SEPARATE ACCOUNT FP OF EQUITABLE VARIABLE LIFE INSURANCE CO
485BPOS, 1996-04-26
Previous: FEDERATED US GOVERNMENT BOND FUND, N-30D, 1996-04-26
Next: SEPARATE ACCOUNT FP OF EQUITABLE VARIABLE LIFE INSURANCE CO, 485BPOS, 1996-04-26



                                                     Registration No. 33-38594
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

   
                        POST-EFFECTIVE AMENDMENT NO. 9 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>








   
                        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>


                                  CHAMPION(TM)
                                      2000

                          Prospectus Dated May 1, 1994

Champion 2000 is a modified  premium variable whole life insurance policy issued
by  Equitable   Variable  Life  Insurance  Company   (Equitable   Variable),   a
wholly-owned  subsidiary of The Equitable Life  Assurance  Society of the United
States (Equitable).

Although the policy specifies a scheduled premium,  you may, within limits, skip
scheduled premium payments or make optional premium payments. Skipping scheduled
premium payments could, however, result in policy lapse.

Net premiums are deposited in a Policy  Account.  Policy Account values increase
or decrease with credited  interest  and/or  investment  experience  and reflect
certain deductions and charges.  You may allocate your Policy Account value to a
guaranteed fixed return and variable return  investment  strategies.  The Hudson
River Trust (Trust) is the mutual fund which provides the  underlying  basis for
the  variable  return  investment  strategies.  The Trust is a series  fund with
twelve different investment portfolios:

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

Champion  2000  provides a death  benefit if the  insured  person dies while the
policy is in effect.  You may choose  either a fixed  benefit  equal to the Face
Amount of the  policy or a  variable  benefit  equal to the Face  Amount  plus a
portion of the  Policy  Account.  You can reduce the Face  Amount and change the
death benefit option, within limits.

You may draw upon Policy  Account value through  loans,  partial  withdrawals or
policy surrender, within limits. A charge will apply if you surrender the policy
during the first  fifteen  years.  This charge will also apply if you reduce the
policy's Face Amount or if the policy lapses during this time.

Regardless of your policy's investment experience,  the policy will not lapse as
long as scheduled  premiums are paid when due, no  withdrawals  are made and any
policy  loan plus  accrued  loan  interest  does not  exceed the  policy's  cash
surrender value.

Ask your Equitable  agent to determine if changing,  or adding to, your existing
insurance  coverage  with  Champion  2000  would be to your  advantage.  You may
examine the policy for a limited  period after your  initial  payment and if you
are not satisfied for any reason, you may return the policy for a full refund of
premiums paid.

PLEASE READ THIS  PROSPECTUS  CAREFULLY AND KEEP IT FOR FUTURE  REFERENCE.  THIS
PROSPECTUS  CONTAINS  INFORMATION  THAT  SHOULD  BE KNOWN  BEFORE  INVESTING  IN
CHAMPION 2000.  THIS  PROSPECTUS IS NOT VALID UNLESS IT IS ATTACHED TO A CURRENT
PROSPECTUS FOR THE HUDSON RIVER TRUST.

THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY THE SECURITIES AND
EXCHANGE  COMMISSION NOR HAS THE COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY
OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

 Copyright 1994 Equitable Variable Life Insurance Company. All rights reserved.

VM 483


<PAGE>


                                TABLE OF CONTENTS

                                                             PAGE
                                                             ----

SUMMARY OF CHAMPION 2000 FEATURES...............................1

PART 1--  DETAILED INFORMATION ABOUT EQUITABLE VARIABLE AND
          CHAMPION 2000 INVESTMENT CHOICES......................4
          THE COMPANY THAT ISSUES CHAMPION 2000.................4
            Equitable Variable..................................4
            Our Parent, Equitable...............................4
          THE SEPARATE ACCOUNT AND THE TRUST....................4
            The Separate Account................................4
            The Trust...........................................4
            The Trust's Investment Adviser......................4
            Investment Policies Of The Trust's Portfolios.......5
          THE GUARANTEED INTEREST DIVISION......................6
            Amounts In The Guaranteed Interest Division.........6
            Adding Interest In The Guaranteed Interest Division.6
            Transfers From The Guaranteed Interest Division.....6

PART 2--  DETAILED INFORMATION ABOUT CHAMPION 2000..............7
          PREMIUMS..............................................7
            Premium Amounts And Due Dates.......................7
            Tabular Values......................................7
            Premium Redetermination.............................7
            Optional Premium Payments...........................8
            Premium And Monthly Deduction Allocations...........8
            Changing Your Allocation
              And Deduction Percentages.........................8
            Certain Tax Considerations..........................8
          DEATH BENEFITS........................................8
          CHANGES IN INSURANCE PROTECTION.......................8
            Reducing The Face Amount............................8
            Changing The Death Benefit Option...................9
            Substitution Of Insured Person......................9
            When Policy Changes Go Into Effect..................9
          MATURITY BENEFITS.....................................9
          LIVING BENEFIT OPTION.................................9
          ADDITIONAL BENEFITS MAY BE AVAILABLE..................9
          YOUR POLICY ACCOUNT VALUE............................10
            Amounts In The Separate Account....................10
            How We Determine The Unit Value....................10
            Transfers Of Policy Account Value..................10
            Automatic Transfer Service.........................10
            Telephone Transfers................................11
            Charge for Transfers...............................11
          BORROWING FROM YOUR POLICY ACCOUNT...................11
            How To Request A Loan..............................11
            Policy Loan Interest...............................11
            When Interest Is Due...............................12
            Repaying The Loan..................................12
            The Effects Of A Policy Loan.......................12
          PARTIAL WITHDRAWALS FROM YOUR POLICY ACCOUNT.........12
            Partial Withdrawal Charges.........................12
            Allocation Of Partial Withdrawals And Charges......12
            The Effects Of A Partial Withdrawal................12
            Surrender For Net Cash Surrender Value.............13
          DEDUCTIONS AND CHARGES...............................13
            Deductions From Your Premiums......................13
            Deductions From Your Policy Account................13
            How Policy Account Charges Are Allocated...........14
            Charges Against The Separate Account...............14
            Trust Charges......................................15
            Surrender Charges..................................15
          ADDITIONAL INFORMATION ABOUT CHAMPION 2000...........15
            Your Policy Can Lapse..............................15
            Options On Lapse...................................16
            You May Reinstate The Policy.......................16
            Policy Periods, Anniversaries, Dates And Ages......16
          TAX EFFECTS..........................................17
            Policy Proceeds....................................17
            Diversification....................................18
            Policy Changes.....................................18
            Tax Changes........................................18
            Estate and Generation Skipping Taxes...............19
            Pension And Profit-Sharing Plans...................19
            Other Employee Benefit Programs....................19
            Our Taxes..........................................19
            When We Withhold Income Taxes......................19

PART 3--  ADDITIONAL INFORMATION...............................19
          YOUR VOTING PRIVILEGES...............................19
            Trust Voting Privileges............................19
            How We Determine Your Voting Shares................20
            Separate Account Voting Rights.....................20
          OUR RIGHT TO CHANGE HOW WE OPERATE...................20
          OUR REPORTS TO POLICYOWNERS..........................20
          LIMITS ON OUR RIGHT TO CHALLENGE THE POLICY..........20
          YOUR PAYMENT OPTIONS.................................21
          YOUR BENEFICIARY.....................................21
          ASSIGNING YOUR POLICY................................21
          WHEN WE PAY POLICY PROCEEDS..........................21
          DIVIDENDS............................................21
          REGULATION...........................................22
          SPECIAL CIRCUMSTANCES................................22
          DISTRIBUTION.........................................22
          LEGAL PROCEEDINGS....................................22
          ACCOUNTING AND ACTUARIAL EXPERTS.....................22
          ADDITIONAL INFORMATION...............................23
          MANAGEMENT...........................................24

PART 4--  ILLUSTRATIONS OF POLICY BENEFITS.....................26

SEPARATE ACCOUNT FP FINANCIAL STATEMENTS....................FSA-1

EQUITABLE VARIABLE FINANCIAL STATEMENTS.......................F-1

APPENDIX A --  COMMUNICATING PERFORMANCE DATA.................A-1
               LONG TERM MARKET TRENDS........................A-1

- --------------------------------------------------------------------------------
In this prospectus  "we," "our" and "us" mean Equitable  Variable Life Insurance
Company (Equitable Variable), a New York stock life insurance company. "You" and
"your"  mean the owner of the  policy.  We refer to the person who is covered by
the  policy  as the  "insured  person,"  because  the  insured  person  and  the
policyowner may not be the same. Unless indicated  otherwise,  the discussion in
this  prospectus  assumes that there is no policy loan  outstanding and that the
policy is not in a grace period.

THE POLICY IS NOT  AVAILABLE  IN ALL  JURISDICTIONS.  THIS  PROSPECTUS  DOES NOT
CONSTITUTE  AN  OFFERING  IN ANY  JURISDICTION  IN WHICH SUCH  OFFERING  MAY NOT
LAWFULLY BE MADE.  EQUITABLE  VARIABLE  DOES NOT AUTHORIZE  ANY  INFORMATION  OR
REPRESENTATIONS  REGARDING THE OFFERING  DESCRIBED IN THIS PROSPECTUS OTHER THAN
AS CONTAINED IN THIS  PROSPECTUS  OR ANY ATTACHED  SUPPLEMENT  THERETO OR IN ANY
SUPPLEMENTAL SALES MATERIAL AUTHORIZED BY EQUITABLE VARIABLE.




<PAGE>



                        WHAT IS VARIABLE LIFE INSURANCE?

Variable life insurance is one kind of permanent cash value life insurance. Like
other  kinds of  permanent  cash  value life  insurance,  such as whole life and
universal  life  insurance,  variable  life  insurance  generally  provides  two
benefits:  an  income  tax-free  death  benefit  and a  cash  value  that  grows
tax-deferred.

What sets variable life  insurance  apart from  universal life and whole life is
that  variable  life  insurance  allows the  policyowner  to direct  premiums to
different mutual fund options.  This enables a policyowner to harness the growth
potential of, for example,  the equity markets,  but the policyowner  also bears
the risk of investment  losses.  In contrast,  whole life  insurance  provides a
minimum  guaranteed  cash value and universal life applies a minimum  guaranteed
interest rate to premiums.

Some  variable  life  insurance  policies  offer some of the other  features  of
universal  or whole  life such as premium  flexibility  (universal  life),  face
amount  increases  (universal  life) or death benefit  guarantees  (whole life).
Equitable Variable and its parent,  Equitable,  offer an array of permanent cash
value  insurance  products and your Equitable agent can help you determine which
product best suits your insurance needs.


                        SUMMARY OF CHAMPION 2000 FEATURES

THE  FOLLOWING  SUMMARY IS  QUALIFIED IN ITS ENTIRETY BY THE TERMS OF THE POLICY
WHEN  ISSUED  AND THE MORE  DETAILED  INFORMATION  APPEARING  ELSEWHERE  IN THIS
PROSPECTUS (SEE TABLE OF CONTENTS ON OPPOSITE PAGE).

INVESTMENT FEATURES

PREMIUMS

o  Scheduled  premiums are specified on the Information Page of your policy (the
   Policy Information Page).  Optional premiums may be paid, although we reserve
   the right to limit optional premiums paid in any year. Scheduled premiums may
   be skipped.  However,  skipping a scheduled  premium  could  result in policy
   lapse. See PREMIUMS on page 7.

o  The Policy  Information  Page  specifies an initial  scheduled  premium and a
   higher  maximum  scheduled  premium  for  basic  life  insurance.  You may be
   required to pay the maximum scheduled premium in later policy years.

POLICY ACCOUNT

o  After certain  charges are deducted from your premium  payment,  the balance,
   called your net premium,  is put in your Policy Account.  Net premiums can be
   allocated to a Guaranteed  Interest  Division and to one or more divisions of
   Equitable Variable's Separate Account FP (the Separate Account). The Separate
   Account  divisions invest in  corresponding  portfolios of the Trust. You may
   adjust your allocation by changing your  allocation  percentages or by making
   transfers among the Separate  Account  divisions and the Guaranteed  Interest
   Division.

o  REQUESTS FOR TRANSFERS OUT OF THE  GUARANTEED  INTEREST  DIVISION CAN ONLY BE
   MADE WITHIN 30 DAYS OF A POLICY ANNIVERSARY. SUCH TRANSFERS WILL BE EFFECTIVE
   AS OF THE DATE WE  RECEIVE  YOUR  REQUEST,  BUT NO  EARLIER  THAN THE  POLICY
   ANNIVERSARY.  TRANSFERS INTO THE GUARANTEED  INTEREST  DIVISION AND AMONG ALL
   SEPARATE  ACCOUNT  DIVISIONS  MAY BE  REQUESTED  AT ANY TIME.  Transfers  are
   subject to the rules discussed  under TRANSFERS FROM THE GUARANTEED  INTEREST
   DIVISION on page 6 and TRANSFERS OF POLICY ACCOUNT VALUE on page 10.

o  There is no  minimum  guaranteed  cash  value for  amounts  allocated  to the
   Separate Account divisions.  The value of amounts allocated to the Guaranteed
   Interest  Division  will depend on  deductions  from that Division and on the
   interest rates declared each year by Equitable Variable (4% minimum).

REDEMPTION

o  Loans may be taken  against 90% of a policy's  Cash  Surrender  Value (Policy
   Account  value  less any  applicable  surrender  charge)  subject  to certain
   conditions.  Loan  interest  accrues  daily  at a rate  determined  annually.
   Currently,  amounts  set aside to secure the loan earn  interest at a rate 1%
   lower than the rate charged for policy loan interest. See BORROWING FROM YOUR
   POLICY ACCOUNT on page 11.

o  Partial  withdrawals of Net Cash Surrender  Value (Cash  Surrender Value less
   any loan and accrued loan interest) may be taken after the first policy year,
   subject to our approval and certain limitations. See PARTIAL WITHDRAWALS FROM
   YOUR POLICY ACCOUNT on page 12.

o  The policy may be surrendered for its Net Cash Surrender Value, less any lien
   securing a Living Benefit payment, at which time insurance coverage will end.

o  You may choose to use your Net Cash Surrender Value, less any lien securing a
   Living Benefit  payment,  to purchase a fixed-benefit  insurance option as of
   the beginning of the next policy month. See OPTIONS ON LAPSE on page 16.

INSURANCE PROTECTION FEATURES

DEATH BENEFITS

o  Option A, a fixed benefit equal to the policy's Face Amount.

o  Option B, a variable  benefit  that equals the Face Amount plus any excess of
   the Policy Account value over the Tabular Policy Account value.

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


                                       1
<PAGE>


o  After the first  year,  you may  reduce  the Face  Amount or change the death
   benefit option, within limits. The minimum Face Amount is $50,000.

o  A death benefit is guaranteed if all scheduled premiums are paid when due, no
   withdrawals  are made and any policy loan plus accrued loan interest does not
   exceed the policy's Cash Surrender  Value.  The  guaranteed  death benefit is
   equal to the Face  Amount at the time of death,  reduced by any policy  loan,
   any lien securing a Living Benefit payment and accrued interest.

MATURITY BENEFITS

o  A maturity benefit equal to the death benefit, less any policy loan, any lien
   securing a Living Benefit  payment plus accrued  interest,  is payable on the
   policy  anniversary  nearest  the insured  person's  100th  birthday,  if the
   insured person is still living on that date.

LIVING BENEFIT

o  The Living Benefit rider enables the  policyowner to receive a portion of the
   policy's  death  benefit  (excluding  death  benefits  payable  under certain
   riders) if the  insured  person has a terminal  illness.  The Living  Benefit
   rider will be added to most policies at issue for no additional cost.

ADDITIONAL BENEFITS

o  Disability waiver,  accidental death, term insurance on the insured person or
   on an additional  insured person,  children's term insurance and substitution
   of insured person riders are available.

DEDUCTIONS AND CHARGES

FROM PREMIUMS

o  Applicable charges for taxes imposed by states and other jurisdictions.  Such
   taxes currently range between .75% and 5% (Virgin Islands).

o  Payment processing fee of $2 per payment.

o  Premium Sales Charge of 4% of premiums  paid.  Equitable  Variable  currently
   intends to stop  deducting  this charge once the aggregate  amount  collected
   equals a specified amount. See DEDUCTIONS FROM YOUR PREMIUMS on page 13.

FROM THE POLICY ACCOUNT

o  Monthly  administrative charge of $20 during the first policy year; currently
   $5 during subsequent policy years (subject to $8 per month maximum).

o  Monthly:  cost of insurance  charge;  minimum death benefit  guarantee charge
   equal to $0.01 per $1000 of Face Amount; rating charge if insured person does
   not  meet  standard  underwriting  requirements;  charge  for any  additional
   benefits.

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

o  A lapse,  surrender or Face Amount  reduction  during the first twelve policy
   years will incur an Administrative  Surrender Charge which is $540 during the
   first  three  policy  years  (less for  issue  ages  under  20) and  declines
   thereafter on a monthly basis to zero at the end of the twelfth policy year.

o  During the first fifteen  policy years,  a contingent  deferred  sales charge
   called  the  Premium  Surrender  Charge  applies  if the  policy  lapses,  is
   surrendered  for its Net  Cash  Surrender  Value  or if the  Face  Amount  is
   reduced.  The maximum Premium Surrender Charge is equal to 61% of one "target
   premium."  This maximum is level for the first eight policy  years,  and then
   declines on a monthly basis until it reaches zero at the end of the fifteenth
   policy year.

   We refer to the Premium  Surrender  Charge and the  Administrative  Surrender
   Charge together as the Surrender  Charges.  See SURRENDER  CHARGES on page 15
   for a detailed discussion, including an explanation of "target premium."

FROM THE SEPARATE ACCOUNT

o  Current  charge for certain  mortality  and  expense  risks of .60% per annum
   (guaranteed not to exceed .70% per annum).

FROM THE TRUST

o  Trust  shares are  purchased  at net asset  value which  reflects  investment
   management  fees and other direct  expenses.  Investment  management fees are
   charged  at the  maximum  annual  rates of .35% of net  assets for the Equity
   Index Portfolio, .40% for Common Stock, Money Market and Balanced Portfolios;
   .50% for Aggressive Stock and Intermediate  Government  Securities Portfolios
   and .55% for High Yield, Global,  Conservative  Investors,  Growth Investors,
   Quality Bond and the Growth & Income Portfolios.

VARIATIONS

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


                                       2
<PAGE>


ADDITIONAL INFORMATION

CANCELLATION RIGHT

o  You have the right to  examine  the  policy.  If for any  reason  you are not
   satisfied with it, you may cancel the policy within the time limits described
   below. You may cancel the policy by sending it to our  Administrative  Office
   with a written request to cancel.  Insurance coverage ends when you send your
   request.

o  Your request to cancel the policy must be postmarked no later than the latest
   of the following three dates: (i) 10 days after you receive the policy;  (ii)
   10 days after we mail or  personally  deliver a written  notice  telling  you
   about your right to cancel  (Notice of  Withdrawal  Right);  or (iii) 45 days
   after you sign Part 1 of the policy application.

o  If you cancel the policy,  we will refund the premiums  you paid.  In certain
   cases  where  the  policy  was  purchased  as a result of an  exchange  of an
   existing life  insurance  policy,  we may  reinstate  the prior  policy.  The
   cancellation  right may vary in certain  states.  There may be income tax and
   withholding implications associated with cancellation.

LAPSE

o  Regardless of its  investment  experience,  your policy will not lapse if all
   scheduled  premiums have been paid when due, no withdrawals  are made and any
   policy loan plus accrued  loan  interest  does not exceed the  policy's  Cash
   Surrender Value. If you skip a scheduled premium payment or make withdrawals,
   your  policy will  remain in force if the amount of actual  premiums  paid or
   your Policy Account value meet certain  levels.  Otherwise,  your policy will
   lapse unless you make a required  payment.  See YOUR POLICY CAN LAPSE on page
   15.

o  If you have taken a policy  loan,  your  policy will lapse if the policy loan
   plus accrued loan interest exceeds the Cash Surrender Value of the policy.

o  You will be notified prior to lapse and given the opportunity to maintain the
   policy in force by paying the amount specified in the notice.

TAX EFFECTS

o  Generally,  under  current  Federal  income tax law,  death  benefits are not
   subject to income tax and Policy  Account  earnings are not subject to income
   tax so long as they remain in the Policy Account. Loans, partial withdrawals,
   surrender,  maturity, lapse or a substitution of insured person may result in
   recognition of income for tax purposes.


                       HUDSON RIVER TRUST RATES OF RETURN

The rates of return shown below are based on the actual  investment  performance
of The Hudson River Trust portfolios,  after deduction for investment management
fees and direct Trust operating expenses,  for periods ending December 31, 1993.
The historical  performance of the Common Stock and Money Market  Portfolios for
periods prior to March 22, 1985 has been adjusted to reflect current  investment
management  fees of .40% per annum and .10% per annum in estimated  direct Trust
operating expenses. The Common Stock Portfolio and its predecessors have been in
existence  since 1976.  No return  information  is provided for the Equity Index
Portfolio since it received its initial funding on March 1, 1994.

These rates of return are not illustrative of how actual investment  performance
will affect the benefits under your policy.  Moreover, these rates of return are
not an estimate or guarantee of future performance.

THESE  RATES  OF  RETURN  ARE  FOR  THE  TRUST  ONLY  AND  DO  NOT  REFLECT  THE
ADMINISTRATIVE  AND COST OF INSURANCE  CHARGES,  SALES CHARGES AND THE MORTALITY
AND EXPENSE RISK CHARGE APPLICABLE UNDER A CHAMPION 2000 POLICY.

<TABLE>
<CAPTION>
                                                                         PERIODS ENDING 12/31/93
PORTFOLIO                                   1 YEAR       3 YEARS       5 YEARS     10 YEARS     15 YEARS   SINCE INCEPTION(a)
- ---------                                   ------       -------       -------     --------     --------   ------------------
<S>                                          <C>          <C>          <C>          <C>          <C>             <C>  
Money Market..........................        3.00%        4.23%        6.00%        6.95%         --             7.83%
Intermediate Gov't. Securities........       10.58          --           --           --           --            10.25
Quality Bond (b)......................         --           --           --           --           --            (0.51)
High Yield............................       23.15        19.85        12.35          --           --            10.84
Balanced..............................       12.28        15.52        14.42          --           --            13.95
Growth & Income (b)...................         --           --           --           --           --            (0.25)
Common Stock..........................       24.84        21.12        15.44        15.27        17.52%          14.87
Global................................       32.09        19.73        15.36          --           --            11.22
Aggressive Stock......................       16.77        28.32        26.81          --           --            21.97
The Asset Allocation Series:
Conservative Investors................       10.76        11.98          --           --           --            10.69
Growth Investors......................       15.26        21.67          --           --           --            18.69
- ----------------
<FN>
(a) The Growth & Income and  Quality  Bond  Portfolios  received  their  initial
    funding on October 1, 1993; the Intermediate Government Securities Portfolio
    on April 1,  1991;  the  Conservative  Investors  and the  Growth  Investors
    Portfolios on October 2, 1989; the Global  Portfolio on August 27, 1987; the
    High Yield  Portfolio on January 2, 1987; the Aggressive  Stock and Balanced
    Portfolios  on  January  27,  1986;  the  predecessor  of the  Money  Market
    Portfolio  on  July  13,  1981;  and the  predecessor  of the  Common  Stock
    Portfolio on January 13, 1976.

(b) Unannualized.
</FN>
</TABLE>

Additional  investment  performance  information  appears in the attached  Trust
prospectus.


