we refer to the age of an 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 Survivorship  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.

                                       16
<PAGE>


POLICY PROCEEDS.  A Survivorship 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) and as long as the  portfolios  of the Trust
satisfy  the  diversification  requirements  under the  Code.  We  believe  that
Survivorship  2000 will meet these  requirements,  and that under Federal income
tax law:

o the death benefit  received by the beneficiary  under your  Survivorship  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  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."  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
persons and for the same initial death benefit which, under specified conditions
(which  include  the absence of expense and  administrative  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
could occur as a result of a change in death  benefit  option,  the selection of
additional  benefits,  the restoration of a terminated  policy and certain other
changes.

If the  benefits  under your policy are reduced 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 termination,  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
terminates and is restored, will also be considered a modified endowment.

Changes made to a life insurance policy,  for example, a decrease in benefits or
the termination of or restoration of a terminated policy, 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  SURVIVORSHIP  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 ages of the
insured  persons 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  terminates 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  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

                                       17
<PAGE>


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
terminates  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 order
to avoid such occurrence.

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 owner of the
policy, would be considered the owner of the assets of the Separate Account.

RIDERS.  Certain  riders  permit  the  splitting  of a  policy  into  two  other
individual  policies  on the lives of a  husband  and  wife,  upon a divorce  or
certain  changes in the Federal estate tax law. This splitting of a policy could
have adverse tax  consequences  including but not limited to, the recognition of
taxable  income  in an  amount  up to any gain in the  policy at the time of the
split.

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.  Recently proposed Treasury Regulations concerning what constitutes
reasonable  mortality and expense charges in testing whether a policy  qualifies
as life insurance  would, if finalized as now proposed,  provide  stricter rules
for policies  covering more than one life. As currently  drafted the rules would
only apply to policies issued after the regulations are finalized,  causing such
policies to generally  provide  increased  levels of death benefits  relative to
policy account values. 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 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. When the last surviving insured dies, the
death  benefit will  generally be  includable  in the  policyowner's  estate for
purposes  of  Federal  estate  tax if  the  insured  owned  the  policy.  If the
policyowner is not the insured  person,  under certain  conditions only the fair
market value of the policy would be included.  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, generation skipping and other taxes.

                                       18
<PAGE>


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 Fund 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 or 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
Funds 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 1940 Act.

Even though we own the shares,  to the extent required by the 1940 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 Funds to which your
Policy  Account is  allocated.  The number of Trust shares in each Fund that are
attributable  to your policy is determined by dividing the amount in your Policy
Account  allocated  to that  Fund 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 1940 Act,  certain  actions (such as
some of those  described  under OUR RIGHT TO CHANGE HOW WE  OPERATE,  below) may
require policyowner approval. In that case, you will be entitled to one vote for
every $100 of value you have in the Funds.  We will cast votes  attributable  to
amounts  we  have  in the  Funds  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 Funds to, or remove Funds from, the Separate Account,  combine two or more
  Funds within the Separate Account, or withdraw assets relating to Survivorship
  2000 from one Fund and put them into another;

o register or end the registration of the Separate Account under the 1940 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 1940
  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 Funds 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.

                                       19
<PAGE>


If any  changes  are made that  result in a  material  change in the  underlying
investments  of a Fund,  you will be notified  as  required by law. We may,  for
example,  cause the Fund 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 Fund to
another  Fund or to the  Guaranteed  Interest  Account,  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,  Cash Surrender
Value and policy loan.  Notices will be sent to you to confirm premium  payments
(except premiums paid through an automated  payment plan),  transfers of amounts
between Funds 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
  lifetimes of both insured persons,  for two years from the date the policy was
  issued.

o We cannot  challenge any policy change that requires  evidence of insurability
  or any  restoration of the policy after the change or restoration  has been in
  effect for two years during the lifetime of any insured  person  living at the
  time the change or restoration takes effect.

If the last surviving  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.  Some states may require  that we measure  these times in
some  other  way.  If an  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 that  insured  person's
correct age and sex.

If the last surviving  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.
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 Fund.  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,  below.) If you do not  arrange  for a specific  form of
payment before the last surviving  insured person dies, the beneficiary  will be
paid through the Equitable  Access  Account.(TM) 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 last  surviving  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.  While either or both of the
insured  persons are living,  you may change the  beneficiary  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 last surviving insured
person  dies,  we will pay the death  benefit  in equal  shares to such  insured
person's surviving children. If there are no surviving children, we will pay the
death benefit to that 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.

                                       20
<PAGE>


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  last  surviving  insured  person  and  will  not be  affected  by
subsequent  changes  in the  unit  values  of the  Funds.  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 or
check to the agent within  seven days after we receive the  required  documents.
Our agents  will take  reasonable  steps to arrange  for prompt  delivery 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 Account 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 Account.

DIVIDENDS

No dividends are paid on the policy described in this prospectus.

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
Survivorship 2000 policy may vary somewhat from jurisdiction to jurisdiction.

The Survivorship  2000 policy (Plan No. 92-500) has been filed with and approved
by insurance  officials  in 50 states,  Puerto Rico and the Virgin  Islands.  No
Survivorship  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  Survivorship  2000
where  special  circumstances  result  in sales or  administrative  expenses  or
mortality  risks  that  are  different  than  those  normally   associated  with
Survivorship  2000 policies.  These  variations  will be made only in accordance
with uniform rules that we establish.

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's 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 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.

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. 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 4% of the premiums paid up to a certain  amount;  and,
for  years  eleven  and  later,  the  agent  receives  an amount up to 3% of the
premiums paid. 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  $380.5 million in 1994, $355.7 million in 1993 and $374.9 million
in 1992.

LEGAL PROCEEDINGS

We are not involved in any material legal proceedings.

                                       21
<PAGE>


ACCOUNTING AND ACTUARIAL EXPERTS

The financial  statements of Separate Account FP and Equitable Variable included
in this  prospectus  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  prospectus 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  prospectus  have been so included in
reliance on the reports of Deloitte & Touche LLP, independent accountants, given
on the authority of such firm as experts in accounting and auditing.

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 Survivorship  2000 policies.  They should not be
considered  as  bearing  upon  the  investment  experience  of the  Funds 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.

                                       22
<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
- -----------------------                -------------------------
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>

                                       23
<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,  Alliance
   1345 Avenue of the Americas         Capital  Management  Corporation,  July 1993 to  present;  Senior Vice  President,  Equitable
   New York, New York 10105            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.  Vice
   200 Plaza Drive                     President, Equitable since February 1988; prior thereto, Assistant Vice President.
   Secaucus, NJ 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>

                                       24
<PAGE>


PART 4: ILLUSTRATIONS OF POLICY BENEFITS

To help clarify how the key  financial  elements of the policy work, a series of
tables  has been  prepared.  The  tables  show how the death  benefits  and Cash
Surrender  Value  ("policy  benefits")  under a hypothetical  Survivorship  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 the individual  investment Funds. The tables are for a standard risk
male non-smoker,  age 55, and a standard risk female non-smoker, age 50. Planned
premiums of $13,580 for an initial Face Amount of  $1,000,000  are assumed to be
paid at the beginning of each policy year.

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 policy  year  twenty,  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 daily charges
against the Separate Account Funds of .90% for mortality and expense risks, .51%
for investment  management  (the average of the effective  annual  advisory fees
applicable to each Trust portfolio  during 1994 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 1994.  The effect of these  adjustments is that on a 0% gross rate
of return the net rate of return would be -1.44%, on 6% it would be 4.48% and on
12% it would be 10.39%.  Remember,  however, that investment management fees and
direct Trust expenses vary by portfolio.  See THE TRUST'S  INVESTMENT ADVISER on
page 5.

