SEPARATE ACCOUNT FP OF EQUITABLE VARIABLE LIFE INSURANCE CO
S-6EL24, 1996-12-11
Previous: CONSOLIDATED STORES CORP /DE/, 10-Q, 1996-12-11
Next: SEPARATE ACCOUNT FP OF EQUITABLE VARIABLE LIFE INSURANCE CO, S-6EL24, 1996-12-11





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

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

                                    FORM S-6

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

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

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

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

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

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


<PAGE>


                             SEPARATE ACCOUNT FP OF

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES

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

                           Incentive Life COLI II(SM)

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


1                   Summary Of Incentive Life COLI II(SM) Features - Putting
                    Money Into The Policy.

2                   Part 1: The Company That Issues Incentive Life COLI II(SM).

3                   Inapplicable.

4                   Part 3: Distribution; Part 1: Equitable.

5, 6                Part 1: The Separate Account.

7                   Inapplicable.**

8                   Inapplicable.**

9                   Part 3: Legal Proceedings.

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

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

10(c), 10(d)        Part 2: Death Benefits; Decreasing The Face Amount;
                    Maturity Benefit; Transfers Of Policy Account Value;
                    Telephone Transfers; Borrowing From Your Policy Account;
                    Partial Withdrawals And Surrender; Part 3: Your Payment
                    Options; Assigning Your Policy; When We Pay Policy
                    Proceeds.

- ----------

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

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

                                       -1-

<PAGE>


<TABLE>
<CAPTION>
Items of
Form N-8B-2                         Captions in Prospectus
- -----------                         ----------------------

<S>                                 <C>
10(e)                               Part 2: Your Policy Can Terminate; You May
                                    Restore A Policy After It Terminates.

10(f)                               Part 3: Your Voting Privileges.

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

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

10(i)                               Part 1: The Separate Account And The Trust; Part 2:
                                    Amounts In The Separate Account; Tax Effects.

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

12(a)                               Part 1: The Separate Account And The Trust - The Trust.

12(b)                               Inapplicable.

12(c)                               Part 1: The Trust.

12(d)                               Part 3: Distribution.

12(e)                               Inapplicable.**

13(a)                               Part 2: Supplemental Insurance On The Insured Person;
                                    Transfers Of Policy Account Value; Partial
                                    Withdrawals; Deductions and Charges.

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

13(d)                               Part 3:  Special Circumstances.

13(e), 13(f)                        Inapplicable.

14                                  Part 2: Flexible Premiums; Policy Periods, Anniversaries, Dates And
                                    Ages.

15                         .        Part 2: Flexible Premiums; Policy Periods, Anniversaries, Dates And
                                    Ages.

16                                  Part 1: The Separate Account; Transfers Out Of The
                                    Guaranteed Interest Division; Part 2: Amounts In The
                                    Separate Account; Transfers Of Policy Account Value;
                                    Repaying The Loan.
</TABLE>

                                       -2-

<PAGE>


<TABLE>
<CAPTION>
Items of
Form N-8B-2                         Captions in Prospectus
- -----------                         ----------------------

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

17(c)                               Inapplicable.**

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

18(b), 18(d)                        Inapplicable.

18(c)                               Part 2: How We Determine The Unit Value; Tax Effects - Our Taxes.

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

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

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

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

21(c)                               Inapplicable.**

22                                  Part 3: Limits On Our Right To Challenge The Policy.

23                                  Inapplicable.

24                                  Part 1; Part 2; Part 3.

25                                  Part 1: Equitable.

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

27                                  Part 1: Equitable; Part 3: Distribution.

28                                  Part 3: Management.

29                                  Part 1: Equitable.

30                                  Inapplicable.

31, 32, 33, 34                      Inapplicable.**

35                                  Part 3: Regulation.

36                                  Inapplicable.**

37                                  Inapplicable.

38                                  Part 3: Distribution.
</TABLE>

                                       -3-

<PAGE>


<TABLE>
<CAPTION>
Items of
Form N-8B-2                         Captions in Prospectus
- -----------                         ----------------------

<S>                                 <C>
39(a)                               Part 1: Equitable.

39(b)                               Part 3: Distribution.

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

40(b)                               Inapplicable.

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

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

43                                  Inapplicable.

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

44(a)(2)                            Part 1: The Separate Account: Transfers Out Of The Guaranteed
                                    Interest Division; Part 2: Death Benefits; Maturity Benefit;
                                    Amounts In The Separate Account; How We Determine The
                                    Unit Value; Transfers Of Policy Account Value; Telephone
                                    Transfers; Borrowing From Your Policy Account; Partial
                                    Withdrawals; Surrender For Net Cash Surrender Value; Policy Periods,
                                    Anniversaries, Dates And Ages; Part 3: When We Pay Policy Proceeds.

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

44(a)(4)                            Part 2: Our Taxes.

44(a)(5)                            Part 2: Supplemental Insurance On The Insured Person;
                                    Deductions From Premiums.

44(a)(6)                            Part 2: Your Policy Account Value; Amounts In The Separate
                                    Account; How We Determine The Unit Value; Part 4:
                                    Illustrations Of Policy Benefits.

44(b)                               Inapplicable.**

44(c)                               Part 3: Special Circumstances.

45                                  Inapplicable.

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

46(b)                               Inapplicable.**

47, 48, 49                          Inapplicable.
</TABLE>

                                       -4-

<PAGE>


<TABLE>
<CAPTION>
Items of
Form N-8B-2                         Captions in Prospectus
- -----------                         ----------------------

<S>                                 <C>
50                                  Part 1: The Separate Account.

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

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

52(b), 52(d)                        Inapplicable.

53(a)                               Part 2: Our Taxes.

53(b), 54                           Inapplicable.

55                                  Inapplicable.**

56 - 59                             Inapplicable.**
</TABLE>



15241/brd-1.doc

                                       -5-

<PAGE>

                      THE EQUITABLE LIFE ASSURANCE SOCIETY
                              OF THE UNITED STATES

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

                   PROSPECTUS SUPPLEMENT DATED JANUARY 1, 1997

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

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

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

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

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





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


EVM-103
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP


INDEX TO FINANCIAL STATEMENTS

<TABLE>

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

</TABLE>

















                                     FSA-1

<PAGE>




                        REPORT OF INDEPENDENT ACCOUNTANTS

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

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






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



                                     FSA-2
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

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

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

<TABLE>
<CAPTION>

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

</TABLE>
See Notes to Financial Statements.

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

                                     FSA-3
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>

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

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

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

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

<TABLE>
<CAPTION>

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

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

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

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

See Notes to Financial Statements.

* Commencement of Operations

                                     FSA-4
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS (CONTINUED)

<TABLE>
<CAPTION>

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

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

</TABLE>
See Notes to Financial Statements.

<TABLE>
<CAPTION>

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

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

* Commencement of Operations


                                     FSA-5
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS (CONTINUED)

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

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

</TABLE>
See Notes to Financial Statements.

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

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

See Notes to Financial Statements.

*Commencement of Operations


                                     FSA-6
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS (CONCLUDED)

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

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

</TABLE>
See Notes to Financial Statements.

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

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

</TABLE>
See Notes to Financial Statements.

                                     FSA-7
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS



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

INCREASE (DECREASE) IN NET ASSETS:

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

</TABLE>
See Notes to Financial Statements.

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

INCREASE (DECREASE) IN NET ASSETS:

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

See Notes to Financial Statements.

*Commencement of Operations


                                     FSA-8
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

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

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

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

</TABLE>
See Notes to Financial Statements.

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

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

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

See Notes to Financial Statements.

*Commencement of Operations

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

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

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

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

</TABLE>
See Notes to Financial Statements.

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

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

See Notes to Financial Statements.

*Commencement of Operations

                                     FSA-10
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS (CONCLUDED)


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

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

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

</TABLE>
See Notes to Financial Statements.

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

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

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

</TABLE>
See Notes to Financial Statements.

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

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 1995

1.  General

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

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

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

2.  Significant Accounting Policies

    The  accompanying  financial  statements  are  prepared in  conformity  with
    generally  accepted   accounting   principles  (GAAP).  The  preparation  of
    financial  statements  in conformity  with GAAP requires  management to make
    estimates  and  assumptions  that affect the reported  amounts of assets and
    liabilities and disclosure of contingent  assets and liabilities at the date
    of the  financial  statements  and the  reported  amounts  of  revenues  and
    expenses during the reporting period. Actual results could differ from those
    estimates.

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

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

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

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

3.  Asset Charges

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

                                     FSA-12
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

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

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

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

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

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

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

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

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

5.  Distribution and Servicing Agreements

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

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

6.  Share  Substitution

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

                                     FSA-13
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1995

7.  Investment Returns

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

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


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


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


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

<TABLE>
<CAPTION>

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


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


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

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

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


                                     FSA-14
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1995

<TABLE>
<CAPTION>

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

<TABLE>
<CAPTION>

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


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

<TABLE>
<CAPTION>

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

<TABLE>
<CAPTION>

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

<TABLE>
<CAPTION>

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

<TABLE>
<CAPTION>

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

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



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


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

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

                                     FSA-15
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1995

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


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


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


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


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

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


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


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


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


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


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

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

                                     FSA-16
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31,1995

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

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

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

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

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

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

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

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

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

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

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

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

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


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

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

Conservative Investors Division .          20.59%

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

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

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

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

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31,1995

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

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


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

<TABLE>
<CAPTION>

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


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

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

<TABLE>
<CAPTION>

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

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


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

<TABLE>
<CAPTION>

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

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

                                     FSA-18
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1995


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

<TABLE>
<CAPTION>

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


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

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


8.  Subsequent Event

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

                                     FSA-19
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

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

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

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

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

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

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


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

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


<TABLE>
<CAPTION>

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

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

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

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

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

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

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

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

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


See Notes to Financial Statements.

<TABLE>
<CAPTION>


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

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

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

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

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

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

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

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

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


See Notes to Financial Statements.


                                      FSA-21

<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

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

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

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

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

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

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

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

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

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

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


See Notes to Financial Statements.


*Commencement of operations on April 3.



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

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

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

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

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

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

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

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

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


See Notes to Financial Statements.


*Commencement of operations on April 3.



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

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

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

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

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

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

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

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

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


See Notes to Financial Statements.


*Commencement of operations on April 3.


                                     FSA-22


<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

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

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

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

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

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

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

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

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

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

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

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

See Notes to Financial Statements.

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

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

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

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

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

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

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

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

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

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

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

See Notes to Financial Statements.


                                     FSA-23


<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP


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


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

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

INCREASE (DECREASE) IN NET ASSETS ATTRIBUTABLE
  TO POLICYOWNERS:

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

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

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

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

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

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

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


See Notes to Financial Statements.

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

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

INCREASE (DECREASE) IN NET ASSETS ATTRIBUTABLE
  TO POLICYOWNERS:

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

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

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

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

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

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

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

See Notes to Financial Statements.

                                     FSA-24
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP


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

<TABLE>
<CAPTION>

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

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

INCREASE (DECREASE) IN NET ASSETS
  ATTRIBUTABLE TO POLICYOWNERS:

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

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

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

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

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

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



See Notes to Financial Statements.


 *Commencement of operations on April 3.


<TABLE>
<CAPTION>

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

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

INCREASE (DECREASE) IN NET ASSETS
  ATTRIBUTABLE TO POLICYOWNERS:

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

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

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

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

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

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


See Notes to Financial Statements.


 *Commencement of operations on April 3.


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

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

INCREASE (DECREASE) IN NET ASSETS
  ATTRIBUTABLE TO POLICYOWNERS:

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

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

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

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

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

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


See Notes to Financial Statements.


 *Commencement of operations on April 3.


                                     FSA-25
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP


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

<TABLE>
<CAPTION>

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

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

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

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

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

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

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

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

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

See Notes to Financial Statements.

<TABLE>
<CAPTION>

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

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

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

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

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

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

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

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

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

See Notes to Financial Statements.

                                     FSA-26
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

SEPTEMBER 30, 1996

1.    General

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

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

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

2.    Significant Accounting Policies

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

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

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

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

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


                                     FSA-27


<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

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

SEPTEMBER 30, 1996

3.    Asset Charges

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

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

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

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

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

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

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

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

5.    Distribution and Servicing Agreements

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

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

6.    Investment Returns

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

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


                                     FSA-28


<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

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

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


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

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

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

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

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


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

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

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

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

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


                                     FSA-29


<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

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

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


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

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

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

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

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

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

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

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

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


                                     FSA-30


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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                                     FSA-31


<PAGE>



EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP


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

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

<TABLE>
<CAPTION>

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

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

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

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

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

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

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

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

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


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


ASSET ALLOCATION SERIES

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


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


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

</TABLE>

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

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

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


                                     FSA-32
<PAGE>

EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

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

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

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

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

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

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

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

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

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

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

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

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

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

                                     FSA-33
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

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

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

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

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

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

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


                                     FSA-34
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

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



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

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

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

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

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

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

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

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

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

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

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


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

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

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

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

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

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

7.  Subsequent Event

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


                                     FSA-35
<PAGE>


                          INDEX TO FINANCIAL STATEMENTS

THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES

<TABLE>

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

</TABLE>













                                      F-1

<PAGE>














                        REPORT OF INDEPENDENT ACCOUNTANTS


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

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

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




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


                                      F-2
<PAGE>



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

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

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

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

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

SHAREHOLDER'S EQUITY
Common stock, $1.25 par value 2.0 million shares authorized, issued
  and outstanding...........................................................             2.5                  2.5
Capital in excess of par value..............................................         2,913.6              2,913.6
Retained earnings...........................................................           781.6                484.0
Net unrealized investment gains (losses)....................................           338.2               (203.0)
Minimum pension liability...................................................           (35.1)                (2.7)
                                                                              -----------------    -----------------
      Total shareholder's equity............................................         4,000.8              3,194.4
                                                                              -----------------    -----------------

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

</TABLE>





                 See Notes to Consolidated Financial Statements.

                                      F-3
<PAGE>



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

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

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

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

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

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

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

</TABLE>





















                 See Notes to Consolidated Financial Statements.

                                      F-4
<PAGE>



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

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

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

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

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

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

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

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



















                 See Notes to Consolidated Financial Statements.

                                      F-5
<PAGE>

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

<TABLE>
<CAPTION>

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

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

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

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

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

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

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

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

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

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

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



            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


 1)     ORGANIZATION

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

 2)     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

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

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

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

        The preparation of financial statements in conformity with GAAP requires
        management to make  estimates and  assumptions  that affect the reported
        amounts of assets and  liabilities  and disclosure of contingent  assets
        and liabilities at the date of the financial statements and the reported
        amounts of revenues and expenses  during the  reporting  period.  Actual
        results could differ from those estimates.

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

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

                                      F-7
<PAGE>


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

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

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

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

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

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

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

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


                                      F-8
<PAGE>


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

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

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

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

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

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

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


                                      F-9
<PAGE>


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

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

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

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

        Policy loans are stated at unpaid principal balances.

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

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

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

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

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

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

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

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

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

                                      F-10
<PAGE>


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

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

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

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

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

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

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

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

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

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

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

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

                                      F-11
<PAGE>


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

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

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

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

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

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

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

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

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

                                      F-12
<PAGE>


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

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

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

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

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

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

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

                                      F-13
<PAGE>


 3)     INVESTMENTS

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

<TABLE>
<CAPTION>

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

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

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

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

                                      F-14
<PAGE>


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

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

<TABLE>
<CAPTION>

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

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

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

        Investment valuation allowances and changes thereto are shown below:

<TABLE>
<CAPTION>

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

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

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

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

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

                                      F-15
<PAGE>


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

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

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

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

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

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

<TABLE>
<CAPTION>

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

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

                                      F-16
<PAGE>


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

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

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

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

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

                                      F-17
<PAGE>


 4)     JOINT VENTURES AND PARTNERSHIPS

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

<TABLE>
<CAPTION>

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

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

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

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

                                      F-18
<PAGE>


 5)     NET INVESTMENT INCOME AND INVESTMENT GAINS (LOSSES)

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

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

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

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

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

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

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

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

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

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

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

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


                                      F-19
<PAGE>


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

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

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

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

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

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

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

<TABLE>
<CAPTION>

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

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

                                      F-20
<PAGE>


<TABLE>
<CAPTION>

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

 6)     CLOSED BLOCK

        Summarized financial information of the Closed Block follows:

<TABLE>
<CAPTION>

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

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


                                      F-21
<PAGE>


<TABLE>
<CAPTION>

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

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

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

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

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

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

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

        Many  expenses  related  to  Closed  Block  operations  are  charged  to
        operations  outside of the Closed Block;  accordingly,  the contribution
        from the Closed Block does not represent the actual profitability of the
        Closed Block  operations.  Operating  costs and expenses  outside of the
        Closed Block are, therefore, disproportionate to the business outside of
        the Closed Block.


                                      F-22
<PAGE>


 7)     DISCONTINUED OPERATIONS

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

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

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

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

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

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

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


                                      F-23
<PAGE>


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

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

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

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

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

 8)     SHORT-TERM AND LONG-TERM DEBT

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

<TABLE>
<CAPTION>

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

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

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

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

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

                                      F-24
<PAGE>


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

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

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

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

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

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

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

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

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

 9)     FEDERAL INCOME TAXES

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

<TABLE>
<CAPTION>

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

                                      F-25
<PAGE>


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

<TABLE>
<CAPTION>

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

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

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

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

<TABLE>
<CAPTION>

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

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

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

                                      F-26
<PAGE>


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

10)     REINSURANCE AGREEMENTS

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

<TABLE>
<CAPTION>

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

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

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

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

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

11)     EMPLOYEE BENEFIT PLANS

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

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

<TABLE>
<CAPTION>

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

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

                                      F-27
<PAGE>


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

<TABLE>
<CAPTION>

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

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

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

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

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

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

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

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

                                      F-28
<PAGE>


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

<TABLE>
<CAPTION>

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

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

</TABLE>
<TABLE>
<CAPTION>

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

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

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

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

12)     DERIVATIVES AND FAIR VALUE OF FINANCIAL INSTRUMENTS

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

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


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

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

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

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

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

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

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

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

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

                                      F-30
<PAGE>


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

<TABLE>
<CAPTION>

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

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

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

13)     COMMITMENTS AND CONTINGENT LIABILITIES

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

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

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

                                      F-31
<PAGE>


14)     LITIGATION

        A number of lawsuits have been filed against life and health insurers in
        the  jurisdictions  in  which  Equitable  Life and its  subsidiaries  do
        business involving insurers' sales practices,  alleged agent misconduct,
        failure to properly  supervise  agents,  and other matters.  Some of the
        lawsuits have  resulted in the award of  substantial  judgments  against
        other insurers,  including  material amounts of punitive damages,  or in
        substantial   settlements.   In  some  states  juries  have  substantial
        discretion  in  awarding  punitive  damages.   Equitable  Life  and  its
        insurance  subsidiaries,  like other life and health insurers, from time
        to time are involved in such  litigation.  To date,  no such lawsuit has
        resulted in an award or  settlement of any material  amount  against the
        Company.  Among  litigations  pending  against  Equitable  Life  and its
        insurance subsidiaries of the type referred to in this paragraph are the
        litigations described in the following two paragraphs.

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

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

                                      F-32
<PAGE>


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

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

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

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

                                      F-33
<PAGE>


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

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

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

                                      F-34
<PAGE>


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

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

        In addition  to the  matters  described  above,  Equitable  Life and its
        subsidiaries  and DLJ and its subsidiaries are involved in various legal
        actions and proceedings in connection with their businesses. Some of the
        actions and  proceedings  have been brought on behalf of various alleged
        classes of  claimants  and certain of these  claimants  seek  damages of
        unspecified  amounts.  While the ultimate outcome of such matters cannot
        be predicted with certainty, in the opinion of management no such matter
        is  likely  to  have  a  material   adverse   effect  on  the  Company's
        consolidated financial position or results of operations.

15)     LEASES

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

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

                                      F-35
<PAGE>


16)     OTHER OPERATING COSTS AND EXPENSES

        Other operating costs and expenses consisted of the following:

<TABLE>
<CAPTION>

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

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

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

17)     INSURANCE GROUP STATUTORY FINANCIAL INFORMATION

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

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

                                      F-36
<PAGE>


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

<TABLE>
<CAPTION>

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

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

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

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

                                      F-37
<PAGE>


18)     BUSINESS SEGMENT INFORMATION

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

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

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

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

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



<TABLE>
<CAPTION>

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



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

                                      F-38
<PAGE>


<TABLE>
<CAPTION>

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

19)     QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

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

<TABLE>
<CAPTION>

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

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

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

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

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

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

20)     INVESTMENT IN DLJ

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


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

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

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

<TABLE>
<CAPTION>

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

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

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

                                      F-40
<PAGE>


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

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

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

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

21)     RELATED PARTY TRANSACTIONS

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


                                      F-41


<PAGE>


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

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

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

Commitments and contingencies (Note 10)

SHAREHOLDER'S EQUITY
Common stock, $1.25 par value; 2.0 million shares
 authorized issued and outstanding .........................           2.5          2.5
Capital in excess of par value .............................       2,913.6      2,913.6
Retained earnings ..........................................       1,019.0        781.6
Net unrealized investment gains ............................          63.3        338.2
Minimum pension liability ..................................         (35.1)       (35.1)
                                                               -----------  -----------
      Total shareholder's equity ...........................       3,963.3      4,000.8
                                                               -----------  -----------

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

                 See Notes to Consolidated Financial Statements.