                                       3
<PAGE>


ILLUSTRATIONS  OF POLICY ACCOUNT AND CASH  SURRENDER  VALUES BASED ON HISTORICAL
INVESTMENT  RESULTS.  The  illustrations  on the next  page  were  developed  to
demonstrate  how  the  actual  investment   experience  of  the  Trust  and  its
predecessors  would have affected the Policy  Account  Value and Cash  Surrender
Value of a  hypothetical  Champion  2000 policy held through  December 31, 1993.
Each chart illustrates Premiums, Policy Account Values and Cash Surrender Values
of a hypothetical Champion 2000 policy,  assuming 100% allocation to a different
Separate Account  investment  division.  The illustration  also assumes that the
insured is a 40-year-old male,  non-smoker and that the policy has a level death
benefit, a $200,000 face amount and a $2,285 annual premium.

Illustrations have been prepared only for portfolios of the Trust that have been
in existence for five or more years. The other portfolios have been in existence
for a  shorter  time  period  and  any  demonstration  of how  their  investment
performance would have affected policy values would be less meaningful.

For portfolios  whose  inception  dates fall before June 30, the columns reflect
actual, unannualized returns for the portion of the first year the portfolio was
in existence. When a portfolio's inception date falls after June 30, the columns
do not reflect  partial year  results,  but show results based on the first full
calendar year of operation.

Policy values  reflect all charges  assessed  under the policy and by the Trust.
Where applicable,  current charges have been used to determine policy values; if
guaranteed  charges  were  used,  the  results  would be lower.  The  historical
performance of the Common Stock and Money Market portfolios for periods prior to
March 22, 1985 has been adjusted to reflect current  investment  management fees
of .40% per annum and .10% per annum for direct Trust expenses. These values are
not an estimate or guarantee of future performance.


                                       3-A
<PAGE>


                ILLUSTRATIONS OF CHAMPION 2000 POLICY ACCOUNT AND
          CASH SURRENDER VALUES BASED ON HISTORICAL INVESTMENT RESULTS
                  AND $200,000 OF INITIAL INSURANCE PROTECTION

                       [THE FOLLOWING DATA WAS REPRESENTED
                           IN 3-D VERTICAL BAR GRAPHS
                           IN THE PRINTED PROSPECTUS:]

<TABLE>
<CAPTION>
COMMON STOCK DIVISION      1ST YEAR      5TH YEAR       10TH YEAR     SINCE 1/13/76
- ---------------------      --------      --------       ---------     -------------
<S>                         <C>           <C>            <C>            <C>     
Premium ...............     $2,285        $11,425        $22,850        $ 41,130
Policy Account Value...     $1,659        $15,340        $39,817        $148,078
Cash Surrender Value...     $  536        $13,879        $38,557        $148,078
</TABLE>


<TABLE>
<CAPTION>
MONEY MARKET DIVISION      1ST YEAR      5TH YEAR       10TH YEAR    SINCE 12/31/82
- ---------------------      --------      --------       ---------    --------------
<S>                         <C>           <C>            <C>            <C>    
Premium ...............     $2,285        $11,425        $22,850        $27,420
Policy Account Value...     $1,728        $10,332        $24,112        $28,723
Cash Surrender Value...     $  605        $ 8,872        $22,853        $28,031
</TABLE>


AGGRESSIVE STOCK DIVISION  1ST YEAR      5TH YEAR      SINCE 1/27/86
- -------------------------  --------      --------      -------------
Premium ...............     $2,285        $11,425        $18,280
Policy Account Value...     $2,135        $13,215        $34,764
Cash Surrender Value...     $1,012        $11,754        $33,162


BALANCED DIVISION          1ST YEAR      5TH YEAR      SINCE 1/27/86
- -----------------          --------      --------      -------------
Premium ...............     $2,285        $11,425        $18,280
Policy Account Value...     $2,017        $11,158        $22,944
Cash Surrender Value...     $  894        $ 9,698        $21,342


HIGH YIELD DIVISION        1ST YEAR      5TH YEAR      SINCE 1/2/87
- -------------------        --------      --------      ------------
Premium ...............     $2,285        $11,425        $15,995
Policy Account Value...     $1,575        $10,670        $18,805
Cash Surrender Value...     $  452        $ 9,209        $17,236


GLOBAL DIVISION            1ST YEAR      5TH YEAR     SINCE 12/31/87
- ---------------            --------      --------     --------------
Premium ...............     $2,285        $11,425        $13,710
Policy Account Value...     $1,692        $10,882        $16,479
Cash Surrender Value...     $  569        $ 9,421        $14,964

                               [END OF GRAPH DATA]


                                       3-B
<PAGE>


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

THE COMPANY THAT ISSUES CHAMPION 2000

EQUITABLE  VARIABLE.  Equitable Variable was organized in 1972 in New York State
as a stock life  insurance  company.  We are a  wholly-owned  subsidiary  of The
Equitable  Life Assurance  Society of the United  States.  We are licensed to do
business in all 50 states,  Puerto Rico,  the Virgin Islands and the District of
Columbia.  At December 31, 1993, we had approximately  $81.6 billion face amount
of variable life insurance in force.

We sell both traditional and innovative forms of life insurance designed to give
policyowners maximum choice and flexibility.  Additional forms of life insurance
are available  through our parent,  Equitable.  Your Equitable agent can provide
information  about all forms of life  insurance  available from us and Equitable
and help you decide which may best meet your objectives.

OUR PARENT,  EQUITABLE.  Equitable, a New York stock life insurance company, has
been  in  business   since  1859.   Equitable  and  its   subsidiaries   managed
approximately  $174 billion as of December 31, 1993.  Equitable's  assets do not
back the benefits that we pay under our policies. Equitable's home office is 787
Seventh Avenue, New York, New York 10019.

Equitable is a wholly-owned  subsidiary of The Equitable Companies  Incorporated
(the Holding Company).  The largest stockholder of the Holding Company is AXA, a
French  insurance  holding  company.  AXA currently owns 49% of the  outstanding
shares of common stock of the Holding Company plus  convertible  preferred stock
and redeemable preferred stock. Under its investment arrangements with Equitable
and the Holding Company, AXA is able to exercise significant  influence over the
operations  and capital  structure of the Holding  Company,  Equitable and their
subsidiaries.  After September 19, 1994 (or earlier under certain circumstances)
AXA will be able to increase its ownership of the Holding Company's common stock
by  converting  certain  convertible  securities  it  currently  owns or through
purchases. AXA is the principal holding company for most of the companies in one
of the  largest  insurance  groups in Europe.  The  majority  of AXA's  stock is
controlled by a group of five French mutual insurance companies.

THE SEPARATE ACCOUNT AND THE TRUST

THE SEPARATE  ACCOUNT.  The Separate  Account was  established on April 19, 1985
under the Insurance Law of the State of New York. The Separate Account is a type
of investment  company called a unit investment trust and is registered with the
Securities and Exchange  Commission  (SEC) under the  Investment  Company Act of
1940.  This  registration  does not  involve any  supervision  by the SEC of the
management or investment policies of the Separate Account.

Under New York law,  we own the assets of the  Separate  Account and use them to
support your policy and other variable life insurance  policies.  The portion of
the  Separate  Account's  assets  supporting  these  policies may not be used to
satisfy liabilities arising out of any other business we may conduct. This means
that the assets  supporting  Policy  Account  values  maintained in the Separate
Account are not subject to the claims of our other creditors. We may also retain
in the  Separate  Account  amounts  owed to us for  charges  or other  permitted
allocations. Because such retained amounts do not support Policy Account values,
we may transfer them from the Separate Account to our General Account.

THE TRUST. The Separate Account has several divisions,  each of which invests in
shares of a  corresponding  portfolio  of the  Trust.  The Trust is an  open-end
diversified  management  investment company, more commonly called a mutual fund.
As a "series" type mutual fund, it issues several  different  "series" of stock,
each of which relates to a different Trust portfolio with a different investment
policy.  The Trust  does not  impose a sales  charge or "load"  for  buying  and
selling  its  shares.  The  Trust's  shares are bought and sold by our  Separate
Account at net asset value.  The Trust's  custodian is The Chase Manhattan Bank,
N.A.

The Trust sells its shares to separate  accounts of  insurance  companies,  both
affiliated and not affiliated  with  Equitable.  We currently do not foresee any
disadvantages  to our  policyowners  arising out of this.  However,  the Trust's
Board of Trustees  intends to monitor  events in order to identify  any material
irreconcilable  conflicts  that may possibly arise and to determine what action,
if any, should be taken in response.  If we believe that the Trust's response to
any of those events insufficiently protects our policyowners,  we will see to it
that appropriate  action is taken to protect our policyowners.  Also, if we ever
believe  that  any  Trust  portfolio  is so large as to  materially  impair  the
investment  performance  of a  portfolio  or the Trust,  we will  examine  other
investment options.

THE  TRUST'S  INVESTMENT  ADVISER.  The Trust is  advised  by  Alliance  Capital
Management  L.P.  (Alliance).  Alliance is registered  as an investment  adviser
under the  Investment  Advisers  Act of 1940 (the  Advisers  Act).  Alliance,  a
publicly-traded limited partnership, is indirectly majority-owned by Equitable.

Alliance acts as an investment  adviser to various separate accounts and general
accounts of Equitable and other affiliated  insurance  companies.  Alliance also
provides  management and consulting  services to mutual funds,  endowment funds,
insurance companies, foreign entities, qualified and non-tax qualified corporate
funds,  public and private  pension and  profit-sharing  plans,  foundations and
tax-exempt  organizations.  As of  December  31,  1993,  Alliance  was  managing
approximately $115 billion in assets.

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


                                       4
<PAGE>


The  advisory  fee  payable  by the  Trust  is  based  on the  following  annual
percentages of the value of each portfolio's daily average net assets:

<TABLE>
<CAPTION>
                                                                       DAILY AVERAGE NET ASSETS
                                                           -----------------------------------------------
                                                               FIRST            NEXT              OVER
PORTFOLIO                                                  $350 MILLION     $400 MILLION      $750 MILLION
- ---------                                                  ------------     ------------      ------------
<S>                                                            <C>              <C>              <C>  
Common Stock, Money Market and Balanced ..............         .400%            .375%            .350%
Aggressive Stock and Intermediate Gov't. Securities...         .500%            .475%            .450%
High Yield, Global, Conservative Investors and
    Growth Investors .................................         .550%            .525%            .500%
</TABLE>

<TABLE>
<CAPTION>
                                                               FIRST            NEXT             OVER
PORTFOLIO                                                  $500 MILLION     $500 MILLION      $1 BILLION
- ---------                                                  ------------     ------------      ----------
<S>                                                            <C>              <C>              <C>  
Quality Bond and Growth & Income......................         .550%            .525%            .500%
</TABLE>

<TABLE>
<CAPTION>
                                                               FIRST            NEXT             OVER
PORTFOLIO                                                  $750 MILLION     $750 MILLION      $1.5 BILLION
- ---------                                                  ------------     ------------      ------------
<S>                                                            <C>              <C>              <C>  
Equity Index..........................................         .350%            .300%            .250%
</TABLE>

INVESTMENT  POLICIES OF THE TRUST'S  PORTFOLIOS.  Each portfolio has a different
investment  objective which it tries to achieve by following separate investment
policies.  The  objectives and policies of each portfolio will affect its return
and its risks. There is no guarantee that these objectives will be achieved. For
a more complete discussion of the investment  objectives and policies of all the
Trust's  portfolios,  see  the  attached  Trust  prospectus.  The  policies  and
objectives of the Trust's portfolios are as follows:

<TABLE>
<CAPTION>
PORTFOLIO                        INVESTMENT POLICY                                        OBJECTIVE
- ---------                        -----------------                                        ---------
<S>                              <C>                                                      <C>
MONEY MARKET...............      Primarily  high  quality  short-term  money  market      High  level  of  current  income  while
                                 instruments.                                             preserving   assets   and   maintaining
                                                                                          liquidity.

INTERMEDIATE...............      Primarily debt  securities  issued or guaranteed by      High  current  income  consistent  with
GOVERNMENT                       the   U.S.    Government,    its    agencies    and      relative stability of capital.
SECURITIES                       instrumentalities.  Each  investment  will  have  a
                                 final  maturity  of  not  more  than  10 years or a
                                 duration   not   exceeding    that  of  a   10-year
                                 Treasury note.

QUALITY BOND...............      Primarily investment grade fixed-income securities.      High  current  income  consistent  with
                                                                                          preservation of capital.

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

BALANCED...................      Primarily  common  stocks,   publicly-traded   debt      High return  through a  combination  of
                                 securities    and   high   quality   money   market      current      income     and     capital
                                 instruments.                                             appreciation.

GROWTH & INCOME............      Primarily common stocks and securities  convertible      High return  through a  combination  of
                                 into common stocks.                                      current      income     and     capital
                                                                                          appreciation.

EQUITY INDEX...............      Selected  securities  in the  Standard & Poor's 500      Total  return  before  Trust   expenses
                                 Index  which  the  advisor  believes  will,  in the      that   approximates  the  total  return
                                 aggregate,  approximate the performance  results of      performance  of the  Standard  & Poor's
                                 the Index.                                               500 Index,  including  reinvestment  of
                                                                                          dividends,  at a risk level  consistent
                                                                                          with that of the Index.

COMMON STOCK...............      Primarily   common  stock  and  other   equity-type      Long-term   growth   of   capital   and
                                 instruments.                                             increasing income.

GLOBAL.....................      Primarily  equity  securities of non-United  States      Long-term growth of capital.
                                 as well as United States companies.

AGGRESSIVE STOCK...........      Primarily  common  stocks  and  other   equity-type      Long-term growth of capital.
                                 securities  issued  by  medium  and  other  smaller
                                 sized companies with strong growth potential.
</TABLE>


                                       5
<PAGE>




<TABLE>
<CAPTION>
PORTFOLIO                        INVESTMENT POLICY                                        OBJECTIVE
- ---------                        -----------------                                        ---------
<S>                              <C>                                                      <C>
ASSET ALLOCATION SERIES:
CONSERVATIVE...............      Diversified  mix of  publicly-traded,  fixed-income      High  total  return  without,   in  the
INVESTORS                        and  equity  securities;  asset  mix  and  security      adviser's   opinion,   undue   risk  to
                                 selection   are   primarily   based  upon   factors      principal.
                                 expected to reduce risk.

GROWTH INVESTORS...........      Diversified  mix of  publicly-traded,  fixed-income      High total return  consistent  with the
                                 and  equity  securities;  asset  mix  and  security      adviser's  determination  of reasonable
                                 selection  based upon factors  expected to increase      risk.
                                 possibility of high long-term return.
</TABLE>

Because Policy  Account values may be invested in mutual fund options,  Champion
2000 offers an  opportunity  for the Cash  Surrender  Value to  appreciate  more
rapidly than it would under comparable  fixed-benefit  whole-life insurance. You
must,  however,  accept the risk that if investment  performance is unfavorable,
the Cash Surrender Value may not appreciate as rapidly and indeed,  may decrease
in value.  It is possible  that the Cash  Surrender  Value could decline to zero
because of  unfavorable  investment  performance,  even if you  continue  to pay
scheduled  premiums when due. However,  if scheduled  premiums are paid when due
and you do not make withdrawals, the death benefit is guaranteed.

More detailed  information  about the Trust,  its  investment  policies,  risks,
expenses and all other  aspects of its  operations,  appears in its  prospectus,
which  is  attached  to this  prospectus,  and in its  Statement  of  Additional
Information referred to therein.

THE GUARANTEED INTEREST DIVISION

YOU MAY ALLOCATE SOME OR ALL OF YOUR POLICY ACCOUNT TO THE  GUARANTEED  INTEREST
DIVISION, WHICH IS FUNDED BY OUR GENERAL ACCOUNT AND PAYS INTEREST AT A DECLARED
RATE GUARANTEED FOR EACH POLICY YEAR. THE PRINCIPAL,  AFTER DEDUCTIONS,  IS ALSO
GUARANTEED.  THE GENERAL ACCOUNT SUPPORTS OUR INSURANCE AND ANNUITY OBLIGATIONS,
INCLUDING THE GUARANTEED INTEREST DIVISION.  BECAUSE OF APPLICABLE EXEMPTIVE AND
EXCLUSIONARY PROVISIONS, PARTICIPATIONS IN THE GUARANTEED INTEREST DIVISION HAVE
NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933, AND NEITHER THE GUARANTEED
INTEREST  DIVISION NOR THE GENERAL  ACCOUNT HAS BEEN REGISTERED AS AN INVESTMENT
COMPANY  UNDER THE  INVESTMENT  COMPANY  ACT OF 1940.  ACCORDINGLY,  NEITHER THE
GENERAL ACCOUNT,  THE GUARANTEED INTEREST DIVISION NOR ANY INTERESTS THEREIN ARE
GENERALLY  SUBJECT TO REGULATION UNDER THESE ACTS. WE HAVE BEEN ADVISED THAT THE
STAFF  OF THE SEC HAS NOT  MADE A  REVIEW  OF THE  DISCLOSURES  RELATING  TO THE
GENERAL  ACCOUNT AND THE GUARANTEED  INTEREST  DIVISION.  SUCH  DISCLOSURES  ARE
INCLUDED IN THIS PROSPECTUS FOR YOUR INFORMATION.  THESE  DISCLOSURES,  HOWEVER,
MAY BE  SUBJECT  TO  CERTAIN  GENERALLY  APPLICABLE  PROVISIONS  OF THE  FEDERAL
SECURITIES LAW RELATING TO THE ACCURACY AND  COMPLETENESS  OF STATEMENTS MADE IN
PROSPECTUSES.

AMOUNTS IN THE GUARANTEED  INTEREST DIVISION.  You may accumulate amounts in the
Guaranteed  Interest  Division by allocating net premiums and loan repayments to
that Division,  transferring  amounts from the divisions of the Separate Account
to the Guaranteed  Interest  Division or earning interest on amounts you already
have in the Guaranteed  Interest  Division.  A Living Benefit  payment will also
result in amounts being  transferred to the Guaranteed  Interest  Division.  See
LIVING BENEFIT  OPTION on page 9. In addition,  any policy loan is secured by an
amount in your Policy Account equal to the outstanding loan. This amount remains
part of the Policy Account but is assigned to the Guaranteed  Interest Division.
We  refer  to this  amount  as the  loaned  amount  in the  Guaranteed  Interest
Division.

The amount you have in the Guaranteed  Interest  Division at any time is the sum
of all  net  premiums  and  loan  repayments  allocated  to that  Division,  all
transfers  into that  Division  (including  amounts  securing any policy loan or
Living Benefit  payment) plus earned interest,  less amounts  transferred out or
withdrawn, and monthly deductions allocated to, that Division.

ADDING INTEREST IN THE GUARANTEED INTEREST DIVISION.  We pay a declared interest
rate on all amounts that you have in the Guaranteed Interest Division. At policy
issuance,  and prior to each policy anniversary,  we declare the rates that will
apply to amounts in the Guaranteed  Interest  Division for the following  policy
year.  Different  rates  may  apply  to  policies  currently  being  issued  and
previously issued policies.  These annual interest rates will never be less than
the minimum  guaranteed  interest rate of 4%.  Different  rates are also paid on
unloaned  and  loaned  amounts  in the  Guaranteed  Interest  Division.  Amounts
securing a Living Benefit payment are considered  unloaned  amounts for purposes
of crediting interest.

Interest  is  compounded  daily at an  effective  annual  rate that  equals  the
declared  rate for each policy year. We credit  interest on unloaned  amounts in
the Guaranteed  Interest  Division at the end of each policy month.  Interest is
credited on any loaned amount in the Guaranteed Interest Division on each policy
anniversary and at any time you repay a policy loan in full.  Credited  interest
on the loaned amount is allocated to the Separate  Account  divisions and to the
unloaned  portion of the Guaranteed  Interest  Division in accordance  with your
premium allocation percentages.

TRANSFERS FROM THE GUARANTEED  INTEREST DIVISION.  Once during each policy year,
you may request a transfer from your unloaned amount in the Guaranteed  Interest
Division to one or more of the divisions of the Separate Account.  If we receive
your  transfer  request  within 30 days prior to your  policy  anniversary,  the
transfer will be made on your policy anniversary.  If we receive your request on
or within 30 days after your policy anniversary, the transfer will be made as of
the date we receive your request. You may transfer up to 25%


                                       6
<PAGE>


of your unloaned  value in the Guaranteed  Interest  Division as of the transfer
date or the minimum transfer amount shown in your policy, whichever is more. The
minimum  transfer  amount is the minimum  transfer amount shown in the policy or
your total unloaned value in the  Guaranteed  Interest  Division on the transfer
date,  whichever is less.  Amounts  securing a Living Benefit payment may not be
transferred from the Guaranteed Interest Division.


PART 2:       DETAILED INFORMATION ABOUT CHAMPION 2000

PREMIUMS

PREMIUM  AMOUNTS  AND DUE DATES.  Although  your  policy  specifies  a scheduled
premium,  this policy provides some flexibility as to when, and in what amounts,
premiums can be paid. Your policy  specifies  scheduled  premiums for basic life
insurance and any additional benefits. There is an initial scheduled premium and
a higher  maximum  scheduled  premium for basic life  insurance.  Under  certain
circumstances, it may be necessary for you to pay the maximum scheduled premium.
See PREMIUM  REDETERMINATION on page 7. The amount of the scheduled premiums for
basic life  insurance  depends on the Face Amount (the minimum is $50,000),  the
frequency  of payment,  the insured  person's  rating  class,  smoker/non-smoker
status,  age and sex (unless unisex rates apply),  and any charge for applicable
taxes.

You may choose to skip  scheduled  premium  payments and make  certain  optional
premium  payments.  Failure  to pay the full  scheduled  premium  when due could
result in policy  lapse.  See YOUR POLICY CAN LAPSE on page 15.  Making  premium
payments  (whether  scheduled or optional) may result in lower cost of insurance
charges. See OPTIONAL PREMIUM PAYMENTS on page 8 and COST OF INSURANCE CHARGE on
page 13. See CERTAIN TAX CONSIDERATIONS on page 8 and TAX EFFECTS on page 17 for
the tax consequences of certain premium payment patterns.

Your first  scheduled  premium  must be paid on or before the date the policy is
delivered  to you.  Otherwise,  scheduled  premiums are due on or before the due
date shown in the policy, which may be annual, semiannual, or quarterly. You may
make monthly payments in connection with an automatic payment plan arranged with
your bank or, in certain situations, a salary deduction plan with your employer.

No insurance under your policy will take effect: (a) until a policy is delivered
and the first scheduled  premium is paid while the person proposed to be insured
is living and (b) unless the information in the application continues to be true
and  complete,  without  material  change,  as of the time the  first  scheduled
premium is paid.

Your first premium  payment  should be given to your agent or broker and must be
by check or money order drawn on a U.S. bank in U.S. dollars and made payable to
Equitable Variable.  Subsequent premiums (whether scheduled or optional) must be
sent directly to our Administrative Office. We will not accept cash payments. If
you have submitted the first scheduled  premium with your  application,  we may,
subject to certain  conditions,  provide a limited amount of temporary insurance
on the  proposed  insured.  You may  review  a copy of our  Temporary  Insurance
Agreement on request.

Scheduled  premiums and Tabular  values will change if you request a Face Amount
decrease,  make a  partial  withdrawal  with an Option A policy or if there is a
change in the insured person's smoker  classification.  Scheduled  premiums will
also  change  if  there  is  a  change  in  the  insured  person's  underwriting
classification,  the charge for  applicable  taxes,  the  frequency of scheduled
premium payments, if policy riders are added,  eliminated or changed or if there
is a substitution of insured person.  You will receive a notice of any change to
the scheduled premium or Tabular values.