The tables assume first year monthly  administrative charges of $0.07 per $1,000
of Face Amount and $6 per month 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
$6 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 surrendered  in its very early years,  the
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 persons,  standard
risk  assumptions and an initial Face Amount and planned premium of your choice.
If you  purchase  a policy,  we will,  on  request,  deliver  an  individualized
illustration  reflecting  the  planned  premium  you have chosen and the insured
persons' actual risk classes.  Upon request after issuance, we will also provide
a comparable  illustration  reflecting your actual Net Cash Surrender  Value. If
you request  illustrations  more than once in any policy year, we may charge for
the illustration.

                                       25
<PAGE>


                                SURVIVORSHIP 2000

                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY
           FLEXIBLE PREMIUM JOINT SURVIVORSHIP VARIABLE LIFE INSURANCE

PLANNED PREMIUM $13,580                           INITIAL FACE AMOUNT $1,000,000
                                                          DEATH BENEFIT OPTION A

                            MALE AGE 55/FEMALE AGE 50
                                   NON-SMOKER
                            ASSUMING CURRENT CHARGES


<TABLE>
<CAPTION>
                                                                                                          
                                      DEATH BENEFIT(2)                      CASH SURRENDER VALUE(2)       
                                ASSUMING HYPOTHETICAL GROSS               ASSUMING HYPOTHETICAL GROSS     
END OF                          ANNUAL INVESTMENT RETURN OF               ANNUAL INVESTMENT RETURN OF     
POLICY     ACCUMULATED      ------------------------------------      ------------------------------------
 YEAR      PREMIUMS(1)           0%          6%          12%              0%          6%           12%    
 ----      -----------      ----------   ----------   ----------      ----------   ---------   -----------
<S>         <C>             <C>          <C>          <C>              <C>          <C>         <C>       
   1        $  14,259       $1,000,000   $1,000,000   $1,000,000       $  8,056     $ 8,569     $   9,082 
   2           29,231        1,000,000    1,000,000    1,000,000         19,791      21,522        23,314 
   3           44,951        1,000,000    1,000,000    1,000,000         31,297      34,992        38,960 
   4           61,458        1,000,000    1,000,000    1,000,000         42,562      48,989        56,155 
   5           78,790        1,000,000    1,000,000    1,000,000         53,586      63,532        75,054 

   6           96,988        1,000,000    1,000,000    1,000,000         64,378      78,653        95,845 
   7          116,097        1,000,000    1,000,000    1,000,000         74,917      94,353       118,701 
   8          136,161        1,000,000    1,000,000    1,000,000         85,189     110,643       143,824 
   9          157,228        1,000,000    1,000,000    1,000,000         95,181     127,534       171,439 
  10          179,348        1,000,000    1,000,000    1,000,000        104,883     145,043       201,798 

  15          307,689        1,000,000    1,000,000    1,156,773        148,135     241,992       405,175 

  20          471,487        1,000,000    1,000,000    1,744,537        181,231     356,579       726,588 

  25         $680,541       $1,000,000   $1,003,495   $2,486,484       $200,879    $494,332    $1,224,869 

<FN>
(1) Assumes net interest of 5% compounded annually.
(2) 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(1)          0%         6%          12%            0%          6%          12%
 ----      -----------      ---------   ---------   --------      ---------   ----------   ----------
<S>         <C>              <C>         <C>         <C>           <C>         <C>          <C>
   1        $  14,259        -40.68%     -36.90%     -33.12%       7,263.77%   7,263.77%    7,263.77%
   2           29,231        -19.33      -14.54       -9.76          709.58      709.58       709.58
   3           44,951        -12.62       -7.41       -2.22          281.01      281.01       281.01
   4           61,458         -9.52       -4.09        1.33          161.03      161.03       161.03
   5           78,790         -7.79       -2.21        3.36          108.39      108.39       108.39

   6           96,988         -6.70       -1.01        4.66           79.68       79.68        79.68
   7          116,097         -5.96       -0.19        5.56           61.90       61.90        61.90
   8          136,161         -5.43        0.41        6.21           49.92       49.92        49.92
   9          157,228         -5.05        0.85        6.70           41.37       41.37        41.37
  10          179,348         -4.76        1.19        7.09           34.99       34.99        34.99

  15          307,689         -4.10        2.12        8.20           18.25       18.25        19.84

  20          471,487         -4.04        2.53        8.66           11.26       11.26        15.68

  25         $680,541         -4.33%       2.78%       8.85%           7.55%       7.57%       13.25%

<FN>
(1) Assumes net interest of 5% compounded annually.
(2) 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.

                                       26
<PAGE>


                                SURVIVORSHIP 2000

                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY
           FLEXIBLE PREMIUM JOINT SURVIVORSHIP VARIABLE LIFE INSURANCE

PLANNED PREMIUM $13,580                           INITIAL FACE AMOUNT $1,000,000
                                                          DEATH BENEFIT OPTION A

                            MALE AGE 55/FEMALE AGE 50
                                   NON-SMOKER
                           ASSUMING GUARANTEED CHARGES


<TABLE>
<CAPTION>
                                                                                                          
                                      DEATH BENEFIT(2)                      CASH SURRENDER VALUE(2)       
                                ASSUMING HYPOTHETICAL GROSS               ASSUMING HYPOTHETICAL GROSS     
END OF                          ANNUAL INVESTMENT RETURN OF               ANNUAL INVESTMENT RETURN OF     
POLICY     ACCUMULATED      ------------------------------------      ------------------------------------
 YEAR      PREMIUMS(1)           0%          6%          12%              0%          6%           12%    
 ----      -----------      ----------   ----------   ----------      ----------   ---------   -----------
<S>         <C>             <C>          <C>          <C>              <C>          <C>         <C>       
   1        $ 14,259        $1,000,000   $1,000,000   $1,000,000       $  8,045     $  8,558    $    9,070
   2          29,231         1,000,000    1,000,000    1,000,000         19,723       21,451        23,240
   3          44,951         1,000,000    1,000,000    1,000,000         31,142       34,828        38,786
   4          61,458         1,000,000    1,000,000    1,000,000         42,287       48,691        55,833
   5          78,790         1,000,000    1,000,000    1,000,000         53,139       63,041        74,516

   6          96,988         1,000,000    1,000,000    1,000,000         63,676       77,872        94,979
   7         116,097         1,000,000    1,000,000    1,000,000         73,872       93,180       117,383
   8         136,161         1,000,000    1,000,000    1,000,000         83,699      108,953       141,904
   9         157,228         1,000,000    1,000,000    1,000,000         93,125      125,180       168,737
  10         179,348         1,000,000    1,000,000    1,000,000        102,110      141,842       198,094

  15         307,689         1,000,000    1,000,000    1,117,475        138,234      230,310       391,410

  20         471,487         1,000,000    1,000,000    1,624,865        149,406      320,202       676,745

  25        $680,541        $1,000,000   $1,000,000   $2,150,704       $109,680     $394,819    $1,059,460