                                      F-42
<PAGE>

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

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

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

Earnings before Federal income taxes,
  minority interest and cumulative effect of
  accounting change .............................        140.1      141.8     412.2      379.6
Federal income taxes ............................         33.7       33.9      92.2       89.9
Minority interest in net income of consolidated
  subsidiaries ..................................         20.6       16.7      59.5       45.2
                                                    ----------  --------- ---------   --------
Earnings before cumulative effect of
  accounting change .............................         85.8       91.2     260.5      244.5
Cumulative effect of accounting change,
  net of Federal income taxes ...................          -          -       (23.1)       -
                                                    ----------  --------- ---------   --------

Net Earnings ....................................   $     85.8  $    91.2  $  237.4   $  244.5
                                                    ==========  ========== ========   ========
</TABLE>


                 See Notes to Consolidated Financial Statements.


                                      F-43
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY
                  NINE MONTHS ENDED SEPTEMBER 30, 1996 AND 1995
                                   (UNAUDITED)
<TABLE>
<CAPTION>
                                                                        1996       1995
                                                                     ----------  ----------
                                                                         (IN MILLIONS)
<S>                                                                  <C>         <C>       
Common stock, at par value, beginning of year and end of period ..   $      2.5  $      2.5
                                                                     ----------  ----------

Capital in excess of par value, beginning of year
 and end of period ...............................................      2,913.6     2,913.6
                                                                     ----------  ----------

Retained earnings, beginning of year .............................        781.6       484.0
Net earnings .....................................................        237.4       244.5
                                                                     ----------  ----------
Retained earnings, end of period .................................      1,019.0       728.5
                                                                     ----------  ----------

Net unrealized investment gains (losses), beginning of year ......        338.2      (203.0)
Change in unrealized investment (losses) gains ...................       (274.9)      270.5
                                                                     ----------  ----------
Net unrealized investment gains, end of period ...................         63.3        67.5
                                                                     ----------  ----------

Minimum pension liability, beginning of year and end of period ...        (35.1)       (2.7)
                                                                     ----------  ----------

TOTAL SHAREHOLDER'S EQUITY, END OF PERIOD ........................   $  3,963.3  $  3,709.4
                                                                     ==========  ==========
</TABLE>



                 See Notes to Consolidated Financial Statements.


                                      F-44
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                  NINE MONTHS ENDED SEPTEMBER 30, 1996 AND 1995
                                   (UNAUDITED)
<TABLE>
<CAPTION>
                                                                           1996       1995
                                                                        -----------  ----------
                                                                             (IN MILLIONS)
<S>                                                                      <C>         <C>       
Net earnings .........................................................   $    237.4  $    244.5
  Adjustments to reconcile net earnings to net cash provided by
    operating activities:
    Interest credited to policyholders' account balances .............        948.8       921.3
    General Account policy charges ...................................       (651.4)     (581.4)
    Investment losses (gains) ........................................         21.5       (27.7)
    Change in Federal income taxes payable ...........................        (96.2)      110.8
    Changes in Closed Block assets and liabilities, net ..............        (46.9)      (52.6)
    Other, net .......................................................         33.8       102.2
                                                                         ----------  ----------

Net cash provided by operating activities ............................        447.0       717.1
                                                                         ----------  ----------

Cash flows from investing activities:
  Maturities and repayments ..........................................      1,626.0     1,312.6
  Sales ..............................................................      6,913.2     5,371.0
  Return of capital from joint ventures and limited partnerships .....         64.3        34.7
  Purchases ..........................................................     (9,646.9)   (7,100.5)
  Decrease in loans to discontinued GIC Segment ......................        827.0     1,155.4
  Other, net .........................................................        (97.9)     (176.7)
                                                                         ----------  ----------

Net cash (used) provided by investing activities .....................       (314.3)      596.5
                                                                         ----------  ----------

Cash flows from financing activities: 
  Policyholders' account balances:
    Deposits .........................................................      1,402.2     2,034.3
    Withdrawals ......................................................     (1,839.5)   (2,078.9)
  Net increase in short-term financings ..............................        195.3       272.5
  Repayments of long-term debt .......................................        (88.5)       (5.3)
  Payment of obligation to fund accumulated deficit of discontinued
    GIC Segment ......................................................          -      (1,215.4)
  Other, net .........................................................        (48.7)      (33.8)
                                                                         ----------  ----------

Net cash used by financing activities ................................       (379.2)   (1,026.6)
                                                                         ----------  ----------

Change in cash and cash equivalents ..................................       (246.5)      287.0
Cash and cash equivalents, beginning of year .........................        774.7       693.6
                                                                         ----------  ----------

Cash and Cash Equivalents, End of Period .............................   $    528.2  $    980.6
                                                                         ==========  ==========

Supplemental cash flow information
  Interest Paid ......................................................   $     70.6  $     61.2
                                                                         ==========  ==========
  Income Taxes (Refunded) Paid .......................................   $     (7.9) $      4.1
                                                                         ==========  ==========
</TABLE>

                 See Notes to Consolidated Financial Statements.


                                      F-45
<PAGE>

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


 1)   BASIS OF PRESENTATION

      The preparation of the accompanying  consolidated  financial statements in
      conformity with GAAP required management to make estimates and assumptions
      (including normal, recurring accruals) that affect the reported amounts of
      assets and liabilities and disclosure of contingent assets and liabilities
      at the  date of the  financial  statements  and the  reported  amounts  of
      revenues and expenses during the reporting period. These statements should
      be read in conjunction with the consolidated  financial  statements of the
      Company for the year ended  December 31, 1995.  The results of  operations
      for  the  nine  months  ended  September  30,  1996  are  not  necessarily
      indicative of the results to be expected for the full year.

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

 2)   ACCOUNTING CHANGES AND PRONOUNCEMENTS

      The Company  implemented  SFAS No. 121,  "Accounting for the Impairment of
      Long-Lived  Assets and for  Long-Lived  Assets to be  Disposed  Of," as of
      January 1, 1996.  The  statement  requires  long-lived  assets and certain
      identifiable  intangibles  be reviewed for impairment  whenever  events or
      changes in  circumstances  indicate the carrying  value of such assets may
      not be  recoverable.  Impaired  real estate is written  down to fair value
      with the impairment loss being included in Investment  gains,  net. Before
      implementing  SFAS No. 121,  valuation  allowances on real estate held for
      the production of income were computed using the forecasted  cash flows of
      the respective properties discounted at a rate equal to the Company's cost
      of funds.  The  adoption  of the  statement  resulted  in the  release  of
      valuation  allowances  of $152.4  million and  recognition  of  impairment
      losses of $144.0  million on real estate held and used.  Real estate which
      management  has  committed  to  disposing  of by  sale or  abandonment  is
      classified as real estate to be disposed of. Valuation  allowances on real
      estate  to be  disposed  of  continue  to be  computed  using the lower of
      estimated  fair  value or  depreciated  cost,  net of  disposition  costs.
      Implementation  of the SFAS No. 121  impairment  requirements  relative to
      other  assets to be disposed  of  resulted in a charge for the  cumulative
      effect of an accounting  change of $23.1 million,  net of a Federal income
      tax  benefit  of $12.4  million,  due to the  writedown  to fair  value of
      building  improvements  relating to facilities being vacated  beginning in
      1996.

      In June 1996, the FASB issued SFAS No. 125,  "Accounting for Transfers and
      Servicing of Financial Assets and  Extinguishments  of Liabilities".  SFAS
      No. 125 specifies the accounting and reporting  requirements for transfers
      of financial  assets,  the recognition and measurement of servicing assets
      and  liabilities  and  extinguishments  of  liabilities.  SFAS No.  125 is
      effective for transactions  occurring after December 31, 1996 and is to be
      applied  prospectively.  Management  has not yet  determined the effect of
      implementing SFAS No. 125.

 3)   FEDERAL INCOME TAXES

      Federal  income  taxes for interim  periods  have been  computed  using an
      estimated annual  effective tax rate. This rate is revised,  if necessary,
      at the end of each  successive  interim  period  to  reflect  the  current
      estimate of the annual effective tax rate.


                                      F-46
<PAGE>

 4)   INVESTMENTS

      Investment valuation allowances and changes thereto are shown below:
<TABLE>
<CAPTION>
                                                                    NINE MONTHS ENDED
                                                                      SEPTEMBER 30,
                                                                  ---------------------
                                                                     1996       1995
                                                                  ---------  ----------
                                                                      (IN MILLIONS)
      <S>                                                          <C>         <C>     
      Balances, beginning of year ............................     $  325.3    $  284.9
      SFAS No. 121 release ...................................       (152.4)        -
      Additions charged to income ............................         88.7        67.8
      Deductions for writedowns and asset dispositions .......       (105.2)      (49.7)
                                                                   --------    --------
      Balances, End of Period ................................     $  156.4    $  303.0
                                                                   ========    ========

      Balances, end of period:
        Mortgage loans on real estate ........................     $   93.3    $   66.8
        Equity real estate ...................................         63.1       236.2
                                                                   --------    --------
      Total.............................................           $  156.4    $  303.0
                                                                   ========    ========
</TABLE>

      For the three  months and nine months ended  September  30, 1996 and 1995,
      investment  income is shown net of investment  expenses of $89.9  million,
      $272.1 million, $115.2 million and $343.3 million, respectively.

      As  of  September  30,  1996  and  December  31,  1995,  fixed  maturities
      classified as available for sale had amortized costs of $17,001.8  million
      and $15,284.0 million,  respectively.  Other equity  investments  included
      equity  securities  with  carrying  values of $125.0  million  and  $128.4
      million and costs of $101.3  million and $97.3 million as of September 30,
      1996 and December 31, 1995, respectively.

      For the nine months ended September 30, 1996 and 1995,  proceeds  received
      on sales of fixed maturities  classified as available for sale amounted to
      $6,645.1 million and $5,009.6 million, respectively.  Gross gains of $94.0
      million  and $135.1  million and gross  losses of $58.4  million and $49.8
      million were  realized on these sales for the nine months ended  September
      30, 1996 and 1995,  respectively.  The decrease in  unrealized  investment
      gains related to fixed maturities classified as available for sale for the
      nine months ended September 30, 1996 amounted to $500.1 million.

      During the nine months ended  September 30, 1995, one security  classified
      as held to maturity was sold and twelve  securities  classified as held to
      maturity were transferred to the available for sale portfolio. All actions
      were taken as a result of significant  deterioration in  creditworthiness.
      The amortized  cost of the security  sold was $4.2 million.  The aggregate
      amortized cost of the securities transferred was $116.0 million with gross
      unrealized investment losses of $3.2 million transferred to equity for the
      nine months ended September 30, 1995.

      Impaired  mortgage  loans  along  with the  related  provision  for losses
      follows:
<TABLE>
<CAPTION>
                                                                    SEPTEMBER 30,  December 31,
                                                                         1996         1995
                                                                    -------------  ----------
                                                                           (IN MILLIONS)
      <S>                                                            <C>           <C>     
      Impaired mortgage loans with provision for losses ........     $  428.6      $  310.1
      Impaired mortgage loans with no provision for losses .....        148.3         160.8
                                                                     --------      --------
      Recorded investment in impaired mortgage loans ...........        576.9         470.9
      Provision for losses .....................................         88.0          62.7
                                                                     --------      --------
      Net Impaired Mortgage Loans ..............................     $  488.9      $  408.2
                                                                     ========      ========
</TABLE>


                                      F-47
<PAGE>

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

      During the nine months ended  September  30, 1996 and 1995,  respectively,
      the Company's  average recorded  investment in impaired mortgage loans was
      $548.7 million and $295.5  million.  Interest  income  recognized on these
      impaired  mortgage  loans  totaled $30.9 million and $20.3 million for the
      nine months ended  September  30, 1996 and 1995,  respectively,  including
      $13.7 million and $10.8 million recognized on the cash basis method.

 5)   ALLIANCE - CURSITOR TRANSACTION

      On February 29,  1996,  Alliance  acquired the business of  Cursitor-Eaton
      Asset  Management  Company and Cursitor  Holdings  Limited in exchange for
      approximately  1.8 million  Alliance Units,  $84.9 million in cash,  $21.5
      million in notes  which are payable  ratably  over the next four years and
      substantial  additional  consideration which will be determined at a later
      date.  The Company  recognized  an  investment  gain of $20.6 million as a
      result of the  issuance of Units in this  transaction.  At  September  30,
      1996, the Company's ownership of Alliance Units was approximately 57.4%.

 6)   BUSINESS SEGMENT INFORMATION
<TABLE>
<CAPTION>
                                               THREE MONTHS ENDED      NINE MONTHS ENDED
                                                 SEPTEMBER 30,           SEPTEMBER 30,
                                              ----------------------- ----------------------
                                                1996        1995         1996        1995
                                             -----------  ---------- -----------  ----------
                                                              (IN MILLIONS)
      <S>                                     <C>         <C>         <C>         <C>       
      Revenues
      Individual insurance and annuities ..   $    841.7  $    793.5  $  2,496.9  $  2,436.6
      Group pension .......................         60.7        77.1       189.3       209.4
      Attributed insurance capital ........         17.9        17.0        49.2        45.6
                                              ----------  ----------  ----------  ----------
        Insurance operations ..............        920.3       887.6     2,735.4     2,691.6
      Investment services .................        267.0       243.7       818.3       681.1
      Consolidation/elimination ...........         (5.8)       (7.2)      (18.1)      (23.3)
                                              ----------  ----------  ----------  ----------
      Total ...............................   $  1,181.5  $  1,124.1  $  3,535.6  $  3,349.4
                                              ==========  ==========  ==========  ==========

      EARNINGS (LOSS) BEFORE FEDERAL
        INCOME TAXES, MINORITY INTEREST
        AND CUMULATIVE EFFECT OF
        ACCOUNTING CHANGE
      Individual insurance and annuities ..   $     86.8  $     80.6  $    240.3  $    232.2
      Group pension .......................         (8.3)        (.9)      (28.6)      (12.7)
      Attributed insurance capital ........          9.7         9.9        23.5        22.5
                                              ----------  ----------  ----------  ----------
        Insurance operations ..............         88.2        89.6       235.2       242.0
      Investment services .................         68.8        59.2       226.8       157.2
                                              ----------  ----------  ----------  ----------
        Subtotal ..........................        157.0       148.8       462.0       399.2
      Corporate interest expense ..........        (16.9)       (7.0)      (49.8)      (19.6)
                                              ----------  ----------  ----------  ----------
      Total ...............................   $    140.1  $    141.8  $    412.2  $    379.6
                                              ==========  ==========  ==========  ==========
</TABLE>


                                      F-48
<PAGE>

<TABLE>
<CAPTION>
                                                         SEPTEMBER 30,     December 31,
                                                               1996           1995
                                                         --------------    ------------
                                                                  (IN MILLIONS)
      <S>                                                  <C>              <C>        
      ASSETS
      Individual insurance and annuities ...........       $  53,559.8      $  50,328.8
      Group pension ................................           3,601.0          4,033.3
      Attributed insurance capital .................           2,055.5          2,391.6
                                                           -----------      -----------
        Insurance operations .......................          59,216.3         56,753.7
      Investment services ..........................          13,434.1         12,842.9
      Consolidation/elimination ....................            (369.9)          (354.4)
                                                           -----------      -----------
      Total ........................................       $  72,280.5      $  69,242.2
                                                           ===========      ===========
</TABLE>

 7)   DISCONTINUED OPERATIONS

      Summarized financial information of the discontinued GIC Segment follows:
<TABLE>
<CAPTION>
                                                        SEPTEMBER 30,   DECEMBER 31,
                                                             1996         1995
                                                        --------------  ------------
                                                               (IN MILLIONS)
<S>                                                      <C>            <C>       
ASSETS
Mortgage loans on real estate ....................       $  1,285.0     $  1,485.8
Equity real estate ...............................          1,057.1        1,122.1
Cash and other invested assets ...................            361.7          665.2
Other assets .....................................            191.5          579.3
                                                         ----------     ----------
Total Assets .....................................       $  2,895.3     $  3,852.4
                                                         ==========     ==========
LIABILITIES
Policyholders' liabilities .......................       $  1,360.3     $  1,399.8
Allowance for future losses ......................            118.8          164.2
Amounts due to continuing operations .............          1,270.1        2,097.1
Other liabilities ................................            146.1          191.3
                                                         ----------     ----------
Total Liabilities ................................       $  2,895.3     $  3,852.4
                                                         ==========     ==========
</TABLE>

<TABLE>
<CAPTION>
                                             THREE MONTHS ENDED  NINE MONTHS ENDED
                                               SEPTEMBER 30,        SEPTEMBER 30,
                                             ------------------ ------------------
                                              1996      1995     1996     1995
                                             -------  --------  -------  ---------
                                                         (IN MILLIONS)
<S>                                          <C>      <C>      <C>       <C>   
REVENUES
Investment income (net of investment
  expenses of $31.8, $40.5, $96.1
  and $117.9) ............................   $  50.2  $  52.6  $  182.4  $  202.1
Investment (losses) gains, net ...........      (6.2)     6.6     (23.8)    (12.3)
Policy fees, premiums and other
  income, net ............................        .1       .1        .2        .6
                                            --------- -------- --------  --------
Total revenues ...........................      44.1     59.3     158.8     190.4
BENEFITS AND OTHER DEDUCTIONS ............      56.9     76.6     196.2     253.9
                                            --------- -------- --------  --------
Losses Charged to Allowance
  for Future Losses ......................   $ (12.8) $ (17.3) $  (37.4) $  (63.5)
                                             =======  =======  ========  ========
</TABLE>


                                      F-49
<PAGE>

      Investment  valuation  allowances  amounted  to $19.9  million on mortgage
      loans and $16.3  million on equity real estate for an  aggregate  of $36.2
      million at September 30, 1996. As of January 1, 1996, the adoption of SFAS
      No. 121 resulted in a release of existing  valuation  allowances  of $71.9
      million on equity  real estate and  recognition  of  impairment  losses of
      $69.8  million  on real  estate  held and  used.  At  December  31,  1995,
      valuation allowances amounted to $19.2 million on mortgage loans and $77.9
      million on equity real estate for an aggregate of $97.1 million.

      Benefits and other deductions included $23.3 million, $94.8 million, $38.7
      million and $116.0 million of interest expense related to amounts borrowed
      from  continuing  operations  for the three  months and nine months  ended
      September 30, 1996 and 1995, respectively.

      The allowance for future losses is based upon  management's  best judgment
      and there can be no assurance ultimate losses will not differ.

 8)   CLOSED BLOCK

      Summarized financial information of the Closed Block follows:
<TABLE>
<CAPTION>
                                                                  SEPTEMBER 30,  DECEMBER 31,
                                                                       1996         1995
                                                                  -------------  ------------
                                                                        (IN MILLIONS)
       <S>                                                         <C>           <C>    
       ASSETS
       Fixed maturities:
         Available for sale, at estimated fair value (amortized
           cost of $3,730.0 and $3,662.8) ......................   $  3,736.2    $  3,896.2
       Mortgage loans on real estate ...........................      1,422.2       1,368.8
       Policy loans ............................................      1,778.8       1,797.2
       Cash and other invested assets ..........................        321.8         440.9
       Deferred policy acquisition costs .......................        780.8         823.6
       Other assets ............................................        305.9         286.1
                                                                   ----------    ----------
       Total Assets ............................................   $  8,345.7    $  8,612.8
                                                                   ==========    ==========
       LIABILITIES
       Future policy benefits and other policyholders'
        account balances .......................................   $ 9,159.6      $  9,346.7
       Other liabilities .......................................        33.6           160.5
                                                                   ---------      ----------
       Total Liabilities .......................................   $ 9,193.2      $  9,507.2
                                                                   =========      ==========
</TABLE>


                                      F-50
<PAGE>

<TABLE>
<CAPTION>
                                            THREE MONTHS ENDED    NINE MONTHS ENDED
                                              SEPTEMBER 30,        SEPTEMBER 30,
                                            ------------------  --------------------
                                              1996     1995       1996       1995
                                            --------  --------  --------  ----------
                                                          (IN MILLIONS)
      <S>                                   <C>       <C>       <C>       <C>     
      REVENUES
      Premiums and other income .........   $  171.3  $  178.8  $  539.1  $  561.3
      Investment income (net of investment
        expenses of $6.9, $6.6, $21.0 and
        $20.3) ..........................      140.2     133.3     408.4     400.7
      Investment losses, net ............       (4.6)      (.6)    (13.2)     (7.5)
                                            --------  --------  --------  --------
      Total revenues ....................      306.9     311.5     934.3     954.5
                                            --------  --------  --------  --------

      BENEFITS AND OTHER DEDUCTIONS
      Policyholders' benefits and dividends    266.9     270.8     810.2     824.1
      Other operating costs and expenses .      16.3      12.5      50.3      45.0
                                            --------  --------  --------  --------
      Total benefits and other deductions      283.2     283.3     860.5     869.1
                                            --------  --------  --------  --------

      Contribution from the Closed Block    $   23.7  $   28.2  $   73.8  $   85.4
                                            ========  ========  ========  ========
</TABLE>

      Investment  valuation  allowances  amounted  to $33.4  million  and  $18.4
      million on mortgage loans and $2.5 million and $4.3 million on equity real
      estate for an  aggregate of $35.9  million and $22.7  million at September
      30, 1996 and December 31, 1995,  respectively.  As of January 1, 1996, the
      adoption of SFAS No. 121 resulted in the recognition of impairment  losses
      of $5.6 million on real estate held and used.