TABULAR  VALUES.  The Policy  Information  Page  specifies  a series of year-end
Tabular values.  Tabular Policy Account values are account values that are equal
to or slightly  lower than those  calculated  by assuming  (i) a 4% level annual
rate of return,  (ii) all scheduled premiums are paid when due and (iii) maximum
policy charges and deductions  apply.  The Tabular Policy Account value is used,
among other things, in the premium  redetermination  calculation described below
and to determine whether your policy is in default.

Tabular Cash  Surrender  Value is equal to the Tabular Policy Account value less
the  surrender  charges that would have been incurred  assuming  that  scheduled
premiums  were paid.  The other Tabular  values shown on the Policy  Information
Page illustrate the value of  fixed-benefit  insurance  options if the amount of
Net Cash Surrender Value used to purchase such options (upon lapse or otherwise)
is equal to the  Tabular  Cash  Surrender  Value.  Cash  Surrender  Value is not
guaranteed.

PREMIUM  REDETERMINATION.  Your  scheduled  premium for basic life insurance may
fluctuate in later policy years. However, the total scheduled premium will never
be (i) lower than the initial  scheduled  premium for basic life  insurance plus
any scheduled premiums for additional  benefits or (ii) greater than the maximum
scheduled  premium for basic life  insurance  plus any  scheduled  premiums  for
additional benefits.

On each annual  Premium  Redetermination  Date we will  determine  the scheduled
premium for the upcoming policy year. Your first Premium Redetermination Date is
the later of (a) your seventh policy  anniversary and (b) the policy anniversary
closest to the insured  person's 65th  birthday.  We determine the new scheduled
premium by comparing:

o  Your Policy Account value, projected to the next policy anniversary (assuming
   the initial  scheduled  premium for basic life  insurance and any  additional
   benefits is paid for the year,  current policy charges and deductions  apply,
   and the Policy Account has a level annual rate of return of 4%); with

o  The Tabular Policy Account value as of the next policy anniversary.

If the Policy  Account  value,  as  projected,  is less than the Tabular  Policy
Account value,  your scheduled  premium for basic life insurance during the next
policy  year will be higher than the  initial  scheduled  premium for basic life
insurance. Failure to pay scheduled premiums


                                       7
<PAGE>


when due, unfavorable  investment experience in the Separate Account and partial
withdrawals  of Net Cash  Surrender  Value may all  contribute to the need for a
higher  scheduled  premium.  Once a higher  scheduled  premium  for  basic  life
insurance  takes  effect,  it may  fluctuate  up or  down  between  the  initial
scheduled  premium for basic life insurance and the maximum scheduled premium on
each successive  Premium  Redetermination  Date. We will notify you prior to the
date that a new scheduled premium takes effect.

OPTIONAL PREMIUM PAYMENTS.  Generally, optional premiums may be paid at any time
during the insured  person's  lifetime while the policy is in force. The minimum
optional premium is currently $25. We reserve the right to increase this minimum
and to limit optional  premiums paid in any policy year. We currently  intend to
accept all optional premium  payments unless any such payment would  immediately
result in more than a dollar-for-dollar  increase in the death benefit, in which
case satisfactory  evidence of insurability  will be required.  Optional premium
payments may reduce the likelihood that a higher premium will be required in the
future or that the policy  will  lapse if either  scheduled  premiums  have been
skipped or policy withdrawals have been made.

PREMIUM AND MONTHLY  DEDUCTION  ALLOCATIONS.  On your application you provide us
with initial  instructions  as to how to allocate  your net premiums and monthly
charges  among  the  Separate  Account  Divisions  and the  Guaranteed  Interest
Division.  Allocation  percentages may be any whole number from zero to 100, but
the sum must equal 100.  Allocations  to the  Separate  Account  divisions  take
effect on the first  business day that  follows the 20th  calendar day after the
Issue Date of your  policy.  The Issue  Date is shown on the Policy  Information
Page.  It is the date we actually  issue your policy.  The date your  allocation
instructions  take effect is called the  Allocation  Date. Our business days are
described in HOW WE DETERMINE THE UNIT VALUE on page 10.

Until the  Allocation  Date,  any net premiums  allocated to a Separate  Account
division will be allocated to the Separate Account's Money Market Division,  and
all monthly charges  allocable to the Separate Account will be deducted from the
Money  Market  Division.  On the  Allocation  Date,  amounts in the Money Market
Division will be allocated to the Separate Account  Divisions in accordance with
your policy  application.  See TRANSFERS OF POLICY ACCOUNT VALUE on page 10, and
POLICY  PERIODS,  ANNIVERSARIES,  DATES  AND AGES on page 16.  We may  delay the
Allocation  Date for the same reasons  that we would delay  effecting a transfer
request.  There  will be no charge  for the  transfer  out of the  Money  Market
Division on the  Allocation  Date. See TRANSFERS OF POLICY ACCOUNT VALUE on page
10.

CHANGING  YOUR  ALLOCATION  AND  DEDUCTION  PERCENTAGES.   You  may  change  the
allocation  percentages  of net premiums or of monthly  deductions by writing to
our  Administrative  Office and indicating  the changes you wish to make.  These
changes  will go into  effect as of the date your  request  is  received  at our
Administrative  Office, but no earlier than the first business day following the
Allocation Date, and will affect transactions on and after such date.

CERTAIN TAX CONSIDERATIONS.  We may return premium payments if we determine that
they would cause your policy to become a modified endowment contract or to cease
to qualify  under  Federal  income tax law. We may also make such changes to the
policy as we deem necessary to continue to qualify the policy as life insurance.
See TAX EFFECTS on page 17 for an explanation of modified  endowment  contracts,
the special tax consequences of such contracts, and how your policy might become
a modified endowment contract.

DEATH BENEFITS

We pay a benefit to the  beneficiary of the policy when the insured person dies.
This  benefit  will be equal to the death  benefit  under your  policy  plus any
additional benefits included in your policy and then due, less any unpaid policy
loan, any lien securing a Living Benefit  payment and accrued  interest.  If the
insured  person  dies  during a grace  period we will also  deduct  any  overdue
monthly deductions. You may choose between two death benefit options:

o  OPTION A provides a death benefit  equal to the policy's Face Amount.  Except
   as described below, the Option A benefit is fixed.

o  OPTION B provides a variable  death benefit equal to the policy's Face Amount
   PLUS any  excess of (i) the  amount  in your  Policy  Account  on the day the
   insured  person dies over (ii) the  Tabular  Policy  Account  value as of the
   beginning of the policy month on or before the date of death. Such excess can
   result from a rate of return on your Policy  Account  that is higher than 4%,
   payments  in excess of  scheduled  premiums,  or the  deduction  of less than
   maximum  charges.  If the Policy Account value falls below the Tabular Policy
   Account value, the death benefit will be the Face Amount.  See TABULAR VALUES
   on page 7.

Policyowners  who prefer to have favorable  investment  experience  reflected in
increased  insurance coverage should choose Option B. Policyowners who prefer to
have insurance coverage that generally does not vary in amount and lower cost of
insurance charges should choose Option A.

Under both options, a higher death benefit may apply in order to ensure that the
policy will have a death  benefit  large enough to be treated as life  insurance
under current  Federal  income tax law. We refer to this higher death benefit as
the  Alternative  Death  Benefit.  The  Alternative  Death  Benefit or endowment
benefit will be the Policy  Account value divided by the net single  premium per
dollar of death benefit  (consistent  with the  definitions of such terms in the
Internal Revenue Code) at the insured person's  attained age. Attained age means
age on the birthday  nearest to the beginning of the then current policy year. A
table of net single premiums appears on the Policy Information Page.

CHANGES IN INSURANCE PROTECTION

REDUCING THE FACE AMOUNT.  You may request a Face Amount decrease any time after
the first policy year by sending a written request to our Administrative Office.
Any change will be subject to our  approval.  You may not reduce the Face Amount
below the minimum we require to issue this policy at the time of the  reduction.
Any reduction must be at least $10,000.  Scheduled premiums,  Tabular values and
monthly  deductions  from your  Policy  Account for the cost of  insurance  will
generally decrease, beginning on the date the decrease in Face


                                       8
<PAGE>


Amount  takes  effect.  If you reduce the Face Amount  during the first  fifteen
policy  years,  we will  deduct a pro rata  share  of the  applicable  Surrender
Charges  from  the  Policy  Account.  See  TAX  EFFECTS  on  page 17 for the tax
consequences of reducing the Face Amount. See also SURRENDER CHARGES on page 15.

CHANGING THE DEATH BENEFIT OPTION. At any time after the first policy year while
your policy is in force, you may request a change in the death benefit option by
sending a written request to our Administrative Office. Changing the option will
generally  affect the net amount at risk and current  death benefit but will not
affect the Face  Amount of your  policy.  See TAX EFFECTS on page 17 for the tax
consequences of changing the death benefit option.

o  If you change from OPTION A TO OPTION B, the death benefit and the net amount
   at risk will increase by any excess of the amount in your Policy Account over
   the Tabular  Policy  Account  value on the effective  date of the change.  An
   increase in the net amount at risk will  result in higher  cost of  insurance
   charges. We require evidence of insurability for the amount of the increase.
   See COST OF INSURANCE CHARGE on page 13.

o  If you  change  from  OPTION B TO OPTION  A, and your  Policy  Account  value
   exceeds  your  Tabular  Policy  Account  value,  the  death  benefit  will be
   decreased  by the  amount of the  excess  and there  will be a  corresponding
   decrease in the net amount at risk. If your Policy Account value is less than
   your Tabular Policy Account value on the effective date of change,  the death
   benefit will remain the same (equal to the Face Amount) and the net amount at
   risk will be unchanged.

No change  in the death  benefit  amount or the net  amount at risk will  occur,
however, if, before and after the change, the Alternative Death Benefit applies.
See DEATH BENEFITS on page 8.

SUBSTITUTION OF INSURED PERSON.  If you provide  satisfactory  evidence that the
person  proposed  to  be  insured  is  insurable,   then,   subject  to  certain
restrictions,  you may,  after the first  policy  year,  substitute  the insured
person  under your  policy.  If you do so,  the cost of  insurance  charges  may
change,  but we will not change the Surrender  Charges.  Since  substituting the
insured person is a taxable event and may have other adverse tax consequences as
well,  you should  consult your tax adviser  prior to  substituting  the insured
person under your policy.  As a condition to substituting the insured person, we
may require you to sign a form acknowledging the tax consequences of making this
change.

WHEN POLICY  CHANGES GO INTO  EFFECT.  A  substitution  of the  insured  person,
reduction in Face Amount or change in death  benefit  option will go into effect
at the beginning of the policy month that  coincides with or follows the date we
approve the  request  for the change.  In some cases we may not approve a change
because it might  disqualify  your  policy as life  insurance  under  applicable
Federal income tax law. In other cases there may be tax consequences as a result
of the change. See TAX EFFECTS on page 17.

MATURITY BENEFITS

If the insured person is still living on the policy  anniversary  nearest his or
her 100th birthday (the Maturity  Date),  we will pay you a benefit in an amount
equal to the death  benefit as of the  Maturity  Date,  less any loan,  any lien
securing a Living  Benefit  payment and accrued  interest.  The policy will then
terminate.  You may choose to have this  benefit paid in  installments.  See TAX
EFFECTS on page 17 and YOUR PAYMENT OPTIONS on page 21.

LIVING BENEFIT OPTION

Subject to regulatory  approval in your state and our  underwriting  guidelines,
our new Living  Benefit rider will be added to your policy at issue.  The Living
Benefit rider enables the policyowner to receive a portion of the policy's death
benefit  (excluding  death benefits payable under certain riders) if the insured
person has a terminal illness.  Certain eligibility  requirements apply when you
submit a Living Benefit claim (for example,  satisfactory  evidence of less than
six month life expectancy).  There is no additional charge for the rider, but we
will  deduct an  administrative  charge of $250 from the  proceeds of the Living
Benefit  payment.  This charge may be less in some states.  In addition,  if you
tell us that you do not wish to have the rider added at issue, but you later ask
to add it,  additional  underwriting  will be required  and there will be a $100
administrative charge.

When a Living  Benefit  claim is paid,  Equitable  Variable  establishes  a lien
against  the  policy.  The amount of the lien is the sum of the  Living  Benefit
payment and any accrued interest on that payment.  Interest will be charged at a
rate equal to the greater of: (i) the yield on a 90-day  Treasury  bill and (ii)
the maximum  adjustable  policy loan interest  rate  permitted in the state your
policy is  delivered.  See  BORROWING  FROM YOUR  POLICY  ACCOUNT -- POLICY LOAN
INTEREST on page 11.

Until a death  benefit is paid, or the policy is  surrendered,  a portion of the
lien is allocated to the policy's Cash Surrender Value.  This liened amount will
be transferred to the Guaranteed  Interest  Division where it will earn interest
at the same rate as unloaned  amounts.  See THE GUARANTEED  INTEREST DIVISION on
page 6. This liened amount will not be available for loans, transfers or partial
withdrawals.  Any death benefit,  maturity  benefit or Net Cash Surrender  Value
payable upon policy surrender will be reduced by the amount of the lien.

Unlike a death benefit received by a beneficiary  after the death of an insured,
receipt of a Living Benefit  payment may be taxable as a distribution  under the
policy.  See TAX EFFECTS on page 17 for a  discussion  of the tax  treatment  of
distributions  under the policy.  Consult your tax advisor.  Receipt of a Living
Benefit  payment  may  also  affect  a  policyowner's  eligibility  for  certain
government benefits or entitlements.  You should contact your Equitable agent if
you wish to make a claim under the rider.

ADDITIONAL BENEFITS MAY BE AVAILABLE

Your policy may include additional benefits. A charge will be deducted from your
Policy Account  monthly for each additional  benefit you choose.  These benefits
are subject to our rules and may be cancelled  by you at any time.  More details
will be included in your policy if you


                                       9
<PAGE>


choose any of these benefits.  The following  additional  benefits are currently
available:  disability waiver benefit, accidental death benefit, children's term
insurance and term insurance on the insured person or on an additional insured.

Policyowners  who are  interested  in the term  insurance  rider on the  insured
person should consider  whether  coverage under the rider or under Champion 2000
is more appropriate based on their insurance needs. Generally, term insurance is
intended  to fill a  temporary  insurance  need.  Permanent  insurance,  such as
Champion  2000, is intended to fill a long-term  insurance  need.  Consequently,
term insurance is generally more  economical for short durations while permanent
insurance is more economical for long durations. Increasing your coverage on the
permanent  policy at issue to fill a short-term  need could result in payment of
Surrender  Charges  if you later  drop the extra  coverage  by asking for a Face
Amount reduction.

YOUR POLICY ACCOUNT VALUE

The  amount in your  Policy  Account is the sum of the  amounts  you have in the
Guaranteed  Interest  Division  and in the  various  divisions  of the  Separate
Account.  Your Policy Account also reflects various charges.  See DEDUCTIONS AND
CHARGES on page 13.

AMOUNTS IN THE SEPARATE ACCOUNT.  Amounts  allocated,  transferred or added to a
Separate Account division are used to purchase units of that division. Units are
redeemed  from  a  Separate   Account   division  when  amounts  are  withdrawn,
transferred or deducted for charges or capitalized loan interest.  The number of
units purchased or redeemed in a division of the Separate  Account is calculated
by dividing the dollar amount of the  transaction by the  division's  unit value
calculated after the close of business that day. On any given day, the value you
have in a division of the Separate  Account is the unit value for that  division
times the number of units credited to you in that division.

HOW WE DETERMINE THE UNIT VALUE.  We determine  unit values for the divisions of
the Separate Account at the end of each business day. Generally,  a business day
is any day we are open and the New York Stock  Exchange is open for trading.  We
are closed for national  business  holidays,  including  Martin Luther King, Jr.
Day, and also on the Friday after Thanksgiving.  Additionally,  we may choose to
close on the day immediately  preceding or following a national business holiday
or due to  emergency  conditions.  We will not process  any policy  transactions
received as of such days other than a policy anniversary report,  monthly charge
deduction  and the  payment of death  benefit  proceeds.  The unit value for any
business  day is  equal  to the  unit  value  for  the  preceding  business  day
multiplied by the net investment factor for that division on that business day.

A net investment  factor is determined for each division of the Separate Account
every business day as follows:  first, we take the net asset value of a share in
the corresponding Trust portfolio at the close of business that day, as reported
by the Trust,  and we add the per share amount of any dividends or capital gains
distributions  paid by the Trust on that day.  We divide  this amount by the per
share net asset value on the preceding  business day.  Then, we subtract a daily
asset charge for each calendar day between business days (for example,  a Monday
calculation  will include  charges for Saturday,  Sunday and Monday).  The daily
charge is currently at an effective annual rate of .60% and is guaranteed not to
exceed an  effective  annual  rate of .70%.  See CHARGES  AGAINST  THE  SEPARATE
ACCOUNT on page 14.  Finally,  we reserve the right to subtract any daily charge
for taxes or amounts set aside as a reserve for taxes. For current Champion 2000
unit values, call (212) 714-5015.

TRANSFERS OF POLICY  ACCOUNT  VALUE.  You may request a transfer of amounts from
any  division of the  Separate  Account to any other  division  of the  Separate
Account or to the Guaranteed Interest Division. Special rules apply to transfers
out of the  Guaranteed  Interest  Division.  See TRANSFERS  FROM THE  GUARANTEED
INTEREST  DIVISION  on page 6.  You  may  make a  transfer  by  telephone  or by
submitting a written transfer  request to our  Administrative  Office.  Transfer
request forms are available from your Equitable agent or from our Administrative
Office.  Special rules apply to telephone transfers.  See TELEPHONE TRANSFERS on
page 11.

The minimum  amount  which may be  transferred  on any date will be shown on the
Policy Information Page and is usually $500. This minimum need not come from any
one division or be  transferred  to any one division as long as the total amount
transferred that day, including any amount transferred to or from the Guaranteed
Interest Division,  is at least equal to the minimum.  However, we will transfer
the entire  amount in any  division of the  Separate  Account even if it is less
than the minimum specified in your policy. A lower minimum amount applies to our
Automatic Transfer Service which is described below.

Transfers  take effect on the date we receive  your  request but no earlier than
the first  business day following the Allocation  Date.  When part of a transfer
request cannot be processed,  we will not process any part of the request.  This
could occur,  for  example,  where the request does not comply with our transfer
limitations,  or where the request is for a transfer of an amount  greater  than
currently allocated to that division.  We may delay making a transfer if the New
York Stock Exchange is closed or the SEC has declared that an emergency  exists.
In addition, we may delay transfers where permitted under applicable law.

AUTOMATIC  TRANSFER SERVICE.  The Automatic Transfer Service enables you to make
automatic  monthly  transfers  out of the Money Market  Division  into the other
Separate Account divisions.

To start using this service you must first complete a special election form that
is available from your agent or our Administrative  Office. You must also have a
minimum  of  $5,000  in the  Money  Market  Division  on the date the  Automatic
Transfer  Service  is  scheduled  to begin.  You can elect up to eight  Separate
Account investment divisions for monthly transfers,  but the minimum amount that
may be transferred to each division each month is $50.

If you elect the Automatic  Transfer Service with your policy  application,  the
automatic  transfers  will  begin  in the  second  policy  month  following  the
Allocation  Date.  If you  elect  the  Automatic  Transfer  Service  after  your
application  has been  submitted,  automatic  transfers  will  begin on the next
monthly   processing   date  after  we  receive  your   election   form  at  our
Administrative Office. See POLICY PERIODS, ANNIVERSARIES, DATES AND AGES on page
16.


                                       10
<PAGE>


The Automatic  Transfer  Service will remain in effect until the earliest of the
following events: (1) the funds in the Money Market Division are insufficient to
cover the automatic transfer amount; (2) the policy is in a grace period; (3) we
receive at our  Administrative  Office your  written  instruction  to cancel the
Automatic  Transfer Service;  (4) we receive notice of death under the policy or
(5) you elect to purchase a fixed-benefit insurance option.

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

TELEPHONE  TRANSFERS.  In order to make  transfers by telephone,  you must first
complete and return an authorization  form.  Authorization forms can be obtained
from your Equitable agent or our Administrative  Office. The completed form MUST
be returned to our Administrative Office before requesting a telephone transfer.

Telephone  transfers  may be  requested  on each  day we are  open  to  transact
business. You will receive the division's unit value as of the close of business
on the day you call. We do not accept  telephone  transfer  requests  after 3:00
p.m. Eastern Time. Only one telephone  transfer request is permitted per day and
it may not be revoked at any time. Telephone transfer requests are automatically
recorded and are invalid if  incomplete  information  is given,  portions of the
request are inaudible, no authorization form is on file, or the request does not
comply with the transfer limitations described above.

Procedures have been established by Equitable Variable that are considered to be
reasonable  and are  designed  to  confirm  that  instructions  communicated  by
telephone  are genuine.  Such  procedures  include  requiring  certain  personal
identification  information  prior  to  acting  on  telephone  instructions  and
providing  written  confirmation of instructions  communicated by telephone.  If
Equitable  Variable  does not  employ  reasonable  procedures  to  confirm  that
instructions  communicated  by telephone  are genuine,  it may be liable for any
losses  arising  out of any action on its part or any failure or omission to act
as a result of its own negligence, lack of good faith, or willful misconduct. In
light of the procedures  established,  Equitable Variable will not be liable for
following telephone instructions that it reasonably believes to be genuine.

During times of extreme  market  activity it may be  impossible to contact us to
make a telephone transfer.  If this occurs, you should submit a written transfer
request to our  Administrative  Office.  Our rules on  telephone  transfers  are
subject to change and we reserve the right to discontinue telephone transfers in
the future.

CHARGE FOR  TRANSFERS.  We have  reserved  the right under your policy to make a
charge of up to $25 for transfers of Policy Account  value.  You will be able to
make 12 free  transfers in any policy year,  but we will charge $25 per transfer
after the twelfth transfer. All transfers made on one transfer request form will
count as one  transfer,  and all transfers  made in one  telephone  request will
count as one transfer.  Transfers made through the Automatic Transfer Service or
on the  Allocation  Date will not count  toward the twelve  free  transfers.  No
charge will ever apply to the  transfer of all of your  amounts in the  Separate
Account to the Guaranteed Interest Division.

BORROWING FROM YOUR POLICY ACCOUNT

You may borrow up to 90% of your policy's Cash  Surrender  Value using only your
policy  as  security  for the loan.  Any new loan  must be at least the  minimum
amount shown on the Policy  Information  Page,  usually  $500. If you request an
additional loan, the additional  amount requested will be added to the amount of
any outstanding  loan and accrued loan interest.  Any amount that secures a loan
remains part of your Policy Account but is assigned to the  Guaranteed  Interest
Division.  This loaned  amount earns an interest  rate  expected to be different
from the interest rate for unloaned  amounts.  Amounts securing a Living Benefit
payment are not available for policy loans.

HOW TO REQUEST A LOAN.  You may request a loan by writing to our  Administrative
Office.  You should tell us how much of the  requested  loan you want taken from
your unloaned amount in the Guaranteed  Interest  Division and how much you want
taken from your amounts in the divisions of the Separate Account. If you request
a loan from a division of the Separate Account,  we will redeem units sufficient
to cover that part of the loan and transfer the amount to the loaned  portion of
the Guaranteed Interest Division.  The amounts you have in each division will be
determined  as  of  the  day  your  request  for  a  loan  is  received  at  our
Administrative Office.