<FN>
(1) Assumes net interest of 5% compounded annually.
(2) 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(1)          0%         6%          12%            0%          6%          12%
 ----      -----------      ---------   ---------   --------      ---------   ----------   ----------
<S>         <C>              <C>         <C>         <C>           <C>         <C>          <C>
   1        $ 14,259         -40.76%     -36.98%     -33.21%       7,263.77%   7,263.77%    7,263.77%
   2          29,231         -19.53      -14.74       -9.95          709.58      709.58       709.58
   3          44,951         -12.84       -7.64       -2.44          281.01      281.01       281.01
   4          61,458          -9.77       -4.33        1.10          161.03      161.03       161.03
   5          78,790          -8.06       -2.46        3.12          108.39      108.39       108.39

   6          96,988          -7.01       -1.29        4.40           79.68       79.68        79.68
   7         116,097          -6.31       -0.50        5.28           61.90       61.90        61.90
   8         136,161          -5.83        0.06        5.91           49.92       49.92        49.92
   9         157,228          -5.49        0.48        6.39           41.37       41.37        41.37
  10         179,348          -5.26        0.79        6.76           34.99       34.99        34.99

  15         307,689          -5.02        1.52        7.80           18.25       18.25        19.46

  20         471,487          -6.12        1.54        8.07           11.26       11.26        15.12

  25        $680,541         -10.38%       1.14%       7.92%           7.55%       7.55%       12.36%

<FN>
(1) Assumes net interest of 5% compounded annually.
(2) 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.

                                       27
<PAGE>


                                SURVIVORSHIP 2000

                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY
           FLEXIBLE PREMIUM JOINT SURVIVORSHIP VARIABLE LIFE INSURANCE

PLANNED PREMIUM $13,580                           INITIAL FACE AMOUNT $1,000,000
                                                          DEATH BENEFIT OPTION B

                            MALE AGE 55/FEMALE AGE 50
                                   NON-SMOKER
                            ASSUMING CURRENT CHARGES


<TABLE>
<CAPTION>
                                                                                                          
                                      DEATH BENEFIT(2)                      CASH SURRENDER VALUE(2)       
                                ASSUMING HYPOTHETICAL GROSS               ASSUMING HYPOTHETICAL GROSS     
END OF                          ANNUAL INVESTMENT RETURN OF               ANNUAL INVESTMENT RETURN OF     
POLICY     ACCUMULATED      ------------------------------------      ------------------------------------
 YEAR      PREMIUMS(1)           0%          6%          12%              0%          6%           12%    
 ----      -----------      ----------   ----------   ----------      ----------   ---------   -----------
<S>         <C>             <C>          <C>          <C>              <C>          <C>         <C>       
   1        $  14,259       $1,008,056   $1,008,569   $1,009,082       $  8,056     $  8,569    $    9,082
   2           29,231        1,019,790    1,021,520    1,023,312         19,790       21,520        23,312
   3           44,951        1,031,291    1,034,985    1,038,952         31,291       34,985        38,952
   4           61,458        1,042,547    1,048,971    1,056,134         42,547       48,971        56,134
   5           78,790        1,053,554    1,063,493    1,075,008         53,554       63,493        75,008

   6           96,988        1,064,322    1,078,582    1,095,757         64,322       78,582        95,757
   7          116,097        1,074,824    1,094,232    1,118,544         74,824       94,232       118,544
   8          136,161        1,085,043    1,110,446    1,143,560         85,043      110,446       143,560
   9          157,228        1,094,962    1,127,228    1,171,011         94,962      127,228       171,011
  10          179,348        1,104,566    1,144,582    1,201,131        104,566      144,582       201,131

  15          307,689        1,146,669    1,239,443    1,400,985        146,669      239,443       400,985

  20          471,487        1,176,801    1,347,218    1,721,197        176,801      347,218       716,867

  25         $680,541       $1,189,053   $1,463,659   $2,455,422       $189,053     $463,659    $1,209,567

<FN>
(1) Assumes net interest of 5% compounded annually.
(2) 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(1)          0%         6%          12%            0%          6%          12%
 ----      -----------      ---------   ---------   --------      ---------   ----------   ----------
<S>         <C>              <C>         <C>         <C>           <C>         <C>          <C>
   1        $  14,259        -40.68%     -36.90%     -33.12%       7,323.09%   7,326.87%    7,330.65%
   2           29,231        -19.34      -14.55       -9.76          718.01      718.75       719.51
   3           44,951        -12.63       -7.42       -2.23          285.38      285.89       286.44
   4           61,458         -9.54       -4.10        1.32          164.18      164.65       165.17
   5           78,790         -7.81       -2.23        3.34          110.99      111.46       112.00

   6           96,988         -6.72       -1.03        4.63           81.97       82.46        83.04
   7          116,097         -5.99       -0.22        5.52           63.98       64.50        65.14
   8          136,161         -5.47        0.37        6.17           51.86       52.41        53.12
   9          157,228         -5.09        0.80        6.65           43.20       43.79        44.57
  10          179,348         -4.81        1.14        7.03           36.74       37.37        38.22

  15          307,689         -4.23        2.00        8.08           19.75       20.59        21.92

  20          471,487         -4.30        2.28        8.55           12.57       13.64        15.57

  25         $680,541         -4.87%       2.32%       8.77%           8.66%       9.98%       13.17%

<FN>
(1) Assumes net interest of 5% compounded annually.
(2) 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.

                                       28
<PAGE>


                                SURVIVORSHIP 2000

                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY
           FLEXIBLE PREMIUM JOINT SURVIVORSHIP VARIABLE LIFE INSURANCE

PLANNED PREMIUM $13,580                           INITIAL FACE AMOUNT $1,000,000
                                                          DEATH BENEFIT OPTION B

                            MALE AGE 55/FEMALE AGE 50
                                   NON-SMOKER
                           ASSUMING GUARANTEED CHARGES


<TABLE>
<CAPTION>
                                                                                                          
                                      DEATH BENEFIT(2)                      CASH SURRENDER VALUE(2)       
                                ASSUMING HYPOTHETICAL GROSS               ASSUMING HYPOTHETICAL GROSS     
END OF                          ANNUAL INVESTMENT RETURN OF               ANNUAL INVESTMENT RETURN OF     
POLICY     ACCUMULATED      ------------------------------------      ------------------------------------
 YEAR      PREMIUMS(1)           0%          6%          12%              0%          6%           12%    
 ----      -----------      ----------   ----------   ----------      ----------   ---------   -----------
<S>         <C>             <C>          <C>          <C>              <C>          <C>         <C>       
   1        $  14,259       $1,008,045   $1,008,557   $1,009,070       $ 8,045     $  8,557     $    9,070
   2           29,231        1,019,721    1,021,448    1,023,237        19,721       21,448         23,237
   3           44,951        1,031,133    1,034,818    1,038,775        31,133       34,818         38,775
   4           61,458        1,042,264    1,048,665    1,055,802        42,264       48,665         55,802
   5           78,790        1,053,092    1,062,984    1,074,447        53,092       62,984         74,447

   6           96,988        1,063,588    1,077,762    1,094,841        63,588       77,762         94,841
   7          116,097        1,073,722    1,092,984    1,117,130        73,722       92,984        117,130
   8          136,161        1,083,457    1,108,626    1,141,466        83,457      108,626        141,466
   9          157,228        1,092,753    1,124,661    1,168,014        92,753      124,661        168,014
  10          179,348        1,101,561    1,141,046    1,196,942       101,561      141,046        196,942

  15          307,689        1,135,528    1,225,574    1,383,385       135,528      225,574        383,385

  20          471,487        1,140,159    1,300,059    1,654,036       140,159      300,059        654,036