 9)   RESTRUCTURE COSTS

      At September  30,  1996,  liabilities  associated  with 1994 and 1995 cost
      reduction  programs  totaled $27.3  million.  During the nine months ended
      September 30, 1996 and 1995, the Company  restructured  certain operations
      in  connection  with cost  reduction  programs and incurred  costs of $2.6
      million  and  $8.6  million,   respectively,   primarily  associated  with
      severance  related  benefits.  Amounts  paid during the nine months  ended
      September 30, 1996 and charged  against the  liabilities  for the 1994 and
      1995 cost reduction programs totaled $13.1 million.

10)   LITIGATION

      There  have  been  no new  material  legal  proceedings  and  no  material
      developments  in matters which were  previously  reported in the Company's
      Notes to Consolidated Financial Statements for the year ended December 31,
      1995, except as follows:

      On May 29,  1996,  the New York County  Supreme  Court  entered a judgment
      dismissing the complaint with prejudice in the previously  reported action
      Golomb,  et al. v. The  Equitable  Life  Assurance  Society  of the United
      States.  Plaintiffs  have  filed a notice of appeal of that  judgment.  On
      February 9, 1996, Equitable Life removed the Pennsylvania  action,  Malvin
      v. The  Equitable  Life  Assurance  Society of the United  States,  to the
      United  States  District  Court for the Middle  District of  Pennsylvania.
      Following the decision granting Equitable Life's motion to dismiss the New
      York action  (Golomb),  on the consent of the parties,  the District Court
      ordered an indefinite stay of all proceedings in the Pennsylvania  action,
      pending either party's right to reinstate the proceeding, and ordered that
      for administrative purposes the case be deemed administratively closed. On
      February 2, 1996, Equitable Life removed the Texas action,  Bowler, et al.
      v. The  Equitable  Life  Assurance  Society of the United  States,  to the
      United States  District Court for the Northern  District of Texas. On July
      1, 1996, Equitable Life filed a motion for summary judgment dismissing the
      complaint in its entirety.  The Company's management has been advised that
      plaintiffs  plan to oppose  the motion for  summary  judgment.  In August,
      1996, the court granted plaintiffs leave to file a supplemental  complaint
      on behalf  of a  proposed  class of Texas  policyholders  claiming  unfair
      discrimination, breach of contract and other claims arising out of alleged
      differences  between premiums charged to Texas  policyholders and premiums
      charged to

                                      F-51
<PAGE>

      similarly  situated  policyholders  in New York and certain  other states.
      Plaintiffs  seek refunds of alleged  overcharges,  exemplary or additional
      damages citing Texas statutory provisions which among other things, permit
      two times the amount of actual  damage plus  additional  penalties  if the
      acts  complained of are found to be knowingly  committed,  and  injunctive
      relief.  Equitable  Life has  also  filed a motion  for  summary  judgment
      dismissing the  supplemental  complaint in its entirety.  Equitable Life's
      management has been advised that plaintiffs plan to oppose that motion.

      On May 22, 1996, a separate action entitled  Bachman v. The Equitable Life
      Assurance  Society of the United States,  was filed in Florida state court
      making claims similar to those in the previously  reported  Golomb action.
      The Florida  action is  asserted on behalf of a proposed  class of Florida
      issued  or  renewed  policyholders,  insured  after  1983  under  Lifetime
      Guaranteed  Renewable Major Medical Insurance Policies issued by Equitable
      Life.  The Florida  action seeks  compensatory  and  punitive  damages and
      injunctive  relief   restricting  the  methods  by  which  Equitable  Life
      increases  premiums in the future,  based on various common law claims. On
      June 20, 1996, Equitable Life removed the Florida action to Federal court.
      Equitable   Life  has  answered  the   complaint,   denying  the  material
      allegations  and  asserting  certain  affirmative  defenses.  Although the
      outcome of any litigation cannot be predicted with certainty, particularly
      in the early stages of an action, The Equitable's management believes that
      the  ultimate  resolution  of this  litigation  should not have a material
      adverse effect on the financial position of the Company.  Due to the early
      stage of such litigation, the Company's management cannot make an estimate
      of loss,  if any, or predict  whether or not such  litigation  will have a
      material  adverse  effect on the  Company's  results of  operations in any
      particular period.

      On November 6, 1996, a proposed class action entitled Fletcher,  et al. v.
      The Equitable  Life Assurance  Society of the United States,  was filed in
      California Superior Court for Fresno County, making substantially the same
      allegations  concerning  premium  rates  and  premium  rate  increases  on
      guaranteed  renewable  policies made in the Bowler  action.  The complaint
      alleges,  among other  things,  that  differentials  between rates charged
      California  policyholders  and policyholders in New York and certain other
      states,  and the  methods  used by  Equitable  Life to  calculate  premium
      increases,  breached  the terms of its policies  and that  Equitable  Life
      misrepresented  and concealed the facts  pertaining to such  differentials
      and methods in violation of California law.  Plaintiffs seek  compensatory
      damages  in an  unspecified  amount,  rescission,  injunctive  relief  and
      attorneys fees. Although the outcome of any litigation cannot be predicted
      with certainty,  particularly in the early stages of an action,  Equitable
      Life's management believes that the ultimate resolution of this litigation
      should not have a material  adverse  effect on the  financial  position of
      Equitable  Life.  Due to the  early  stage of such  litigation,  Equitable
      Life's  management  cannot make an  estimate  of loss,  if any, or predict
      whether  or not such  litigation  will have a material  adverse  effect on
      Equitable Life's results of operations in any particular period.

      In connection with the previously  reported action entitled Sidney C. Cole
      et al. v. The Equitable  Life  Assurance  Society of the United States and
      The  Equitable of  Colorado,  Inc.,  on June 28, 1996,  the court issued a
      decision and order dismissing with prejudice  plaintiff's causes of action
      for fraud,  constructive fraud, breach of fiduciary duty, negligence,  and
      unjust enrichment,  and dismissing without prejudice  plaintiff's cause of
      action  under the New York State  consumer  protection  statute.  The only
      remaining  causes  of action  are for  breach of  contract  and  negligent
      misrepresentation.  Plaintiffs  have  made a motion  for  reargument  with
      respect to this order, which was submitted to the court in October 1996.

      On May 21, 1996, an action entitled Elton F. Duncan,  III v. The Equitable
      Life  Assurance  Society  of the  United  States,  was  commenced  against
      Equitable  Life in the Civil  District  Court for the  Parish of  Orleans,
      State of Louisiana. The action is brought by an individual who purchased a
      whole life policy.  Plaintiff  alleges  misrepresentations  concerning the
      extent to which the policy was a proper  replacement policy and the number
      of years that the annual premium would need to be paid. Plaintiff purports
      to represent a class consisting of all persons who purchased whole life or
      universal life insurance policies from Equitable Life from January 1, 1982
      to the present. Plaintiff seeks damages, including punitive damages, in an
      unspecified amount. On June 21, 1996, Equitable Life removed the action to
      the United States  District  Court for the Eastern  District of Louisiana.
      Plaintiff  has made a motion  to remand to the  Louisiana  Civil  District
      Court, and Equitable Life will

                                      F-52
<PAGE>

      oppose such motion.  On July 26, 1996, an action entitled  Michael Bradley
      v. Equitable  Variable Life Insurance  Company,  was commenced in New York
      state  court.  The action is  brought  by the  holder of a  variable  life
      insurance policy issued by EVLICO.  The plaintiff  purports to represent a
      class consisting of all persons or entities who purchased one or more life
      insurance  policies  issued by EVLICO from January 1, 1980.  The complaint
      puts   at   issue   various    alleged   sales   practices   and   alleges
      misrepresentations  concerning the extent to which the policy was a proper
      replacement  policy and the number of years that the annual  premium would
      need to be paid.  Plaintiff seeks damages,  including punitive damages, in
      an unspecified  amount and also seeks injunctive relief prohibiting EVLICO
      from canceling  policies for failure to make premium  payments  beyond the
      alleged  stated  number of years that the annual  premium would need to be
      paid.  Equitable  Life and  EVLICO  have made a motion to  consolidate  or
      jointly try this proceeding with the Cole action,  which will not be heard
      until  November  1996.  Although the outcome of any  litigation  cannot be
      predicted with  certainty,  particularly in the early stages of an action,
      the  Company's  management  believes  that the ultimate  resolution of the
      litigations discussed in this paragraph should not have a material adverse
      effect on the financial  position of the Company.  Due to the early stages
      of such litigation,  the Company's  management  cannot make an estimate of
      loss,  if any,  or  predict  whether  or not such  litigation  will have a
      material  adverse  effect on the  Company's  results of  operations in any
      particular period.

      Equitable  Life recently  received a subpoena from the U.S.  Department of
      Labor ("DOL") requesting copies of any third-party appraisals in Equitable
      Life's possession relating to the ten largest properties (by value) in the
      Prime Property Fund ("PPF").  PPF is an open-end,  commingled  real estate
      separate account of Equitable  Life's for pension clients.  Equitable Life
      serves as investment manager in PPF and has retained Equitable Real Estate
      Investment Management, Inc. ("Equitable Real Estate") as adviser. In early
      1995, the DOL commenced a national investigation of commingled real estate
      funds with pension investors, including PPF. The investigation now appears
      to be focused principally on appraisal and valuation procedures in respect
      of fund properties. The most recent request from the DOL seems to reflect,
      at least in part, an interest in the  relationship  between the valuations
      for those properties  reflected in appraisals  prepared for local property
      tax proceedings  and the valuations used by PPF for other purposes.  At no
      time has the DOL made  any  specific  allegation  that  Equitable  Life or
      Equitable  Real  Estate  has  acted  improperly  and  Equitable  Life  and
      Equitable  Real Estate believe that any such  allegation  would be without
      foundation.  While the outcome of this  investigation  cannot be predicted
      with certainty,  in the opinion of management,  the ultimate resolution of
      this matter  should not have a material  adverse  effect on the  Company's
      consolidated financial position or results of operations.

      In connection with the previously reported arbitration involving Equitable
      Casualty  Insurance Company  ("Casualty"),  the arbitration panel issued a
      final  award in favor of  Casualty  and GEICO  General  Insurance  Company
      ("GEICO  General")  on June 17,  1996.  The result of the  arbitration  is
      expected to resolve in favor of Casualty and GEICO General two litigations
      that  were  commenced  by  Houston  General  Insurance  Company  ("Houston
      General")  and that have been stayed by the presiding  courts  pending the
      completion  of the  arbitration.  Houston  General has informed  Casualty,
      through counsel,  that it is considering  whether to consent to entry of a
      judgment  enforcing the arbitration award or whether to contest the award.
      The Company's  management believes that Houston General has no valid basis
      for contesting the arbitration award and therefore the ultimate resolution
      of this matter should not have a material  adverse effect on the Company's
      financial position or results of operations.

      With respect to the previously  reported National Gypsum  litigation,  the
      Bankruptcy Court has remanded the Texas state court action to state court.

      With  respect  to  the  previously  reported   Spectravision   litigation,
      plaintiffs  have filed an amended  complaint  in which  DLJSC is no longer
      named as a defendant.


                                      F-53
<PAGE>

      On September 26, 1996,  the United States  District Court for the Southern
      District of New York granted the defendants'  motion to dismiss all counts
      of the complaint in the previously reported litigation  involving Alliance
      and  the  Alliance  North  American   Government  Income  Fund,  Inc.  The
      plaintiffs  have filed motions  requesting  that the court  reconsider its
      decision  and for  permission  to file an  amended  complaint.  While  the
      ultimate outcome cannot be determined at this time,  Alliance's management
      does not expect that it will have a material  adverse effect on Alliance's
      consolidated financial position or results of operations.

      In addition to the matters  previously  reported and the matters described
      above,  Equitable Life and its  subsidiaries  and DLJ and its subsidiaries
      are involved in various legal actions and  proceedings in connection  with
      their businesses. Some of the actions and proceedings have been brought on
      behalf of  various  alleged  classes  of  claimants  and  certain of these
      claimants seek damages of unspecified amounts.  While the ultimate outcome
      of such matters  cannot be  predicted  with  certainty,  in the opinion of
      management no such matter is likely to have a material  adverse  effect on
      the Company's consolidated financial position or results of operations.


                                      F-54
<PAGE>

                                                                      APPENDIX A

MANAGEMENT

Here is a list of our  directors  and,  to the extent they are  responsible  for
variable life insurance operations, our principal officers and a brief statement
of their business  experience for the past five years.  Unless  otherwise noted,
their address is 1290 Avenue of the Americas, New York, New York 10104.

<TABLE>
<CAPTION>

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

DIRECTORS

<S>                                    <C>
Claude Bebear                          Director of Equitable since July 1991. Chairman of the Board of the Holding Company (February
AXA S.A.                               1996-present)  and a Director of other affiliates of Equitable.  Chairman and Chief Executive
23,  Avenue  Matignon                  Officer of AXA since February 1989.  Chief Executive  Officer of the AXA Group since 1974 and
75008 Paris, France                    Chairman or Director of numerous subsidiaries and affiliated companies of the AXA Group.

Christopher J. Brocksom                Director  of  Equitable  since  July 1992.  Chief  Executive  Officer,  AXA Equity & Law Life
AXA Equity & Law                       Assurance  Society ("AXA Equity & Law") and various  directorships  and officerships with AXA
Amersham Road                          Equity & Law affiliated companies.
High Wycombe
Bucks HP 13 5 AL, England

Francoise Colloc'h                     Director of  Equitable  since July 1992.  Executive  Vice  President,  Culture-- Management--
AXA S.A.                               Communications, AXA, and various positions with AXA affiliated companies.
23, Avenue Matignon
75008 Paris, France

Henri de Castries                      Director  of  Equitable  since  September  1993.  Vice  Chairman  of the Board of the Holding
AXA S.A.                               Company since February 1996.  Executive Vice President  Financial Services and Life Insurance
23, Avenue Matignon                    Activities  of AXA  since  1993.  Prior  thereto,  General  Secretary  from  1991 to 1993 and
75008 Paris, France                    Central  Director  of  Finances  from 1989 to 1991.  Also  Director  or  Officer  of  various
                                       subsidiaries  and affiliates of the AXA Group.  Director of the Holding  Company and of other
                                       Equitable affiliates.

Joseph L. Dionne                       Director  of  Equitable  since May 1982.  Chairman  (since  April  1988) and Chief  Executive
The McGraw-Hill Companies              Officer (Since April 1983) of The McGraw-Hill Companies.  Director of the Holding Company.
1221 Avenue of the Americas
New York, NY  10020

William T. Esrey                       Director of  Equitable  since July 1986.  Chairman  (since  April  1990) and Chief  Executive
Sprint Corporation                     Officer (since 1985) and President  (1985 to February 1996) of Sprint  Corporation.  Director
P.O. Box 11315                         of the Holding Company.
Kansas City, MO  64112

Jean-Rene Fourtou                      Director of Equitable since July 1992.  Chairman and Chief Executive Officer,  Rhone-Poulenc,
Rhone-Poulenc S.A.                     S.A. since 1986.  Director of the Holding Company and AXA.
25 Quai Paul Doumer
92408 Courbevoie Cedex,
France

Norman C. Francis                      Director of Equitable since March 1989.  President, Xavier University of Louisiana.
Xavier University of Louisiana
7325 Palmetto Street
New Orleans, LA  70125

Donald J. Greene                       Director of Equitable since July 1991.  Partner,  LeBoeuf,  Lamb, Greene & MacRae since 1965.
LeBouef, Lamb, Greene & MacRae         Director of the Holding Company.
125 West 55th Street
New York, NY  10019-4513

John T. Hartley                        Director of Equitable  since August 1987.  Retired  Chairman and Chief  Executive  Officer of
Harris  Corporation                    Harris  Corporation  (until July 1995);  prior thereto,  he held the positions of Chairman of
1025 NASA Boulevard                    Harris  Corporation from 1987,  Chief Executive  Officer from 1986 and President from October
Melbourne, FL 32919                    1987 to April 1993.
                                       

John H.F. Haskell, Jr.                 Director of Equitable since July 1992.  Managing  Director of Dillon,  Read & Co., Inc. since
Dillon, Read & Co., Inc.               1975 and member of its Board of Directors.
535 Madison Avenue
New York, NY  10022

</TABLE>

                                                                A-1

<PAGE>

<TABLE>
<CAPTION>

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

DIRECTORS  (continued)

<S>                                   <C>
W. Edwin Jarmain                       Director of Equitable  since July 1992.  President of Jarmain Group Inc.  since 1979; also an
Jarmain Group Inc.                     Officer  or  Director of  several  affiliated   companies.   Chairman  and  Director  of  FCA
121 King Street West                   International Ltd.; served as President, CEO and Director from 1992 through 1993. Director of
Suite 2525, Box 36                     various AXA affiliated companies. Director of the Holding Company since July 1992.
Toronto, Ontario M5H 3T9,
Canada

G. Donald Johnston, Jr.                Director of Equitable since January 1986.  Retired Chairman and Chief Executive  Officer, JWT
184-400 Ocean Road                     Group, Inc. and J. Walter Thompson Company.
John's Island
Vero Beach, FL  32963

Winthrop Knowlton                      Director of Equitable since October 1973.  Chairman of the Board of Knowlton  Brothers,  Inc.
Knowlton Brothers, Inc.                since May 1989; also President of Knowlton  Associates,  Inc. since September 1987;  Director
530 Fifth Avenue                       of the Holding Company.
New York, NY  10036

Arthur L. Liman                        Director of Equitable since March 1984.  Partner,  Paul, Weiss,  Rifkind,  Wharton & Garrison
Paul, Weiss, Rifkind, Wharton          since 1966.
  and Garrison
1285 Avenue of the Americas
New York, NY  10019

George T. Lowy                         Director of Equitable since July 1992.  Partner, Cravath, Swaine & Moore.
Cravath, Swaine & Moore
825 Eighth Avenue
New York, NY  10019

Didier Pineau-Valencienne              Director  of  Equitable  since  February  1996.  Chairman  and  Chief  Executive  Officer  of
Schneider S.A.                         Schneider  S.A. since 1981 and Chairman or Director of numerous  subsidiaries  and affiliated
64-70 Avenue Jean-Baptiste             companies of Schneider.  Director of AXA and the Holding Company.
Clament
96646 Boulogne-Billancourt
Cedex
France

George J. Sella, Jr.                   Director  of  Equitable  since May 1987.  Retired  Chairman  and Chief  Executive  Officer of
P.O. Box 397                           American  Cyanamid  Company  (until April 1993);  prior  thereto,  Chairman from 1984,  Chief
Newton, NJ  07860                      Executive Officer from 1983 and President from 1979 to 1991.

Dave H. Williams                       Director of  Equitable  since March 1991.  Chairman and Chief  Executive  Officer of Alliance
Alliance Capital Management            since 1977 and  Chairman or Director of numerous  subsidiaries  and  affiliated  companies of
Corporation                            Alliance.  Director of the Holding Company.
1345 Avenue of the Americas
New York, NY  10105

OFFICERS -- DIRECTORS

James M. Benson                        Director of Equitable  since February 1994.  Chief  Executive  Officer (since  February 1996)
                                       and President of Equitable  (since February  1994);  prior thereto,  Chief Operating  Officer
                                       (February 1994 to February 1996) and Senior Executive Vice President of Equitable (April 1993
                                       to February 1994). Prior thereto, President,  Management Compensation Group (1983 to February
                                       1993).  Previously,  President,  Chief Executive Officer and a Director of Equitable Variable
                                       Life Insurance  Company  ("EVLICO").  Senior  Executive Vice President of the Holding Company
                                       since February 1994 and Chief  Operating  Officer since  February  1996;  Director of various
                                       Equitable affiliated companies; Director of the Holding Company since February 1994.