If you do not indicate  how you wish to allocate the loan,  it will be allocated
according to the  deduction  allocation  percentages  applicable  to your Policy
Account.  See CHANGING YOUR  ALLOCATION AND DEDUCTION  PERCENTAGES on page 8. If
the loan cannot be allocated  based on these  percentages,  it will be allocated
based on the  proportions of your unloaned  amounts in the  Guaranteed  Interest
Division and your value in each division of the Separate Account to the unloaned
value of your Policy Account.

POLICY LOAN  INTEREST.  Interest on a policy loan accrues daily at an adjustable
interest  rate. We determine the rate at the beginning of each policy year.  The
same rate applies to any outstanding  policy loan and any additional amounts you
borrow during the year.  You will be notified of the current rate when you apply
for a loan.  The maximum rate is the greater of: 5%, or the  "Published  Monthly
Average" for the month that ends two months before the interest rate is set. The
"Published  Monthly  Average" is the Monthly Average  Corporates  yield shown in
Moody's Corporate Bond Yield Averages  published by Moody's  Investors  Service,
Inc. If this average is no longer  published,  we will use any  successor or the
average established by the insurance supervisory official of the jurisdiction in
which the policy is  delivered.  We will not charge more than the  maximum  rate
permitted by applicable law. We may also set a rate lower than the maximum.

Any  change in the rate from one year to the next  will be at least  1/2%.  Your
maximum loan interest rate will only change, therefore, if the Published Monthly
Average differs from the previous  interest rate by at least 1/2 of 1%. You will
be notified in advance of any increase in the interest rate on any loan you have
outstanding.

When you  borrow  on your  policy,  the  amount of your loan is set aside in the
Guaranteed  Interest Division where it earns a declared rate for loaned amounts.
Loaned  amounts are expected to earn  interest at a lower rate than the rate you
are charged for policy loan interest. Currently


                                       11
<PAGE>


the rate we  credit  on loaned  amounts  is 1% less than the rate we charge  for
policy loan  interest.  Beginning in the  twenty-first  policy year, the current
rate  credited  on loaned  amounts is 1/2 of 1% less than the rate we charge for
policy loan  interest.  Because  Champion 2000 was offered for the first time in
1992,  no reduction in the loan spread in the  twenty-first  policy year has yet
been  attained.  These loan  spreads are those  currently  in effect and are not
guaranteed.  However, the interest credited on loaned amounts will never be less
than 4%.

WHEN INTEREST IS DUE. Interest is due on each policy anniversary.  If you do not
pay the interest when it is due, it will be added to your  outstanding  loan and
allocated based on the deduction allocation  percentages for your Policy Account
which  are then in  effect.  This  means an  additional  loan is made to pay the
interest and amounts are transferred  from the investment  divisions to make the
loan. If the interest cannot be allocated on this basis, it will be allocated as
described above for allocating your loan.

REPAYING THE LOAN.  You may repay all or part of a policy loan at any time while
your policy is in force.  However,  except for loan interest due, we assume that
any  money you send us is meant as a  premium  payment.  If you wish to have any
payment  applied to repay a loan, you must  specifically so indicate in writing.
We will first allocate loan repayments to our Guaranteed Interest Division until
the amount of any loan  originally  allocated to that  division has been repaid.
After you have  repaid this  amount,  you may choose how you want us to allocate
the  balance  of any  additional  repayments.  If you  do not  provide  specific
instructions,  repayments  will  be  allocated  on the  basis  of  your  premium
allocation percentages.

THE EFFECTS OF A POLICY LOAN.  A loan will have a permanent  effect on the value
of your Policy Account and,  therefore,  on the benefits under your policy, even
if the loan is repaid.  The loaned amount in the  Guaranteed  Interest  Division
will not be available for investment in the divisions of the Separate Account or
in the unloaned portion of the Guaranteed  Interest  Division.  Whether you earn
more or less  with  the  loaned  amount  set  aside  depends  on the  investment
experience of the divisions of the Separate  Account and the rates  declared for
the unloaned  portion of the  Guaranteed  Interest  Division.  The amount of any
policy loan and accrued loan  interest  will reduce the proceeds  paid from your
policy upon the death of the insured person,  maturity or policy  surrender.  In
addition,  a loan will reduce the amount available for you to withdraw from your
policy or to apply to  options  on lapse.  A loan may also  affect the length of
time that your insurance remains in force. See YOUR POLICY CAN LAPSE on page 15.
See TAX EFFECTS on page 17 for the tax consequences of a policy loan.

PARTIAL WITHDRAWALS FROM YOUR POLICY ACCOUNT

At any time after the first policy year while the insured person is living,  you
may request a partial  withdrawal of your Net Cash Surrender Value by writing to
our Administrative Office. Any such withdrawal is subject to our approval and to
certain conditions.  Amounts securing a Living Benefit payment are not available
for partial withdrawals.  In addition, we reserve the right to decline a request
for a partial withdrawal. Under our current rules, a withdrawal must:

o  not exceed the excess of the Policy Account value over Tabular Policy Account
   value,

o  be at least $500,

o  not cause the Face  Amount to fall below the minimum for which we would issue
   the policy at the time, and

o  not cause the policy to fail to qualify as life  insurance  under  applicable
   tax law.

PARTIAL  WITHDRAWAL  CHARGES.  When you make a partial  withdrawal,  an  expense
charge of $25 or 2% of the amount withdrawn, whichever is less, will be deducted
from your Policy Account.

ALLOCATION OF PARTIAL  WITHDRAWALS AND CHARGES.  You may specify how much of the
withdrawal you want taken from amounts you have in each division of the Separate
Account and the unloaned portion of the Guaranteed Interest Division.  If you do
not  specifically  indicate,  we will make the  withdrawal  on the basis of your
deduction  allocation  percentages.  The related expense charge is deducted from
the amount you have  remaining in each division and the unloaned  portion of the
Guaranteed Interest Division,  based on the proportion that the amount withdrawn
from each bears to the total amount withdrawn.  If we cannot make the withdrawal
or deduct the expense  charge in the manner  described  above,  we will make the
withdrawal and deduction  based on the  proportions of your unloaned  amounts in
the Guaranteed  Interest  Division and the divisions of the Separate  Account to
the total unloaned value of your Policy Account.

THE EFFECTS OF A PARTIAL WITHDRAWAL. A partial withdrawal reduces the amount you
have in your Policy Account and your Cash Surrender  Value.  It also reduces the
death benefit on a  dollar-for-dollar  basis, but does not affect the net amount
at risk which is the difference between the current death benefit and the amount
in your Policy Account. However:

o  Under an Option A policy (unless the Alternative  Death Benefit  applies) the
   Face Amount will be reduced so that there will be no change in the net amount
   at risk.  This will also  result in a  reduction  of  scheduled  premium  and
   Tabular values. Surrender Charges will not be incurred.

o  Under the  Alternative  Death  Benefit  (whether  under  Option A or B) there
   generally  would be a greater  than  dollar-for-dollar  reduction in both the
   death  benefit  and the net amount at risk,  but no change in the Face Amount
   will be made.

The partial  withdrawal  and these  reductions  will be effective as of the date
your  withdrawal  request is  received  at our  Administrative  Office.  See TAX
EFFECTS on page 17 for the tax  consequences  of a partial  withdrawal and for a
reduction in benefits.  Withdrawals increase the risk that your policy may lapse
even if scheduled  premiums are paid when due.  This is because the Premium Test
for  lapse  applies  net  of  withdrawals,  and  investment  experience  may  be
insufficient  to enable  your  Policy  Account  to meet the  alternative  Policy
Account Test. See YOUR POLICY CAN LAPSE on page 15.


                                       12
<PAGE>


SURRENDER FOR NET CASH SURRENDER  VALUE.  The Cash Surrender Value is the amount
in your Policy Account minus the Surrender  Charges  described  under  SURRENDER
CHARGES on page 15. The Net Cash Surrender Value equals the Cash Surrender Value
minus any loan and accrued loan interest.

You may surrender your policy for its Net Cash Surrender Value at any time while
the insured person is living.  We will deduct from the Net Cash Surrender  Value
any amount  securing a Living Benefit  payment.  You may surrender the policy by
sending a written request and the policy to our  Administrative  Office. We will
compute the Net Cash Surrender  Value as of the date we receive your request and
the policy at our  Administrative  Office.  All  insurance  coverage  under your
policy  will  end on  that  date.  See  TAX  EFFECTS  on  page  17 for  the  tax
consequences of a policy surrender.

DEDUCTIONS AND CHARGES

DEDUCTIONS  FROM YOUR PREMIUMS.  Charges for applicable  taxes and certain other
charges are  deducted  from  premiums as  specified  below.  The balance of each
premium (the net premium) is placed in your Policy Account.

o  CHARGES  FOR  APPLICABLE  TAXES and  additional  charges  imposed  on premium
   payments  by all states and  certain  jurisdictions  are  deducted  from each
   premium  payment.  Such taxes  currently  range  between  .75% and 5% (Virgin
   Islands). This tax is incurred by Equitable Variable, so you cannot deduct it
   on your income tax return.  The amount of the tax may vary  depending  on the
   jurisdiction in which the insured person resides.

   This charge will be increased or decreased to reflect any legislative changes
   in the applicable tax. In addition,  if the insured person changes his or her
   place of residence, you should notify us to change the charge to the tax rate
   of the new  jurisdiction.  Any  change  will take  effect on the next  policy
   anniversary.  You will receive a notice of this change,  including any change
   to the scheduled premium.

o  COLLECTION  CHARGE.  $2 is  deducted  from  each  premium  to pay the cost of
   payment  processing.  Policyowners who pay premiums annually will incur lower
   aggregate collection charges than those who pay more frequently.

o  PREMIUM SALES CHARGE. 4% of each premium will be deducted to compensate us in
   part for sales and promotional  expenses in connection with selling  Champion
   2000,  such as  commissions,  advertising,  and the  cost  of  preparing  and
   printing sales  literature and  prospectuses.  We pay these expenses from our
   own  resources,  including the Premium Sales  Charge,  the Premium  Surrender
   Charge  described below, and any profit we may earn on other charges deducted
   under the policy. See PREMIUM SURRENDER CHARGE on page 15.

   Currently, we deduct the Premium Sales Charge from each premium payment until
   the cumulative  amount deducted  equals 40% of scheduled  premiums due in the
   first policy year as  determined at issue.  However,  we reserve the right to
   deduct the guaranteed charge of 4% of each premium payment at any time during
   the life of the policy.

DEDUCTIONS FROM YOUR POLICY ACCOUNT.  At the beginning of each policy month, the
following charges are deducted from your Policy Account:

o  MONTHLY ADMINISTRATIVE CHARGES. $20 per month during the first policy year to
   compensate us for the cost of underwriting and issuing your policy.

   $5 per month  after the first  policy year to  compensate  us for the ongoing
   costs of maintaining your policy,  such as billing,  policy  transactions and
   policyowner communications. We reserve the right to increase this charge, but
   it is  guaranteed  not to exceed $8 per  month.  All  administrative  charges
   (including  the  collection   charge  deducted  from  your  premium  and  the
   Administrative Surrender Charge described below) are designed to reimburse us
   for expenses, and we do not expect to profit from them.

o  COST OF INSURANCE  CHARGE.  The cost of  insurance  charge is  calculated  by
   multiplying  the net amount at risk at the  beginning  of the policy month by
   the monthly cost of insurance  rate  applicable to the insured person at that
   time.  The net amount at risk is the  difference  between the  current  death
   benefit and the amount in your Policy Account.  Your cost of insurance charge
   will vary from month to month with changes in the net amount at risk, and the
   rate will change with the increasing age of the insured person.

   Unless the  Alternative  Death  Benefit  applies,  the net amount at risk for
   Option A policies is the Face Amount minus the Policy Account value.  This is
   also the way we calculate  the net amount at risk for Option B policies  when
   the Policy Account value is less than the Tabular Policy Account value.  When
   the Policy Account value exceeds the Tabular  Policy Account value,  however,
   the net amount at risk for Option B policies equals the Face Amount minus the
   Tabular Policy Account value.

   Making  premium  payments  (whether  scheduled or optional) may increase your
   Policy  Account,  which would,  under Option A, reduce the net amount at risk
   while leaving the death benefit unchanged.  An increase in the Policy Account
   under an Option B policy will  increase  the death  benefit and leave the net
   amount  at risk  unchanged  as long as the  Policy  Account  is more than the
   Tabular  Policy  Account.  However,  if the Tabular  Policy  Account value is
   greater, an increase in the Policy Account will have the same effect as under
   Option A.  Reducing the net amount at risk will  generally  result in reduced
   cost of insurance charges.  When the higher Alternative Death Benefit applies
   a higher  net  amount at risk and,  consequently,  higher  cost of  insurance
   charges will apply. In this situation,  premium  payments will not reduce the
   net  amount  at risk.  See  DEATH  BENEFITS  on page 8 for  when  the  higher
   Alternative Death Benefit applies.

   The monthly cost of insurance rate applicable to your policy will be based on
   our current monthly cost of insurance rates. After the first policy year, the
   current  monthly  cost of  insurance  rates may be changed from time to time.
   However,  the current  rates will never be more than the  guaranteed  maximum
   rates  set  forth in your  policy.  The  guaranteed  rates  are  based on the
   Commissioner's 1980 Standard


                                       13
<PAGE>


   Ordinary Male and Female, Smoker and Non-Smoker Mortality Tables. The current
   monthly cost of insurance  rates are determined  based on factors such as the
   sex,  age and  smoker/non-smoker  status of the  insured  person and the Face
   Amount of the policy at the time of the  charge.  In  addition,  the  current
   rates also vary depending on the duration of the policy (i.e., length of time
   since a policy has been issued).

   Beginning in the sixth policy year, current monthly cost of insurance charges
   are  reduced  by an amount  equal to a  percentage  of your  unloaned  Policy
   Account Value on the date such charges are assessed.  These percentages begin
   at an annual  rate of .05% and  increase  annually.  This  cost of  insurance
   charge  reduction  applies on a current basis and is not guaranteed.  Because
   Champion 2000 was offered for the first time in 1992, no reduction of cost of
   insurance charges in the sixth policy year has yet been attained.

   Lower cost of  insurance  rates  apply at most ages for  insured  persons who
   qualify as  non-smokers.  To qualify,  an insured person must meet additional
   requirements that relate to smoking habits.  In addition,  the insured person
   must be age 20 or over. Insured persons who are under 20 years of age may ask
   us to  review  their  current  smoking  habits  when they  reach  the  policy
   anniversary  nearest their 20th birthday.  A change in smoker  classification
   will effect scheduled premiums and Tabular values.

   There will be no distinctions based on sex in the cost of insurance rates for
   Champion 2000 policies sold in  Massachusetts  and Montana.  Policyowners  in
   these states should disregard the references to sex in this prospectus.  Cost
   of insurance rates applicable to a policy issued in these states would not be
   greater  than the  comparable  male  rates set forth or  illustrated  in this
   prospectus.  Similarly,  illustrated policy values in Part 4 would be no less
   favorable for comparable policies issued in these states. The guaranteed cost
   of insurance  rates for Champion  2000 are based on the  Commissioner's  1980
   Standard Ordinary SB Smoker and NB Non-Smoker Mortality Table.

   Congress  and the  legislatures  of  various  states  have  from time to time
   considered  legislation that would require insurance rates to be the same for
   males and females of the same age and rating  class.  In addition,  employers
   and employee organizations should consider, in consultation with counsel, the
   impact  of Title  VII of the  Civil  Rights  Act of 1964 on the  purchase  of
   Champion 2000 in connection with an  employment-related  insurance or benefit
   plan. The United States Supreme Court held, in a 1983 decision,  that,  under
   Title VII, optional annuity benefits under a deferred compensation plan could
   not vary on the basis of sex.

o  RATING CHARGE.  A charge will be assessed if the insured person does not meet
   standard underwriting requirements. The amount and duration of this charge is
   shown on the Policy  Information  Page.  Unlike the cost of insurance charge,
   the rating charge is  calculated  based upon the Face Amount of insurance and
   not the net amount at risk.

o  CHARGES FOR  ADDITIONAL  BENEFITS.  The cost of any  additional  benefits you
   choose will be deducted monthly. The amount and duration of these charges are
   shown on the Policy Information Page.

o  GUARANTEED  MINIMUM DEATH BENEFIT CHARGE.  One cent per $1,000 of Face Amount
   of insurance is deducted  monthly to  compensate us for the risk we assume by
   guaranteeing a death benefit, no matter how unfavorable investment experience
   may be, as long as scheduled  premiums are paid, no withdrawals  are made and
   any policy loan plus accrued loan  interest does not exceed the policy's Cash
   Surrender Value.  This charge will be assessed as long as your policy remains
   in force and regardless of whether scheduled premiums are paid.

Any changes in the cost of insurance  rates,  charges for  additional  benefits,
Premium  Sales  Charge,  mortality  and expense  risk  charge or  administrative
charges  will be by class of  insured  person  and will be based on  changes  in
future expectations about such factors as investment  earnings,  mortality,  the
length of time policies will remain in effect, expenses and taxes.

In addition to the monthly  deductions from your Policy Account described above,
see PARTIAL  WITHDRAWALS  FROM YOUR POLICY  ACCOUNT on page 12 and  TRANSFERS OF
POLICY  ACCOUNT VALUE on page 10 for a description of policy  transaction  fees.
Also, if after your policy is issued,  you request more than one illustration in
a policy year, we may charge a fee. See INDIVIDUAL ILLUSTRATIONS on page 26.

HOW POLICY ACCOUNT CHARGES ARE ALLOCATED. Generally, deductions from your Policy
Account for monthly charges are made from the divisions of our Separate  Account
and the unloaned portion of our Guaranteed  Interest Division in accordance with
the deduction  allocation  percentages  specified in your application unless you
instruct  us in  writing to do  otherwise.  See  CHANGING  YOUR  ALLOCATION  AND
DEDUCTION  PERCENTAGES  on page 8. If a deduction  cannot be made in  accordance
with  these  percentages,  it will be made  based on the  proportions  that your
unloaned  amounts in the  Guaranteed  Interest  Division and your amounts in the
divisions  of the  Separate  Account  bear to the total  unloaned  value of your
Policy Account.

CHARGES  AGAINST THE SEPARATE  ACCOUNT.  These charges are reflected in the unit
values for the divisions of the Separate Account.  See HOW WE DETERMINE THE UNIT
VALUE on page 10.

o  A charge for assuming  MORTALITY AND EXPENSE  RISKS will be made.  The annual
   current rate is .60%. The annual guaranteed rate is .70%. We are committed to
   fulfilling our obligations under the policy and providing service to you over
   the lifetime of your policy.  Despite the  uncertainty of future  events,  we
   guarantee that monthly  administrative and cost of insurance  deductions from
   your Policy  Account will never be greater than the maximum  amounts shown in
   your policy.  In making this  guarantee,  we assume the  mortality  risk that
   insured  persons will live for shorter  periods than we estimated.  When this
   happens, we have to pay a greater amount of death benefit than we expected to
   pay in relation to the cost of insurance charges we received.  We also assume
   the expense risk that the cost of issuing and administering  policies will be
   greater than we expected.  We make a charge for these  mortality  and expense
   risks at an  effective  annual rate applied to the value of the assets in the
   Separate Account  attributable to Champion 2000. If the amount collected from
   this charge exceeds losses from the risks assessed, it will be to our profit.

o  We reserve the right to make a charge in the future for taxes or reserves set
   aside for taxes, which will reduce the investment experience of the divisions
   of the Separate Account. See TAX EFFECTS on page 17.


                                       14
<PAGE>


TRUST CHARGES.  Our Separate Account  purchases shares of the Trust at net asset
value. That price reflects investment  management fees and other direct expenses
that have already been deducted from the assets of the Trust. The Trust does not
impose a sales charge. See THE TRUST'S INVESTMENT ADVISER on page 4.

SURRENDER CHARGES.  There will be a difference between the amount in your Policy
Account and the Cash Surrender Value of your policy for the first fifteen policy
years.  This  difference  is the  result  of the  Premium  Surrender  Charge,  a
contingent  deferred  sales  charge,  and a contingent  deferred  Administrative
Surrender  Charge.  See also PREMIUM  SALES CHARGE on page 13. These charges are
contingent because you pay them only if you surrender your policy (or reduce its
Face Amount or let it lapse).  They are  deferred  because we do not deduct them
from your premiums. Because these Surrender Charges are contingent and deferred,
the amount we might  collect in a policy year is not related to actual  expenses
for that year.

o  PREMIUM SURRENDER CHARGE. To determine the Premium Surrender Charge, "target"
   premiums are used. A target premium is generally  equal to the annual initial
   scheduled  premium for basic life  insurance,  but it may be less in order to
   meet certain state law requirements.

   The maximum  Premium  Surrender  Charge will equal 61% of one target premium.
   The maximum will not vary based on the amount of premiums you pay or when you
   pay them. After the first eight policy years,  the maximum Premium  Surrender
   Charge  begins to  decrease on a monthly  basis  resulting  in the  following
   year-end maximums: End of Year 9 (56%), Year 10 (51%), Year 11 (41%), Year 12
   (31%), Year 13 (21%), Year 14 (11%) and Year 15 (0).

   Subject to the maximum,  the Premium  Surrender Charge is calculated based on
   actual premium  payments.  The charge equals 26% of all premium payments made
   in the  first  year up to one  target  premium  and 5% of all  other  premium
   payments, subject to the maximum percentages described above.

o  ADMINISTRATIVE  SURRENDER  CHARGE.  The  Administrative  Surrender Charge for
   insured  persons  over age 19 is $540 during the first three policy years and
   declines in equal monthly increments  thereafter,  expiring at the end of the
   twelfth policy year.  For insured  persons 19 and under,  the  Administrative
   Surrender  Charge is $450 during the first three policy years and declines in
   equal monthly  increments  thereafter until it reaches zero at the end of the
   twelfth  policy  year.  This  charge is  intended  to  compensate  us for the
   administrative costs in issuing the policy.

A table of maximum  Surrender  Charges  (maximum  Premium  Surrender Charge plus
maximum Administrative Surrender Charge) appears on the Policy Information Page.

If during the first fifteen  policy years,  you decrease the Face Amount of your
policy,  we will  consider  it a partial  surrender  and will  deduct a pro rata
portion of the Surrender  Charges.  The pro rata Surrender  Charge for a partial
surrender will be determined by dividing the amount of the Face Amount  decrease
by the initial Face Amount and multiplying  that fraction by the total Surrender
Charge.

We will  deduct the pro rata  Surrender  Charge to the extent  available  in the
Policy  Account  and reduce the total  Surrender  Charge by the amount  actually
deducted.  The  maximum  Surrender  Charges  you could pay in the future will be
reduced proportionately.  You will receive a new Policy Information Page showing
the new maximum Surrender Charges.

ADDITIONAL INFORMATION ABOUT CHAMPION 2000

YOUR POLICY CAN LAPSE.  Your policy may terminate  ("lapse") if a default occurs
as described below, or if any outstanding policy loan plus accrued loan interest
exceeds the policy's  Cash  Surrender  Value.  If your policy  lapses during the
first fifteen policy years, you will incur Surrender Charges.

On the first day of each policy month, we perform the following test (called the
Policy Account Test):

   (A) Determine the Tabular Policy Account value.

   (B) Determine your Policy Account value after that day's deductions and other
       policy transactions.

If (A) is less than (B),  then the policy is not in  default.  If (A) is greater
than (B),  there is a Policy  Account  deficit and we perform the following test
(called the Premium Test):

   (C) Determine the scheduled  premium fund. The scheduled premium fund for any
       policy month is the  accumulation of all scheduled  premiums due prior to
       that month,  taking into  account any changes to  scheduled  premiums and
       accumulated at an effective annual interest rate of 4%.