  25         $680,541       $1,086,939   $1,327,105   $2,074,988      $ 86,939     $327,105     $1,022,161

<FN>
(1) Assumes net interest of 5% compounded annually.
(2) 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(1)          0%         6%          12%            0%          6%          12%
 ----      -----------      ---------   ---------   --------      ---------   ----------   ----------
<S>         <C>              <C>         <C>         <C>           <C>         <C>          <C>
   1        $  14,259        -40.76%     -36.99%     -33.21%       7,323.01%   7,326.78%    7,330.56%
   2           29,231        -19.53      -14.75       -9.96          717.99      718.72       719.48
   3           44,951        -12.86       -7.65       -2.45          285.36      285.87       286.41
   4           61,458         -9.79       -4.35        1.08          164.16      164.63       165.15
   5           78,790         -8.09       -2.49        3.08          110.97      111.43       111.97

   6           96,988         -7.05       -1.33        4.35           81.94       82.43        83.01
   7          116,097         -6.36       -0.55        5.22           63.95       64.47        65.10
   8          136,161         -5.89        0.00        5.84           51.83       52.37        53.07
   9          157,228         -5.58        0.40        6.31           43.16       43.75        44.52
  10          179,348         -5.36        0.69        6.66           36.69       37.32        38.16

  15          307,689         -5.29        1.26        7.56           19.64       20.47        21.78

  20          471,487         -6.84        0.94        7.78           12.32       13.36        15.26

  25         $680,541        -13.17%      -0.29%       7.69%           8.09%       9.36%       12.14%

<FN>
(1) Assumes net interest of 5% compounded annually.
(2) 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.

                                       29
<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 Survivorship 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>


                         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
12/31/94:
<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              --
- -------------

<FN>
*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.
</FN>
</TABLE>

                                      A-2

<PAGE>

                       CONTENTS OF REGISTRATION STATEMENT

This Registration Statement comprises the following papers and documents:

The facing sheet.

Reconciliation and Tie (included in Post-Effective Amendment No. 1).

   
The Prospectus Supplement (for new business) dated May 1, 1996, consisting of 49
pages.

The Prospectus Supplement (for inforce business) dated May 1, 1996, consisting
of 49 pages.
    

The Prospectus dated May 1, 1995, consisting of 66 pages.

Undertaking to file reports (included in original Registration Statement).

Undertaking pursuant to Rule 484(b)(1) under the Securities Act of 1933
(included in original Registration Statement).

The signatures.

Written Consents of the following persons:

Jonathan E. Gaines, Vice President and Associate General Counsel of Equitable
(See exhibit 3(a))

Barbara Fraser, F.S.A., M.A.A.A., Vice President of Equitable (See exhibit 3(b))

Independent Public Accountants (See exhibit 6)

The following exhibits required by Article IX of Form N-8B-2:

<TABLE>
<CAPTION>

<S>      <C>               <C>
*        1-A(1)(a)(i)      Certified resolutions re organization of Separate Account FP.
                           (Exhibit 1-A(1)(a) to original Registration Statement in File No. 2-98590.)

*        1-A(1)(a)(ii)     Certified resolutions re divisions of Separate Account FP.
                           Exhibit 1-A(1)(a)(ii) to Post-Effective Amendment No. 3 in File No.
                           2-98590.)

*        1-A(1)(a)(iii)    Certified resolution re Asset Allocation Divisions of Separate Account FP.
                           (Exhibit 1-A(1)(a)(iii) to Post-Effective Amendment No. 15 in File No.
                           2-98590.)

*        1-A(1)(a)(iv)     Certified resolution re Short-Term World Income and Intermediate
                           Government Securities Divisions of Separate Account FP.  (Exhibit
                           1-A(1)(a)(iv) to Post-Effective Amendment No. 16 in File No. 2-98590.)

<FN>
_______________________
*Incorporated by reference.
</FN>
</TABLE>

                                      II-1
<PAGE>

<TABLE>
<CAPTION>

<S>      <C>               <C>
*        1-A(1)(a)(v)      Certified resolution re Growth and Income and Quality Bond Divisions of
                           Separate Account FP.  (Exhibit 1-A(1)(a)(v) to Post-Effective Amendment
                           No. 20 in File No. 2-98590.)

*        1-A(1)(a)(vi)     Certified resolution re Equity Index Division of Separate Account FP.
                           (Exhibit 1-A(1)(a)(vi) to Post-Effective Amendment No. 7 in File No.
                           33-40590.)

*        1-A(1)(a)(vii)    Certified resolution re International Division of Separate Account FP.
                           (Exhibit 1-A(1)(a)(vii) to Post-Effective Amendment No. 2 in File No.
                           33-83948.)

         1-A(2)            Inapplicable.

*        1-A(3)(a)         Sales Agreement between The Equitable Life
                           Assurance Society of the United States ("Equitable")
                           and Equitable Variable Life Insurance Company
                           ("Equitable Variable"), dated December 23, 1985,
                           including schedule of commissions, as amended on
                           November 4, 1986, August 31, 1987, October 1, 1988
                           and May 1, 1990. (Exhibit 1-A(3)(a) to Post-Effective
                           Amendment No.15 in File No. 2-98590.)

*        1-A(3)(a)(i)      Amendment No. 5 to Sales Agreement dated as of October 31, 1991.  (Exhibit
                           1-A(3)(a)(i) to Pre-Effective Amendment No. 1 in File No. 33-38594.)

         1-A(3)(a)(ii)     Amendment No. 6 to Sales Agreement dated as of July 23, 1992.  (Exhibit
                           1-A(3)(a)(ii) to Pre-Effective Amendment No. 1 in File No. 33-47928.)

*        1-A(3)(a)(iii)    Amendment No. 7 to Sales Agreement dated as of December 1, 1992.  (Exhibit
                           1-A(3)(a)(iii) to Post-Effective Amendment No. 3 in File No. 33-38594.)

   
         1-A(3)(b)         Form of Broker-Dealer and General Agent Sales Agreement.
    

*        1-A(3)(c)         See Exhibit 1-A(3)(a)(i).

         1-A(4)            Inapplicable.

         1-A(5)(a)         Flexible Premium Joint Survivorship Variable Life Policy (92-500.)
                           (Exhibit 1-A(5)(a) to original Registration Statement in No. 33-47928.)

         1-A(5)(b)         Estate Protector Rider (R92-208).  (Exhibit 1-A(5)(b) to original
                           Registration Statement in No. 33-47928.)

         1-A(5)(c)         Option to Split Flexible Premium Joint Survivorship Variable Life Policy
                           Upon Divorce Rider (R92-209).  (Exhibit 1-A(5)(c) to original Registration
                           Statement in No. 33-47928.)

         1-A(5)(d)         Option to Split Flexible Premium Joint Survivorship Variable Life Policy
                           Upon Federal Tax Law Change Rider (R92-210).  (Exhibit 1-A(5)(d) to
                           original Registration Statement in No. 33-47928.)

*        1-A(5)(e)         Accelerated Death Benefit Rider (Exhibit 1-A (5)(q) to Post-Effective
                           Amendment No. 5 in File No. 33-40590.)

<FN>
_______________________
*Incorporated by reference.
</FN>
</TABLE>

                                      II-2
<PAGE>

<TABLE>
<CAPTION>

<S>      <C>               <C>

         1-A(5)(f)         Free Look Rider. (Exhibit 1-A(5)(f) to Post-Effective Amendment No. 4 in
                           File No. 33-47928.)