William T. McCaffrey                   Director of  Equitable  since  February  1996.  Senior  Executive  Vice  President  and Chief
                                       Operating  Officer of Equitable (all since  February  1996).  Prior  thereto,  Executive Vice
                                       President  (from  February  1986 to February  1996) and Chief  Administrative  Officer  (from
                                       February 1988 to February 1996).  Executive Vice President and Chief  Administrative  Officer
                                       (since  February  1994) of the  Holding  Company.  Director of various  Equitable  affiliated
                                       companies, including EVLICO.

</TABLE>

                                                                A-2

<PAGE>

<TABLE>
<CAPTION>

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

OFFICERS -- DIRECTORS (continued)

<S>                                    <C>
Joseph J. Melone                       Chairman of Equitable  since  February 1994 and a Director of Equitable  since November 1990.
                                       Chief  Executive  Officer of the Holding  Company  since  February  1996 and President of the
                                       Holding  Company  since May 1992.  Previously,  Chief  Executive  Officer of  Equitable  from
                                       February 1994, to February 1996; prior to February 1994,  President,  Chief Executive Officer
                                       and  Director  of  Equitable  from  September  1992 to  February  1994 and  President,  Chief
                                       Operating  Officer and a Director since  November  1990.  Former  Chairman,  Chief  Executive
                                       Officer and Director of EVLICO.  Director of various Equitable and AXA affiliated companies.

OTHER OFFICERS

A. Frank Beaz                          Senior Vice  President,  Equitable;  prior thereto,  Vice President,  Equitable  (until March
                                       1995).  Executive Vice President, EQ Financial Consultants, Inc.  ("EQF") (May 1995-present).

Leon B. Billis                         Senior Vice President,  Equitable;  prior thereto, Vice President,  Equitable (until November
                                       1994); Vice President, EVLICO (July 1996 to December 1996).

Harvey Blitz                           Senior Vice President and Deputy Chief Financial Officer,  Equitable.  Senior Vice President,
                                       Holding Company;  Director or Chairman of various Equitable  affiliated  companies;  Director
                                       (October 1992 to December 1996) and Vice President, EVLICO (April 1995 to December 1996).

Kevin R. Byrne                         Vice President and Treasurer,  Equitable;  Vice  President and  Treasurer,  Holding  Company;
                                       Treasurer,  EVLICO (until  December 1996) and Frontier Trust Company;  Director or Officer of
                                       other Equitable affiliated companies.

Jerry M. de St. Paer                   Executive Vice President,  Equitable.  Senior  Executive Vice President  (since May 1996) and
                                       Chief  Financial  Officer (since May 1992) of the Holding  Company.  Executive Vice President
                                       and Chief  Operating  Officer (since  September  1994) of Equitable  Investment  Corporation.
                                       Previously held various  officerships with Equitable and its affiliates.  Director and Senior
                                       Investment Officer,  EVLICO (until December 1996).  Director of various Equitable  affiliated
                                       companies.

Gordon G. Dinsmore                     Senior Vice President and Corporate  Actuary,  Equitable.  Executive Vice President,  Equico.
                                       Director  and  Senior  Vice  President,  EVLICO  (until  December  1996);  Director  of other
                                       Equitable affiliated companies.

Alvin H. Fenichel                      Senior Vice  President and  Controller,  Equitable.  Senior Vice  President  and  Controller,
                                       Holding  Company.   Vice  President  and  Controller  (until  December  1996),  EVLICO;  Vice
                                       President, The Equitable of Colorado, Inc. ("Colorado").

Paul J. Flora                          Senior Vice  President and Auditor,  Equitable.  Prior  thereto,  Vice  President and Auditor
                                       (February 1994 to March 1996).  Vice President and Auditor,  Holding Company  (September 1994
                                       to present). Vice President/Auditor, National Westminster Bank (November 1984 to June 1994).

Robert E. Garber                       Executive Vice President and General Counsel, Equitable; Executive Vice President and General
                                       Counsel,  Holding  Company.  Prior  thereto,  Senior Vice  President  and General  Counsel of
                                       Equitable  and the  Holding  Company  (September  1993 to  September  1994) and  Senior  Vice
                                       President and Deputy General Counsel of Equitable (September 1989 to September 1993).

Donald R. Kaplan                       Vice President and Acting Chief Compliance Officer,  Equitable. Prior thereto, Vice President
                                       and Counsel (until June 1996).

Michael S. Martin                      Senior Vice  President,  Equitable.  Chairman,  EQF;  Chairman and Chief  Executive  Officer,
                                       EquiSource of New York  (January  1992 to October  1994) and Frontier  (April 1992 to October
                                       1994);  Vice  President,  Hudson  River  Trust  ("HRT")  (February  1993 to  February  1995);
                                       Director,  Vice  President  and  Treasurer,  Equitable  Distributors,  Inc.  (August  1993 to
                                       February  1995),  also Chairman,  President,  and Chief Executive  Officer  (December 1993 to
                                       February 1995); Director,  Equitable Underwriting and Sales Agency (Bahamas),  Ltd. (May 1996
                                       to present) and Colorado (January 1995 to present).

</TABLE>


                                                                A-3

<PAGE>

<TABLE>
<CAPTION>

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

OTHER OFFICERS  (continued)

<S>                                    <C>
Peter D. Noris                         Executive Vice President and Chief Investment  Officer,  Equitable.  Executive Vice President
                                       (since May 1995) and Chief  Investment  Officer  (since July 1995),  Holding  Company.  Prior
                                       thereto,  Vice  President/Manager,  Insurance Companies Investment  Strategies Group, Solomon
                                       Brothers,  Inc. (November 1992 to May 1995). Prior thereto,  with Morgan Stanley & Co., Inc.,
                                       from  October  1984 to November  1992 as  Principal,  Fixed Income  Insurance  Group.  Former
                                       Director and Senior Vice President of EVLICO. Director of other Equitable affiliates.

Anthony C. Pasquale                    Senior  Vice  President,   Equitable.   Chairman  and  President,   Equitable  Realty  Assets
                                       Corporation (July 1995 to present). Director of other Equitable affiliates.

Michael J. Rich                        Senior Vice  President,  Equitable,  since October 1994;  prior  thereto,  Vice  President of
                                       Underwriting,  John Hancock  Mutual Life  Insurance  Co. since 1988.  Director of EVLICO (May
                                       1995 to December 1996).

Pauline Sherman                        Vice President,  Secretary and Associate  General  Counsel,  Equitable;  prior thereto,  Vice
                                       President and Associate General Counsel (until September 1995). Vice President, Secretary and
                                       Associate General Counsel, Holding Company (September 1995 to present).

Samuel Shlesinger                      Senior Vice  President and Actuary,  Equitable;  prior  thereto,  Vice President and Actuary.
                                       Previously,  Director and Senior Vice  President,  EVLICO  (February 1988 to December  1996).
                                       Director, Chairman and Chief Executive Officer, Equitable of Colorado. Vice President, HRT.

Jose S. Suquet                         Executive  Vice  President  and Chief Agency  Officer,  Equitable,  since August 1994;  prior
                                       thereto, Agency Manager, Equitable (February 1985 to August 1994).

Stanley B. Tulin                       Senior  Executive  Vice  President and Chief  Financial  Officer,  Equitable;  prior thereto,
                                       Chairman,  Insurance Consulting and Actuarial Practice, Coopers & Lybrand (until April 1996);
                                       Executive Vice President, Holding Company.

</TABLE>








                                                                A-4
<PAGE>






                                       IL
                                    COLI II(SM)






                        Prospectus Dated January 1, 1997

IL COLI II is an individual  flexible  premium  variable life  insurance  policy
issued by The Equitable Life Assurance Society of the United States (Equitable).
The policy is designed to be offered to eligible purchasers and to be used for a
variety of business purposes.

The policy  offers  flexible  premium  payments,  a choice of two death  benefit
options,  decreases  to the policy's  Face Amount of  insurance  and a choice of
funding  options,  including  a  guaranteed  interest  option and the  following
thirteen investment portfolios:

<TABLE>
<CAPTION>

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

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

Although premiums are flexible,  additional premiums may be required to keep the
policy in effect. The policy may terminate if its value (net of any policy loan)
is too small to pay the policy's monthly  charges.  The policy can be guaranteed
to stay in  force,  regardless  of  investment  performance,  through  the death
benefit guarantee provision (if available).

You can borrow against or withdraw money from the policy,  within limits.  Loans
and withdrawals will reduce the policy's death benefit and cash surrender value.
You can also surrender the policy.

Your Equitable  agent can provide you with  information  about all forms of life
insurance  available from us and help you decide which may best meet your needs.
Replacing  existing  insurance  with an IL COLI II or other policy may not be to
your advantage.

You may examine the policy for a limited  period and cancel it 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 IL COLI
II. 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 1996 The Equitable Life Assurance Society of the United States.
                              All rights reserved.



EVM-106     Cat. No. 127188
<PAGE>



                                TABLE OF CONTENTS






                                                          PAGE
                                                          ----



SUMMARY OF IL COLI II FEATURES...............................1

PART 1 --  DETAILED INFORMATION ABOUT EQUITABLE AND
   IL COLI II INVESTMENT CHOICES.............................6
          THE COMPANY THAT ISSUES IL COLI II.................6
          THE SEPARATE ACCOUNT AND THE TRUST.................6
            The Separate Account.............................6
            The Trust........................................6
            The Trust's Investment Adviser...................6
            Investment Policies Of The Trust's Portfolios....7
          THE GUARANTEED INTEREST ACCOUNT....................8
            Adding Interest In The Unloaned Guaranteed
              Interest Account...............................8
            Transfers Out Of The Guaranteed Interest Account.8
PART 2--  DETAILED INFORMATION ABOUT IL COLI II..............9
          FLEXIBLE PREMIUMS..................................9
            Planned Periodic And Death Benefit Guarantee
              Premiums.......................................9
            Premium And Monthly Charge Allocations...........9
          DEATH BENEFITS.....................................9
            Guaranteeing The Death Benefit..................10
          CHANGES IN INSURANCE PROTECTION...................10
            Decreasing The Face Amount......................10
            Changing The Death Benefit Option...............10
            Substitution Of Insured Person..................11
            When Policy Changes Go Into Effect..............11
          MATURITY BENEFIT..................................11
          LIVING BENEFIT OPTION.............................11
          SUPPLEMENTAL INSURANCE ON THE INSURED PERSON......11
          YOUR POLICY ACCOUNT VALUE.........................12
            Amounts In The Separate Account.................12
            How We Determine The Unit Value.................12
            Transfers Of Policy Account Value...............12
            Telephone Transfers.............................12
            Charge For Transfers............................12
          BORROWING FROM YOUR POLICY ACCOUNT................12
            How To Request A Loan...........................13
            Policy Loan Interest............................13
            When Interest Is Due............................13
            Repaying The Loan...............................13
            The Effects Of A Policy Loan....................13
          PARTIAL WITHDRAWALS AND SURRENDER.................13
            Partial Withdrawals.............................13
            Surrender For Net Cash Surrender Value..........14
          DEDUCTIONS AND CHARGES............................14
            Deductions From Premiums........................14
            Deductions From Your Policy Account.............14
            Trust Charges...................................15
          ADDITIONAL INFORMATION ABOUT IL COLI II...........16
            Your Policy Can Terminate.......................16
            You May Restore A Policy After It Terminates....16
            Policy Periods, Anniversaries, Dates And Ages...16
          TAX EFFECTS.......................................17
            Policy Proceeds.................................17
            Policy Terminations.............................18
            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........................................21
          SPECIAL CIRCUMSTANCES.............................22
          DISTRIBUTION......................................22
          LEGAL PROCEEDINGS.................................22
          ACCOUNTING AND ACTUARIAL EXPERTS..................22
          ADDITIONAL INFORMATION............................22
          MANAGEMENT........................................23
PART 4 -- ILLUSTRATIONS OF POLICY BENEFITS..................27
SEPARATE ACCOUNT FP FINANCIAL STATEMENTS.................FSA-1
EQUITABLE 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,  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   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.

<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) or death benefit guarantees (whole life).

Equitable  offers 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 IL COLI II 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).

ELIGIBILITY TO PURCHASE

IL COLI II has been  designed to be used as a  potential  source of funds to pay
benefits under  non-qualified  executive  deferred  compensation  plans,  salary
continuation  plans or for  other  business  purposes.  In order to  qualify  to
purchase IL COLI II, the following conditions must be satisfied:

o  a minimum of five  policies  must be issued,  each on the life of a different
   eligible insured person;

o  the minimum  initial  premium  under each of the policies must be remitted to
   Equitable by the policyowner;

o  the aggregate annualized first year planned periodic premium for all policies
   must be at least $150,000; and

o  certain  undertakings,   which  may  be  required  by  Equitable  in  certain
   situations, are submitted to Equitable.

PUTTING MONEY INTO THE POLICY

FLEXIBLE PREMIUMS

o  Premiums  may be  invested  whenever  and in whatever  amount you  determine,
   within  limits.  Other than the initial  premium,  there are no  scheduled or
   required  premium payments  (however,  under certain  conditions,  additional
   premiums may be needed to keep a policy in effect).  See FLEXIBLE PREMIUMS on
   page 9.

POLICY ACCOUNT

o  Net  premiums  are put in your  Policy  Account  and  can be  allocated  to a
   Guaranteed Interest Account and to one or more funds of Equitable's  Separate
   Account FP (each a Fund,  and together,  the Funds or the Separate  Account).
   The Funds  invest in  corresponding  portfolios  of The  Hudson  River  Trust
   (Trust),  a mutual fund. See THE SEPARATE ACCOUNT and THE TRUST, both on page
   6.

o  Transfers can be made among the various funding options, BUT TRANSFERS OUT OF
   THE GUARANTEED INTEREST ACCOUNT CAN ONLY BE MADE DURING A LIMITED TIME AND IN
   LIMITED AMOUNTS. See TRANSFERS OUT OF THE GUARANTEED INTEREST ACCOUNT on page
   8 for a  description  of these  limitations.  Transfers  into the  Guaranteed
   Interest  Account and among the Funds may generally be made at any time.  See
   TRANSFERS OF POLICY ACCOUNT VALUE on page 12.

o  There is no minimum guaranteed cash value for amounts allocated to the Funds.
   The value of amounts allocated to the Guaranteed Interest Account will depend
   on the interest  rates  declared and  guaranteed  each year by Equitable  (4%
   minimum, before deductions). See THE GUARANTEED INTEREST ACCOUNT on page 8.

TAKING MONEY OUT OF THE POLICY

o  Loans may be taken  against 90% of a policy's  Cash  Surrender  Value (Policy
   Account value) subject to certain conditions.  Loan interest accrues daily at
   a rate determined annually.  Currently,  amounts set aside to secure the loan
   earn  interest  at a rate 1% lower  than the rate  charged  for  policy  loan
   interest. See BORROWING FROM YOUR POLICY ACCOUNT on page 12.

o  Partial  Withdrawals of Net Cash Surrender  Value (Cash  Surrender Value less
   any loan and accrued loan interest) may be taken after the first policy year,
   subject to our approval and certain  conditions.  See PARTIAL  WITHDRAWALS on
   page 13.

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.
   See SURRENDER FOR NET CASH SURRENDER VALUE on page 14.

INSURANCE PROTECTION FEATURES

DEATH BENEFITS

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

o  Option B, a variable benefit equal to the Face Amount plus the Policy Account
   value.

o  The total minimum Face Amount (including any death benefit coverage under any
   policy rider) is $100,000.

                                       1

<PAGE>


o  In some  cases a higher  death  benefit  may  apply in order to meet  Federal
   income tax law requirements. See DEATH BENEFITS on page 9.

o  After the second policy year, you can decrease the Face Amount or change your
   death  benefit  option.  Conditions  apply to Face  Amount and death  benefit
   option changes. See CHANGES IN INSURANCE PROTECTION on page 10.

o  After the second  policy  year,  you may be able to  substitute  the  insured
   person. See SUBSTITUTION OF INSURED PERSON on page 11.

DEATH BENEFIT GUARANTEE

o  The  death  benefit  guarantee   provision   guarantees  that  under  certain
   conditions,  the policy will  remain in force even if the Net Cash  Surrender
   Value is too small to pay the monthly  charges.  The death benefit  guarantee
   provision is not  available if you have  elected any death  benefit  coverage
   under the  supplemental  term insurance  rider.  The death benefit  guarantee
   provision  may be limited or not available in some states.  See  GUARANTEEING
   THE DEATH BENEFIT on page 10 for a description  of these  provisions  and the
   conditions that apply.

MATURITY BENEFIT

o  A maturity  benefit  equal to the  amount in your  Policy  Account,  less any
   policy loan, any lien securing a Living Benefit payment and accrued interest,
   is payable on the policy  anniversary  nearest  the  insured  person's  100th
   birthday  (Final Policy Date),  if the insured person is still living on that
   date. See MATURITY BENEFIT on page 11.

LIVING BENEFIT

o  The Living Benefit rider enables the  policyowner to receive a portion of the
   policy's  death  benefit  (excluding  any  death  benefit  payable  under the
   supplemental  term  insurance  rider) if the  insured  person  has a terminal
   illness. The Living Benefit rider will be added to most policies at issue for
   no additional cost. See LIVING BENEFIT OPTION on page 11.

SUPPLEMENTAL INSURANCE ON THE INSURED PERSON

o  You may  purchase at issue  death  benefit  coverage  on the  insured  person
   through a supplemental  term  insurance  rider.  Choosing  coverage under the
   supplemental  term insurance  rider in lieu of coverage under the base policy
   will reduce total  charges and increase  Policy  Account  values on a current
   charge basis. The more  supplemental  term insurance  coverage you elect, the
   greater will be the amount of the reduction in charges and increase in Policy
   Account  values on a current charge basis.  However,  the  supplemental  term
   insurance rider has higher guaranteed  maximum cost of insurance charges than
   the base policy.  On a  guaranteed  charge  basis,  the use of the rider will
   increase  charges and decrease  Policy Account  values.  In addition,  if you
   elect any coverage under this rider,  the death benefit  guarantee  provision
   will not be  available  and the  Living  Benefit  rider will not apply to the
   supplemental term insurance. See SUPPLEMENTAL INSURANCE ON THE INSURED PERSON
   on page 11.

DEDUCTIONS AND CHARGES

FROM PREMIUMS (See DEDUCTIONS FROM PREMIUMS on page 14.)

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

o  Premium  Sales Charge  equal to 9% of premiums  paid through the tenth policy
   year and 3% of  premiums  paid  thereafter.  Equitable  currently  intends to
   reduce the 9% charge once premiums paid equal a specified amount.

FROM THE POLICY ACCOUNT (See DEDUCTIONS FROM YOUR POLICY ACCOUNT on page 14.)

o  Maximum  administrative charge of $18.50 per month for the first three policy
   years and $6.00  thereafter,  plus a charge per  thousand  of Face  Amount at
   issue  (excluding  any death benefit  coverage  under the  supplemental  term
   insurance  rider)  ranging  from  $0.15 to $0.26  per month for the first ten
   policy years  (depending  upon the issue age of the insured person) and equal
   to $0.06 per month thereafter. Equitable intends to reduce these charges on a
   current basis. See DEDUCTIONS FROM YOUR POLICY ACCOUNT on page 14.

o  Current  monthly cost of insurance  rates for preferred risk insureds for the
   base policy  range from less than one cent per thousand of net amount at risk
   at the  youngest  age to $50.00  per  thousand  of net  amount at risk at the
   oldest age (99). The net amount at risk is the difference  between the Policy
   Account value and the current  death  benefit.  Guaranteed  cost of insurance
   rates for  preferred  risk  insureds  for the base  policy  range  from $0.08
   (youngest  age) to $83.33 (age 99).  These same  ranges in cost of  insurance
   rates apply to the supplemental  term insurance rider,  except that the rates
   are based upon per thousand of rider benefit.

o  Current  monthly charge for certain  mortality and expense risks at an annual
   rate of .20% of the unloaned  Policy Account value  (guaranteed not to exceed
   .40% per annum).

o  Certain policy transactions will result in the following charges:

           o  Transfers  -  Currently,  we  charge  $25 per  transfer  after the
              twelfth  transfer in a policy year. We reserve the right to charge
              $25 per transfer.

           o  Partial Withdrawals - An expense charge of $25 or 2% of the amount
              requested, whichever is less, is made for each partial withdrawal.

           o  Substitution  of Insured  Person - A $100  expense  charge will be
              deducted for each substitution of insured person.