   (D) Determine the actual premium fund. The actual premium fund for any policy
       month  is  the  accumulation  of all  premiums  paid,  accumulated  at an
       effective annual interest rate of 4% minus all withdrawals accumulated at
       the same rate of interest.

If (C) is greater than (D), then the policy is in default as of the beginning of
the current policy month. This is the date of default.

Your policy will pass the Premium  Test if you have made all  scheduled  premium
payments  when due and have not made any  withdrawals.  Your policy may pass the
Policy  Account  Test  because of favorable  investment  experience,  because we
deducted less than the guaranteed  maximum  charges,  because you paid more than
scheduled  premiums,  or a  combination  of these  factors.  However,  it is not
advisable to rely on these  factors,  because  investment  experience and policy
charges may vary in the future.

The  policy  will  not go into  default  during  any  covered  period  of  total
disability  under a Disability  Waiver rider as long as no withdrawals  are made
and loan  interest is paid when due during that time.  If you make a  withdrawal
during a period of total  disability,  the default tests will be applied and the
policy will go into default if the tests are failed.

A 61-day  grace  period  will begin as of the date of  default.  Insurance  will
remain in effect  during the grace  period,  but we will  subtract  any  overdue
Policy  Account  deductions  from the death  benefit if the insured  person dies
during that period. We will send you a notice of the


                                       15
<PAGE>


payment  required to end the default and to keep the policy in force. The amount
of this payment will not be greater than the  difference  between the  scheduled
premium  fund at the end of the grace  period and the actual  premium fund as of
the date of  default.  During the grace  period,  we will not accept any premium
payment until a payment at least equal to the required amount has been made.

If the required payment is not received during the grace period, the policy will
lapse as of the date of default.  When a policy lapses, any additional  benefits
also end. All insurance will end unless the policy's Net Cash Surrender Value is
used to purchase a continuing  insurance option. See OPTIONS ON LAPSE below. See
also TAX EFFECTS on page 17 for the potential tax  consequences of policy lapse.
Any payment  received  during a grace period  (after  required  deductions  from
premiums)  will be put in your Policy  Account and allocated in accordance  with
your premium allocation percentages. Overdue deductions will be collected.

Whenever we determine that an outstanding policy loan plus accrued loan interest
exceeds the Cash Surrender Value, we will send a notice to inform you of this. A
61-day grace period will begin from the date we send the notice. The policy will
terminate at the end of the grace period unless you make a loan repayment during
the  grace  period  that is large  enough to reduce  your  outstanding  loan and
accrued loan interest to below the Cash Surrender Value of your policy.

While a policy is in the grace period you may not transfer Policy Account value,
decrease the Face Amount or make a partial withdrawal.

OPTIONS ON LAPSE.  If your  policy  lapses,  we will use any Net Cash  Surrender
Value to  maintain  insurance  in force under one of the two  insurance  options
described  below,  or, if you  request,  we will pay you any Net Cash  Surrender
Value or  reinstate  the  policy.  See YOU MAY  REINSTATE  THE POLICY  below for
conditions  of  reinstatement.  We will  deduct  any  amounts  securing a Living
Benefit payment.

Fixed-benefit paid-up extended term insurance is the automatic option when it is
available and you have not requested one of the other options.  If fixed-benefit
paid-up  extended  term  insurance is not  available,  the  automatic  option is
fixed-benefit reduced paid-up insurance.

o  FIXED-BENEFIT PAID-UP EXTENDED TERM INSURANCE. Under this option the Net Cash
   Surrender  Value is used to buy term  insurance  equal to the  death  benefit
   under your  policy on the date of  default  minus any loan and  accrued  loan
   interest  as of that date.  The length of time that  coverage  will  continue
   depends  on the Net  Cash  Surrender  Value on the  date of  default  and the
   smoker/non-smoker  status,  age and sex (except  where unisex rates apply) of
   the insured person.  Extended term insurance has a cash surrender  value, but
   it cannot be used for a loan.  Partial  withdrawals  are not available.  This
   option is not available if specified on the Policy Information Page.

o  FIXED-BENEFIT  REDUCED PAID-UP INSURANCE.  If we receive your written request
   for this option  within three  months  following  the date of default,  or if
   paid-up  extended term  insurance is not  available,  the Net Cash  Surrender
   Value will be used to buy reduced paid-up whole life insurance. The amount of
   insurance you can buy will depend on the amount of Net Cash Surrender  Value,
   and the insured  person's  age,  sex (except  where  unisex  rates apply) and
   smoker  classification on the date of default.  This option cannot be elected
   if the face amount of reduced  paid-up  insurance  would be less than $1,000.
   The amount of reduced  paid-up fixed  insurance  will generally be lower than
   the amount of extended term  insurance.  Reduced  paid-up fixed insurance has
   cash  value,  which may be used during the insured  person's  lifetime  for a
   loan.

If we  receive  your  request  for a cash  payment  after the grace  period  has
expired,  the  payment  will  be the  cash  surrender  value  of the  applicable
insurance option less any loan plus accrued interest, if applicable.

Upon  written  request,  you may choose to have your policy  placed under one of
these insurance options as of the beginning of the next policy month. The option
chosen must have been available to you upon lapse, as described above.

See TAX EFFECTS on page 17 for the potential tax  consequences of a reduction in
death benefits.

YOU MAY REINSTATE THE POLICY. Unless the policy has been surrendered for its Net
Cash Surrender  Value, you may reinstate a lapsed policy within five years after
the grace period has expired if:

o  you apply for reinstatement during the five year period;

o  you provide  evidence  satisfactory  to us that the  insured  person (and any
   other person insured under a rider) is still insurable;

o  you make the required premium payment; and

o  you repay any loan (with  accrued loan  interest)  that was taken while under
   the reduced paid-up option.

The  required  payment  will not be  greater  than the  difference  between  the
scheduled  premium fund and the actual premium fund on the date of reinstatement
plus the  scheduled  premium  due on such date,  if any.  We will deduct (i) the
charge for applicable taxes; (ii) the collection charge, (iii) the Premium Sales
Charge, if applicable and (iv) overdue monthly  administrative  charges from the
date of  default.  Some  states  may vary the time  period or the  amount of the
payments  described  above.  See TAX  EFFECTS on page 17 for the  potential  tax
consequences of reinstatement.

POLICY  PERIODS,  ANNIVERSARIES,  DATES  AND  AGES.  When an  application  for a
Champion 2000 policy is completed and submitted to us, we decide  whether or not
to issue the  policy.  This  decision  is made based on the  information  in the
application and our standards for issuing insurance and classifying risks. If we
decide not to issue a policy, any premium paid will be refunded.

The Issue Date, shown on the Policy Information Page, is the date your policy is
actually issued.  Generally,  contestability is measured from the Issue Date, as
is the suicide exclusion.

The Register Date also shown on the Policy  Information Page, is used to measure
policy  years,  months and  anniversaries  (annual  and  monthly).  Charges  and
deductions  under the policy are first made as of the Register  Date. As to when
coverage under the policy begins, see PREMIUM AMOUNTS AND DUE DATES on page 7.


                                       16
<PAGE>


Generally,  we determine  the Register Date based upon when we receive your full
initial premium. In most cases:

o  If you submit the full initial  premium to your  Equitable  agent at the time
   you sign the application, and we issue the policy as it was applied for, then
   the  Register  Date will be the  later of (a) the date  part I of the  policy
   application was signed or, (b) the date part II of the policy application was
   signed by a medical professional.

o  If we do not receive your full initial premium at our  Administrative  Office
   before the Issue Date or, if the  policy is not  issued as applied  for,  the
   Register Date will be the same as the Issue Date.

We may permit  corporate  policyowners  to  backdate a Register  Date (up to six
months) in order to coordinate a single premium  payment date for all employees.
We may also permit  policyowners to advance a Register Date (up to three months)
in employer-sponsored  payroll deduction cases. Backdating the Register Date (up
to six months) may also be permitted to save age.

The investment start date is the date that your first net premium begins to vary
with the  investment  performance  of the  divisions of the Separate  Account or
accrue interest in the Guaranteed Interest Division.  Generally,  the investment
start date will be the same as the  Register  Date if the full first  premium is
received at our Administrative Office before the Register Date.  Otherwise,  the
investment start date will be the date the full first premium is received at our
Administrative  Office.  Thus, to the extent that your first premium is received
before the  Register  Date,  there  will be a period  during  which the  initial
premium  will not be  invested.  The  investment  start date for  policies  with
backdated  Register  Dates will also be the date the  premium is received at our
Administrative  Office.  Any  subsequent  premium  payment  received  after  the
investment start date will begin to experience investment  performance as of the
date such payment is received at our Administrative Office. Remember, the amount
of any premium  received prior to the  Allocation  Date will be allocated to the
Money Market  Division of the Separate  Account until the  Allocation  Date. See
PREMIUM AND MONTHLY DEDUCTION ALLOCATIONS on page 8.

Generally,  when we refer to the age of the insured  person,  we mean his or her
age on the birthday nearest to the beginning of the particular policy year.

TAX EFFECTS

This  discussion  is based on our  understanding  of the  effect of the  current
Federal income tax laws as currently interpreted on Champion 2000 policies owned
by U.S. resident individuals.  The tax effects on corporate taxpayers subject to
the Federal alternative minimum tax, non-U.S. residents or non-U.S. citizens may
be different. This discussion is general in nature, and should not be considered
tax advice, for which you should consult your legal or tax adviser.

POLICY PROCEEDS.  A Champion 2000 policy will be treated as "life insurance" for
Federal  income tax  purposes if it meets the  definitional  requirement  of the
Internal  Revenue Code (the Code). We believe that Champion 2000 will meet these
requirements, and that under Federal income tax law:

o  the death benefit received by the beneficiary under your Champion 2000 policy
   will not be subject to Federal income tax; and

o  as long as your  policy  remains in force,  increases  in the Policy  Account
   value as a result of interest or investment experience will not be subject to
   Federal income tax unless and until there is a distribution from your policy,
   such as a loan or a partial withdrawal.

Special tax rules may apply,  however,  if you transfer ownership of the policy.
Consult your tax adviser before any such transfer.

The Federal  income tax  consequences  of a  distribution  from your policy will
depend on whether your policy is  determined to be a "modified  endowment."  The
character of any income recognized will be ordinary income as opposed to capital
gain.

A  MODIFIED  ENDOWMENT  IS a  life  insurance  policy  which  fails  to  meet  a
"seven-pay"  test.  In  general,  a policy will fail the  seven-pay  test if the
cumulative amount of premiums paid under the policy at any time during the first
seven policy years exceeds a calculated premium level. The calculated  seven-pay
premium  level is based on a  hypothetical  policy  issued  on the same  insured
person and for the same initial death benefit which, under specified  conditions
(which include the absence of expense,  administrative  and surrender  charges),
would be fully paid for after seven level annual  payments.  Your policy will be
treated as a modified  endowment unless the cumulative  premiums paid under your
policy, at all times during the first seven policy years, are less than or equal
to the  cumulative  seven-pay  premiums  which  would  have been paid  under the
hypothetical policy on or before such times.

Whenever  there is a "material  change"  under a policy,  it will  generally  be
treated as a new contract for  purposes of  determining  whether the policy is a
modified endowment,  and subjected to a new seven-pay period and a new seven-pay
limit. The new seven-pay limit would be determined taking into account,  under a
downward adjustment formula,  the Policy Account Value of the policy at the time
of such change.  A  materially  changed  policy  would be  considered a modified
endowment if it failed to satisfy the new  seven-pay  limit.  A material  change
would occur if there was a substitution  of the insured  person,  and could also
occur as a  result  of a  change  in death  benefit  option,  the  selection  of
additional  benefits,  the  reinstatement  of a lapsed  policy and certain other
changes.

If the  benefits  under your  policy are reduced  during the first seven  policy
years (or within seven years after a material change) for example, by requesting
a  decrease  in Face  Amount,  or in some cases by making  partial  withdrawals,
terminating  additional  benefits  under a rider,  changing  the  death  benefit
option,  or as a result of policy lapse, the calculated  seven-pay premium level
will be  redetermined  based  on the  reduced  level  of  benefits  and  applied
retroactively  for purposes of the seven-pay  test.  If the premiums  previously
paid are greater than the recalculated seven-pay premium level limit, the policy
will become a modified  endowment.  Generally,  a life insurance policy which is
received in exchange  for a modified  endowment  or a modified  endowment  which
lapses and is reinstated, will also be considered a modified endowment.


                                       17
<PAGE>


Changes made to a life insurance policy,  for example, a decrease in benefits or
a reduction in benefits as a result of policy  lapse,  may have other effects on
your policy, including impacting the maximum amount of premiums that can be paid
under the policy, as well as the maximum amount of Policy Account value that may
be maintained under the policy.  In some cases, this may cause us to take action
in order to assure  your  policy  continues  to qualify as life  insurance.  See
POLICY CHANGES on page 18.

IF YOUR CHAMPION 2000 POLICY IS NOT A MODIFIED ENDOWMENT,  as long as it remains
in force, a loan under your policy will be treated as  indebtedness  and no part
of the loan will be subject to current Federal income tax.  Interest on the loan
will generally not be tax deductible.  After the first fifteen policy years, the
proceeds  from a partial  withdrawal  will not be subject to Federal  income tax
except to the extent such  proceeds  exceed your  "Basis" in your  policy.  Your
Basis in your policy  generally  will equal the  premiums you have paid less any
amounts previously recovered through tax-free policy  distributions.  During the
first fifteen  policy years,  the proceeds  from a partial  withdrawal  could be
subject to Federal  income tax to the extent your Policy  Account  value exceeds
your Basis in your policy. The portion subject to tax will depend upon the ratio
of your death  benefit to the Policy  Account  value  (or,  in some  cases,  the
premiums  paid) under your policy and the age of the insured  person at the time
of the  withdrawal.  If at any time your policy is surrendered,  the excess,  if
any, of your Cash Surrender  Value (which includes the amount of any policy loan
and accrued  loan  interest)  over your Basis will be subject to Federal  income
tax.  In  addition,  if a  policy  lapses  while  there is a  policy  loan,  the
cancellation  of such  loan and  accrued  loan  interest  will be  treated  as a
distribution  and  could be  subject  to tax under  the  above  rules.  Upon the
Maturity Date of the policy,  the excess of the amount of any benefit paid,  not
taking into account any reduction for any loan and accrued loan  interest,  over
your Basis in the policy will be subject to Federal income tax.

IF YOUR POLICY IS A MODIFIED  ENDOWMENT,  any distribution from your policy will
be taxed on an  "income-first"  basis.  Distributions for this purpose include a
loan  (including  any increase in the loan amount to pay interest on an existing
loan or an assignment or a pledge to secure a loan) or partial  withdrawal.  Any
such  distribution  will be considered  taxable income to you to the extent your
Policy Account value exceeds your Basis in the policy. For modified  endowments,
your Basis would be  increased by the amount of any prior loan under your policy
that was  considered  taxable  income to you.  For purposes of  determining  the
taxable portion of any distribution,  all modified endowments issued by the same
insurer or an affiliate to the same  policyowner  (excluding  certain  qualified
plans)  during any  calendar  year are to be  aggregated.  The  Secretary of the
Treasury has  authority to prescribe  additional  rules to prevent  avoidance of
"income-first" taxation on distributions from modified endowments.

A 10% penalty tax will also apply to the taxable portion of a distribution  from
a modified endowment.  The penalty tax will not, however, apply to distributions
(i) to  taxpayers 59 1/2 years of age or older,  (ii) in the case of  disability
(as defined in the Code) or (iii) received as part of a series of  substantially
equal  periodic  annuity  payments  for the  life (or  life  expectancy)  of the
taxpayer or the joint lives (or joint life  expectancies)  of the  taxpayer  and
beneficiary.  If your policy is  surrendered,  the excess,  if any, of your Cash
Surrender  Value over your  Basis  will be  subject  to Federal  income tax and,
unless one of the above exceptions applies,  the 10% penalty tax. If your policy
lapses while there is a policy loan, the  cancellation  of such loan and accrued
loan interest  will be treated as a  distribution  to the extent not  previously
treated as such and could be subject  to tax,  including  the  penalty  tax,  as
described  under the above  rules.  In addition,  upon the Maturity  Date of the
policy,  the excess of the amount of any benefit  paid,  not taking into account
any  reduction  for any loan and accrued loan  interest,  over your Basis in the
policy will be subject to Federal income tax and, unless an exception applies, a
10% penalty tax.

If your policy becomes a modified endowment, distributions that occur during the
policy year it becomes a modified  endowment and any subsequent policy year will
be  taxed  as  described  in  the  two   preceding   paragraphs.   In  addition,
distributions  from a policy  within  two  years  before it  becomes a  modified
endowment will be subject to tax in this manner.  THIS MEANS THAT A DISTRIBUTION
MADE FROM A POLICY THAT IS NOT A MODIFIED  ENDOWMENT  COULD LATER BECOME TAXABLE
AS A DISTRIBUTION FROM A MODIFIED  ENDOWMENT.  The Secretary of the Treasury has
been   authorized  to  prescribe   rules  which  would  treat   similarly  other
distributions made in anticipation of a policy becoming a modified endowment.

DIVERSIFICATION. Under Section 817(h) of the Code, the Secretary of the Treasury
has the  authority  to set  standards  for  diversification  of the  investments
underlying variable life insurance policies.  The Treasury Department has issued
final regulations  regarding the diversification  requirements.  Failure to meet
these  requirements  would  disqualify  your policy as a variable life insurance
policy  under  Section  7702 of the Code.  If this  were to occur,  you would be
subject to  Federal  income tax on the income  under the  policy.  The  Separate
Account, through the Trust, intends to comply with these requirements.

In  connection   with  the  issuance  of  the  then  temporary   diversification
regulations,  the Treasury Department stated that it anticipated the issuance of
regulations or rulings  prescribing the  circumstances in which the ability of a
policyowner  to direct his  investment  to  particular  divisions  of a separate
account may cause the  policyowner,  rather than the  insurance  company,  to be
treated as the owner of the assets in the account.  If you were  considered  the
owner of the assets of the Separate Account,  income and gains from the Separate
Account would be included in your gross income for Federal  income tax purposes.
Under current law, we believe that Equitable Variable,  and not the policyowner,
would be considered the owner of the assets of the Separate Account.

POLICY  CHANGES.  For you and your  beneficiary  to  receive  the tax  treatment
discussed above,  your policy must initially  qualify and continue to qualify as
life  insurance  under Sections 7702 and 817(h) of the Code. We may make changes
in the policy or its riders or make  distributions from the policy to the extent
we deem necessary to qualify your policy as life insurance for tax purposes. Any
such change will apply uniformly to all policies that are affected.  You will be
given advance written notice of such changes.

TAX CHANGES. The United States Congress has in the past considered, is currently
considering and may in the future consider  legislation that, if enacted,  could
change the tax treatment of life insurance policies.  In addition,  the Treasury
Department may amend existing regulations,  issue new regulations,  or adopt new
interpretations  of  existing  laws.  State tax laws or, if you are not a United
States resident, foreign tax laws, may


                                       18
<PAGE>


affect the tax consequences to you, the insured or your beneficiary.  These laws
may  change  from  time  to  time  without  notice  and,  as a  result,  the tax
consequences may be altered.  There is no way of predicting whether,  when or in
what  form any such  change  would be  adopted.  Any such  change  could  have a
retroactive  effect regardless of the date of enactment.  We suggest you consult
your legal or tax adviser.

ESTATE AND GENERATION  SKIPPING TAXES. If the insured person is the policyowner,
the death  benefit  under  Champion  2000 will  generally be  includable  in the
policyowner's  estate for purposes of Federal estate tax. If the  policyowner is
not the insured person,  under certain  conditions only the Cash Surrender Value
of the policy would be so  includable.  Federal  estate tax is  integrated  with
Federal gift tax under a unified rate  schedule.  In general,  estates less than
$600,000  will not  incur a  Federal  estate  tax  liability.  In  addition,  an
unlimited  marital  deduction may be available  for Federal  estate and gift tax
purposes.

As a general rule,  if a "transfer" is made to a person two or more  generations
younger than the policyowner,  a generation skipping tax may be payable at rates
similar to the  maximum  estate tax rate in effect at the time.  The  generation
skipping tax provisions generally apply to "transfers" which would be subject to
the gift and estate tax rules.  Individuals  are generally  allowed an aggregate
generation  skipping  tax  exemption  of $1  million.  Because  these  rules are
complex,  you should  consult  with your tax adviser for  specific  information,
especially where benefits are passing to younger generations.

The particular  situation of each  policyowner or beneficiary will determine how
ownership or receipt of policy  proceeds will be treated for purposes of Federal
estate  and  generation  skipping  taxes,  as well as state  and  local  estate,
inheritance and other taxes.

PENSION AND  PROFIT-SHARING  PLANS. If Champion 2000 policies are purchased by a
fund which  forms  part of a pension  or  profit-sharing  plan  qualified  under
Sections 401(a) or 403 of the Code for the benefit of participants covered under
the plan,  the Federal  income tax  treatment of such  policies will be somewhat
different from that described above.

If purchased as part of a pension or  profit-sharing  plan,  the current cost of
insurance  for the net amount at risk is treated as a "current  fringe  benefit"
and is required to be included annually in the plan participant's  gross income.
This cost  (generally  referred  to as the "P.S.  58" cost) is  reported  to the
participant annually. If the plan participant dies while covered by the plan and
the policy proceeds are paid to the participant's  beneficiary,  then the excess
of the death  benefit  over the  Policy  Account  value  will not be  subject to
Federal income tax. However,  the Policy Account value will generally be taxable
to the extent it exceeds the sum of $5,000 plus the participant's  cost basis in
the policy.  The  participant's  cost basis will generally  include the costs of
insurance  previously  reported as income to the participant.  Special rules may
apply  if the  participant  had  borrowed  from  his  Policy  Account  or was an
owner-employee under the plan.

There are  limits on the  amounts of life  insurance  that may be  purchased  on
behalf of a participant in a pension or profit-sharing  plan.  Complex rules, in
addition to those discussed above, apply whenever life insurance is purchased by
a tax qualified plan. You should consult your legal adviser.

OTHER EMPLOYEE BENEFIT  PROGRAMS.  Complex rules may apply when a policy is held
by an employer or a trust,  or acquired by an employee,  in connection  with the
provision of employee  benefits.  These  policyowners also must consider whether
the policy was applied for by or issued to a person having an insurable interest
under applicable  state law, as the lack of insurable  interest may, among other
things,  affect the  qualification  of the policy as life  insurance for federal
income  tax  purposes  and the  right  of the  beneficiary  to  death  benefits.
Employers and employer-created  trusts may be subject to reporting,  disclosure,
and fiduciary  obligations under the Employee  Retirement Income Security Act of
1974 (ERISA). You should consult your legal adviser.

OUR TAXES. Under the life insurance company tax provisions of the Code, variable
life insurance is treated in a manner consistent with fixed life insurance.  The
operations  of the  Separate  Account are  reported  in our  Federal  income tax
return,  but we  currently  pay no income tax on  investment  income and capital
gains reflected in variable life insurance policy reserves. Therefore, no charge
is currently  being made to any division of the Separate  Account for taxes.  We
reserve  the  right to make a charge  in the  future  for  taxes  incurred,  for
example,  a charge to the Separate  Account for income taxes incurred by us that
are allocable to the policy.