         1-A(5)(g)         Unisex Rider. (Exhibit 1-A(5)(g) to Post-Effective Amendment No. 4 in
                           File No. 33-47928.)

*        1-A(6)(a)         Declaration and Charter of Equitable Variable, as amended.  (Exhibit
                           1-A(6)(a) to original Registration Statement in File No. 2-98590.)

*        1-A(6)(b)         By-Laws of Equitable Variable, as amended. (Exhibit 1-A(6)(b) to original
                           Registration Statement in File No. 2-98590.)

         1-A(7)            Inapplicable.

*        1-A(8)            Distribution and Servicing Agreement among Equico Securities, Inc.,
                           Equitable and Equitable Variable dated as of May 1, 1994 (Exhibit 1-A(8)
                           to Post-Effective Amendment No. 12 in File 33-8237.)

*        1-A(9)(a)         Agreement, dated February 8, 1973, between Equitable Variable and
                           Equitable for cooperative and joint use of Personnel, Property and
                           Services.  (Exhibit 1-A(9)(a) to original Registration Statement in File
                           No. 2-98590.)

*        1-A(9)(b)         Agreement dated as of January 1, 1977, between Equitable and Equitable
                           Variable for cooperative and joint use of Personnel, Property and
                           Services.  (Exhibit 1-A(9)(b) to original Registration Statement in File
                           No. 2-98590.)

*        1-A(9)(c)(i)      Agreement, dated as of April 1, 1976, between Equitable and Equitable
                           Variable regarding policy changes between the companies (the "Policy
                           Change Agreement").  (Exhibit 1-A(9)(e)(i) to Pre-Effective Amendment No.
                           1 in File No. 33-8237.)

*        1-A(9)(c)(ii)     Amendment, dated August 30, 1982, to the Policy Change Agreement.
                           (Exhibit 1-A(9)(e)(i) to Pre-Effective Amendment No. 1 in File No.
                           33-8237.)

         1-A(10)           Application EV4-200Y.  (Exhibit 1-A(10) to original Registration Statement
                           in No. 33-47928.)


Other Exhibits:

         2                 See Exhibit 1-A(5)(a) above.

         3(a)              Opinion and Consent of Jonathan E. Gaines, Vice President and Associate
                           General Counsel of Equitable.  (Exhibit 3(a) to Pre-Effective Amendment
                           No. 1 in File No. 33-47928.)

         3(b)(i)           Opinion and Consent of Joseph O. North, Jr., F.S.A., M.A.A.A., Vice
                           President.  (Exhibit 3(b)(i) to Pre-Effective Amendment No. 1 in File No.
                           33-47928.)

         3(b)(ii)          Opinion and Consent of Joseph O. North, Jr., F.S.A., M.A.A.A.,
                           Vice President.  (Exhibit 3(b)(ii) to Post-Effective Amendment No. 1 in
                           File No. 33-47928.)

<FN>
_______________________
*Incorporated by reference.
</FN>
</TABLE>

                                      II-3
<PAGE>

<TABLE>
<CAPTION>

<S>      <C>               <C>

         3(b)(iii)         Opinion and Consent of Barbara Fraser, F.S.A., M.A.A.A., Vice
                           President of Equitable. (Exhibit 3(b)(iii) to Post-Effective Amendment No.
                           2 in File No. 33-47928.)

         3(b)(iv)          Opinion and Consent of Barbara Fraser, F.S.A., M.A.A.A., Vice
                           President of Equitable. (Exhibit 3(b)(iv) to Post-Effective Amendment No. 4 in
                           File No. 33-47928.)

   
         3(b)(v)           Opinion and Consent of Barbara Fraser, F.S.A., M.A.A.A., Vice
                           President of Equitable.  (Exhibit 3(b)(v) to Post-Effective Amendment No. 6 in
                           File No. 33-47928.)

         3(b)(vi)          Opinion and Consent of Barbara Fraser, F.S.A., M.A.A.A., Vice
                           President of Equitable.
    

         4                 Inapplicable.

         5                 Inapplicable.

   
         6                 Consent of Independent Public Accountant.
    

*        7(a)              Powers-of-Attorney.  (Exhibit 7(e) to Post-Effective Amendment No. 15 in
                           File No. 2-98590.)

*        7(b)              Powers-of-Attorney.  (Exhibit 7(b) to original Registration Statement in
                           File No. 33-38594.)

*        7(c)              Powers-of-Attorney.  (Exhibit 7(c) to original Registration Statement in
                           File No. 33-40590.)

         7(d)              Powers-of-Attorney.  (Exhibit 7(d) to original Registration Statement in
                           File No. 33-47928.)

         7(e)              Powers-of-Attorney.  (Exhibit 7(e) to Post-Effective Amendment No. 1 in
                           File No. 33-47928.)

*        7(f)              Powers-of-Attorney.  (Exhibit 7(f) to Post-Effective Amendment No. 5 in
                           File No. 33-40590.)

         7(g)              Powers-of-Attorney.  (Exhibit 7(g) to Post-Effective Amendment No. 4 in
                           File No. 33-47928.)

         7(h)              Powers-of-Attorney.  (Exhibit 7(h) to Post-Effective Amendment No. 5 in
                           File No. 33-47928.)

   
         7(i)              Powers-of-Attorney.

         8                 Description of Equitable Variable's Issuance, Transfer and Redemption
                           Procedures for Flexible Premium Policies pursuant to Rule
                           6e-3(T)(b)(12)(iii) under the Investment Company Act of 1940.  (Exhibit 8
                           to Post-Effective Amendment No. 6 in File No. 33-47928.)
    

<FN>
_______________________
*Incorporated by reference.
</FN>
</TABLE>

                                      II-4
<PAGE>

<TABLE>
<CAPTION>

<S>      <C>               <C>
         9(a)              Notices of Withdrawal Right Pursuant to Rule 6e-3(T)(b)(13)(viii) under
                           The Investment Company Act of 1940, including state variations.  (Exhibit
                           9 to Post-Effective Amendment No. 1 in File No. 33-47928.)

         9(b)              Notices of Withdrawal Right Pursuant to Rule 6e-3(T)(b)(13)(viii) under
                           The Investment Company Act of 1940.  (to be used for replacements.)
                           (Exhibit 9(b) to Post-Effective Amendment No. 4 in File No. 33-47928.)

         10                Representation, description and undertaking pursuant to Rule
                           6e-3(T)(b)(13)(iii)(F) under the Investment Company Act of 1940.  (Exhibit
                           10 to original Registration Statement in File No. 33-47928.)

   
*        11(a)             Undertaking to Guarantee Obligation of Principal Underwriters pursuant to
                           Rule 6e-3(T)(b)(vi) of The Investment Company Act of 1940 dated as of May
                           1, 1996.  (Exhibit 11 (a) to Post-Effective Amendment No. 4 in File No.
                           33-83948.)

*        11(b)             Statement of Equitable Variable pursuant to Rule 27d-2 under the
                           Investment Company Act of 1940 for the Year Ended December 31, 1995.
                           (Exhibit 11(b) to Post-Effective No. 4 in File No. 33-83948.)

         27                Financial Data Schedule.
    


<FN>
_______________________
*Incorporated by reference.
</FN>
</TABLE>

                                      II-5
<PAGE>
                                   SIGNATURES


   
         Pursuant to the requirements of the Securities Act of 1933, the
Registrant certifies that it meets all the requirements for effectiveness of
this amendment to the registration statement pursuant to paragraph (b) of Rule
485 under the Securities Act of 1933 and it has duly caused this amendment to
the 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 25th day of April, 1996.
    