FROM THE TRUST

o  The Separate  Account Funds purchase  shares of the Trust at net asset value.
   That price reflects investment  management fees,  indirect expenses,  such as
   brokerage commissions, and certain direct operating expenses.

                                       2

<PAGE>


The table below shows (i) actual investment management fees paid by the Trust in
1995 and (ii) other  expenses  deducted  from Trust  assets in 1995.  Investment
management  fees may increase or decrease  based on the level of  portfolio  net
assets.  These fees are subject to maximum rates, as described under THE TRUST'S
INVESTMENT ADVISER on page 6, and in the attached Trust prospectus.  Other Trust
expenses are likely to fluctuate from year to year. Both  investment  management
fees and other Trust  expenses are  expressed in the table below as a percentage
of each portfolio's daily average net assets:

<TABLE>
<CAPTION>

       PORTFOLIO                       ACTUAL 1995 MANAGEMENT FEE       1995 OTHER EXPENSES            1995 TOTAL EXPENSES
       ------------------------------------------------------------------------------------------------------------------------
       <S>                                        <C>                         <C>                            <C>  
       Money Market                               0.40%                       0.04%                          0.44%
       Intermediate Govt. Securities              0.50%                       0.07%                          0.57%
       Quality Bond                               0.55%                       0.04%                          0.59%
       High Yield                                 0.55%                       0.05%                          0.60%
       Growth & Income                            0.55%                       0.05%                          0.60%
       Equity Index                               0.35%                       0.13%                          0.48%
       Common Stock                               0.35%                       0.03%                          0.38%
       Global                                     0.53%                       0.08%                          0.61%
       International                              0.90%                       0.13%*                         1.03%
       Aggressive Stock                           0.46%                       0.03%                          0.49%
       Conservative Investors                     0.55%                       0.04%                          0.59%
       Balanced                                   0.37%                       0.03%                          0.40%
       Growth Investors                           0.52%                       0.04%                          0.56%
       ---------------------------
       *Annualized

</TABLE>

VARIATIONS

o  Equitable  is  subject  to  the  insurance  laws  and  regulations  in  every
   jurisdiction  in which IL COLI II is sold. As a result,  various time periods
   and other terms and  conditions  described in this  prospectus  may vary from
   state to state. These variations will be reflected in the policy.

o  The terms of IL COLI II may also vary where special circumstances result in a
   reduction in our costs.

ADDITIONAL INFORMATION

CANCELLATION RIGHT

o  You have a right to examine the policy.  You may cancel the policy by sending
   it to our  Administrative  Office  with a written  request  to  cancel.  Your
   request to cancel the policy must be  postmarked  no later than 10 days after
   you receive the policy. Insurance coverage ends when you send your request.

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 one of our
   life insurance policies, we may reinstate the prior policy.

o  There may be income tax and withholding implications if you cancel.

POLICY TERMINATION

o  The  policy  will  go  into  default  if the  Net  Cash  Surrender  Value  is
   insufficient  to  cover  monthly  charges  and the  death  benefit  guarantee
   provision is not in effect.  If this  occurs,  you will be notified and given
   the  opportunity  to  maintain  the  policy  in  force by  making  additional
   payments.  You may be able to restore a  terminated  policy  within a limited
   time period, but this will require additional  evidence of insurability.  See
   YOUR POLICY CAN  TERMINATE  on page 16 and YOU MAY RESTORE A POLICY  AFTER IT
   TERMINATES on page 16.

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 as long as they remain in the Policy  Account.  Death benefits and Policy
   Account  earnings  may,  however,  have  corporate  alternative  minimum  tax
   consequences.   Loans,  partial  withdrawals,   surrender,  maturity,  policy
   termination, or a substitution of insured may result in recognition of income
   for tax purposes. See TAX EFFECTS on page 17.






                                       3

<PAGE>


                       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  operating  expenses of the Trust,  for periods ending September
30,  1996.  The  historical  performance  of the Common  Stock and Money  Market
Portfolios  for periods  prior to March 22, 1985,  when these funds were managed
separate accounts and subject to a different fee structure, has been adjusted to
reflect  current  investment  management  fees of .40% per annum  and  estimated
direct  operating  expenses  of the Trust of .10% per annum.  The  Common  Stock
Portfolio and its predecessors have been in existence since 1976.

The yields  shown below are derived  from the actual rate of return of the Trust
portfolio for the period,  which is then adjusted to omit capital changes in the
portfolio during the period.  We show the SEC  standardized  7-day yield for the
Money  Market  Portfolio  and  30-day  yield  for  the  Intermediate  Government
Securities, Quality Bond and High Yield Portfolios.

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

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

<TABLE>
<CAPTION>
                                                                     RATES OF RETURN FOR PERIODS ENDING SEPTEMBER 30, 1996
                                                         ---------------------------------------------------------------------------
                                               SEC                                                                         SINCE
   PORTFOLIO                                  YIELDS      1 YEAR      3 YEARS     5 YEARS     10 YEARS    20 YEARS      INCEPTION(A)
   ---------                                 ---------   ---------   ----------  ----------   ---------   ----------  --------------
   <S>                                         <C>        <C>         <C>         <C>          <C>         <C>             <C>  
   The Fixed Income Series:
   Money Market............................     5.20%      5.35%       4.81%       4.31%        5.89%        --             7.31%
   Intermediate Government Securities......     5.92       4.85        3.71        6.26         --           --             6.89
   Quality Bond............................     5.92       5.48         --          --          --           --             3.82
   High Yield..............................    10.23      23.99       13.97       15.12         --           --            11.33
   The Equity Series:
   Growth & Income.........................               13.84         --          --          --           --            10.58
   Equity Index............................               19.69         --          --          --           --            18.74
   Common Stock............................               17.31       15.49       14.65        14.91       15.16%          14.94
   Global..................................               11.59       11.36       13.15         --           --            11.42
   International(b)........................               11.32         --          --          --           --            12.55
   Aggressive Stock........................               25.13       15.50       14.72        18.73         --            20.49
   The Asset Allocation Series:
   Conservative Investors..................                5.80        5.04        7.86         --           --             8.72
   Balanced................................               10.55        5.94        8.09        10.11         --            11.86
   Growth Investors........................               11.57        9.74       12.68         --           --            15.38

</TABLE>
   -------------
   (a)The  International  Portfolio  received  its  initial  funding on April 3,
      1995; the Equity Index Portfolio on March 1, 1994; the Growth & Income and
      Quality Bond  Portfolios on October 1, 1993; the  Intermediate  Government
      Securities Portfolio on April 1, 1991; the Conservative  Investors and the
      Growth  Investors  Portfolios on October 2, 1989; the Global  Portfolio on
      August 27,  1987;  the High  Yield  Portfolio  on  January  2,  1987;  the
      Aggressive  Stock  and  Balanced  Portfolios  on  January  27,  1986;  the
      predecessor  of the  Money  Market  Portfolio  on July 13,  1981;  and the
      predecessor of the Common Stock Portfolio on January 13, 1976.

   (b)Unannualized.

Additional  investment  performance  information  appears in the attached  Trust
prospectus.

ILLUSTRATIONS OF CASH SURRENDER VALUES BASED ON HISTORICAL  INVESTMENT  RESULTS.
The  table  on the  next  page  was  developed  to  demonstrate  how the  actual
investment  experience of the Trust and its predecessors would have affected the
Cash  Surrender  Value of  hypothetical  IL COLI II policies  held for specified
periods of time. The table  illustrates  premiums and Cash  Surrender  Values of
thirteen  hypothetical IL COLI II policies,  each with a 100% premium allocation
to a different  Fund.  The  illustration  also assumes that,  in each case,  the
insured is a 45-year-old male,  preferred  non-tobacco user and that each policy
has an increasing  death benefit,  a $200,000 initial Face Amount (not including
any supplemental term insurance rider) and a $10,392 annual premium.

The table  assumes that each policy was purchased on the first day of a calendar
year. For Trust portfolios whose inception dates fall before June 30, the policy
is assumed to have been  purchased  at the  beginning  of, and earned the actual
return over, that entire calendar year of inception.  For Trust portfolios whose
inception dates fall after June 30, the policy is assumed to have been purchased
at the beginning of the first full calendar year of that portfolio's  operation.
The table then  illustrates  what the Cash Surrender Value would have been after
one  policy  year,  after five  policy  years,  after 10 policy  years and as of
September 30, 1996.





                                       4

<PAGE>


                ILLUSTRATIONS OF IL COLI II CASH SURRENDER VALUES
BASED ON HISTORICAL INVESTMENT RESULTS, $200,000 OF INITIAL INSURANCE PROTECTION
                             AND CURRENT CHARGES(1)

                                   MALE AGE 45
                         PREFERRED RISK NON-TOBACCO USER

<TABLE>
<CAPTION>
                                                      ASSUMED POLICY                                                 
                                                     PURCHASE DATE (2)          AT END OF FIRST POLICY YEAR          
                                                    ---------------------   -------------------------------------    
                                                                                  TOTAL               CASH
                                                         BEGINNING               PREMIUM            SURRENDER       
                                                          OF YEAR:                PAID                VALUE           
                                                    ---------------------   -------------------------------------    

THE FIXED INCOME SERIES:
- ------------------------
<S>                                                         <C>                  <C>                <C>             
Money Market......................................          1982                 $10,392            $ 9,638         
Int. Gov't Securities.............................          1991                  10,392              9,558         
Quality Bond......................................          1994                  10,392              8,039         
High Yield........................................          1987                  10,392              8,904         

THE EQUITY SERIES:
- ------------------
Growth & Income...................................          1994                  10,392              8,436         
Equity Index......................................          1994                  10,392              8,586         
Common Stock......................................          1976                  10,392              9,302         
Global............................................          1988                  10,392              9,452         
International.....................................          1995                  10,392              9,487         
Aggressive Stock..................................          1986                  10,392             11,665         

THE ASSET ALLOCATION SERIES:
- ----------------------------
Conservative Investors............................          1990                  10,392              9,045         
Balanced..........................................          1986                  10,392             11,063         
Growth Investors..................................          1990                  10,392              9,434         


<CAPTION>
                                                                                                                                   
                                                          AT END OF FIFTH POLICY YEAR             AT END OF TENTH POLICY YEAR      
                                                      -------------------------------------   -------------------------------------
                                                            TOTAL              CASH                  TOTAL             CASH        
                                                           PREMIUM           SURRENDER              PREMIUM          SURRENDER    
                                                            PAID               VALUE                 PAID              VALUE      
                                                      -------------------------------------   -------------------------------------
                                                                                                                                   
THE FIXED INCOME SERIES:                                                                                                           
- ------------------------                                                                                                           
<S>                                                        <C>               <C>                   <C>               <C>         
Money Market......................................         $51,960           $54,346               $103,920          $130,665    
Int. Gov't Securities.............................          51,960            51,181                  --                --        
Quality Bond......................................            --                --                    --                --        
High Yield........................................          51,960            56,081                  --                --        
                                                                                                                                   
THE EQUITY SERIES:                                                                                                                 
- ------------------                                                                                                                 
Growth & Income...................................            --                --                    --                --       
Equity Index......................................            --                --                    --                --       
Common Stock......................................          51,960            80,478                103,920           214,490    
Global............................................          51,960            56,967                  --                --       
International.....................................            --                --                    --                --        
Aggressive Stock..................................          51,960            68,973                103,920           255,558    
                                                                                                                                   
THE ASSET ALLOCATION SERIES:                                                                                                       
- ----------------------------                                                                                                       
Conservative Investors............................          51,960            49,698                  --                --        
Balanced..........................................          51,960            58,419                103,920           154,151    
Growth Investors..................................          51,960            58,358                  --                --  


<CAPTION>
                                                           FROM POLICY PURCHASE THROUGH          
                                                                 SEPTEMBER 30, 1996              
                                                       ---------------------------------------   
                                                              TOTAL               CASH
                                                             PREMIUM            SURRENDER
                                                              PAID                VALUE          
                                                       ---------------------------------------   
                                                                                                 
THE FIXED INCOME SERIES:                                                                         
- ------------------------                                                                         
<S>                                                         <C>                <C>               
Money Market......................................          $155,880           $  206,645        
Int. Gov't Securities.............................            62,353               60,696        
Quality Bond......................................            31,176               28,202        
High Yield........................................           103,920              172,137        
                                                                                                 
THE EQUITY SERIES:                                                                               
- ------------------                                                                               
Growth & Income...................................            31,176               32,515        
Equity Index......................................            31,176               36,060        
Common Stock......................................           218,232            1,220,152        
Global............................................            93,528              150,196        
International.....................................            20,784               19,428        
Aggressive Stock..................................           114,312              315,945        
                                                                                                 
THE ASSET ALLOCATION SERIES:                                                                     
- ----------------------------                                                                     
Conservative Investors............................            72,744               79,137        
Balanced..........................................           114,312              173,866        
Growth Investors..................................            72,744               99,917        

</TABLE>


THE  DEATH  BENEFIT  GUARANTEE  PREMIUM  FOR  THIS  POLICY  IS  $3,568.04.   SEE
GUARANTEEING THE DEATH BENEFIT ON PAGE 10.

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

(1)   POLICY  VALUES  REFLECT ALL CHARGES  ASSESSED  UNDER THE POLICY AND BY THE
      TRUST INCLUDING AN ASSUMED CHARGE FOR TAXES OF 2%. CURRENT  NON-GUARANTEED
      COST OF INSURANCE, ADMINISTRATIVE,  MORTALITY AND EXPENSE RISK AND PREMIUM
      SALES CHARGES HAVE BEEN USED TO DETERMINE POLICY VALUES;  SUCH CHARGES MAY
      BE INCREASED IN THE FUTURE,  BUT WILL NEVER EXCEED THE GUARANTEED  MAXIMUM
      CHARGES SET FORTH IN DEDUCTIONS AND CHARGES ON PAGE 14. IF GUARANTEED COST
      OF INSURANCE, ADMINISTRATIVE, MORTALITY AND EXPENSE RISK AND PREMIUM SALES
      CHARGES WERE USED, THE RESULTS WOULD BE LOWER.

(2)   ASSUMED POLICY  PURCHASE DATE IS BASED UPON INCEPTION OF TRUST  PORTFOLIO.
      PLEASE REFER TO EXPLANATION OF TABLE ON PAGE 4.


                                       5
<PAGE>


PART 1:       DETAILED INFORMATION ABOUT EQUITABLE AND IL COLI II
              INVESTMENT CHOICES

THE COMPANY THAT ISSUES IL COLI II

EQUITABLE.  Equitable,  a New York stock  life  insurance  company,  had been in
business since 1859. We are 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.  AXA is the holding company for an international  group of
insurance  and related  financial  services  companies.  Equitable,  the Holding
Company and their subsidiaries managed approximately $195.3 billion of assets as
of December  31, 1995,  including  third party  assets of  approximately  $144.4
billion.  Equitable's home office is 1290 Avenue of the Americas,  New York, New
York 10104.  We are licensed to do business in all 50 states,  Puerto Rico,  the
Virgin  Islands  and  the  District  of  Columbia.  We  maintain  local  offices
throughout the United States. At December 31, 1995, we had approximately  $132.8
billion face amount of variable  life  insurance  in force.  Prior to January 1,
1997, IL COLI II policies were issued by  Equitable's  wholly-owned  subsidiary,
Equitable  Variable  Life  Insurance  Company  (Equitable  Variable).  Equitable
Variable was merged into Equitable as of January 1, 1997.

THE SEPARATE ACCOUNT AND THE TRUST

THE SEPARATE ACCOUNT. The Separate Account was established on September 21, 1995
under the Insurance Law of the State of New York. The Separate Account is a type
of investment  company called a unit investment trust and is registered with the
Securities and Exchange  Commission  (SEC) under the  Investment  Company Act of
1940 (1940 Act). This  registration  does not involve any supervision by the SEC
of the management or investment  policies of the Separate Account.  The Separate
Account is a successor to a separate  account that was  established by Equitable
Variable on April 19, 1985. The assets of that separate account became assets of
the Separate Account on January 1, 1997 when Equitable  Variable was merged into
Equitable.

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 at our
discretion.

THE TRUST.  The Separate  Account has several  funds,  each of which  invests in
shares of a  corresponding  portfolio  of the  Trust.  The Trust is an  open-end
diversified  management  investment company, more commonly called a mutual fund.
As a "series"  type of 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 possibly may 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 do so. Also, if we ever believe that any of
the  Trust's  portfolios  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. Alliance,  a publicly-traded  limited
partnership,  is indirectly majority-owned by Equitable.  Alliance's main office
is 1345 Avenue of the Americas, New York, New York 10105.

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,  1995,  Alliance  was  managing
approximately $146.5 billion in assets.

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 Government Securities..........................       .500%          .475%          .450%

   High Yield, Global, Conservative Investors and

      Growth Investors..............................................................       .550%          .525%          .500%
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                        6

<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%


                                                                                           FIRST          NEXT           OVER
   PORTFOLIO                                                                           $750 MILLION   $750 MILLION   $1.5 BILLION
   ---------                                                                           ------------   ------------   ------------

   Equity Index.....................................................................       .350%          .300%          .250%


                                                                                           FIRST          NEXT           OVER
   PORTFOLIO                                                                           $500 MILLION   $1 BILLION     $1.5 BILLION
   ---------                                                                           ------------   ----------     ------------

   International....................................................................       .900%          .850%           .800
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

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

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
   PORTFOLIO                  INVESTMENT POLICY                                        OBJECTIVE
   ----------                 -----------------                                        ---------

   FIXED INCOME SERIES:

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

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

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

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

   EQUITY SERIES:

   GROWTH & INCOME.........   Primarily   income   producing  common  stocks  and      High total  return  through a  combination
                              securities 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  trust
                              "Index")  which the adviser  believes  will, in the      expenses)    that     approximates     the
                              aggregate,  approximate the performance  results of      investment   performance   of  the   Index
                              the Index.                                               (including  reinvestment  of dividends) at
                                                                                       a risk level  consistent  with that of the
                                                                                       Index.

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

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

   INTERNATIONAL...........   Primarily equity  securities  selected  principally      Long-term growth of capital.
                              to  permit   participation  in  non-United   States
                              companies with prospects for growth.

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

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       7

<PAGE>

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
   PORTFOLIO                  INVESTMENT POLICY                                        OBJECTIVE
   ----------                 -----------------                                        ---------

   ASSET ALLOCATION SERIES:

   <S>                        <C>                                                      <C>
   CONSERVATIVE............   Diversified  mix of  publicly-traded,  fixed-income      High   total   return   without,   in  the
   INVESTORS                  and  equity  securities;  asset  mix  and  security      adviser's    opinion,    undue   risk   to
                              selection   are   primarily   based  upon   factors      principal.
                              expected  to  reduce   risk.   The   Portfolio   is
                              generally  expected  to hold  approximately  70% of
                              its assets in fixed  income  securities  and 30% in
                              equity securities.

   BALANCED................   Primarily  common  stocks,   publicly-traded   debt      High  return   through  a  combination  of
                              securities    and   high   quality   money   market      current income and capital appreciation.
                              instruments.  The  Portfolio is generally  expected
                              to hold 50% of its assets in equity  securities and
                              50% in fixed income securities.

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

Because Policy Account values may be invested in mutual fund options, IL COLI II
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.

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

THE GUARANTEED INTEREST ACCOUNT

You may allocate some or all of your Policy Account to the  Guaranteed  Interest
Account,  which is funded by our general account and pays interest at a declared
rate  guaranteed  for  one  year.  The  principal,  after  deductions,  is  also
guaranteed.  The  general  account  supports  all of our  insurance  and annuity
guarantees,  including the Guaranteed  Interest Account,  as well as our general
obligations. The general account is subject to regulation and supervision by the
Insurance  Department  of the  State of New York and to the  insurance  laws and
regulations of all jurisdictions where we are authorized to do business. Because
of applicable  exemptive and exclusionary  provisions,  interests in the general
account have not been  registered  under the  Securities Act of 1933 (1933 Act),
nor  is  the  general  account  an  investment   company  under  the  1940  Act.
Accordingly,  neither the general account,  the Guaranteed  Interest Account nor
any interests  therein are subject to regulation  under the 1933 Act or the 1940
Act. We have been advised that the staff of the SEC has not made a review of the
disclosures  that are included in the prospectus for your  information  and that
relate  to the  general  account  and the  Guaranteed  Interest  Account.  These
disclosures,  however, may be subject to certain generally applicable provisions
of the Federal  securities  laws  relating to the accuracy and  completeness  of
statements made in prospectuses.