We may have to pay state,  local and other taxes in addition to applicable taxes
based  on  premiums.  At  present,  these  taxes  are not  substantial.  If they
increase,  charges may be made for such taxes when they are  attributable to the
Separate Account or allocable to the policy.

WHEN WE WITHHOLD INCOME TAXES.  Generally,  unless you provide us with a written
election to the  contrary  before we make the  distribution,  we are required to
withhold  income tax from any portion of the money you receive if the withdrawal
of money from your  Policy  Account or the  surrender  or the  maturity  of your
policy is a taxable transaction.  If you do not wish us to withhold tax from the
payment, or if enough is not withheld,  you may have to make tax payments later.
You may also have to pay penalties  under the tax rules if your  withholding and
estimated  tax  payments  are  insufficient.  In some  cases,  where  generation
skipping  taxes may apply,  we may also be required  to withhold  for such taxes
unless we are provided  satisfactory written notification that no such taxes are
due.


PART 3:       ADDITIONAL INFORMATION

YOUR VOTING PRIVILEGES

TRUST  VOTING  PRIVILEGES.  As  explained in Part 1, we invest the assets in the
divisions  of  our  Separate  Account  in  shares  of  the  corresponding  Trust
portfolios. Equitable Variable is the legal owner of the shares and will attend,
and has the right to vote at, any  meeting of the  Trust's  shareholders.  Among
other things, we may vote on any matters described in the Trust's  prospectus or
requiring a vote by shareholders  under the Investment  Company Act of 1940 (the
Act).


                                       19
<PAGE>


Even though we own the shares,  to the extent required by the Act, you will have
the  opportunity  to  tell us how to vote  the  number  of  shares  that  can be
attributed  to your  policy.  We will vote  those  shares at  meetings  of Trust
shareholders  according to your instructions.  If we do not receive instructions
in time from all  policyowners,  we will vote shares in a portfolio for which no
instructions  have been  received in the same  proportion  as we vote shares for
which we have received  instructions in that  portfolio.  We will vote any Trust
shares that we are entitled to vote directly due to amounts we have  accumulated
in the Separate  Account in the same  proportions  that all  policyowners  vote,
including  those who  participate  in other  separate  accounts.  If the Federal
securities laws or regulations or  interpretations of them change so that we are
permitted  to  vote  shares  of  the  Trust  in our  own  right  or to  restrict
policyowner voting, we may do so.

HOW WE  DETERMINE  YOUR VOTING  SHARES.  You may  participate  in voting only on
matters  concerning the Trust  portfolios  corresponding to the Separate Account
divisions to which your Policy Account is allocated.  The number of Trust shares
in each division that are  attributable to your policy is determined by dividing
the amount in your Policy  Account  allocated to that  division by the net asset
value of one share of the  corresponding  Trust  portfolio as of the record date
set by the Trust's Board of Trustees for the Trust's  shareholders  meeting. The
record date for this purpose must be at least 10 and no more than 90 days before
the meeting of the Trust. Fractional shares are counted.

If you are  entitled  to give us  voting  instructions,  we will  send you proxy
material  and a form  for  providing  instructions.  In  certain  cases,  we may
disregard  instructions  relating  to  changes  in the  Trust's  adviser  or the
investment  policies of its  portfolios.  We will advise you if we do and detail
the reasons in the next semiannual report to policyowners.

SEPARATE ACCOUNT VOTING RIGHTS.  Under the Act, certain actions (such as some of
those described  under OUR RIGHT TO CHANGE HOW WE OPERATE,  page 20) may require
policyowner  approval.  In that case, you will be entitled to one vote for every
$100 of value you have in the  divisions of the Separate  Account.  We will cast
votes  attributable to amounts we have in the divisions of the Separate  Account
in the same proportions as votes cast by policyowners.

OUR RIGHT TO CHANGE HOW WE OPERATE

In addition to changing  or adding  investment  companies,  we have the right to
modify  how we or the  Separate  Account  operate.  We  intend  to  comply  with
applicable law in making any changes and, if necessary, we will seek policyowner
approval. We have the right to:

o  add divisions to, or remove divisions from, the Separate Account, combine two
   or more divisions within the Separate Account, or withdraw assets relating to
   Champion 2000 from one division and put them into another;

o  register or end the registration of the Separate Account under the Act;

o  operate the Separate  Account under the direction of a committee or discharge
   such a  committee  at any time (the  committee  may be  composed  entirely of
   persons who are "interested persons" of Equitable Variable under the Act);

o  restrict or eliminate any voting rights of  policyowners  or other people who
   have voting rights that affect the Separate Account;

o  operate the  Separate  Account or one or more of the  divisions  in any other
   form  the  law  allows,  including  a form  that  allows  us to  make  direct
   investments.  Our  Separate  Account  may be charged an  advisory  fee if its
   investments are made directly rather than through an investment  company.  We
   may make any legal  investments  we wish. In choosing these  investments,  we
   will rely on our own or outside  counsel  for  advice.  In  addition,  we may
   disapprove any change in investment advisers or in investment policy unless a
   law or regulation provides differently.

If any  changes  are made that  result in a  material  change in the  underlying
investments of a division,  you will be notified as required by law. We may, for
example,  cause the  division  to  invest in a mutual  fund  other  than,  or in
addition to, the Trust. If you then wish to transfer the amount you have in that
division  to another  division  of the  Separate  Account  or to the  Guaranteed
Interest   Division,   you  may  do  so,  without  charge,   by  contacting  our
Administrative  Office.  At the  same  time,  you may also  change  how your net
premiums and deductions are allocated.

OUR REPORTS TO POLICYOWNERS

Shortly  after  the end of each  policy  year you  will  receive  a report  that
includes  information about your policy's current death benefit,  Policy Account
Value,  Cash  Surrender  Value and policy  loan.  Notices will be sent to you to
confirm   premium   payments   (except   premiums   paid  through  an  automated
arrangement),  transfers of amounts  between  investment  divisions  and certain
other policy transactions.

LIMITS ON OUR RIGHT TO CHALLENGE THE POLICY

We can  challenge  the  validity  of your  insurance  policy  based on  material
misstatements in your application and any application for change. However, there
are some limits on how and when we can challenge the policy.

o  We cannot  challenge  the  policy  after it has been in  effect,  during  the
   insured person's lifetime,  for two years from the date the policy was issued
   or  reinstated.  (Some  states may require  that we measure this time in some
   other way.)

o  We cannot challenge any policy change that requires  evidence of insurability
   (such as an increase in death  benefit  resulting  from an option change or a
   substitution  of  insured)  after the change has been in effect for two years
   during the insured person's lifetime.

o  We cannot challenge an additional benefit rider that provides benefits in the
   event that the insured person becomes  totally  disabled after two years from
   the later of the  Issue  Date of the  policy or the date when the  additional
   benefit rider became effective. We can require proof of continuing disability
   at any time while such a rider is in effect as specified in the rider.


                                       20
<PAGE>


If the insured person dies within the time that we may challenge the validity of
the  policy,  we may delay  payment  until we decide  whether to  challenge  the
policy. If the insured person's age or sex is misstated on any application,  the
death benefit and any additional  benefits provided will be those which would be
purchased by the most recent deduction for the cost of insurance and the cost of
any  additional  benefits  at the insured  person's  correct age and sex. If the
insured  person  commits  suicide  within two years  after the date on which the
policy was issued or following a policy change that increases the death benefit,
the death  benefit will be limited as  described  in the policy.  A new two year
period  will  begin on the date of  substitution  following  a  substitution  of
insured. Some states require that we measure this time by some other date.

YOUR PAYMENT OPTIONS

Policy  benefits or other payments such as the Net Cash  Surrender  Value may be
paid immediately in one sum or you may choose another form of payment for all or
part  of the  money.  Payments  under  these  options  are not  affected  by the
investment experience of any division of the Separate Account. Instead, interest
accrues pursuant to the options chosen. You will make a choice of payment option
(or any later  changes)  and your  choice will take effect in the same way as it
would if you were changing a beneficiary.  (See YOUR  BENEFICIARY,  page 21). If
you do not arrange  for a specific  form of payment  before the  insured  person
dies, the  beneficiary  will be paid through the Equitable  Access Account . See
WHEN WE PAY POLICY PROCEEDS on page 21. The beneficiary  will then have a choice
of payment options.  However,  if you do make an arrangement with us for how the
money will be paid, the  beneficiary  cannot change the choice after the insured
person dies. Different payment options may result in different tax consequences.

The  beneficiary or any other person who is entitled to receive payment may name
a successor to receive any amount that we would  otherwise  pay to that person's
estate if that person  died.  The person who is entitled to receive  payment may
change the successor at any time.

We must approve any arrangements that involve more than one payment option, or a
payee who is not a natural person (for example,  a corporation),  or a payee who
is a fiduciary.  Also,  the details of all  arrangements  will be subject to our
rules at the time the arrangements  are selected and take effect.  This includes
rules on the  minimum  amount we will pay under an option,  minimum  amounts for
installment  payments,  withdrawal or commutation rights (your rights to receive
payments over time,  for which we may offer a lump sum  payment),  the naming of
people who are entitled to receive payment and their successors, and the ways of
proving age and survival.

YOUR BENEFICIARY

You name your  beneficiary  when you apply for the policy.  The  beneficiary  is
entitled to the insurance benefits of the policy. You may change the beneficiary
during the insured person's  lifetime by writing to our  Administrative  Office.
You can name more than one beneficiary.  Beneficiaries may be classed as primary
and contingent beneficiaries. When two or more persons are named in a class they
will share equally  unless you have specified  their  respective  shares.  If no
beneficiary  is  living  when the  insured  person  dies,  we will pay the death
benefit in equal shares to the insured person's surviving children. If there are
no surviving  children,  we will pay the death  benefit to the insured  person's
estate.

ASSIGNING YOUR POLICY

You  may  assign  (transfer)  your  rights  in the  policy  to  someone  else as
collateral for a loan or for some other reason,  if we agree.  If you do, a copy
of the assignment  must be forwarded to our  Administrative  Office.  We are not
responsible for any payment we make or any action taken before we receive notice
of the assignment or for the validity of the assignment.  An absolute assignment
is a change of ownership.  BECAUSE THERE MAY BE TAX CONSEQUENCES,  INCLUDING THE
LOSS  OF  INCOME  TAX-FREE  TREATMENT  FOR  ANY  DEATH  BENEFIT  PAYABLE  TO THE
BENEFICIARY, YOU SHOULD CONSULT YOUR TAX ADVISER PRIOR TO MAKING AN ASSIGNMENT.

WHEN WE PAY POLICY PROCEEDS

We will pay any death benefits,  maturity  benefit,  Net Cash Surrender Value or
loan  proceeds  within  seven days after we receive  the last  required  form or
request (and other documents that may be required for payment of death benefits)
at our  Administrative  Office.  Death benefits are determined as of the date of
death of the insured  person and will not be affected by  subsequent  changes in
the unit values of the divisions of the Separate  Account.  Death  benefits will
generally be paid through the  Equitable  Access  Account,  an interest  bearing
checking  account.  A beneficiary  will have immediate access to the proceeds by
writing a check on the account.  We pay  interest  from the date of death to the
date the Equitable  Access  Account is closed.  If an Equitable  agent helps the
beneficiary  of a policy to prepare the documents  that are required for payment
of the death benefit, we will send the Equitable Access Account checkbook to the
agent within seven days after we receive the required documents.  The agent will
deliver the checkbook to the beneficiary.

We may,  however,  delay  payment if we contest  the  policy.  We may also delay
payment if we cannot  determine  the amount of the payment  because the New York
Stock Exchange is closed,  because  trading in securities has been restricted by
the SEC, or because the SEC has declared that an emergency  exists. In addition,
if necessary to protect our  policyowners,  we may delay payment where permitted
under applicable law.

We may defer  payment of Net Cash  Surrender  Value  withdrawal  or loan  amount
(except a loan to pay a premium to us) from the Guaranteed Interest Division for
up to six months after we receive your request. We will pay interest of at least
3% a year from the date we receive your request if we delay more than 30 days in
paying you such amounts from the Guaranteed Interest Division.

DIVIDENDS

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


                                       21
<PAGE>


REGULATION

We are regulated and supervised by the New York State Insurance  Department.  In
addition,  we are  subject  to the  insurance  laws  and  regulations  in  every
jurisdiction where we sell policies. As a result, the provisions of the Champion
2000  policy  may  vary  somewhat  from  jurisdiction  to  jurisdiction.   State
variations  will be  covered  by a  supplement  to  this  prospectus  or  policy
endorsement as appropriate.

The Champion  2000 policy (Plan No.  90-400) has been filed with and approved by
insurance  officials  in 50  states,  Puerto  Rico and the  Virgin  Islands.  No
Champion 2000 policy is available in the District of Columbia.  We submit annual
reports  on our  operations  and  finances  to  insurance  officials  in all the
jurisdictions  where  we  sell  policies.  The  officials  are  responsible  for
reviewing our reports to be sure that we are financially sound.

SPECIAL CIRCUMSTANCES

Equitable  Variable may vary the charges and other terms of Champion  2000 where
special  circumstances  result in sales or administrative  expenses or mortality
risks that are  different  than those  normally  associated  with  Champion 2000
policies.  These  variations  will be made only in accordance with uniform rules
that we establish.

DISTRIBUTION

Prior to May 1, 1994,  we were the  principal  underwriter  of the Trust under a
Distribution Agreement. In addition,  Equitable distributed our policies under a
Sales  Agreement.  Effective May 1, 1994,  these  underwriting  and distribution
responsibilities  will be transferred to Equico  Securities,  Inc.  (Equico),  a
wholly-owned  subsidiary of Equitable,  whose principal business address is 1755
Broadway,  New  York,  NY  10019.  Equico  is  registered  with  the  SEC  as  a
broker-dealer  under the Securities  Exchange Act of 1934 (the Exchange Act) and
is a member of the National Association of Securities Dealers,  Inc. Equico will
be paid a fee for its services as distributor of our policies.

We sell  our  policies  through  agents  who are  licensed  by  state  insurance
officials to sell our variable life policies.  These agents are also  registered
representatives  of Equico.  The agent who sells you this policy  receives sales
commissions  from  Equitable.  We reimburse  Equitable  from our own  resources,
including the Premium Sales Charge  deducted from your premium and any Surrender
Charges we might  collect.  Generally,  during the first policy year,  the agent
will receive an amount  equal to a maximum of 50% of the  premiums  paid up to a
certain amount and 4% of the premiums paid in excess of that amount.  For policy
years two through ten, the agent receives an amount up to a maximum of 6% of the
premiums  paid up to a certain  amount and 4% of the premiums  paid in excess of
that amount; and, for years eleven and later, the agent receives an amount up to
3% of the premiums paid.  Commission rates for Incentive Life 2000, our flexible
premium  variable  life  insurance  policy,  currently  are lower for first year
premiums  and higher for  subsequent  premiums.  Agents  with  limited  years of
service may be paid differently.  Commissions paid to agents based upon refunded
premiums may be recovered.

We also sell our policies through  independent brokers who are licensed by state
insurance  officials  to sell our  variable  life  policies.  They  will also be
registered  representatives  either of Equico or of another  company  registered
with the SEC as a  broker-dealer  under the Exchange  Act. The  commissions  for
independent  brokers  will be no more than those for agents and the same  policy
for  recovery  of  commissions  applies.  Commissions  will be paid  through the
registered broker-dealer.

Equitable performs certain sales and administrative  duties for us pursuant to a
written agreement which is automatically  renewed each year, unless either party
terminates.  Under this  agreement,  we pay Equitable for salary costs and other
services and an amount for indirect costs incurred  through our use of Equitable
personnel and facilities. We also reimburse Equitable for sales expenses related
to business  other than variable life insurance  policies.  The amounts paid and
accrued to  Equitable  by us under the sales and  services  agreements  totalled
approximately $355.7 million in 1993, $374.9 million in 1992, and $336.6 million
in 1991.

LEGAL PROCEEDINGS

We are not involved in any material legal proceedings.

ACCOUNTING AND ACTUARIAL EXPERTS

The  financial  statements  of Equitable  Variable  and of the Separate  Account
included in this  prospectus  have been audited for the year ended  December 31,
1993 by Price  Waterhouse  and for the years ended December 31, 1992 and 1991 by
Deloitte  &  Touche,  as  stated  in their  respective  reports.  The  financial
statements  of the Separate  Account and  Equitable  Variable for the year ended
December 31, 1993 included in this  prospectus have been so included in reliance
on the  report  of  Price  Waterhouse,  independent  accountants,  given  on the
authority of such firm as experts in  accounting  and  auditing.  The  financial
statements of the Separate  Account and  Equitable  Variable for the years ended
December 31, 1992 and 1991 included in this  prospectus have been so included in
reliance  on the reports of Deloitte & Touche,  independent  accountants,  given
upon the authority of such firm as experts in accounting and auditing.


                                       22
<PAGE>


The financial  statements  of Equitable  Variable  contained in this  prospectus
should be considered  only as bearing upon the ability of Equitable  Variable to
meet its  obligations  under the  Champion  2000  policies.  They  should not be
considered  as bearing upon the  investment  experience  of the divisions of the
Separate Account.

Actuarial  matters in this  prospectus  have been  examined  by Barbara  Fraser,
F.S.A.,  M.A.A.A., who is a Vice President and Actuary of Equitable. Her opinion
on  actuarial  matters is filed as an exhibit to the  Registration  Statement we
filed with the SEC.

ADDITIONAL INFORMATION

We have filed a Registration  Statement relating to the Separate Account and the
variable life insurance  policy  described in this  prospectus with the SEC. The
Registration  Statement,  which  is  required  by the  Securities  Act of  1933,
includes  additional  information  that is not required in this prospectus under
the  rules  and  regulations  of the  SEC.  If you  would  like  the  additional
information,  you may obtain it from the SEC's main office in  Washington,  D.C.
You will have to pay a fee for the material.


                                       23
<PAGE>


MANAGEMENT

Here is a list of our directors and principal  officers and a brief statement of
their business  experience for the past five years.  Unless otherwise noted, the
following  persons have been  involved in the  management  of Equitable  and its
subsidiaries  in various  positions  for the last five years.  Unless  otherwise
noted, their address is 787 Seventh Avenue, New York, New York 10019.


<TABLE>
<CAPTION>
NAME AND PRINCIPAL               BUSINESS EXPERIENCE
BUSINESS ADDRESS                 WITHIN PAST FIVE YEARS
- ----------------                 ----------------------
<S>                              <C>
DIRECTORS

Michel Beaulieu................  Director of Equitable  Variable since February 1992.  Senior Vice  President,  Equitable,  since
                                 September  1991;  prior thereto,  Chief Life Actuary AXA group 1989 to 1991;  Managing  Director
                                 Blondeau & CIE (France) 1986 to 1989. Director, Equity & Law (London).

Jerry de St Paer...............  Director of Equitable  Variable since April 1992.  Executive  Vice  President & Chief  Financial
                                 Officer,  Equitable,  since April 1992;  prior thereto,  Executive Vice President since December
                                 1990;  Senior Vice  President & Treasurer  June 1990 to December  1990;  Senior Vice  President,
                                 Equitable Investment  Corporation January 1987 to January 1991; Executive Vice President & Chief
                                 Financial  Officer,  Equitable  Companies  Inc.  since May  1992;  Director,  Economic  Services
                                 Corporation & various Equitable subsidiaries.

William T. McCaffrey...........  Director of Equitable Variable since February 1987. Executive Vice President,  Equitable,  since
                                 February 1986 and Chief  Administrative  Officer since  February 1988;  prior  thereto,  various
                                 other Equitable positions. Director, Equitable Foundation since September 1986.

Harvey Blitz...................  Director of Equitable  Variable  since  October 1992.  Senior Vice  President,  Equitable  since
                                 September 1987. Senior Vice President, The Equitable Companies,  Incorporated,  since July 1992.
                                 Director,  Equico  Securities,  Inc.,  since  September  1992; The Equitable of Colorado,  since
                                 September 1992;  Traditional Equinet Business Corporation of New York and its subsidiaries since
                                 October 1992.

Christophe Dupont-Madinier.....  Director of Equitable Variable since February 1993. Senior Vice President,  AXA (Paris, France),
                                 since  1988.  Director,   Donaldson,  Lufkin  &  Jenrette,  Inc.;  Alliance  Capital  Management
                                 Corporation, Equitable Real Estate Investment Management, Inc.

Pascal Thebe...................  Director of Equitable  Variable since  February 1993.  Vice  President,  Equitable,  since March
                                 1993.  Prior thereto,  Vice President,  AXA (Paris),  since March 1992;  Vice  President,  Alpha
                                 Assurances, since June 1989; Actuary, Drout Assurances, since 1986.

OFFICERS--DIRECTORS

James M. Benson................  President,  Equitable  Variable  since  December,  1993;  Vice Chairman of the Board,  Equitable
                                 Variable since July 1993.  President and Chief Operating  Officer,  Equitable,  February 1994 to
                                 present;  Senior  Executive  Vice  President,  April  1993  to  February  1994.  Prior  thereto,
                                 President, Management Compensation Group, 1983 to February 1993.

Gordon Dinsmore................  Senior  Vice  President,  Equitable  Variable,  since  February  1991.  Senior  Vice  President,
                                 Equitable since September 1989; prior thereto,  various other Equitable positions.  Director and
                                 Senior Vice President,  March 1991 to present,  Equitable of Colorado;  Director, FHJV Holdings,
                                 Inc., December 1990 to present; Director, Equitable Capital Securities Corporation,  August 1993
                                 to present, and Director Equitable Foundation, May 1991 to present.

Richard H. Jenrette............  Senior  Investment  Officer,  Equitable  Variable,  since  September  1988;  Chairman  and Chief
                                 Executive Officer, The Equitable Companies  Incorporated,  since May 1992; Chairman of Executive
                                 Committee,  Equitable, since February 1994. Prior thereto, Chairman since May 1987. Chairman and
                                 Chief  Executive  Officer  from May 1990 to  September  1992.  Chairman,  Donaldson,  Lufkin and
                                 Jenrette,  Inc., since December 1973. Director,  AXA since July 1991 and various other Equitable
                                 subsidiaries. Director, McGraw-Hill, Inc., since January 1993.

James S. Kalmer................  Senior Vice President,  Equitable  Variable,  since February 1991. Vice President since December
                                 1987.  Senior Vice President,  Equitable,  since September 1989, prior thereto,  Vice President.
                                 Director,  Traditional  Equinet Business  Corporation of New York (TRAEBCO) and its subsidiaries
                                 since March 1991.
</TABLE>


                                       24
<PAGE>


<TABLE>
<CAPTION>
NAME AND PRINCIPAL               BUSINESS EXPERIENCE
BUSINESS ADDRESS                 WITHIN PAST FIVE YEARS
- ----------------                 ----------------------
<S>                              <C>
OFFICERS--DIRECTORS (Continued)

Joseph J. Melone...............  Chairman of the Board and Chief  Executive  Officer,  Equitable  Variable,  since November 1990;
                                 Chairman  of the  Board  and Chief  Executive  Officer,  Equitable,  February  1994 to  present;
                                 President and Chief  Executive  Officer,  September 1992 to February  1994;  President and Chief
                                 Operating  Officer from November 1990 to September 1992.  President and Chief Operating  Officer
                                 of The  Equitable  Companies  Incorporated  since  July  1992.  Prior  thereto,  President,  The
                                 Prudential  Insurance Company of America,  since December 1984.  Director,  Equity & Law (United
                                 Kingdom)  and  various  other   Equitable subsidiaries.