                                    SEPARATE ACCOUNT FP OF EQUITABLE
                                    VARIABLE LIFE INSURANCE COMPANY

                                    By:     EQUITABLE VARIABLE LIFE INSURANCE
                                            COMPANY, DEPOSITOR



                                    By:     /s/ Samuel B. Shlesinger
                                            ------------------------
                                            (Samuel B. Shlesinger)
                                            Senior Vice President



   
Attest:   /s/Linda Galasso
          ----------------
          (Linda Galasso)
          Assistant Secretary
          April 25, 1996
    

                                      II-6
<PAGE>
                                   SIGNATURES


   
         Pursuant to the requirements of the Securities Act of 1933, the
Registrant certifies that it meets all the requirements for effectiveness of
this amendment to the registration statement pursuant to paragraph (b) of Rule
485 under the Securities Act of 1933 and it has duly caused this amendment to
the registration statement to be signed on its behalf by the undersigned,
thereunto duly authorized, in the City and State of New York on the 25th day of
April, 1996.
    

                                    EQUITABLE VARIABLE LIFE
                                    INSURANCE COMPANY

                                    By: /s/ Samuel B. Shlesinger
                                        ------------------------
                                            (Samuel B. Shlesinger)
                                            Senior Vice President


         Pursuant to the requirements of the Securities Act of 1933, this
amendment to the 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 and Chief Executive Officer

      James M. Benson      President and Chief Operating Officer

PRINCIPAL FINANCIAL OFFICER:

      J. Thomas Liddle, Jr.  Senior Vice President and Chief Financial Officer

PRINCIPAL ACCOUNTING OFFICER:

      Stephen F. Hogan       Vice President and Controller

DIRECTORS:

   
Michel Beaulieu            Gordon Dinsmore             Michael J. Rich
James M. Benson            William T. McCaffrey        Samuel B. Shlesinger
Harvey Blitz               Joseph J. Melone            Jose S. Suquet
Laurent Clamagirand        Peter D. Noris              Dennis D. Witte
Jerry de St. Paer



By:  /s/ Samuel B. Shlesinger
     ------------------------
         (Samuel B. Shlesinger)
         Attorney-in-Fact
         April 25, 1996
    

                                      II-7
<PAGE>
                                  EXHIBIT INDEX


<TABLE>
<CAPTION>
EXHIBIT NO.                                                                    TAG VALUE
- -----------                                                                    ---------

<C>           <C>                                                              <C>
1-A(3)(b)     Form of Broker-Dealer and General Agent Sales Agreement.         EX-99.1A3b SALES AGR

3(b)(vi)      Opinion and Consent of Barbara Fraser, F.S.A., M.A.A.A.,         EX-99.3bvi OPIN
              Vice President of Equitable.

6             Consent of Independent Public Accountant.                        EX-6 CONSENT

7(i)          Powers-of-Attorney.                                              EX-99.7i POW ATTY

27            Financial Data Schedule, Separate Account FP.                    EX-27
</TABLE>







_______________________

                                      II-8



                         BROKER-DEALER AND GENERAL AGENT

                                 SALES AGREEMENT


      AGREEMENT,   by  and  among  Equico  Securities,   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

      Sec. 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.

      Sec. 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

      Sec. 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.

      Sec. 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.

      Sec. 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.

      Sec. 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).

      Sec. 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.

      Sec. 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.

      Sec. 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>


      Sec. 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

      Sec. 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.

      Sec. 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.

      Sec.   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.

      Sec. 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

                                      -5-
<PAGE>


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 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

      Sec. 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.

      Sec. 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.

      Sec. 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.

      Sec. 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.

      Sec.  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>


      Sec.  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.

      Sec.  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.

      Sec. 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.

      Sec. 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.

      Sec. 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.

      Sec. 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

                                      -7-
<PAGE>


service.  Should  the  Distributor  determine  in its sole  discretion  that the
Broker-Dealer  or 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.

      Sec. 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.

      Sec. 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.

      Sec. 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>


      Sec.  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

      Sec. 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.

                                      -9-
<PAGE>


               i. An Agent shall have no  authority to alter,  modify,  waive or
change any of the terms, rates, charges or conditions of the Contracts.

               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

      Sec. 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.

      Sec. 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.

                                      -10-
<PAGE>


      Sec. 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.

                                   ARTICLE VII
                         COMMISSIONS, FEES AND EXPENSES

      Sec. 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.

      Sec. 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.

      Sec. 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

                                      -11-
<PAGE>


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 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.

      Sec. 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.

      Sec. 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

      Sec. 8.1 Limited  Classes of Contracts.  This Agreement  relates solely to
the Contracts identified in Schedule I.

      Sec. 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.

      Sec. 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.

      Sec. 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.

      Sec. 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;

                                      -12-
<PAGE>


               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

               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

      Sec. 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.

      Sec.  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

      Sec. 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:

                                      -13-
<PAGE>


                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:

                   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.

      Sec. 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.

      Sec. 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

      Sec.  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;

                                      -14-
<PAGE>


                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.

                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.

      Sec. 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.

      Sec. 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

      Sec. 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.

      Sec. 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.

      Sec. 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.

      Sec. 12.4  Notices.  All notices  under this  Agreement  shall be given in
writing and addressed as follows:

if to the Distributor, to:

         Equico Securities, 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.

      Sec. 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.

      Sec.  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>


      Sec. 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).

      Sec. 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.

      Sec. 12.9 Scope of Agreement. All Schedules and Exhibits to this Agreement
are part of the Agreement.

                                      -17-
<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

EQUICO SECURITIES, INC.

By:__________________________________
Title:_________________________________




L5S_1.DOC/27424
MTX_1.DOC/29589
OPU_1.DOC/32034
10/95

                                      -18-
<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-

   
                                                                 April 22, 1996
    


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. 33-47928 ("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 Survivorship 2000 (TM) (policy form no. 92-500), flexible
premium joint survivorship variable 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 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 joint insureds who are
                  non-smoker standard risk males age 55 and non-smoker standard
                  risk females age 50, than to prospective joint insureds who
                  have different underwriting characteristics. 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


                       CONSENT OF INDEPENDENT ACCOUNTANTS


We hereby consent to the use in the Prospectus Supplements constitituting part
of this Post-Effective Amendment No. 7 to the Registration Statement No.
33-47928 on Form S-6 of our report dated February 7, 1996, relating to the
financial statements of Equitable Variable Life Insurance Company Separate
Account FP, and our report dated February 7, 1996, relating to the consolidated
financial statements of Equitable Variable Life Insurance Company, which reports
appear in such Prospectus Supplements. We also consent to the references to us
under the headings "Accounting and Actuarial Experts" and "Financial Statements"
in such Prospectus Supplements.




/s/  Price Waterhouse LLP
     --------------------
     PRICE WATERHOUSE LLP
     New York, New York
     April 22, 1996




                                POWER OF ATTORNEY


      The undersigned director and/or officer of Equitable Variable Life
Insurance Company, a New York corporation (the "Company"), hereby constitutes
and appoints Joseph J. Melone, James T. Liddle, Jr., and Samuel B. Shlesinger
and each of them (with full power to each of them to act alone), his true and
lawful attorney-in-fact and agent, with full power of substitution to each, for
him and on his behalf and in his name, place and stead, to execute and file any
of the documents referred to below relating to registrations under the
Securities Act of 1933 or the Investment Company Act of 1940 (the "Acts"):
registration statements on any form or forms under the Acts, and any and all
amendments and supplements thereto (including post-effective amendments), with
all exhibits and all agreements, consents, exemptive applications and other
documents and instruments necessary or appropriate in connection therewith, each
of said attorneys-in -fact and agents 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 attorney-in-fact and agents, or any of them, may do or
cause to be done by virtue thereof.