The amount you have in the Guaranteed Interest Account at any time is the sum of
the amounts  allocated or transferred  to it, plus the interest  credited to it,
minus amounts  deducted,  transferred  and withdrawn  from it. In addition,  any
policy  loan is  secured  by an  amount  in your  Policy  Account  equal  to the
outstanding loan. This amount remains part of the Policy Account but is assigned
to the Guaranteed Interest Account. We refer to this amount as the loaned amount
in the Guaranteed Interest Account. A Living Benefit payment will also result in
amounts being transferred to the Guaranteed Interest Account. See LIVING BENEFIT
OPTION on page 11.

ADDING INTEREST IN THE UNLOANED  GUARANTEED  INTEREST ACCOUNT. We pay a declared
interest rate on all amounts that you have in the Guaranteed  Interest  Account.
At policy issuance,  and prior to each policy anniversary,  we declare the rates
that will apply to amounts in the unloaned  Guaranteed  Interest Account for the
following  policy year.  Different  rates may apply to policies  currently being
issued and previously issued policies. These annual interest rates will never be
less than the minimum guaranteed  interest rate of 4%, before policy deductions.
Different  rates are also paid on unloaned and loaned  amounts in the Guaranteed
Interest Account. See POLICY LOAN INTEREST on page 13. Amounts securing a Living
Benefit  payment  are  considered  unloaned  amounts for  purposes of  crediting
interest.  Interest is credited and compounds daily at an effective  annual rate
that equals the declared rate for each policy year.

TRANSFERS  OUT  OF  THE  GUARANTEED  INTEREST  ACCOUNT.  Transfers  out  of  the
Guaranteed  Interest  Account to the Separate Account are allowed once a year on
or within 30 days after your policy  anniversary.  If we receive  your  transfer
request up to 30 days before your policy anniversary,  the transfer will be made
on your  policy  anniversary.  If we receive  your  request on or within 30 days
after  your  policy  anniversary,  the  transfer  will be made as of the date we
receive your request.  You may transfer up to 25% of your unloaned  value in the
Guaranteed  Interest Account as of the transfer date.  Amounts securing a Living
Benefit payment may not be transferred from the Guaranteed Interest Account.


                                       8

<PAGE>


PART 2:  DETAILED INFORMATION ABOUT IL COLI II

FLEXIBLE PREMIUMS

You may choose the amount and frequency of premium payments, as long as they are
within the limits described  below. We determine the applicable  minimum initial
premium based on the age, sex and tobacco user status of the insured person, the
initial  Face Amount of the policy and any  additional  term  insurance  benefit
selected.  In certain  situations,  however, no distinction is made based on the
sex of the insured  person.  See COST OF  INSURANCE  CHARGES on page 15. You may
choose to pay a higher initial premium.

The full  minimum  initial  premium  must be given to your agent or broker on or
before the day the policy is delivered  to you. No  insurance  under your policy
will take effect (a) until a policy is delivered  and the full  minimum  initial
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  initial  premium  is  paid.  If you have
submitted  the full  minimum  initial  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.

Premiums  must be by check or money order drawn on a U.S.  bank in U.S.  dollars
and made payable to Equitable. Premiums after the first must be sent directly to
our Administrative  Office. The minimum premium is $100 (policies issued in some
states or automatic payment plans may have different minimums.) This minimum may
be increased if we give you written notice.

We may return premium payments if we determine based upon our  interpretation of
current  tax rules  that  such  premiums  would  cause  your  policy to become a
modified  endowment  contract  or to cease to  qualify as life  insurance  under
Federal  income tax law. We may also make such  changes to the policy as we deem
necessary to continue to qualify the policy as life  insurance.  See TAX EFFECTS
on page 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.

PLANNED PERIODIC AND DEATH BENEFIT  GUARANTEE  PREMIUMS.  Although  premiums are
flexible,  page 3 of your  policy  (the  Policy  Information  Page)  will show a
"planned" periodic premium and a "death benefit guarantee premium" (if the death
benefit guarantee  provision is available under your policy).  We measure actual
premiums  against  accumulated  death  benefit  guarantee  premiums to determine
whether the death benefit guarantee provision will prevent the policy from going
into default.

The death benefit guarantee premium is actuarially  determined at issue based on
the age, sex, tobacco user status and  underwriting  class of the insured person
and the Face Amount.  The death benefit guarantee premium may change if you make
policy  changes  that  decrease  the Face  Amount of the policy or if there is a
change in the insured person's  underwriting or tobacco user classification.  We
reserve  the right to limit  the  amount of any  premium  payments  which are in
excess of the  greater of the  planned  periodic  premium  or the death  benefit
guarantee premium.

The planned  periodic  premium is an amount you determine  (within limits set by
us) when you apply for the policy.  The planned premium may be more or less than
the death benefit guarantee  premium.  Neither the planned premium nor the death
benefit guarantee premium are required  premiums.  Failure to pay premiums could
cause the policy to terminate. See YOUR POLICY CAN TERMINATE on page 16.

PREMIUM AND MONTHLY CHARGE ALLOCATIONS.  On your application you provide us with
initial instructions as to how to allocate your net premiums and monthly charges
among the Funds and the Guaranteed Interest Account.  Allocation percentages may
be any whole number from zero to 100, but the sum must equal 100. Allocations to
a Fund 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, and is the date we actually issue your policy.  The date your
allocation  instructions take effect is called the Allocation Date. Our business
days are described in HOW WE DETERMINE THE UNIT Value on page 12.

Until  the  Allocation  Date,  any  net  premiums  allocated  to a Fund  will be
allocated to the Money Market Fund,  and all monthly  deductions  allocated to a
Fund will be  deducted  from the Money  Market  Fund.  On the  Allocation  Date,
amounts in the Money  Market  Fund will be  allocated  to the  various  Funds in
accordance  with your policy  application.  We may delay the Allocation Date for
the same reasons that we would delay effecting a transfer request. There will be
no charge for the transfer out of the Money Market Fund on the Allocation Date.

You may change  the  allocation  percentages  for either  your  current  premium
payment  or  the  current  and  future  premium   payments  by  writing  to  our
Administrative  Office and indicating the changes you wish to make. Your request
must be signed. These changes will go into effect as of the date your request is
received at our  Administrative  Office,  but no earlier than the first business
day following the  Allocation  Date, and will affect  transactions  on and after
such date.

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 term insurance benefit included in your policy, less any 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
charges.

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 death  benefit equal to the policy's Face Amount PLUS the
   amount in your  Policy  Account on the day the  insured  person  dies.  Under
   Option B, the value of the benefit is variable and fluctuates with the amount
   in your Policy Account.


                                       9

<PAGE>


Under both options,  a higher death benefit may apply. This higher death benefit
is a percentage multiple of the amount in your Policy Account. The percentage is
generally  based on  provisions of Federal tax law which require a minimum death
benefit in relation to cash value for your policy to qualify as life  insurance.
A higher  percentage  multiple  than that  required  by Federal  tax law will be
applied at ages 91 and over. Since cost of insurance charges are assessed on the
difference between the Policy Account value and the death benefit, these charges
will increase if the higher death benefit takes effect.

The higher death  benefit  will be the amount in your Policy  Account on the day
the  insured  person dies times the  percentage  for the  insured  person's  age
(nearest  birthday) at the beginning of the policy year of the insured  person's
death.  The percentage  declines as the insured person gets older. For ages that
are not shown on the following table, the percentage  multiples will decrease by
a ratable portion for each full year.

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                             TABLE OF DEATH BENEFITS AS A PERCENTAGE MULTIPLE OF POLICY ACCOUNT VALUES

    <S>                 <C>          <C>         <C>         <C>         <C>          <C>         <C>        <C>           <C>
    INSURED             40 or         45          50          55          60           65          70        75 to         100
    PERSON'S AGE        under                                                                                  95
                         250%        215%        185%        150%        130%         120%        115%        105%         100%
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

For  example,  if the  insured  person  were 75 years old and your  policy had a
Policy  Account  value of $200,000,  the higher death  benefit  would be 105% of
$200,000 or $210,000.

GUARANTEEING THE DEATH BENEFIT.  We will guarantee your death benefit  coverage,
regardless of the policy's  investment  performance,  if you have paid a certain
amount of premiums into your policy and you have not withdrawn or borrowed those
amounts.  The death  benefit  guarantee  provision is not  available if you have
elected any death benefit coverage under the supplemental  term insurance rider.
See  SUPPLEMENTAL  INSURANCE ON THE INSURED PERSON on page 11. The death benefit
guarantee provision is also not available in some states.

The death benefit  option you select (A or B) can affect the length of time that
the death benefit  guarantee  provision  will last.  If you have selected  death
benefit  Option A, and you never  change it to Option B, then the death  benefit
guarantee  provision  will  terminate  on the Final  Policy  Date.  See MATURITY
BENEFIT  on page 11. If ever  your  policy,  at any time,  has an Option B death
benefit,  the death benefit  guarantee  provision will terminate on the later of
(1) the policy anniversary nearest the insured person's 80th birthday or (2) the
15th policy  anniversary.  However,  if your death  benefit  first changes to an
Option B after this time, the death benefit  guarantee  provision will terminate
immediately.  Some  states may also  limit the length of time the death  benefit
guarantee  provision will last to 5 years or less. You should ask your agent for
further information.

If your policy's Net Cash  Surrender  Value is  insufficient  to pay the monthly
deductions,  the death  benefit  guarantee  provision  can keep your policy from
terminating if two conditions are satisfied.  First, any outstanding policy loan
plus accrued loan  interest  cannot exceed the policy's  Cash  Surrender  Value.
Second,  the amount of your actual premium payments minus any withdrawals  (each
accumulated at 4% interest) must equal or exceed a benchmark  premium amount. To
determine  this  benchmark  premium  amount  we  accumulate  the  death  benefit
guarantee premium (shown on the Policy Information Page) at 4% interest.

CHANGES IN INSURANCE PROTECTION

DECREASING  THE FACE AMOUNT.  After the second  policy  year,  you may request a
decrease in your policy's Face Amount. You must send your signed written request
to  our  Administrative  Office.  See  TAX  EFFECTS  on  page  17  for  the  tax
consequences  of  changing  the Face  Amount.  Any change will be subject to our
approval and the following conditions.

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. The
reduction will be allocated  between the base policy and any  supplemental  term
insurance rider in proportion to their respective Face Amounts at issue, subject
to  maintaining  the minimum base policy Face Amount that we require.  The death
benefit guarantee premium as well as monthly deductions from your Policy Account
for the cost of insurance  will  generally  decrease,  beginning on the date the
decrease in Face Amount takes effect.

CHANGING THE DEATH BENEFIT OPTION.  After the second policy year, you may change
the  death  benefit  option  by  sending  a  signed   written   request  to  our
Administrative  Office.  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 Face Amount will be decreased by
   the amount in your Policy Account on the date of the change. This change will
   shorten  the  length  of  time  the  death  benefit  guarantee  provision  is
   available.  See  GUARANTEEING  THE DEATH BENEFIT on page 10. We may not allow
   such a change if it would reduce the Face Amount  below the minimum  required
   to issue this policy at the time of the reduction. We may require evidence of
   insurability to make the change.

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

These  increases and decreases in Face Amount are made so that the amount of the
death benefit remains the same on the date of the change. When the death benefit
remains  the same,  there is no change in the net  amount at risk,  which is the
amount on which cost of  insurance  charges  for the base  policy are based (see
COST OF INSURANCE  CHARGES on page 15). If your death benefit is determined by a
percentage multiple of the Policy Account,  however, the new Face Amount will be
determined differently.


                                       10

<PAGE>


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 second  policy year,  substitute  the insured
person under your policy. The cost of insurance charges may change. Substituting
the  insured  person  is a  taxable  event and may,  depending  upon  individual
circumstances, have other adverse tax consequences,  including classification of
the policy as a modified endowment contract or disqualification of the policy as
life insurance for Federal income tax purposes  unless funds are distributed out
of the policy.  See TAX EFFECTS on page 17. You should  consult your tax adviser
prior to  substituting  the insured person.  As a condition to substituting  the
insured person we may require you to sign a form acknowledging the potential tax
consequences  of making this  change.  A $100  charge will be deducted  from the
Policy Account for each substitution of insured person.

WHEN POLICY CHANGES GO INTO EFFECT.  A substitution  of the insured  person,  or
change  in Face  Amount  or death  benefit  option,  will go into  effect on 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
based on our  understanding  of current rules,  the change might disqualify your
policy as life insurance under applicable  Federal tax law. In other cases there
may be adverse tax  consequences  as a result of the change.  See TAX EFFECTS on
page 17.

MATURITY BENEFIT

If the insured person is still living on the policy  anniversary  nearest his or
her 100th birthday (Final Policy Date), we will pay you the amount in the Policy
Account net of any policy 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 our  underwriting  guidelines  and  availability  in your state,  our
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  any death benefit  payable  under the  supplemental  term  insurance
rider)  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 a six month life  expectancy).  There is no
additional charge for the rider, but we will deduct an administrative  charge of
up to $250 from the proceeds of the Living Benefit payment. In addition,  if you
tell us that you do not wish to have the Living  Benefit  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, we establish 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 in which your policy
is delivered.  See BORROWING FROM YOUR POLICY ACCOUNT -- POLICY LOAN INTEREST on
pages 12 and 13.

Until a death  benefit is paid, or the policy is  surrendered,  a portion of the
lien is allocated to the policy's Cash Surrender Value.  This liened amount will
be transferred to the Guaranteed Interest Account where it will earn interest at
the same rate as unloaned amounts.  See THE GUARANTEED  INTEREST ACCOUNT on page
8. 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.

The receipt of a Living  Benefit  payment  may be able to qualify for  exclusion
from income tax. See TAX EFFECTS on page 17.  Consult your tax adviser.  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.

SUPPLEMENTAL INSURANCE ON THE INSURED PERSON

You may purchase at issue death benefit coverage on the insured person through a
supplemental term insurance rider. Choosing coverage under the supplemental term
insurance  rider in lieu of coverage  under the base  policy  will reduce  total
charges and increase  Policy Account values on a current charge basis.  The more
supplemental  term insurance  coverage you elect, the greater will be the amount
of the  reduction in charges and increase in Policy  Account  value on a current
charge  basis.  However,  the  supplemental  term  insurance  rider  has  higher
guaranteed  maximum  cost of  insurance  charges  than  the  base  policy.  On a
guaranteed charge basis, the use of the rider will increase charges and decrease
the Policy  Account  value.  In addition,  if you elect any coverage  under this
rider,  the death  benefit  guarantee  provision  will not be available  and the
Living Benefit rider will not apply to the supplemental term insurance.

The minimum  Face  Amount  that we will issue  under the rider is  $10,000.  The
minimum  total Face Amount  (Face  Amount  under the rider plus base policy Face
Amount)  that must be  maintained  at all times is  $100,000,  of which at least
$50,000 must be coverage under the base policy.  Premiums are allocated  between
the base policy and the rider in proportion to their  respective Face Amounts at
issue, and a charge equal to 2% will be deducted from premiums  allocated to the
rider to cover sales expenses. Premiums allocated to the base policy are subject
to a different sales charge. See PREMIUM SALES CHARGE on page 14. Coverage under
the  supplemental  term  insurance  rider is not included  when we calculate the
amount of the administrative charge.

If the base  policy  becomes  subject  to a  higher  death  benefit  in order to
maintain its qualification as life insurance, the amount of coverage provided by
the supplemental term insurance rider will automatically  decrease to offset the
increase  in the base  policy  death  benefit.  Your agent can  provide  further
information and policy illustrations showing how the supplemental term insurance
rider can affect your policy values under different assumptions.



                                       11

<PAGE>


YOUR POLICY ACCOUNT VALUE

The  amount in your  Policy  Account is the sum of the  amounts  you have in the
Guaranteed  Interest Account and in the Funds. Your Policy Account also reflects
various charges. See DEDUCTIONS AND CHARGES on page 14.

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

HOW WE DETERMINE THE UNIT VALUE.  We determine  unit values for the Funds at the
end of each business day.  Generally,  a business day is any day we are open and
the New York Stock Exchange is open for trading.  The unit value that applies to
a transaction  taking effect on a business day will be the unit value calculated
as of the close of  business on that day.  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 on those days other than
a policy anniversary report and the payment of death benefit proceeds.  The unit
value for any business day is equal to the unit value for the preceding business
day multiplied by the net investment factor for that Fund on that business day.

A net  investment  factor is  determined  for each Fund 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.  Finally,  we reserve the
right to subtract  any daily  charge for taxes or amounts set aside as a reserve
for taxes.

TRANSFERS OF POLICY ACCOUNT  VALUE.  You may request a transfer of amounts among
Funds or to the Guaranteed Interest Account.

Special rules apply to transfers out of the  Guaranteed  Interest  Account.  See
TRANSFERS  OUT OF THE  GUARANTEED  INTEREST  ACCOUNT  on page 8.  You may make a
transfer by telephone or by submitting a signed written  transfer request to our
Administrative Office.  Transfer request forms are available from your Equitable
agent  or from our  Administrative  Office.  Special  rules  apply to  telephone
transfers. See TELEPHONE TRANSFERS 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
that  currently  allocated to a Fund.  We may delay making a transfer if the New
York Stock Exchange is closed or the SEC has declared that an emergency  exists.
In addition, we may delay transfers where permitted under applicable law.

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  signed
form MUST be returned to our Administrative Office before requesting a telephone
transfer.

Telephone  transfers  may be  requested  on each  day we are  open  to  transact
business.  You will receive the Funds' 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.  The  telephone   transfer   requests  are
automatically  recorded  and are  invalid if  incomplete  information  is given,
portions of the request are inaudible,  no authorization form is on file, or the
request does not comply with the transfer limitations described above.

We have established  reasonable procedures designed to confirm that instructions
communicated by telephone are genuine. Such procedures include requiring certain
personal  identification  information prior to acting on telephone  instructions
and providing written confirmation of instructions communicated by telephone. If
we do not employ reasonable procedures to confirm that instructions communicated
by telephone are genuine, we may be liable for any losses arising out of any act
or any failure to act resulting from our own negligence,  lack of good faith, or
willful  misconduct.  In light  of the  procedures  established,  we will not be
liable for following  telephone  instructions  that we reasonably  believe to be
genuine.

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

CHARGE FOR  TRANSFERS.  We have  reserved  the right under your policy to make a
charge of up to $25 for transfers of Policy Account value.  Currently,  you will
be able to make 12 free transfers in any policy year, but we will charge $25 per
transfer after the twelfth  transfer.  No charge will ever apply to the transfer
of all of your  amounts  in the  Separate  Account  to the  Guaranteed  Interest
Account.

BORROWING FROM YOUR POLICY ACCOUNT

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

                                       12

<PAGE>


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

If you do not  indicate  how you wish to allocate it, the loan will be allocated
based on the proportions  that your unloaned  amount in the Guaranteed  Interest
Account  and your values in the Funds bear to the total  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 calendar year. The
same rate applies to any outstanding policy loans and any new 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%.  The
maximum loan interest rate will only change, therefore, if the Published Monthly
Average differs from the previous  interest rate by at least 1/2 of 1%. You will
be notified in advance of any increase in the interest rate on any loan you have
outstanding.

When you  borrow  on your  policy,  the  amount of your loan is set aside in the
Guaranteed  Interest  Account where it earns a declared rate for loaned amounts.
The interest  rate we credit to the loaned  portion of the  Guaranteed  Interest
Account will be at an annual rate up to 2% less than the loan  interest  rate we
charge. However, we reserve the right to credit a lower rate than this if in the
future  tax laws  change  such  that our taxes on  policy  loans or policy  loan
interest are increased.

Under our  current  rules,  the rate we credit on loaned  amounts  for the first
fifteen  policy  years is 1% less  than  the  rate we  charge  for  policy  loan
interest,  and beginning in the sixteenth policy year, the rate difference drops
from 1% to 1/4 of 1%. Because IL COLI II was offered for the first time in 1996,
no reduction in the rate  difference in the  sixteenth  policy year has yet been
attained.  These rate  differentials  are those  currently in effect and are not
guaranteed. Interest credited on loaned amounts will never be less than 4%.

Interest accrues daily on any loaned amount in the Guaranteed  Interest Account.
On each policy anniversary and any time you repay a policy loan in full, accrued
interest on the loaned amount is allocated to the Separate  Account Funds and to
the unloaned portion of the Guaranteed  Interest Account in accordance with your
premium allocation percentages.

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. This
means an  additional  loan is made to pay the  interest.  An amount equal to the
difference  between the loan interest due and the loan interest  credited on the
loaned portion of the Guaranteed  Interest  Account will be transferred from the
Funds and the Guaranteed  Interest Account to make the loan, and allocated based
on the proportion  that your unloaned value in the Guaranteed  Interest  Account
and your  values in the Funds bear to the total  unloaned  value in your  Policy
Account.