Brian O'Neil...................  Senior Vice President and Chief  Investment  Officer,  Equitable  Variable,  since October 1992.
                                 Executive  Vice  President & Chief  Investment  Officer,  Equitable,  since  April  1992;  prior
                                 thereto;  Senior Vice President  since February 1989;  Vice President from July 1988 to February
                                 1989. Senior Vice President, Equitable Capital, from November 1987 to March 1989.

Samuel B. Shlesinger...........  Senior Vice  President,  Equitable  Variable,  since  February  1988.  Senior Vice President and
                                 Actuary, Equitable; prior thereto, Vice President and Actuary.

Dennis D. Witte................  Senior  Vice  President,  Equitable  Variable,  since  February  1991;  Senior  Vice  President,
                                 Equitable, since July 1990; prior thereto, various other Equitable positions.

OFFICERS

J. Thomas Liddle, Jr...........  Senior Vice President and Chief  Financial  Officer,  Equitable  Variable,  since February 1986.
                                 Senior Vice President,  Equitable since April 1991;  prior thereto,  Vice President and Actuary,
                                 Equitable.

Franklin Kennedy, III..........  Vice President,  Equitable Variable, since August 1981. Senior Vice President,  Alliance Capital
  1345 Avenue of the Americas    Management  Corporation,  July  1993  to  present;  Senior  Vice  President,  Equitable  Capital
  New York, New York 10105       Management  Corporation,  March 1987 to July 1993.  Vice  President,  The  Hudson  River  Trust.
                                 Managing  Director  and  Chief  Investment Officer, Equitable Investment Management Corporation,
                                 from November 1983 to January 1987.

William A. Narducci............  Vice  President  and  Chief  Claims  Officer,  Equitable  Variable  since  February  1989.  Vice
  200 Plaza Drive                President, Equitable since February 1988; prior thereto, Assistant Vice President.
  Secaucus, New Jersey 07096

John P. Natoli.................  Vice President and Chief Underwriting  Officer,  Equitable  Variable,  since February 1988. Vice
  2 Penn Plaza                   President, Equitable.
  New York, New York 10121

Molly K. Heines................  Secretary,  Equitable  Variable,  since February 1991; Vice President and Secretary,  Equitable,
                                 since July 1990; prior thereto, Vice President & Counsel.

Kevin R. Byrne.................  Treasurer,  Equitable  Variable,  since September 1990; Vice President and Treasurer,  Equitable
                                 since  September  1993;  prior thereto,  Vice President from March 1989 to September  1993. Vice
                                 President  and  Treasurer,  The Equitable  Companies  Incorporated,  September  1993 to present;
                                 Frontier  Trust  since  August  1990;  Traditional  Equinet  Business  Corporation  of New  York
                                 (TRAEBCO) and its subsidiaries October 1990 to present.

Stephen Hogan..................  Vice President and Controller,  Equitable  Variable,  February 1994 to present.  Vice President,
                                 Equitable, January 1994 to present; prior thereto,  Controller, John Hancock subsidiaries,  from
                                 1987 to December 1993.
</TABLE>


                                       25
<PAGE>


PART 4:       ILLUSTRATIONS OF POLICY BENEFITS

To help clarify how the key  financial  elements of the policy work, a series of
tables have been prepared.  The tables show how death  benefits,  Policy Account
and Cash Surrender Values ("policy benefits") under a hypothetical Champion 2000
policy  could  vary over  time if the  divisions  of our  Separate  Account  had
CONSTANT  hypothetical gross annual investment returns of 0%, 6% or 12% over the
years covered by each table. Actual policy benefits will differ from those shown
in the  tables if the annual  investment  returns  AVERAGE  0%, 6% or 12% over a
period of years but go above or below those figures in individual  policy years.
Actual policy benefits will also differ,  depending on your premium  allocations
to each division,  if the overall actual rates of return averaged 0%, 6% or 12%,
but went above or below those figures for the individual  investment  divisions.
The  tables  are for a 40 year old  standard  risk  male  non-smoker.  Scheduled
premiums of  $2,285.11  for an initial Face Amount of $200,000 are assumed to be
paid at the  beginning of each policy year.  The Maximum  Scheduled  Premium for
this policy is $7,542.56.  See PREMIUM REDETERMINATION on page 7. The difference
between the Policy  Account and the Cash  Surrender  Values in the first fifteen
years is the amount of the Surrender Charges. See SURRENDER CHARGES on page 15.

The tables  illustrate  cost of  insurance  and  expense  charges  (policy  cost
factors) at both the current  rates and at the maximum  rates  guaranteed in the
policy.  Beginning  in the sixth  policy year,  the current  tables  reflect the
reduction in current cost of insurance  charges.  Beginning in year eleven,  the
current  charges  reflect the  termination  of the  Premium  Sales  Charge.  See
DEDUCTIONS  FROM YOUR  PREMIUMS on page 13. The amounts shown at the end of each
policy  year  reflect  current  daily  charges  against  the  Separate   Account
investment  divisions  of .60% for  mortality  and  expense  risks (.70% for the
guaranteed table), .48% for investment  management (the average of the effective
annual  advisory  fees  applicable to each Trust  portfolio  during 1993 and the
maximum  advisory fee for the Equity Index  Portfolio) and .03% for direct Trust
expenses.  The charge  reflected for direct Trust expenses exceeds the aggregate
actual  charges  incurred  by the  portfolios  of the Trust as a  percentage  of
aggregate  average  daily  Trust net  assets  during  1993.  The effect of these
adjustments is that on a 0% gross rate of return the net rate of return would be
- -1.11%,  on 6% it  would  be 4.83%  and on 12% it  would  be  10.76%.  Remember,
however,  that  investment  management  fees and direct Trust  expenses  vary by
portfolio. See THE TRUST'S INVESTMENT ADVISER on page 4.

The  tables  assume a first  year  monthly  administrative  charge of $20 and an
applicable  tax rate of 2% of premiums.  There are tables for both death benefit
Option A and death benefit Option B and each option is illustrated using current
and guaranteed  policy cost factors.  The current tables assume that the monthly
administrative  charge  remains  constant at $5 after the first policy year. The
guaranteed  tables assume that this monthly charge is $8. The tables reflect the
fact that no charge is currently made for Federal taxes. If a charge is made for
those  taxes in the  future,  it will take a higher  rate of  return to  produce
after-tax returns of 0%, 6% or 12%.

The  second  column of each  table  shows the  effect of an amount  equal to the
premiums  invested to earn  interest,  after taxes,  of 5% compounded  annually.
These  tables  show that if a policy is  returned  in its very  early  years for
payment of its Cash Surrender  Value,  that Cash Surrender  Value will be low in
comparison to the amount of the premiums  accumulated  with interest.  Thus, the
cost of owning your policy for a relatively short time will be high.

The internal rate of return on Cash Surrender Value is equivalent to an interest
rate (after taxes) at which an amount equal to the  illustrated  premiums  could
have been invested  outside the Policy to arrive at the Cash Surrender  Value of
the Policy. The internal rate of return on the death benefit is equivalent to an
interest rate (after taxes) at which an amount equal to the illustrated premiums
could have been  invested  outside the Policy to arrive at the death  benefit of
the Policy. The internal rate of return is compounded annually, and the premiums
are assumed to be paid at the beginning of each policy year.

INDIVIDUAL  ILLUSTRATIONS.  On request,  we will  furnish you with a  comparable
illustration  based on the age and sex of the proposed insured person,  standard
risk  assumptions  and an initial Face Amount of your choice.  If you purchase a
policy, we will, on request,  deliver an individualized  illustration reflecting
the  scheduled  premium  you have chosen and the  insured  person's  actual risk
class.  Upon  request  after  issuance,   we  will  also  provide  a  comparable
illustration  reflecting  your  actual  Policy  Account  value.  If you  request
illustrations  more  than  once  in any  policy  year,  we may  charge  for  the
illustration.


                                       26
<PAGE>


                                  CHAMPION 2000

                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY
                 MODIFIED PREMIUM VARIABLE WHOLE LIFE INSURANCE
INITIAL SCHEDULED PREMIUM $2,285.11(1)              INITIAL FACE AMOUNT $200,000
                                   MALE AGE 40
                                   NON-SMOKER             DEATH BENEFIT OPTION A
                            ASSUMING CURRENT CHARGES


<TABLE>
<CAPTION>
                                                                                                                                   
                                      DEATH BENEFIT(3)                  POLICY ACCOUNT(3)               CASH SURRENDER VALUE(3)    
                               ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS        ASSUMING HYPOTHETICAL GROSS  
   END OF                      ANNUAL INVESTMENT RETURN OF         ANNUAL INVESTMENT RETURN OF        ANNUAL INVESTMENT RETURN OF  
   POLICY      ACCUMULATED   --------------------------------     ------------------------------     ------------------------------
    YEAR       PREMIUMS(2)       0%          6%         12%          0%         6%         12%          0%         6%         12%  
    ----       ----------    --------    --------    --------     -------    -------    --------     -------    -------    --------
<S>             <C>          <C>         <C>         <C>          <C>        <C>        <C>          <C>        <C>        <C>     
      1         $  2,399     $200,000    $200,000    $200,000     $ 1,488    $ 1,595    $  1,702     $   364    $   471    $    579
      2            4,919      200,000     200,000     200,000       3,119      3,432       3,758       1,881      2,194       2,521
      3            7,564      200,000     200,000     200,000       4,714      5,340       6,018       3,362      3,988       4,666
      4           10,342      200,000     200,000     200,000       6,272      7,320       8,502       4,866      5,914       7,095
      5           13,258      200,000     200,000     200,000       7,791      9,376      11,233       6,331      7,915       9,772

      6           16,320      200,000     200,000     200,000       9,273     11,512      14,242       7,759      9,997      12,727
      7           19,536      200,000     200,000     200,000      10,718     13,733      17,561       9,149     12,164      15,992
      8           22,912      200,000     200,000     200,000      12,124     16,042      21,224      10,522     14,439      19,621
      9           26,457      200,000     200,000     200,000      13,489     18,441      25,266      12,058     17,010      23,834
     10           30,179      200,000     200,000     200,000      14,814     20,938      29,735      13,555     19,678      28,476

     15           51,775      200,000     200,000     200,000      21,130     35,469      60,964      21,130     35,469      60,964

     20           79,337      200,000     200,000     227,493      25,850     53,126     113,804      25,850     53,126     113,804

 25 (age 65)    $114,515     $200,000    $200,000    $353,634     $28,778    $75,313    $202,539     $28,778    $75,313    $202,539

<FN>
(1) Values above are based on the initial scheduled premium of $2,285.11 for the
    first 25 policy  years.  Scheduled  premiums will be  redetermined  annually
    beginning  in the 26th  policy  year,  but will  never  exceed  the  maximum
    scheduled premium of $7,542.56 for this hypothetical policy.

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

(3) Assumes no policy loan has been made.
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                 INTERNAL RATE OF RETURN               INTERNAL RATE OF RETURN
                                 ON CASH SURRENDER VALUES                 ON DEATH BENEFIT
                                ASSUMING HYPOTHETICAL GROSS          ASSUMING HYPOTHETICAL GROSS
   END OF                        ANNUAL RATE OF RETURN OF             ANNUAL RATE OF RETURN OF
   POLICY      ACCUMULATED     -----------------------------     -----------------------------------
    YEAR       PREMIUMS(2)        0%         6%        12%           0%           6%          12%
    ----       ----------      -------    -------    -------     ---------    ---------    ---------
<S>             <C>            <C>        <C>        <C>         <C>          <C>          <C>
      1         $  2,399       -84.06%    -79.38%    -74.68%     8,652.31%    8,652.31%     8,652.31%
      2            4,919       -46.40     -39.99     -33.68        786.87       786.87        786.87
      3            7,564       -31.61     -24.74     -18.04        306.10       306.10        306.10
      4           10,342       -23.68     -16.67      -9.88        174.31       174.31        174.31
      5           13,258       -19.07     -11.99      -5.17        117.08       117.08        117.08

      6           16,320       -16.09      -8.96      -2.12         86.06        86.06         86.06
      7           19,536       -14.01      -6.85      -0.01         66.91        66.91         66.91
      8           22,912       -12.45      -5.27       1.57         54.04        54.04         54.04
      9           26,457       -10.92      -3.82       2.94         44.87        44.87         44.87
     10           30,179        -9.77      -2.74       3.96         38.04        38.04         38.04

     15           51,775        -6.33       0.43       6.91         20.14        20.14         20.14

     20           79,337        -5.81       1.41       8.06         12.65        12.65         13.67

 25 (age 65)    $114,515        -5.80%      2.06%      8.74%         8.66%        8.66%        12.22%

<FN>
(1) Values above are based on the initial scheduled premium of $2,285.11 for the
    first 25 policy  years.  Scheduled  premiums will be  redetermined  annually
    beginning  in the 26th  policy  year,  but will  never  exceed  the  maximum
    scheduled premium of $7,542.56 for this hypothetical policy.

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

(3) Assumes no policy loan has been made.
</FN>
</TABLE>

THE VALUES WILL DIFFER IF PREMIUMS ARE PAID IN DIFFERENT AMOUNTS OR FREQUENCIES.

IT IS EMPHASIZED THAT THE HYPOTHETICAL  INVESTMENT RESULTS ARE ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT  RESULTS.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN. THE VALUES WOULD
BE DIFFERENT FROM THOSE SHOWN IF ACTUAL RATES OF INVESTMENT RETURN APPLICABLE TO
THE POLICY  AVERAGED 0%, 6% OR 12% OVER A PERIOD OF YEARS,  BUT ALSO  FLUCTUATED
ABOVE OR BELOW THAT AVERAGE FOR INDIVIDUAL POLICY YEARS. THE VALUES FOR A POLICY
WOULD  ALSO  BE  DIFFERENT  FROM  THOSE  SHOWN,   DEPENDING  ON  THE  INVESTMENT
ALLOCATIONS  MADE TO THE  INVESTMENT  DIVISIONS OF THE SEPARATE  ACCOUNT AND THE
DIFFERENT  RATES OF RETURN  OF THE  TRUST  PORTFOLIOS,  IF THE  ACTUAL  RATES OF
INVESTMENT  RETURN  APPLICABLE TO THE POLICY  AVERAGED 0%, 6% OR 12%, BUT VARIED
ABOVE OR BELOW THAT AVERAGE FOR INDIVIDUAL DIVISIONS.  NO REPRESENTATIONS CAN BE
MADE THAT THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR
SUSTAINED OVER ANY PERIOD OF TIME.


                                       27
<PAGE>


                                  CHAMPION 2000

                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY
                 MODIFIED PREMIUM VARIABLE WHOLE LIFE INSURANCE
INITIAL SCHEDULED PREMIUM $2,285.11(1)              INITIAL FACE AMOUNT $200,000
                                   MALE AGE 40
                                   NON-SMOKER             DEATH BENEFIT OPTION A
                           ASSUMING GUARANTEED CHARGES


<TABLE>
<CAPTION>
                                                                                                                                   
                                      DEATH BENEFIT(3)                  POLICY ACCOUNT(3)               CASH SURRENDER VALUE(3)    
                               ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS        ASSUMING HYPOTHETICAL GROSS  
   END OF                      ANNUAL INVESTMENT RETURN OF         ANNUAL INVESTMENT RETURN OF        ANNUAL INVESTMENT RETURN OF  
   POLICY      ACCUMULATED   --------------------------------     ------------------------------     ------------------------------
    YEAR       PREMIUMS(2)       0%          6%         12%          0%         6%         12%          0%         6%         12%  
    ----       ----------    --------    --------    --------     -------    -------    --------     -------    -------    --------
<S>             <C>          <C>         <C>         <C>          <C>        <C>        <C>          <C>        <C>        <C>     
      1         $  2,399     $200,000    $200,000    $200,000     $ 1,486    $ 1,593    $  1,700     $   362    $   469    $    577
      2            4,919      200,000     200,000     200,000       2,986      3,295       3,616       1,748      2,057       2,379
      3            7,564      200,000     200,000     200,000       4,437      5,045       5,705       3,085      3,693       4,353
      4           10,342      200,000     200,000     200,000       5,834      6,842       7,980       4,428      5,436       6,574
      5           13,258      200,000     200,000     200,000       7,178      8,687      10,462       5,717      7,227       9,001

      6           16,320      200,000     200,000     200,000       8,462     10,577      13,167       6,947      9,063      11,652
      7           19,536      200,000     200,000     200,000       9,683     12,511      16,118       8,114     10,942      14,549
      8           22,912      200,000     200,000     200,000      10,840     14,488      19,338       9,238     12,886      17,736
      9           26,457      200,000     200,000     200,000      11,930     16,509      22,858      10,499     15,078      21,427
     10           30,179      200,000     200,000     200,000      12,946     18,568      26,704      11,687     17,309      25,444

     15           51,775      200,000     200,000     200,000      16,646     29,255      52,067      16,646     29,255      52,067

     20           79,337      200,000     200,000     200,000      16,948     39,710      92,335      16,948     39,710      92,335

 25 (age 65)    $114,515     $200,000    $200,000    $273,379     $11,630    $48,114    $156,574     $11,630    $48,114    $156,574

<FN>
(1) Values above are based on the initial scheduled premium of $2,285.11 for the
    first 25 policy  years.  Scheduled  premiums will be  redetermined  annually
    beginning  in the 26th  policy  year,  but will  never  exceed  the  maximum
    scheduled premium of $7,542.56 for this hypothetical policy.

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

(3) Assumes no policy loan has been made.
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                INTERNAL RATE OF RETURN               INTERNAL RATE OF RETURN
                                ON CASH SURRENDER VALUES                 ON DEATH BENEFIT
                               ASSUMING HYPOTHETICAL GROSS          ASSUMING HYPOTHETICAL GROSS
   END OF                       ANNUAL RATE OF RETURN OF             ANNUAL RATE OF RETURN OF
   POLICY      ACCUMULATED    -----------------------------     -----------------------------------
    YEAR       PREMIUMS(2)       0%         6%        12%           0%           6%          12%
    ----       ----------     -------    -------    -------     ---------    ---------    ---------
<S>             <C>           <C>        <C>        <C>         <C>          <C>          <C>
      1         $  2,399      -84.14%    -79.46%    -74.77%     8,652.31%    8,652.31%    8,652.31%
      2            4,919      -49.25     -42.76     -36.38        786.87       786.87       786.87
      3            7,564      -34.92     -27.89     -21.05        306.10       306.10       306.10
      4           10,342      -26.97     -19.74     -12.76        174.31       174.31       174.31
      5           13,258      -22.25     -14.90      -7.85        117.08       117.08       117.08

      6           16,320      -19.17     -11.73      -4.63         86.06        86.06        86.06
      7           19,536      -17.05      -9.51      -2.37         66.91        66.91        66.91
      8           22,912      -15.45      -7.83      -0.67         54.04        54.04        54.04
      9           26,457      -13.85      -6.28       0.82         44.87        44.87        44.87
     10           30,179      -12.67      -5.12       1.95         38.04        38.04        38.04

     15           51,775       -9.72      -2.01       5.07         20.14        20.14        20.14

     20           79,337      -10.80      -1.36       6.30         12.65        12.65        12.65

 25 (age 65)    $114,515      -16.26%     -1.35%      7.08%         8.66%        8.66%       10.63%

<FN>
(1) Values above are based on the initial scheduled premium of $2,285.11 for the
    first 25 policy  years.  Scheduled  premiums will be  redetermined  annually
    beginning  in the 26th  policy  year,  but will  never  exceed  the  maximum
    scheduled premium of $7,542.56 for this hypothetical policy.

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

(3) Assumes no policy loan has been made.
</FN>
</TABLE>

THE VALUES WILL DIFFER IF PREMIUMS ARE PAID IN DIFFERENT AMOUNTS OR FREQUENCIES.

IT IS EMPHASIZED THAT THE HYPOTHETICAL  INVESTMENT RESULTS ARE ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT  RESULTS.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN. THE VALUES WOULD
BE DIFFERENT FROM THOSE SHOWN IF ACTUAL RATES OF INVESTMENT RETURN APPLICABLE TO
THE POLICY  AVERAGED 0%, 6% OR 12% OVER A PERIOD OF YEARS,  BUT ALSO  FLUCTUATED
ABOVE OR BELOW THAT AVERAGE FOR INDIVIDUAL POLICY YEARS. THE VALUES FOR A POLICY
WOULD  ALSO  BE  DIFFERENT  FROM  THOSE  SHOWN,   DEPENDING  ON  THE  INVESTMENT
ALLOCATIONS  MADE TO THE  INVESTMENT  DIVISIONS OF THE SEPARATE  ACCOUNT AND THE
DIFFERENT  RATES OF RETURN  OF THE  TRUST  PORTFOLIOS,  IF THE  ACTUAL  RATES OF
INVESTMENT  RETURN  APPLICABLE TO THE POLICY  AVERAGED 0%, 6% OR 12%, BUT VARIED
ABOVE OR BELOW THAT AVERAGE FOR INDIVIDUAL DIVISIONS.  NO REPRESENTATIONS CAN BE
MADE THAT THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR
SUSTAINED OVER ANY PERIOD OF TIME.


                                       28
<PAGE>


                                  CHAMPION 2000

                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY
                 MODIFIED PREMIUM VARIABLE WHOLE LIFE INSURANCE
INITIAL SCHEDULED PREMIUM $2,285.11(1)              INITIAL FACE AMOUNT $200,000
                                   MALE AGE 40
                                   NON-SMOKER             DEATH BENEFIT OPTION B
                            ASSUMING CURRENT CHARGES


<TABLE>
<CAPTION>
                                                                                                                                   
                                      DEATH BENEFIT(3)                  POLICY ACCOUNT(3)               CASH SURRENDER VALUE(3)    
                               ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS        ASSUMING HYPOTHETICAL GROSS  
   END OF                      ANNUAL INVESTMENT RETURN OF         ANNUAL INVESTMENT RETURN OF        ANNUAL INVESTMENT RETURN OF  
   POLICY      ACCUMULATED   --------------------------------     ------------------------------     ------------------------------
    YEAR       PREMIUMS(2)       0%          6%         12%          0%         6%         12%          0%         6%         12%  
    ----       ----------    --------    --------    --------     -------    -------    --------     -------    -------    --------
<S>             <C>          <C>         <C>         <C>          <C>        <C>        <C>          <C>        <C>        <C>     
      1         $  2,399     $200,032    $200,138    $200,246     $ 1,486    $ 1,592    $  1,700     $   362    $   469    $    576
      2            4,919      200,000     200,311     200,637       3,115      3,427       3,753       1,877      2,190       2,515
      3            7,564      200,000     200,518     201,193       4,708      5,332       6,007       3,356      3,980       4,655
      4           10,342      200,000     200,764     201,940       6,264      7,308       8,484       4,858      5,902       7,078
      5           13,258      200,000     201,052     202,898       7,782      9,358      11,204       6,322      7,898       9,744

      6           16,320      200,000     201,392     204,103       9,263     11,488      14,199       7,748      9,973      12,684
      7           19,536      200,000     201,788     205,584      10,707     13,700      17,496       9,138     12,131      15,928
      8           22,912      200,000     202,247     207,378      12,113     15,999      21,130      10,510     14,396      19,527
      9           26,457      200,000     202,769     209,516      13,477     18,385      25,132      12,046     16,954      23,701
     10           30,179      200,000     203,370     212,051      14,803     20,866      29,547      13,544     19,606      28,288

     15           51,775      200,000     208,307     233,154      21,118     35,225      60,072      21,118     35,225      60,072

     20           79,337      200,000     217,042     275,059      25,839     52,358     110,375      25,839     52,358     110,375

 25 (age 65)    $114,515     $200,000    $232,553    $354,407     $28,767    $73,809    $194,943     $28,767    $73,089    $194,943

<FN>
(1) Values above are based on the initial scheduled premium of $2,285.11 for the
    first 25 policy  years.  Scheduled  premiums will be  redetermined  annually
    beginning  in the 26th  policy  year,  but will  never  exceed  the  maximum
    scheduled premium of $7,542.56 for this hypothetical policy.