IN WITNESS WHEREOF, the undersigned has hereunto set his hand, this 27th day of
November, 1995.




                                             /s/ Peter D. Noris
                                            ------------------------------
                                                 Peter D. Noris


<PAGE>


                                POWER OF ATTORNEY


      The undersigned director and/or officer of Equitable Variable Life
Insurance Company, a New York corporation (the "Company"), hereby constitutes
and appoints Joseph J. Melone, James T. Liddle, Jr., and Samuel B. Shlesinger
and each of them (with full power to each of them to act alone), his true and
lawful attorney-in-fact and agent, with full power of substitution to each, for
him and on his behalf and in his name, place and stead, to execute and file any
of the documents referred to below relating to registrations under the
Securities Act of 1933 or the Investment Company Act of 1940 (the "Acts"):
registration statements on any form or forms under the Acts, and any and all
amendments and supplements thereto (including post-effective amendments), with
all exhibits and all agreements, consents, exemptive applications and other
documents and instruments necessary or appropriate in connection therewith, each
of said attorneys-in -fact and agents 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 attorney-in-fact and agents, or any of them, may do or
cause to be done by virtue thereof.

IN WITNESS WHEREOF, the undersigned has hereunto set his hand, this 28th day of
November, 1995.




                                             /s/ Michael J. Rich
                                            ------------------------------
                                                 Michael J. Rich