REPAYING  THE LOAN.  You may repay all or part of a policy loan at any time.  We
assume that any money you send us is a premium  payment unless you  specifically
indicate  in  writing  that  it is to  be  applied  as a  loan  repayment.  Loan
repayments are not subject to a charge for taxes or a Premium Sales Charge.  Any
amount not needed to repay a loan and accrued loan interest will be applied as a
premium  payment.  We will first  allocate  loan  repayments  to our  Guaranteed
Interest  Account  until the amount of any loans  originally  allocated  to that
Account have been repaid.  After you have repaid this amount, you may choose how
you want us to allocate repayments. If you do not provide specific instructions,
repayments will be allocated based on the proportion that your unloaned value in
the Guaranteed  Interest  Account and your values in the Funds bear to the total
unloaned value in your Policy Account.

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 set aside in the  Guaranteed  Interest
Account will not be  available  for  investment  in the Funds or in the unloaned
portion of the Guaranteed  Interest Account.  Whether you earn more or less with
the loaned  amount set aside depends on the  investment  experience of the Funds
and the rates  declared  for the  unloaned  portion of the  Guaranteed  Interest
Account. The amount of any policy loan and accrued loan interest will reduce the
proceeds  paid from your  policy upon the death of the  insured  person,  policy
maturity  or policy  surrender.  In  addition,  a loan will  reduce  the  amount
available for you to withdraw  from your policy.  See TAX EFFECTS on page 17 for
the tax consequences of a policy loan. A loan may also affect the length of time
that your insurance remains in force because the amount set aside to secure your
loan cannot be used to cover monthly  deductions or a loan may prevent the death
benefit  guarantee  provision  from keeping the policy out of default.  See YOUR
POLICY CAN TERMINATE on page 16.

PARTIAL WITHDRAWALS AND SURRENDER

PARTIAL  WITHDRAWALS.  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  sending  a signed  written  request  to our  Administrative
Office.  When you make a partial  withdrawal,  an expense charge of $25 or 2% of
the amount requested,  whichever is less, will also be deducted from your Policy
Account.  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:


                                       13

<PAGE>


o  not cause the death  benefit to fall below the minimum  Face Amount 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.

You may specify how much of the  withdrawal you want taken from amounts you have
in each Fund and the unloaned portion of the Guaranteed Interest Account. If you
do not specifically indicate, we will make the withdrawal and deduct the related
expense  charge  based on the  proportions  that your  unloaned  amounts  in the
Guaranteed  Interest  Account and the Funds bear to the total  unloaned value of
your Policy Account.

A partial withdrawal reduces the amount you have in your Policy Account and Cash
Surrender  Value on a  dollar-for-dollar  basis.  Normally,  it also reduces the
total death benefit on a  dollar-for-dollar  basis.  However, if the total death
benefit is based on the Policy  Account  percentage  multiple,  the reduction in
death benefit would be greater.  The  withdrawal  and these  reductions  will be
effective as of the date your request is received at our Administrative  Office.
See TAX EFFECTS on page 17 for the tax consequences of a partial  withdrawal and
a reduction in benefits.

SURRENDER FOR NET CASH SURRENDER  VALUE.  The Cash Surrender Value is the amount
in your Policy  Account.  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.  See  TAX  EFFECTS  on  page  17 for  the  tax
consequences  of a surrender.  We will deduct from the Net Cash Surrender  Value
any amount  securing a Living  Benefit  payment.  We will  compute  the Net Cash
Surrender Value as of the date we receive your written surrender request and the
policy at our  Administrative  Office.  All insurance coverage under your policy
will end on that date.

DEDUCTIONS AND CHARGES

DEDUCTIONS  FROM  PREMIUMS.  Charges for  certain  taxes are  deducted  from all
premiums.  In  addition,  a Premium  Sales  Charge  will be  deducted  from your
premiums as  specified  below.  The balance of each premium (the net premium) is
placed in your Policy Account.

Charge For Taxes. We deduct a charge  designed to approximate  certain taxes and
additional  charges  imposed upon us by states and certain  jurisdictions.  Such
charges currently range from .75% to 5% (Virgin Islands).

This charge may be  increased  or decreased to reflect any changes in our taxes.
In addition,  if an insured  person  changes his or her place of residence,  you
should  notify us to change our records so that the charge will  reflect the new
jurisdiction.

Premium  Sales  Charge.  A  percentage  of  each  premium  will be  deducted  to
compensate  us in part for sales and  promotional  expenses in  connection  with
selling IL COLI II, such as commissions, the cost of preparing sales literature,
other  promotional  activities  and other direct and indirect  expenses.  We pay
these  expenses from our own  resources,  including the Premium Sales Charge and
any profit we may earn on the charges  deducted  under the  policy,  such as the
mortality and expense risk charge. The maximum Premium Sales Charge for premiums
allocated  to the base policy is equal to 9% of such  premiums  paid through the
tenth policy year and 3% of such premiums paid thereafter. Premiums allocated to
the  supplemental   term  insurance  rider  have  a  lower  sales  charge.   See
SUPPLEMENTAL INSURANCE ON THE INSURED PERSON on page 11.

Currently,  we deduct the 9% Premium Sales Charge from each base policy  premium
payment  until the  cumulative  premiums  paid during the first 10 policy  years
equals seven times the "target  premium" and 3%  thereafter.  The target premium
varies by issue age, sex and tobacco  user status of the insured  person and the
base policy's Face Amount,  and is generally less than or equal to one seven-pay
premium for the base policy.  The  seven-pay  premium is defined by the Internal
Revenue Code and 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 and  administrative  charges),  would be
fully paid for after seven level annual payments. We reserve the right, however,
to deduct  the  maximum  Premium  Sales  Charge as  described  in the  preceding
paragraph from each base policy premium payment at any time.

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

Monthly   Administrative  Charge.  The  administrative  charge  is  designed  to
compensate  us for  administrative  activities  in  connection  with issuing and
maintaining your policy,  such as billing,  policy  transactions and policyowner
communications.  The current  administrative charge is equal to $16.50 per month
in the first three policy years  (guaranteed not to exceed $18.50 per month) and
$4 thereafter (guaranteed not to exceed $6), plus a monthly charge per $1,000 of
base policy Face Amount at issue for the first ten policy years as follows:

<TABLE>
<CAPTION>
            ISSUE AGE                      CURRENT CHARGE                        GUARANTEED MAXIMUM CHARGE
      ----------------------         ----------------------------          ---------------------------------------
              <S>                               <C>                                         <C> 
              18-39                             $.11                                        $.15
              40-49                             $.14                                        $.18
              50-59                             $.18                                        $.22
              60-80                             $.22                                        $.26
</TABLE>

The  current  monthly  charge per $1,000 of base  policy Face Amount at issue is
equal to $.02 during the 11th policy  year and later  (guaranteed  not to exceed
$.06).



                                       14
<PAGE>


Cost Of  Insurance  Charges.  The  base  policy  cost  of  insurance  charge  is
calculated by multiplying  the net amount at risk at the beginning of the policy
month by the monthly  base  policy  cost of  insurance  rate  applicable  to the
insured person at that time.  The net amount at risk is the  difference  between
the base policy current death benefit and the amount in your Policy Account.

Your cost of insurance  charge will vary from month to month with changes in the
net amount at risk.  For example,  if the current death benefit for the month is
increased  because the death  benefit is based on a  percentage  multiple of the
Policy  Account,  then the net  amount  at risk  for the  month  will  increase.
Assuming the percentage multiple is not in effect, increases or decreases to the
Policy  Account will result in a  corresponding  decrease or increase to the net
amount at risk under Option A policies,  but no change to the net amount at risk
under Option B policies. Increases or decreases to the Policy Account can result
from making premium payments, investment experience or the deduction of charges.

The cost of any  supplemental  term  insurance  rider you purchase  will also be
deducted  monthly.  Your monthly cost of insurance for this rider will equal the
cost of  insurance  rate for this  rider  times  the  amount  of  coverage  (per
thousand) under the rider at the beginning of the policy month.

The monthly cost of insurance  rates  applicable to your policy will be based on
our  current  monthly  cost of  insurance  rates.  The current  monthly  cost of
insurance  rates may be changed from time to time.  However,  the current  rates
will never be more than the  guaranteed  maximum rates set forth in your policy,
which are based on the  Commissioner's  1980  Standard  Ordinary Male and Female
Smoker and Non-Smoker  Mortality  Tables.  The supplemental term insurance rider
has higher  guaranteed  maximum cost of insurance  charges than the base policy.
The current and guaranteed  monthly cost of insurance rates are determined based
on the sex,  age,  underwriting  class and  tobacco  user  status of the insured
person.  In addition,  the current rates also vary  depending on the duration of
the policy  (i.e.,  the length of time  since a policy has been  issued).  Lower
current cost of insurance  rates generally apply for insured persons who qualify
as  non-tobacco  users.  To  qualify,  an insured  person  must meet  additional
requirements that relate to tobacco use.

There will be no distinctions based on sex in the cost of insurance rates for IL
COLI II policies sold in Montana.  The guaranteed cost of insurance rates for IL
COLI II policies  in this state 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,  rating  class and tobacco  user  status.  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 IL COLI II in  connection  with an  employment-related  insurance or
benefit plan.  In a 1983  decision,  the United States  Supreme Court held that,
under Title VII,  optional annuity benefits under a deferred  compensation  plan
could not vary on the basis of sex.

Mortality And Expense Risk Charge.  A monthly charge for assuming  MORTALITY AND
EXPENSE  RISKS will be made.  The annual  current  rate is .20% of the  unloaned
Policy Account value on the date this charge is assessed.  The annual guaranteed
maximum rate is .40%. 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. If the amount collected
from  this  charge  exceeds  losses  from the risks  assumed,  it will be to our
profit.

Transaction  Charges.  In addition to the  monthly  deductions  from your Policy
Account  described  above, we charge fees for certain policy  transactions:  see
PARTIAL  WITHDRAWALS  on page 13,  SUBSTITUTION  OF  INSURED  PERSON on page 11,
LIVING  BENEFIT  OPTION on page 11 and TRANSFERS OF POLICY ACCOUNT VALUE on page
12.  Also,  if,  after  your  policy  is  issued,  you  request  more  than  one
illustration in a policy year, we may charge a fee. See  ILLUSTRATIONS OF POLICY
BENEFITS on page 27.

How Policy Account Charges Are Allocated. Generally, deductions from your Policy
Account for monthly charges are made from the Funds and the unloaned  portion of
our  Guaranteed  Interest  Account in accordance  with the deduction  allocation
percentages  specified in your application  unless you instruct us in writing to
do  otherwise.  See  PREMIUM  AND  MONTHLY  CHARGE  ALLOCATIONS  on page 9. If a
deduction cannot be made in accordance with these  percentages,  it will be made
based on the proportions that your unloaned  amounts in the Guaranteed  Interest
Account and your amounts in the Funds bear to the total  unloaned  value of your
Policy Account.

Changes.  Any changes in the cost of  insurance  rates,  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.  We reserve the right to make a charge in
the future for taxes or reserves  set aside for taxes,  which  would  reduce the
investment experience of the Funds. See TAX EFFECTS on page 17.

TRUST CHARGES.  The Funds purchase shares of the Trust at net asset value.  That
price reflects investment management fees, indirect expenses,  such as brokerage
commissions,  and certain direct operating expenses. The Trust does not impose a
sales  charge.  See  DEDUCTIONS  AND  CHARGES  in the  SUMMARY on page 2 and THE
TRUST'S INVESTMENT ADVISER on page 6.



                                       15

<PAGE>


ADDITIONAL INFORMATION ABOUT IL COLI II

YOUR POLICY CAN TERMINATE. Your insurance coverage under IL COLI II continues as
long as the Net Cash Surrender  Value of the policy is enough to pay the monthly
deductions.  The Net Cash Surrender  Value equals the Cash Surrender Value minus
any loan and accrued loan interest.

If the Net Cash  Surrender  Value at the  beginning  of any policy month is less
than the deductions for that month,  your policy will go into default unless the
operation  of  the  death  benefit  guarantee   provision   prevents  this.  See
GUARANTEEING THE DEATH BENEFIT on page 10. If your policy goes into default,  we
will notify you, and any  assignees on our  records,  in writing,  that a 61-day
grace  period has begun and  indicate the payment that is needed to avoid policy
termination  at the end of the grace  period.  The required  payment will not be
more than an amount which would increase the Net Cash  Surrender  Value to cover
total monthly  deductions  for three months  (without  regard to any  investment
performance in the Policy Account). The required payment and any residual Policy
Account  value will be used to cover the overdue  deductions.  However,  if your
Policy Account has unfavorable investment  experience,  the required payment may
not be  sufficient  to cover the overdue  deductions  on the date we receive the
payment.  In this case, a new 61-day grace period will begin.  While a policy is
in a grace  period,  you may not  transfer  Policy  Account  value or make other
policy changes.

If we do not receive  payment  within the 61 days,  your  policy will  terminate
without value. We will withdraw any amount left in your Policy Account and apply
this amount to the  overdue  deductions  and any unpaid  loan and  accrued  loan
interest.  We will inform you, and any assignee,  at last known  addresses  that
your  policy  has  ended  without  value.  See  TAX  EFFECTS  on page 17 for the
potential tax consequences of the termination of a policy.

YOU MAY  RESTORE  A  POLICY  AFTER  IT  TERMINATES.  Subject  to  certain  state
variations,  you may restore a policy  within six months after it  terminates if
you provide  evidence that the insured person is still  insurable,  and you make
the premium payment that we require to restore the policy.  The required premium
will not be more than an amount sufficient to cover (i) total monthly deductions
for 3  months,  calculated  from the  effective  date of  restoration;  (ii) the
monthly  administrative  charges  from the  beginning of the grace period to the
effective  date of  restoration;  and (iii) the charge for taxes and the Premium
Sales Charge associated with this payment.  We will determine the amount of this
required  premium as if no interest or investment  performance were credited to,
or charged against,  your Policy Account.  The policy will be restored as of the
beginning  of the policy  month  which  coincides  with or  follows  the date we
approve your  application.  Your restored  policy will not have any loan balance
even if there was a loan outstanding under the terminated policy.

From the required payment we will deduct the charge for applicable taxes and the
Premium Sales Charge.  On the effective date of restoration,  the Policy Account
will be equal to the  balance  of the  required  payment.  We will start to make
monthly  deductions as of the effective date of  restoration.  On that date, the
monthly  administrative  charges  from the  beginning of the grace period to the
effective date of  restoration  will be deducted from the Policy  Account.  Your
restored policy will be treated as a continuation  of the terminated  policy for
purposes  of  determining   the  level  of  Premium  Sales  Charge  and  monthly
administrative  charge still due.  See TAX EFFECTS on page 17 for the  potential
tax consequences of restoring a terminated policy. Some states may vary the time
period and conditions for policy restoration.

POLICY  PERIODS,  ANNIVERSARIES,  DATES AND AGES.  When an application for an IL
COLI II 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,  but if we have advanced the Register Date, the Issue Date will
be the same as the Register Date. Generally, contestability is measured from the
Issue Date, as is the suicide exclusion.

The Register Date, also shown on the Policy Information Page, is used to measure
policy years and policy months.  Charges and deductions are first made as of the
Register  Date.  As to when  coverage  under the  policy  begins,  see  FLEXIBLE
PREMIUMS on page 9.

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

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

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

The  investment  start date is the date that your initial net premium  begins to
vary with the  investment  performance  of the Funds or accrue  interest  in the
Guaranteed  Interest Account.  Generally,  the investment start date will be the
same as the Register Date if the full minimum initial premium is received at our
Administrative Office before the Register Date. Otherwise,  the investment start
date  will be the date the full  minimum  initial  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 full minimum
initial premium will not be experiencing investment performance.  The investment
start date for policies with early  Register  Dates will 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


                                       16


<PAGE>


Administrative  Office.  Remember,  the  amount  of  your  initial  net  premium
allocated  to the Funds may be  temporarily  allocated  to the Money Market Fund
prior to allocation in accordance with your instructions.  See FLEXIBLE PREMIUMS
on page 9.

Age.  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  general  understanding  of the  effect of the
current Federal income tax laws as currently interpreted on IL COLI II policies.
The tax effects on corporate taxpayers, other non-natural owners such as trusts,
non-U.S.  residents  or  non-U.S.  citizens,  may  be  different.  For  example,
corporations  may be required to include  certain life insurance  policy amounts
for purposes of determining Federal alternative minimum taxable income. Further,
the tax treatment of individuals  receiving benefits under an employer-sponsored
plan or arrangement  attributable to life insurance may be determined  under the
Federal tax rules governing such plan or arrangement. 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.  An IL COLI II policy will be treated as "life  insurance" for
Federal  income tax  purposes if it meets the  definitional  requirement  of the
Internal  Revenue  Code (the  Code) and as long as the  portfolios  of the Trust
satisfy the diversification requirements under the Code. We believe that IL COLI
II will meet these requirements, and that:

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

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

SPECIAL TAX RULES MAY APPLY,  HOWEVER,  IF YOU  TRANSFER  YOUR  OWNERSHIP OF THE
POLICY. CONSULT YOUR TAX ADVISER BEFORE ANY TRANSFER OF YOUR POLICY.

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

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

Whenever  there is a "material  change"  under a policy,  it will  generally  be
treated as a new contract for  purposes of  determining  whether the policy is a
modified endowment,  and subjected to a new seven-pay period and a new seven-pay
limit. The new seven-pay limit would be determined taking into account,  under a
downward adjustment formula,  the Policy Account value of the policy at the time
of such change.  A  materially  changed  policy  would be  considered a modified
endowment if it failed to satisfy the new  seven-pay  limit.  A material  change
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 and certain other changes.

If the benefits are reduced  during the first seven policy years after  entering
into the policy (or within seven years after a material change), for example, by
requesting  a  decrease  in Face  Amount or in some  cases,  by making a partial
withdrawal or  terminating  additional  benefits  under a rider,  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  will
also be considered a modified endowment.

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

IF YOUR IL COLI II 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 15 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.  In addition, if at any time your policy is surrendered,  the
excess,  if any, of your Cash  Surrender  Value  (which  includes  the amount of
policy  loan and  accrued  loan  interest)  over your  Basis  will be subject to
Federal income tax. IN ADDITION,  IF A POLICY TERMINATES WHILE THERE IS A POLICY
LOAN, THE 

                                       17

<PAGE>


CANCELLATION  OF SUCH  LOAN AND  ACCRUED  LOAN  INTEREST  WILL BE  TREATED  AS A
DISTRIBUTION  AND COULD BE  SUBJECT TO TAX UNDER THE ABOVE  RULES.  On the Final
Policy  Date,  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  distributions  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 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 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.  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. The exceptions
generally do not apply to policies owned by corporations  or other entities.  If
your policy  terminates  while there is a policy loan, the  cancellation of such
loan and accrued loan interest will be treated as a  distribution  to the extent
not  previously  treated  as such and could be  subject  to tax,  including  the
penalty tax, as described  under the above  rules.  In addition,  upon the Final
Policy  Date 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.

POLICY  TERMINATIONS.  A policy which has terminated  without value may have the
tax  consequences  described above even though you may be able to reinstate your
policy. For tax purposes,  some reinstatements may be treated as the purchase of
a new insurance contract.

LIVING BENEFITS. Amounts received under a life insurance contract on the life of
individuals  who are  terminally  ill, as defined by the tax law, are  generally
excludable  from  gross  income  as  amounts  paid by reason of the death of the
insured.  We believe  that the living  benefit  which may be payable  under your
policy meets the law's  definition  of  terminally  ill and can qualify for this
exclusion.  This exclusion does not apply,  however,  to amounts paid to someone
other than the insured if the payee has an insurable  interest in the  insured's
life  because the insured is a director,  officer or employee of the payee or by
reason of the  insured  being  financially  interested  in any trade or business
carried on by the payee.

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 by us 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 for the
period of the  disqualification  and subsequent  periods.  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  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. Under current law
we believe that Equitable,  and not the owner of the policy, would be considered
the owner of the assets of the Separate Account.

POLICY CHANGES.  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 policy the right to decline to
accept all or part of any  premium  payments,  decline to change  death  benefit
options or the Face Amount,  or decline to make partial  withdrawals  that based
upon our  interpretation of current tax rules would cause your policy to fail to
qualify.  We may also  make  changes  in the  policy or its  riders  or  require
additional  premium payments 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 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   regulations  on  the
qualification of life insurance and modified endowment  contracts,  or adopt new
interpretations  of  existing  laws.  State tax laws or, if you are not a United
States resident,  foreign tax laws, may also affect the tax consequences to you,
the insured person or your 

                                       18

<PAGE>


beneficiary.  These laws may change from time to time  without  notice and, as a
result, the tax consequences  described above 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 retroactive  effect. 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  IL COLI  II  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 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,  insured 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 IL COLI II 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 Fund for  taxes.  We  reserve  the right to make a
charge in the future for taxes incurred,  for example,  a charge to the Separate
Account for income taxes incurred by us that are allocable to the policy.