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

(3) Assumes no policy loan has been made.
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                INTERNAL RATE OF RETURN               INTERNAL RATE OF RETURN
                                ON CASH SURRENDER VALUES                 ON DEATH BENEFIT
                               ASSUMING HYPOTHETICAL GROSS          ASSUMING HYPOTHETICAL GROSS
   END OF                       ANNUAL RATE OF RETURN OF             ANNUAL RATE OF RETURN OF
   POLICY      ACCUMULATED    -----------------------------     -----------------------------------
    YEAR       PREMIUMS(2)       0%         6%        12%           0%           6%          12%
    ----       ----------     -------    -------    -------     ---------    ---------    ---------
<S>             <C>           <C>        <C>        <C>         <C>          <C>          <C>
      1         $  2,399      -84.15%    -79.47%    -74.78%     8,653.70%    8,658.37%    8,663.06%
      2            4,919      -46.48     -40.08     -33.78        786.87       787.60       788.36
      3            7,564      -31.68     -24.83     -18.14        306.10       306.48       306.99
      4           10,342      -23.74     -16.75      -9.97        174.31       174.60       175.06
      5           13,258      -19.12     -12.07      -5.26        117.08       117.35       117.81

      6           16,320      -16.12      -9.03      -2.22         86.06        86.31        86.81
      7           19,536      -14.04      -6.92      -0.11         66.91        67.17        67.71
      8           22,912      -12.48      -5.34       1.46         54.04        54.31        54.91
      9           26,457      -10.94      -3.89       2.82         44.87        45.15        45.82
     10           30,179       -9.79      -2.81       3.85         38.04        38.33        39.08

     15           51,775       -6.34       0.34       6.74         20.14        20.58        21.80

     20           79,337       -5.82       1.28       7.81         12.65        13.30        15.17

 25 (age 65)    $114,515       -5.80%      1.85%      8.50%         8.66%        9.62%       12.23%

<FN>
(1) Values above are based on the initial scheduled premium of $2,285.11 for the
    first 25 policy  years.  Scheduled  premiums will be  redetermined  annually
    beginning  in the 26th  policy  year,  but will  never  exceed  the  maximum
    scheduled premium of $7,542.56 for this hypothetical policy.

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

(3) Assumes no policy loan has been made.
</FN>
</TABLE>

THE VALUES WILL DIFFER IF PREMIUMS ARE PAID IN DIFFERENT AMOUNTS OR FREQUENCIES.

IT IS EMPHASIZED THAT THE HYPOTHETICAL  INVESTMENT RESULTS ARE ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT  RESULTS.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN. THE VALUES WOULD
BE DIFFERENT FROM THOSE SHOWN IF ACTUAL RATES OF INVESTMENT RETURN APPLICABLE TO
THE POLICY  AVERAGED 0%, 6% OR 12% OVER A PERIOD OF YEARS,  BUT ALSO  FLUCTUATED
ABOVE OR BELOW THAT AVERAGE FOR INDIVIDUAL POLICY YEARS. THE VALUES FOR A POLICY
WOULD  ALSO  BE  DIFFERENT  FROM  THOSE  SHOWN,   DEPENDING  ON  THE  INVESTMENT
ALLOCATIONS  MADE TO THE  INVESTMENT  DIVISIONS OF THE SEPARATE  ACCOUNT AND THE
DIFFERENT  RATES OF RETURN  OF THE  TRUST  PORTFOLIOS,  IF THE  ACTUAL  RATES OF
INVESTMENT  RETURN  APPLICABLE TO THE POLICY  AVERAGED 0%, 6% OR 12%, BUT VARIED
ABOVE OR BELOW THAT AVERAGE FOR INDIVIDUAL DIVISIONS.  NO REPRESENTATIONS CAN BE
MADE THAT THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR
SUSTAINED OVER ANY PERIOD OF TIME.


                                       29
<PAGE>


                                  CHAMPION 2000

                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY
                 MODIFIED PREMIUM VARIABLE WHOLE LIFE INSURANCE
INITIAL SCHEDULED PREMIUM $2,285.11(1)              INITIAL FACE AMOUNT $200,000
                                   MALE AGE 40
                                   NON-SMOKER             DEATH BENEFIT OPTION B
                           ASSUMING GUARANTEED CHARGES


<TABLE>
<CAPTION>
                                                                                                                                   
                                      DEATH BENEFIT(3)                  POLICY ACCOUNT(3)               CASH SURRENDER VALUE(3)    
                               ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS        ASSUMING HYPOTHETICAL GROSS  
   END OF                      ANNUAL INVESTMENT RETURN OF         ANNUAL INVESTMENT RETURN OF        ANNUAL INVESTMENT RETURN OF  
   POLICY      ACCUMULATED   --------------------------------     ------------------------------     ------------------------------
    YEAR       PREMIUMS(2)       0%          6%         12%          0%         6%         12%          0%         6%         12%  
    ----       ----------    --------    --------    --------     -------    -------    --------     -------    -------    --------
<S>             <C>          <C>         <C>         <C>          <C>        <C>        <C>          <C>        <C>        <C>     
      1         $  2,399     $200,030    $200,137    $200,244     $ 1,484    $ 1,591    $  1,698     $   360    $   467    $    574
      2            4,919      200,000     200,173     200,494       2,982      3,289       3,610       1,744      2,052       2,373
      3            7,564      200,000     200,222     200,880       4,431      5,036       5,694       3,079      3,685       4,342
      4           10,342      200,000     200,285     201,416       5,826      6,829       7,960       4,420      5,423       6,554
      5           13,258      200,000     200,363     202,125       7,169      8,669      10,431       5,708      7,209       8,971

      6           16,320      200,000     200,458     203,025       8,452     10,554      13,121       6,937      9,039      11,606
      7           19,536      200,000     200,569     204,137       9,674     12,481      16,049       8,105     10,912      14,480
      8           22,912      200,000     200,698     205,487      10,831     14,450      19,239       9,228     12,847      17,636
      9           26,457      200,000     200,845     207,099      11,921     16,461      22,715      10,489     15,030      21,284
     10           30,179      200,000     201,012     209,006      12,937     18,508      26,502      11,677     17,249      25,242
 
     15           51,775      200,000     202,174     224,166      16,637     29,092      51,084      16,637     29,092      51,084

     20           79,337      200,000     203,956     252,925      16,940     39,272      88,241      16,940     39,272      88,241

 25 (age 65)    $114,515     $200,000    $206,411    $303,442     $11,621    $46,947    $143,978     $11,621    $46,947    $143,978

<FN>
(1) Values above are based on the initial scheduled premium of $2,285.11 for the
    first 25 policy  years.  Scheduled  premiums will be  redetermined  annually
    beginning  in the 26th  policy  year,  but will  never  exceed  the  maximum
    scheduled premium of $7,542.56 for this hypothetical policy.

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

(3) Assumes no policy loan has been made.
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                INTERNAL RATE OF RETURN               INTERNAL RATE OF RETURN
                                ON CASH SURRENDER VALUES                 ON DEATH BENEFIT
                               ASSUMING HYPOTHETICAL GROSS          ASSUMING HYPOTHETICAL GROSS
   END OF                       ANNUAL RATE OF RETURN OF             ANNUAL RATE OF RETURN OF
   POLICY      ACCUMULATED    -----------------------------     -----------------------------------
    YEAR       PREMIUMS(2)       0%         6%        12%           0%           6%          12%
    ----       ----------     -------    -------    -------     ---------    ---------    ---------
<S>             <C>           <C>        <C>        <C>         <C>          <C>          <C>
      1         $  2,399      -84.23%    -79.56%    -74.87%     8,653.62%    8,658.29%    8,662.98%
      2            4,919      -49.34     -42.86     -36.50        786.87       787.28       788.03
      3            7,564      -34.99     -27.98     -21.16        306.10       306.26       306.75
      4           10,342      -27.03     -19.83     -12.87        174.31       174.42       174.86
      5           13,258      -22.29     -14.98      -7.96        117.08       117.17       117.62

      6           16,320      -19.21     -11.80      -4.74         86.06        86.14        86.62
      7           19,536      -17.08      -9.58      -2.49         66.91        66.99        67.51
      8           22,912      -15.48      -7.90      -0.80         54.04        54.13        54.69
      9           26,457      -13.87      -6.35       0.69         44.87        44.96        45.58
     10           30,179      -12.69      -5.19       1.80         38.04        38.13        38.82
 
     15           51,775       -9.73      -2.08       4.84         20.14        20.25        21.37

     20           79,337      -10.81      -1.47       5.92         12.65        12.80        14.51

 25 (age 65)    $114,515      -16.27%     -1.55%      6.53%         8.66%        8.86%       11.28%

<FN>
(1) Values above are based on the initial scheduled premium of $2,285.11 for the
    first 25 policy  years.  Scheduled  premiums will be  redetermined  annually
    beginning  in the 26th  policy  year,  but will  never  exceed  the  maximum
    scheduled premium of $7,542.56 for this hypothetical policy.

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

(3) Assumes no policy loan has been made.
</FN>
</TABLE>

THE VALUES WILL DIFFER IF PREMIUMS ARE PAID IN DIFFERENT AMOUNTS OR FREQUENCIES.

IT IS EMPHASIZED THAT THE HYPOTHETICAL  INVESTMENT RESULTS ARE ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT  RESULTS.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN. THE VALUES WOULD
BE DIFFERENT FROM THOSE SHOWN IF ACTUAL RATES OF INVESTMENT RETURN APPLICABLE TO
THE POLICY  AVERAGED 0%, 6% OR 12% OVER A PERIOD OF YEARS,  BUT ALSO  FLUCTUATED
ABOVE OR BELOW THAT AVERAGE FOR INDIVIDUAL POLICY YEARS. THE VALUES FOR A POLICY
WOULD  ALSO  BE  DIFFERENT  FROM  THOSE  SHOWN,   DEPENDING  ON  THE  INVESTMENT
ALLOCATIONS  MADE TO THE  INVESTMENT  DIVISIONS OF THE SEPARATE  ACCOUNT AND THE
DIFFERENT  RATES OF RETURN  OF THE  TRUST  PORTFOLIOS,  IF THE  ACTUAL  RATES OF
INVESTMENT  RETURN  APPLICABLE TO THE POLICY  AVERAGED 0%, 6% OR 12%, BUT VARIED
ABOVE OR BELOW THAT AVERAGE FOR INDIVIDUAL DIVISIONS.  NO REPRESENTATIONS CAN BE
MADE THAT THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR
SUSTAINED OVER ANY PERIOD OF TIME.


                                       30
<PAGE>


                                                                      APPENDIX A

COMMUNICATING PERFORMANCE DATA

In reports or other  communications to policyowners or in advertising  material,
we may describe  general economic and market  conditions  affecting the Separate
Account and the Trust and may compare the performance or ranking of the Separate
Account  investment  divisions  and  Trust  portfolios  with  (1)  that of other
insurance  company  separate  accounts or mutual funds  included in the rankings
prepared  by Lipper  Analytical  Services,  Inc.,  Morningstar,  Inc. or similar
investment  services that monitor the performance of insurance  company separate
accounts or mutual funds, (2) other appropriate indices of investment securities
and averages for peer  universes of funds,  or (3) data  developed by us derived
from such indices or averages.  Advertisements or other communications furnished
to  present  or  prospective  policyowners  may also  include  evaluations  of a
Separate Account Division or Trust portfolio by financial  publications that are
nationally  recognized  such as Barron's,  Morningstar's  Variable  Annuity/Life
Sourcebook,  Business Week,  Forbes,  Fortune,  Institutional  Investor,  Money,
Kiplinger's Personal Finance, Financial Planning, Investment Adviser, Investment
Management Weekly, Money Management Letter,  Investment Dealers Digest, National
Underwriter,  Pension & Investments  Age, USA Today,  Investor's  Daily, the New
York Times,  The Wall  Street  Journal,  the Los  Angeles  Times and the Chicago
Tribune.

Performance data for peer universes of funds with similar investment  objectives
are compiled by Lipper Analytical Services, Inc. (Lipper) in its Lipper Variable
Insurance Products Performance Analysis Service (Lipper Survey) and Morningstar,
Inc. in the Morningstar Variable Annuity / Life Report (Morningstar Report).

The Lipper Survey records  performance  data as reported to it by over 800 funds
underlying  variable  annuity and life  insurance  products.  The Lipper  Survey
divides these actively managed funds into 25 categories by portfolio objectives.
The Lipper Survey contains two different universes, which differ in terms of the
types of fees reflected in performance  data.  The "Separate  Account"  universe
reports  performance data net of investment  management  fees,  direct operating
expenses and asset-based charges applicable under variable insurance and annuity
contracts. The "Mutual Fund" universe reports performance net only of investment
management  fees  and  direct  operating   expenses,   and  therefore   reflects
asset-based  charges that relate only to the underlying  mutual fund. This means
that the  performance  data  reported  by the Trust may appear  relatively  more
favorable than the performance data reported by the Separate Account divisions.

The  Morningstar  Report consists of nearly 700 variable life and annuity funds,
all of  which  report  their  data net of  investment  management  fees,  direct
operating expenses and separate account level charges.

LONG TERM MARKET TRENDS

As a tool for  understanding  how  different  investment  strategies  may affect
long-term  results,  it may be useful to  consider  the  historical  returns  on
different types of assets. The following chart presents historical return trends
for various types of securities.  The information presented,  while not directly
related to the performance of the investment  divisions of the Separate Account,
may help to provide a perspective  on the potential  returns of different  asset
classes over different  periods of time. By combining this information with your
knowledge of your own financial  needs,  you may be able to better determine how
you wish to allocate your Champion 2000 premiums.

Historically, the investment performance of common stocks over the long term has
generally been superior to that of long or short-term debt securities,  although
common  stocks have been  subject to more  dramatic  changes in value over short
periods  of time.  The  Common  Stock  Division  of the  Separate  Account  may,
therefore,  be a desirable  selection for policyowners who are willing to accept
such risks.  Policyowners  who have a need to limit short-term risk, may find it
preferable  to  allocate a smaller  percentage  of their net  premiums  to those
investment  divisions that invest  primarily in common stock.  Any investment in
securities,  whether equity or debt, involves varying degrees of potential risk,
in addition to offering varying degrees of potential reward.

The chart on page A-2  illustrates  the average annual  compound rates of return
over selected time periods  between  December 31, 1925 and December 31, 1993 for
common  stocks,   long-term   government  bonds,   long-term   corporate  bonds,
intermediate-term  government bonds and Treasury Bills. The Consumer Price Index
is shown as a measure of inflation for comparison  purposes.  The average annual
returns assume the reinvestment of dividends, capital gains and interest.

The  information  presented  is an  historical  record  of  unmanaged  groups of
securities  and is neither an estimate  nor a guarantee  of future  results.  In
addition,  investment management fees and expenses and charges associated with a
variable life insurance policy, are not reflected.

The rates of return illustrated do not represent returns of the Separate Account
and do not constitute a  representation  that the  performance of the investment
divisions of the Separate  Account  will  correspond  to rates of return such as
those  illustrated in the chart.  For a comparative  illustration of performance
results of The Hudson River Trust, see page A-1 of the Trust's prospectus.


                                      A-1
<PAGE>


                         AVERAGE ANNUAL RATES OF RETURN

<TABLE>
<CAPTION>
                                              LONG-TERM             LONG-TERM          INTERMEDIATE-                     CONSUMER
                             COMMON           GOVERNMENT            CORPORATE             TERM            TREASURY        PRICE
                             STOCKS             BONDS                 BONDS               BONDS             BILLS         INDEX
                             ------             -----                 -----               -----             -----         -----
FOR THE
FOLLOWING
PERIODS ENDING
12/31/93:
- --------
<C>                          <C>                <C>                   <C>                 <C>               <C>           <C> 
 1 year.................      9.99%             18.24%                13.19%              11.24%            2.90%         3.00%
 3 years................     15.63              15.08                 14.07               11.25             3.99          2.99
 5 years................     14.50              13.84                 13.00               11.35             5.61          3.94
10 years................     14.94              14.41                 14.00               11.43             6.35          3.73
20 years................     12.76              10.10                 10.16                9.85             7.49          5.92
30 years................     10.46               7.37                  7.69                8.17             6.65          5.32
40 years................     11.80               6.01                  6.43                6.80             5.55          4.32
50 years................     12.30               5.21                  5.57                5.74             4.61          4.35
60 years................     11.42               5.11                  5.54                5.43             3.86          4.10
Since 1926..............     10.33               5.02                  5.59                5.25             3.69          3.13
Inflation Adjusted
Since 1926..............      6.98               1.83                  2.38                2.06             0.54           N/A
- ----------
<FN>
*Source:  Ibbotson,  Roger G. and Rex A. Sinquefield,  STOCKS, BONDS, BILLS, AND
 INFLATION (SBBI),  1982,  updated in STOCKS,  BONDS,  BILLS, AND INFLATION 1994
 YEARBOOK(TM), Ibbotson Associates, Inc., Chicago. All rights reserved.

 Common Stocks (S&P 500) -- Standard and Poor's  Composite  Index,  an unmanaged
 weighted  index of the stock  performance  of 500  industrial,  transportation,
 utility and financial companies.

 Long-term  Government Bonds -- Measured using a one-bond portfolio  constructed
 each year  containing a bond with  approximately  a twenty year  maturity and a
 reasonably current coupon.

 Long-term  Corporate  Bonds -- For the  period  1969-1993,  represented  by the
 Salomon  Brothers  Long-Term,  High-Grade  Corporate Bond Index; for the period
 1946-1968,  the Salomon  Brothers' Index was backdated using Salomon  Brothers'
 monthly  yield  data and a  methodology  similar  to that used by  Salomon  for
 1969-1993; for the period 1926-1945, the Standard and Poor's monthly High-Grade
 Corporate  Composite  yield data were used,  assuming a 4 percent  coupon and a
 twenty year maturity.

 Intermediate-term   Government  Bonds  --  Measured  by  a  one-bond  portfolio
 constructed  each  year  containing  a bond  with  approximately  a  five  year
 maturity.

 U.S. Treasury Bills -- Measured by rolling over each month a one-bill portfolio
 containing,  at the  beginning  of each  month,  the bill  having the  shortest
 maturity not less than one month.

 Inflation  -- Measured  by the  Consumer  Price  Index for all Urban  Consumers
 (CPI-U), not seasonally adjusted.
</FN>
</TABLE>



                                      A-2
<PAGE>



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. 3).

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

   
    

The Prospectus consisting of 69 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:

         Melvin S. Altman, 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)

<TABLE>
<CAPTION>
The following exhibits required by Article IX of Form N-8B-2:

<S>      <C>               <C>      
*        1-A(1)(a)(i)      Certified resolutions re organization of Separate Account FP (Exhibit 1-A(1) 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 resolutions 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 resolutions 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 resolutions re Growth and Income and Quality Bond Divisions of Separate Account FP.  
                           (Exhibit 1-A(1)(a)(v) to Post-Effective Amendment No. 16 in File No. 2-98590.)

*        1-A(1)(a)(vi)     Certified resolutions re Equity Index Division of Separate Account FP.
                           (Exhibit 1-A(1)(a)(vi) to Post-Effective Amendment No. 6 in File No. 33-40590.)

*        1-A(1)(a)(vii)    Certified resolutions 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.  (Exhibit 1-A(3)(b) to Post-Effective
                           Amendment No. 7 in File No.33-47928.)
    

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

         1-A(4)            Inapplicable.

         1-A(5)(a)         Modified Premium Variable Whole Life Insurance Policy (90-400).  (Exhibit 1-A(5)(a) to original 
                           Registration Statement in File No. 33-38594.)

+        1-A(5)(b)         Accidental Death Benefit Rider (R90-209).  (Exhibit 1-A(5)(b) to original Registration Statement in 
                           File No. 33-38594.)

+        1-A(5)(c)         Term Insurance Rider on Additional Insured (R90-210).  (Exhibit 1-A(5)(c) to original Registration
                           Statement in File No. 33-38594.)

+        1-A(5)(d)         Children's Term Insurance Rider (R90-211).  (Exhibit 1-A(5)(d) to original Registration Statement in
                           File No. 33-38594.)

+        1-A(5)(e)         Disability Premium Waiver Rider (R90-213).  (Exhibit 1-A(5)(e) to original Registration Statement in 
                           File No. 33-38594.)

+        1-A(5)(f)         Substitution of Insured Rider (R90-214).  (Exhibit 1-A(5)(f) to original Registration Statement in 
                           File No. 33-38594.)


<FN>
- ---------------------------
*Incorporated by reference.
+State variations not included.
</FN>
</TABLE>


                                      II-2
<PAGE>
<TABLE>
<CAPTION>
<S>      <C>               <C> 
+        1-A(5)(g)         Term Insurance Rider on Insured (R90-215).  (Exhibit 1-A(5)(g) to original Registration Statement in 
                           File No. 33-38594.)

         1-A(5)(h)         Limitation on Amount of Insurance Rider (R90-211NY).  (Exhibit 1-A(5)(h) to original Registration 
                           Statement in File No. 33-38594.)

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

*        1-A(5)(j)         Free Look Rider  (Exhibit 1-A(5)(f) 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 No. 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)(a)        Application EV4-200X.  (Exhibit 1-A(10)(a) to Post-Effective Amendment No. 8 in File No. 33-38594.)
    

Other Exhibits:

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

         3(a)              Opinion and Consent of Melvin S. Altman, Vice President and Associate General Counsel of Equitable.  
                           (Exhibit 3(a) to Pre-Effective Amendment No. 1 in File No. 33-38594.)

         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. 33-38594.)


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


                                      II-3
<PAGE>
<TABLE>
<CAPTION>
<S>      <C>               <C>         
         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. 3 in File No. 33-38594.)

         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. 4 in File No. 33-38594.)

   
         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. 6 in File No. 33-38594.)
    

         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. 8 in file No. 33-38594.)

         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. 6 in File No. 33-38594.)

         7(h)              Powers-of-Attorney.  (Exhibit 7(h) to Post-Effective Amendment No. 7 in File No. 33-38594.)

   
         7(i)              Powers-of-Attorney.

         8                 Description of Equitable Variable's Issuance, Transfer and Redemption Procedures for Modified Premium 
                           Variable Policies pursuant to Rule 6e-3(T)(b)(12)(iii) under the Investment Company Act of 1940.  
                           (Exhibit 8 to Post-Effective Amendment No.8 in File No. 33-38594.)
    


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


                                      II-4
<PAGE>
<TABLE>
<CAPTION>

<S>      <C>               <C> 
         9                 Notice 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 No. 3 in File No. 33-38594.)

         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. 33-38594.)

   
*        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 Amendment 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


Exhibit No.                                                  TAG VALUE
- -----------                                                  ---------


   
6          Consent of Independent Public Accountant.         EX-99.6 CONSENT

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

27         Financial Data Schedule, Separate Account FP.     EX-27
    











                      CONSENT OF INDEPENDENT ACCOUNTANTS


             We hereby consent to the use in the Prospectus Supplement
             constituting part of this Post-Effective Amendment No. 9 to
             the Registration Statement No. 33-38594 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 Supplement. We also consent to the
             references to us under the heading "Financial Statements" in
             such Prospectus Supplement.



             /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