<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>                                    Year
<FISCAL-YEAR-END>                                Dec-31-1995
<PERIOD-START>                                   Jan-01-1995
<PERIOD-END>                                     Dec-31-1995
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            966,230,780
<INVESTMENTS-AT-VALUE>                           1,148,055,059
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             233,000
<TOTAL-ASSETS>                                   1,148,288,059
<PAYABLE-FOR-SECURITIES>                         679,729
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        1,023,056
<TOTAL-LIABILITIES>                              1,702,785
<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>                                     1,146,585,274
<DIVIDEND-INCOME>                                14,259,262
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   6,050,368
<NET-INVESTMENT-INCOME>                          8,208,894
<REALIZED-GAINS-CURRENT>                         80,631,861
<APPREC-INCREASE-CURRENT>                        183,872,928
<NET-CHANGE-FROM-OPS>                            272,713,683
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        8,208,894
<DISTRIBUTIONS-OF-GAINS>                         264,504,789
<DISTRIBUTIONS-OTHER>                            63,257,489
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           335,579,073
<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>                                    Year
<FISCAL-YEAR-END>                                Dec-31-1995
<PERIOD-START>                                   Jan-01-1995
<PERIOD-END>                                     Dec-31-1995
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            207,548,119
<INVESTMENTS-AT-VALUE>                           207,638,095
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             1,030,719
<TOTAL-ASSETS>                                   208,668,814
<PAYABLE-FOR-SECURITIES>                         1,021,043
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        514,240
<TOTAL-LIABILITIES>                              1,535,283
<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>                                     207,133,531
<DIVIDEND-INCOME>                                9,225,401
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   954,556
<NET-INVESTMENT-INCOME>                          8,270,845
<REALIZED-GAINS-CURRENT>                         (432,347)
<APPREC-INCREASE-CURRENT>                        57,216
<NET-CHANGE-FROM-OPS>                            7,895,714
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        8,270,845
<DISTRIBUTIONS-OF-GAINS>                         (375,131)
<DISTRIBUTIONS-OTHER>                            61,778,372
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           69,637,446
<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>                                    Year
<FISCAL-YEAR-END>                                Dec-31-1995
<PERIOD-START>                                   Jan-01-1995
<PERIOD-END>                                     Dec-31-1995
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            475,758,260
<INVESTMENTS-AT-VALUE>                           556,029,378
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             800,569
<TOTAL-ASSETS>                                   556,829,947
<PAYABLE-FOR-SECURITIES>                         1,121,615
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        520,201
<TOTAL-LIABILITIES>                              1,641,816
<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>                                     555,188,131
<DIVIDEND-INCOME>                                1,268,689
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   2,702,978
<NET-INVESTMENT-INCOME>                          (1,434,289)
<REALIZED-GAINS-CURRENT>                         73,464,436
<APPREC-INCREASE-CURRENT>                        49,509,800
<NET-CHANGE-FROM-OPS>                            121,539,947
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        (1,434,289)
<DISTRIBUTIONS-OF-GAINS>                         122,974,236
<DISTRIBUTIONS-OTHER>                            78,165,132
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           199,516,266
<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>                                    Year
<FISCAL-YEAR-END>                                Dec-31-1995
<PERIOD-START>                                   Jan-01-1995
<PERIOD-END>                                     Dec-31-1995
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            356,282,500
<INVESTMENTS-AT-VALUE>                           399,379,687
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             0
<TOTAL-ASSETS>                                   399,379,687
<PAYABLE-FOR-SECURITIES>                         179,701
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        634,777
<TOTAL-LIABILITIES>                              814,478
<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>                                     398,565,209
<DIVIDEND-INCOME>                                12,276,328
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   2,237,982
<NET-INVESTMENT-INCOME>                          10,038,346
<REALIZED-GAINS-CURRENT>                         8,427,606
<APPREC-INCREASE-CURRENT>                        45,976,062
<NET-CHANGE-FROM-OPS>                            64,442,014
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        10,038,346
<DISTRIBUTIONS-OF-GAINS>                         54,403,668
<DISTRIBUTIONS-OTHER>                            (4,199,156)
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           60,149,644
<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>                                    Year
<FISCAL-YEAR-END>                                Dec-31-1995
<PERIOD-START>                                   Jan-01-1995
<PERIOD-END>                                     Dec-31-1995
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            68,700,148
<INVESTMENTS-AT-VALUE>                           72,524,129
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             671,870
<TOTAL-ASSETS>                                   73,195,999
<PAYABLE-FOR-SECURITIES>                         740,734
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        524,303
<TOTAL-LIABILITIES>                              1,265,037
<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>                                     71,930,962
<DIVIDEND-INCOME>                                6,518,568
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   371,369
<NET-INVESTMENT-INCOME>                          6,147,199
<REALIZED-GAINS-CURRENT>                         (179,454)
<APPREC-INCREASE-CURRENT>                        4,697,084
<NET-CHANGE-FROM-OPS>                            10,664,829
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        6,147,199
<DISTRIBUTIONS-OF-GAINS>                         4,517,630
<DISTRIBUTIONS-OTHER>                            11,911,911
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           22,476,061
<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>                                    Year
<FISCAL-YEAR-END>                                Dec-31-1995
<PERIOD-START>                                   Jan-01-1995
<PERIOD-END>                                     Dec-31-1995
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            297,303,481
<INVESTMENTS-AT-VALUE>                           333,829,077
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             421,042
<TOTAL-ASSETS>                                   334,250,119
<PAYABLE-FOR-SECURITIES>                         246,368
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        506,731
<TOTAL-LIABILITIES>                              753,099
<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>                                     333,497,020
<DIVIDEND-INCOME>                                5,152,442
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   1,743,898
<NET-INVESTMENT-INCOME>                          3,408,544
<REALIZED-GAINS-CURRENT>                         12,264,394
<APPREC-INCREASE-CURRENT>                        33,395,316
<NET-CHANGE-FROM-OPS>                            49,068,254
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        3,408,544
<DISTRIBUTIONS-OF-GAINS>                         45,659,710
<DISTRIBUTIONS-OTHER>                            42,687,015
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           91,658,549
<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>                                    Year
<FISCAL-YEAR-END>                                Dec-31-1995
<PERIOD-START>                                   Jan-01-1995
<PERIOD-END>                                     Dec-31-1995
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            162,300,470
<INVESTMENTS-AT-VALUE>                           172,662,590
<RECEIVABLES>                                    76,736
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             0
<TOTAL-ASSETS>                                   172,739,326
<PAYABLE-FOR-SECURITIES>                         0
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        652,227
<TOTAL-LIABILITIES>                              652,227
<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>                                     172,087,099
<DIVIDEND-INCOME>                                8,169,109
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   921,294
<NET-INVESTMENT-INCOME>                          7,247,815
<REALIZED-GAINS-CURRENT>                         689,721
<APPREC-INCREASE-CURRENT>                        19,129,817
<NET-CHANGE-FROM-OPS>                            27,067,353
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        7,247,815
<DISTRIBUTIONS-OF-GAINS>                         19,819,538
<DISTRIBUTIONS-OTHER>                            15,174,660
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           42,146,601
<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>                                    Year
<FISCAL-YEAR-END>                                Dec-31-1995
<PERIOD-START>                                   Jan-01-1995
<PERIOD-END>                                     Dec-31-1995
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            474,917,898
<INVESTMENTS-AT-VALUE>                           556,703,771
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             191,779
<TOTAL-ASSETS>                                   556,895,550
<PAYABLE-FOR-SECURITIES>                         414,996
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        602,888
<TOTAL-LIABILITIES>                              1,017,884
<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>                                     555,877,666
<DIVIDEND-INCOME>                                15,855,901
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   2,796,354
<NET-INVESTMENT-INCOME>                          13,059,547
<REALIZED-GAINS-CURRENT>                         9,174,038
<APPREC-INCREASE-CURRENT>                        82,556,566
<NET-CHANGE-FROM-OPS>                            104,790,151
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        13,059,547
<DISTRIBUTIONS-OF-GAINS>                         91,730,604
<DISTRIBUTIONS-OTHER>                            83,988,454
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           188,658,112
<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>                                    Year
<FISCAL-YEAR-END>                                Dec-31-1995
<PERIOD-START>                                   Jan-01-1995
<PERIOD-END>                                     Dec-31-1995
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            37,536,467
<INVESTMENTS-AT-VALUE>                           37,681,989
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             472,227
<TOTAL-ASSETS>                                   38,154,216
<PAYABLE-FOR-SECURITIES>                         488,551
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        516,621
<TOTAL-LIABILITIES>                              1,005,172
<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>                                     37,149,044
<DIVIDEND-INCOME>                                2,010,283
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   197,721
<NET-INVESTMENT-INCOME>                          1,812,562
<REALIZED-GAINS-CURRENT>                         (810,768)
<APPREC-INCREASE-CURRENT>                        2,882,385
<NET-CHANGE-FROM-OPS>                            3,884,179
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        1,812,562
<DISTRIBUTIONS-OF-GAINS>                         2,071,617
<DISTRIBUTIONS-OTHER>                            5,683,426
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           9,494,969
<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>                                    Year
<FISCAL-YEAR-END>                                Dec-31-1995
<PERIOD-START>                                   Jan-01-1995
<PERIOD-END>                                     Dec-31-1995
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            17,021,456
<INVESTMENTS-AT-VALUE>                           19,144,802
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             272,371
<TOTAL-ASSETS>                                   19,417,173
<PAYABLE-FOR-SECURITIES>                         272,227
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        526,633
<TOTAL-LIABILITIES>                              798,860
<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>                                     18,618,313
<DIVIDEND-INCOME>                                380,677
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   69,716
<NET-INVESTMENT-INCOME>                          310,961
<REALIZED-GAINS-CURRENT>                         2,791
<APPREC-INCREASE-CURRENT>                        2,264,931
<NET-CHANGE-FROM-OPS>                            2,578,683
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        310,961
<DISTRIBUTIONS-OF-GAINS>                         2,267,722
<DISTRIBUTIONS-OTHER>                            10,353,124
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           12,709,930
<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>                                    Year
<FISCAL-YEAR-END>                                Dec-31-1995
<PERIOD-START>                                   Jan-01-1995
<PERIOD-END>                                     Dec-31-1995
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            141,011,715
<INVESTMENTS-AT-VALUE>                           138,906,039
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             195,736
<TOTAL-ASSETS>                                   139,101,775
<PAYABLE-FOR-SECURITIES>                         195,429
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        618,900
<TOTAL-LIABILITIES>                              814,329
<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>                                     138,287,446
<DIVIDEND-INCOME>                                7,958,285
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   767,627
<NET-INVESTMENT-INCOME>                          7,190,658
<REALIZED-GAINS-CURRENT>                         (632,666)
<APPREC-INCREASE-CURRENT>                        13,415,524
<NET-CHANGE-FROM-OPS>                            19,973,516
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        7,190,658
<DISTRIBUTIONS-OF-GAINS>                         12,782,858
<DISTRIBUTIONS-OTHER>                            1,790,060
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           21,050,974
<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>                                    Year
<FISCAL-YEAR-END>                                Dec-31-1995
<PERIOD-START>                                   Apr-01-1995
<PERIOD-END>                                     Dec-31-1995
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            59,443,291
<INVESTMENTS-AT-VALUE>                           71,895,056
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             214,843
<TOTAL-ASSETS>                                   72,109,899
<PAYABLE-FOR-SECURITIES>                         214,856
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        271,428
<TOTAL-LIABILITIES>                              486,284
<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>                                     71,623,615
<DIVIDEND-INCOME>                                964,775
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   289,199
<NET-INVESTMENT-INCOME>                          675,576
<REALIZED-GAINS-CURRENT>                         539,950
<APPREC-INCREASE-CURRENT>                        12,851,051
<NET-CHANGE-FROM-OPS>                            14,066,577
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        675,576
<DISTRIBUTIONS-OF-GAINS>                         13,391,001
<DISTRIBUTIONS-OTHER>                            26,502,928
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           40,498,212
<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>                                    Year
<FISCAL-YEAR-END>                                Dec-31-1995
<PERIOD-START>                                   Apr-01-1995
<PERIOD-END>                                     Dec-31-1995
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            11,991,226
<INVESTMENTS-AT-VALUE>                           12,659,132
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             137,166
<TOTAL-ASSETS>                                   12,796,298
<PAYABLE-FOR-SECURITIES>                         143,511
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        220,849
<TOTAL-LIABILITIES>                              364,360
<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>                                     12,431,938
<DIVIDEND-INCOME>                                195,500
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   36,471
<NET-INVESTMENT-INCOME>                          159,029
<REALIZED-GAINS-CURRENT>                         50,951
<APPREC-INCREASE-CURRENT>                        667,906
<NET-CHANGE-FROM-OPS>                            877,886
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        159,029
<DISTRIBUTIONS-OF-GAINS>                         718,857
<DISTRIBUTIONS-OTHER>                            11,574,899
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           12,431,938
<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