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

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

PART 3:  ADDITIONAL INFORMATION

YOUR VOTING PRIVILEGES

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

Even though we own the shares,  to the extent required by the 1940 Act, you will
have the  opportunity  to tell us how to vote the  number of shares  that can be
attributed  to your  policy.  We will vote  those  shares at  meetings  of Trust
shareholders  according to your instructions.  If we do not receive instructions
in time from all  policyowners,  we will vote shares in a portfolio for which no
instructions  have been  received in the 

                                       19

<PAGE>


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 Funds in the same proportions
that all  policyowners  vote,  including those who participate in other separate
accounts.  If the Federal  securities laws or regulations or  interpretations of
them  change  so that we are  permitted  to vote  shares of the Trust in our own
right or to restrict policyowner voting, we may do so.

HOW WE  DETERMINE  YOUR VOTING  SHARES.  You may  participate  in voting only on
matters concerning the Trust portfolios corresponding to the Funds to which your
Policy  Account is  allocated.  The number of Trust shares in each Fund that are
attributable  to your policy is determined by dividing the amount in your Policy
Account  allocated  to that  Fund by the net  asset  value  of one  share of the
corresponding Trust portfolio as of the record date set by the Trust's Board 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 voting instructions.  In certain cases, we may
disregard  instructions  relating  to  changes  in the  Trust's  adviser  or the
investment  policies of its  portfolios.  We will advise you if we do and detail
the reasons in the next semiannual report to policyowners.

SEPARATE  ACCOUNT VOTING RIGHTS.  Under the 1940 Act,  certain  actions (such as
some of those  described  under OUR RIGHT TO CHANGE HOW WE  OPERATE,  below) may
require policyowner approval. In that case, you will be entitled to one vote for
every $100 of value you have in the Funds.  We will cast votes  attributable  to
amounts  we  have  in the  Funds  in the  same  proportions  as  votes  cast  by
policyowners.

OUR RIGHT TO CHANGE HOW WE OPERATE

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

o  add Funds to, or remove Funds from, the Separate Account, combine two or more
   Funds within the Separate Account,  or withdraw assets relating to IL COLI II
   from one Fund and put them into another;

o  register or end the registration of the Separate Account under the 1940 Act;

o  operate the Separate  Account under the direction of a committee or discharge
   such a  committee  at any time (the  committee  may be  composed  entirely of
   persons who are "interested persons" of Equitable under the 1940 Act);

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

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

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

OUR REPORTS TO POLICYOWNERS

Shortly  after  the end of each  policy  year you  will  receive  a report  that
includes  information about your policy's current death benefit,  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 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 restored after termination.  (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 a  substitution  of  insured  person)  after the  change has been in
   effect for two years during the insured person's lifetime.

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,  the death  benefit  will be limited to the total of all
premiums that have been paid to the time of death minus any  outstanding  policy
loan,  accrued loan interest and any partial  withdrawals  of Net Cash Surrender
Value. A new two-year suicide and  contestability  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.


                                       20

<PAGE>


YOUR PAYMENT OPTIONS

Policy benefits or other payments,  such as the Net Cash Surrender Value, may be
paid immediately in one sum or you may choose another form of payment for all or
part  of the  money.  Payments  under  these  options  are not  affected  by the
investment  experience of any Fund.  Instead,  interest  accrues pursuant to the
options chosen.

You will make a choice of payment  option (or any later changes) and your choice
will take effect in the same way as it would if you were changing a beneficiary.
(See YOUR  BENEFICIARY  below.) If you do not  arrange  for a  specific  form of
payment before the insured person dies, the beneficiary will be paid through the
Equitable Access  Account(TM).  The Equitable Access Account is not available to
corporate or other  non-natural  beneficiaries.  See WHEN WE PAY POLICY PROCEEDS
below. 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. 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.  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 Funds.  Death benefits will generally be paid through the
Equitable Access Account,  an interest bearing checking  account.  A beneficiary
will have immediate access to the proceeds by writing a check on the account. We
pay interest from the date of death to the date the Equitable  Access Account is
closed.  If an Equitable  agent helps the beneficiary of a policy to prepare the
documents that are required for payment of the death  benefit,  we will send the
Equitable Access Account checkbook or check to the agent within seven days after
we receive the  required  documents.  Our agents will take  reasonable  steps to
arrange for prompt delivery to the beneficiary.

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

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

DIVIDENDS

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

REGULATION

We are regulated and supervised by the New York State Insurance  Department.  In
addition,  we are  subject  to the  insurance  laws  and  regulations  in  every
jurisdiction where we sell policies.

The IL COLI II policy  (Plan No.  96-300)  has been filed with and  approved  by
insurance  officials  in 46  jurisdictions.  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.



                                       21

<PAGE>


SPECIAL CIRCUMSTANCES

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

DISTRIBUTION

EQ Financial Consultants,  Inc., a wholly-owned  subsidiary of Equitable, is the
principal underwriter of the Trust under a Distribution  Agreement. EQ Financial
Consultants is also the distributor of our variable life insurance  policies and
variable  annuity  contracts under a Distribution  and Servicing  Agreement.  EQ
Financial Consultants' principal business address is 1755 Broadway, New York, NY
10019.  EQ Financial  Consultants 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. EQ Financial Consultants is
paid a fee for its services as distributor  of our policies.  For 1994 and 1995,
we paid EQ Financial  Consultants  fees of $216,920 and $325,380,  respectively,
for its services under the Distribution and Servicing Agreement.

We sell  our  policies  through  agents  who are  licensed  by  state  insurance
officials to sell our variable life policies.  These agents are also  registered
representatives of EQ Financial Consultants. The agent who sells you this policy
receives sales  commissions  from  Equitable.  We pay  commissions  from our own
resources,  including  the Premium  Sales  Charge  deducted  from your  premium.
Generally,  the agent will  receive  an amount  equal to a maximum of 15% of the
premiums paid up to one target  premium,  7 1/2% of premiums paid up to the next
six target premiums and 3% of the premiums paid in excess of that amount. Use of
a term  insurance  rider on the  insured  person in place of an equal  amount of
coverage under the base policy reduces  commissions.  Commissions paid to agents
based upon refunded  premiums or policies that are  terminated or surrendered in
the early policy years may be  recovered.  Agents with limited  years of service
may be paid differently.

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 EQ  Financial  Consultants  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.

LEGAL PROCEEDINGS

We are not involved in any legal  proceedings that would be considered  material
with respect to a policyowner's interest in the Separate Account.

ACCOUNTING AND ACTUARIAL EXPERTS

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

The financial  statements of Equitable  contained in this  prospectus  should be
considered only as bearing upon the ability of Equitable to meet its obligations
under the IL COLI II policies. They should not be considered as bearing upon the
investment  experience  of the  funds of the  Separate  Account.  The  financial
statements of Separate  Account FP include periods when Separate  Account FP was
part of Equitable Variable, a wholly-owned  subsidiary of Equitable.  The assets
of  Separate  Account  FP were  assumed  by  Equitable  on  January 1, 1997 when
Equitable Variable was merged into Equitable.

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

ADDITIONAL INFORMATION

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






                                       22

<PAGE>


MANAGEMENT

Here is a list of our  directors  and,  to the extent they are  responsible  for
variable life insurance operations, our principal officers and a brief statement
of their business  experience for the past five years.  Unless  otherwise noted,
their address is 1290 Avenue of the Americas, New York, New York 10104.

<TABLE>
<CAPTION>

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

DIRECTORS

<S>                                    <C>
Claude Bebear                          Director of Equitable since July 1991. Chairman of the Board of the Holding Company (February
AXA S.A.                               1996-present)  and a Director of other affiliates of Equitable.  Chairman and Chief Executive
23,  Avenue  Matignon                  Officer of AXA since February 1989.  Chief Executive  Officer of the AXA Group since 1974 and
75008 Paris, France                    Chairman or Director of numerous subsidiaries and affiliated companies of the AXA Group.

Christopher J. Brocksom                Director of  Equitable  since  July 1992.  Chief  Executive  Officer, AXA  Equity & Law  Life
AXA Equity & Law                       Assurance Society  ("AXA Equity & Law") and various  directorships and officerships  with AXA
Amersham Road                          Equity & Law affiliated companies.
High Wycombe
Bucks HP 13 5 AL, England

Francoise Colloc'h                     Director of  Equitable since July 1992. Executive  Vice  President,  Culture -- Management --
AXA S.A.                               Communications, AXA, and various positions with AXA affiliated companies.
23, Avenue Matignon
75008 Paris, France

Henri de Castries                      Director  of  Equitable  since  September  1993.  Vice  Chairman  of the Board of the Holding
AXA S.A.                               Company since February 1996.  Executive Vice President  Financial Services and Life Insurance
23, Avenue Matignon                    Activities  of AXA  since  1993.  Prior  thereto,  General  Secretary  from  1991 to 1993 and
75008 Paris, France                    Central  Director  of  Finances  from 1989 to 1991.  Also  Director  or  Officer  of  various
                                       subsidiaries  and affiliates of the AXA Group.  Director of the Holding  Company and of other
                                       Equitable affiliates.

Joseph L. Dionne                       Director  of  Equitable  since May 1982.  Chairman  (since  April  1988) and Chief  Executive
The McGraw-Hill Companies              Officer (Since April 1983) of The McGraw-Hill Companies.  Director of the Holding Company.
1221 Avenue of the Americas
New York, NY  10020

William T. Esrey                       Director of  Equitable  since July 1986.  Chairman  (since  April  1990) and Chief  Executive
Sprint Corporation                     Officer (since 1985) and President  (1985 to February 1996) of Sprint  Corporation.  Director
P.O. Box 11315                         of the Holding Company.
Kansas City, MO  64112

Jean-Rene Fourtou                      Director of Equitable since July 1992.  Chairman and Chief Executive Officer,  Rhone-Poulenc,
Rhone-Poulenc S.A.                     S.A. since 1986.  Director of the Holding Company and AXA.
25 Quai Paul Doumer
92408 Courbevoie Cedex,
France

Norman C. Francis                      Director of Equitable since March 1989.  President, Xavier University of Louisiana.
Xavier University of Louisiana
7325 Palmetto Street
New Orleans, LA  70125

Donald J. Greene                       Director of Equitable since July 1991.  Partner,  LeBoeuf,  Lamb, Greene & MacRae since 1965.
LeBouef, Lamb, Greene & MacRae         Director of the Holding Company.
125 West 55th Street
New York, NY  10019-4513

John T. Hartley                        Director of Equitable since  August  1987.  Retired  Chairman and Chief  Executive Officer of
Harris Corporation                     Harris  Corporation  (until July 1995);  prior thereto,  he held the positions of Chairman of
1025 NASA Boulevard                    Harris  Corporation from 1987,  Chief Executive  Officer from 1986 and President from October
Melbourne, FL 32919                    1987 to April 1993.

John H.F. Haskell, Jr.                 Director of Equitable since July 1992.  Managing  Director of Dillon,  Read & Co., Inc. since
Dillon, Read & Co., Inc.               1975 and member of its Board of Directors.
535 Madison Avenue
New York, NY  10022
</TABLE>

                                       23

<PAGE>

<TABLE>
<CAPTION>

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

DIRECTORS  (continued)

<S>                                    <C>
W. Edwin Jarmain                       Director of Equitable  since July 1992.  President of Jarmain Group Inc. since 1979;  also an
Jarmain Group Inc.                     Officer  or  Director  of several  affiliated   companies.   Chairman  and  Director  of  FCA
121 King Street West                   International Ltd.; served as President, CEO and Director from 1992 through 1993. Director of
Suite 2525, Box 36                     various AXA affiliated companies. Director of the Holding Company since July 1992.
Toronto, Ontario M5H 3T9,
Canada

G. Donald Johnston, Jr.                Director of Equitable since January 1986.  Retired Chairman and Chief Executive Officer,  JWT
184-400 Ocean Road                     Group, Inc. and J. Walter Thompson Company.
John's Island
Vero Beach, FL  32963

Winthrop Knowlton                      Director of Equitable since October 1973.  Chairman of the Board of Knowlton  Brothers,  Inc.
Knowlton Brothers, Inc.                since May 1989; also President of Knowlton  Associates,  Inc. since September 1987;  Director
530 Fifth Avenue                       of the Holding Company.
New York, NY  10036

Arthur L. Liman                        Director of Equitable since March 1984.  Partner,  Paul, Weiss,  Rifkind,  Wharton & Garrison
Paul, Weiss, Rifkind, Wharton          since 1966.
   and Garrison
1285 Avenue of the Americas
New York, NY  10019

George T. Lowy                         Director of Equitable since July 1992.  Partner, Cravath, Swaine & Moore.
Cravath, Swaine & Moore
825 Eighth Avenue
New York, NY  10019

Didier Pineau-Valencienne              Director  of  Equitable  since  February  1996.  Chairman  and  Chief  Executive  Officer  of
Schneider S.A.                         Schneider  S.A. since 1981 and Chairman or Director of numerous  subsidiaries  and affiliated
64-70 Avenue Jean-Baptiste             companies of Schneider.  Director of AXA and the Holding Company.
Clament
96646 Boulogne-Billancourt
Cedex
France

George J. Sella, Jr.                   Director  of  Equitable  since May 1987.  Retired  Chairman  and Chief  Executive  Officer of
P.O. Box 397                           American  Cyanamid  Company  (until April 1993);  prior  thereto,  Chairman from 1984,  Chief
Newton, NJ  07860                      Executive Officer from 1983 and President from 1979 to 1991.

Dave H. Williams                       Director of  Equitable  since March 1991.  Chairman and Chief  Executive  Officer of Alliance
Alliance Capital Management            since 1977 and  Chairman or Director of numerous  subsidiaries  and  affiliated  companies of
Corporation                            Alliance.  Director of the Holding Company.
1345 Avenue of the Americas
New York, NY  10105

OFFICERS -- DIRECTORS

James M. Benson                        Director of Equitable  since February 1994.  Chief  Executive  Officer (since  February 1996)
                                       and President of Equitable  (since February  1994);  prior thereto,  Chief Operating  Officer
                                       (February  1994 to February 1996) and Senior  Executive  Vice  President of Equitable  (April
                                       1993 to February 1994).  Prior thereto,  President,  Management  Compensation  Group (1983 to
                                       February 1993).  Previously,  President,  Chief Executive Officer and a Director of Equitable
                                       Variable Life Insurance  Company  ("EVLICO").  Senior Executive Vice President of the Holding
                                       Company since February 1994 and Chief  Operating  Officer since  February  1996;  Director of
                                       various Equitable affiliated companies; Director of the Holding Company since February 1994.

William T. McCaffrey                   Director of  Equitable  since  February  1996.  Senior  Executive  Vice  President  and Chief
                                       Operating  Officer of Equitable (all since  February  1996).  Prior  thereto,  Executive Vice
                                       President  (from  February  1986 to February  1996) and Chief  Administrative  Officer  (from
                                       February 1988 to February 1996).  Executive Vice President and Chief  Administrative  Officer
                                       (since  February  1994) of the  Holding  Company.  Director of various  Equitable  affiliated
                                       companies, including EVLICO.
</TABLE>

                                       24

<PAGE>

<TABLE>
<CAPTION>

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

OFFICERS -- DIRECTORS (continued)

<S>                                    <C>
Joseph J. Melone                       Chairman of Equitable  since  February 1994 and a Director of Equitable  since November 1990.
                                       Chief  Executive  Officer of the Holding  Company  since  February  1996 and President of the
                                       Holding  Company  since May 1992.  Previously,  Chief  Executive  Officer of  Equitable  from
                                       February 1994, to February 1996; prior to February 1994,  President,  Chief Executive Officer
                                       and  Director  of  Equitable  from  September  1992 to  February  1994 and  President,  Chief
                                       Operating  Officer and a Director since  November  1990.  Former  Chairman,  Chief  Executive
                                       Officer and Director of EVLICO.  Director of various Equitable and AXA affiliated companies.

OTHER OFFICERS

A. Frank Beaz                          Senior Vice  President,  Equitable;  prior thereto,  Vice President,  Equitable  (until March
                                       1995).  Executive Vice President, EQ Financial Consultants, Inc.  ("EQF") (May 1995-present).

Leon B. Billis                         Senior Vice President,  Equitable;  prior thereto, Vice President,  Equitable (until November
                                       1994); Vice President, EVLICO (July 1996 to December 1996).

Harvey Blitz                           Senior Vice President and Deputy Chief Financial Officer,  Equitable.  Senior Vice President,
                                       Holding Company;  Director or Chairman of various Equitable  affiliated  companies;  Director
                                       (October 1992 to December 1996) and Vice President, EVLICO (April 1995 to December 1996).

Kevin R. Byrne                         Vice President and Treasurer,  Equitable;  Vice  President and  Treasurer,  Holding  Company;
                                       Treasurer,  EVLICO (until  December 1996) and Frontier Trust Company;  Director or Officer of
                                       other Equitable affiliated companies.

Jerry M. de St. Paer                   Executive Vice President,  Equitable.  Senior  Executive Vice President  (since May 1996) and
                                       Chief  Financial  Officer (since May 1992) of the Holding  Company.  Executive Vice President
                                       and Chief  Operating  Officer (since  September  1994) of Equitable  Investment  Corporation.
                                       Previously held various  officerships with Equitable and its affiliates.  Director and Senior
                                       Investment Officer,  EVLICO (until December 1996).  Director of various Equitable  affiliated
                                       companies.

Gordon G. Dinsmore                     Senior Vice President and Corporate  Actuary,  Equitable.  Executive Vice President,  Equico.
                                       Director  and  Senior  Vice  President,  EVLICO  (until  December  1996);  Director  of other
                                       Equitable affiliated companies.

Alvin H. Fenichel                      Senior Vice  President and  Controller,  Equitable.  Senior Vice  President  and  Controller,
                                       Holding  Company.   Vice  President  and  Controller  (until  December  1996),  EVLICO;  Vice
                                       President, The Equitable of Colorado, Inc. ("Colorado").

Paul J. Flora                          Senior Vice  President and Auditor,  Equitable.  Prior  thereto,  Vice  President and Auditor
                                       (February 1994 to March 1996).  Vice President and Auditor,  Holding Company  (September 1994
                                       to present). Vice President/Auditor, National Westminster Bank (November 1984 to June 1994).

Robert E. Garber                       Executive Vice President and General Counsel, Equitable; Executive Vice President and General
                                       Counsel,  Holding  Company.  Prior  thereto,  Senior Vice  President  and General  Counsel of
                                       Equitable  and the  Holding  Company  (September  1993 to  September  1994) and  Senior  Vice
                                       President and Deputy General Counsel of Equitable (September 1989 to September 1993).

Donald R. Kaplan                       Vice President and Acting Chief Compliance Officer,  Equitable. Prior thereto, Vice President
                                       and Counsel (until June 1996).

Michael S. Martin                      Senior Vice  President,  Equitable.  Chairman,  EQF;  Chairman and Chief  Executive  Officer,
                                       EquiSource of New York  (January  1992 to October  1994) and Frontier  (April 1992 to October
                                       1994);  Vice  President,  Hudson  River  Trust  ("HRT")  (February  1993 to  February  1995);
                                       Director,  Vice  President  and  Treasurer,  Equitable  Distributors,  Inc.  (August  1993 to
                                       February  1995),  also Chairman,  President,  and Chief Executive  Officer  (December 1993 to
                                       February 1995); Director,  Equitable Underwriting and Sales Agency (Bahamas),  Ltd. (May 1996
                                       to present) and Colorado (January 1995 to present).
</TABLE>




                                       25

<PAGE>


<TABLE>
<CAPTION>

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

OTHER OFFICERS  (continued)

<S>                                    <C>
Peter D. Noris                         Executive Vice President and Chief Investment  Officer,  Equitable.  Executive Vice President
                                       (since May 1995) and Chief  Investment  Officer  (since July 1995),  Holding  Company.  Prior
                                       thereto,  Vice  President/Manager,  Insurance Companies Investment  Strategies Group, Solomon
                                       Brothers,  Inc. (November 1992 to May 1995). Prior thereto,  with Morgan Stanley & Co., Inc.,
                                       from  October  1984 to November  1992 as  Principal,  Fixed Income  Insurance  Group.  Former
                                       Director and Senior Vice President of EVLICO. Director of other Equitable affiliates.

Anthony C. Pasquale                    Senior  Vice  President,   Equitable.   Chairman  and  President,   Equitable  Realty  Assets
                                       Corporation (July 1995 to present). Director of other Equitable affiliates.

Michael J. Rich                        Senior Vice  President,  Equitable,  since October 1994;  prior  thereto,  Vice  President of
                                       Underwriting,  John Hancock  Mutual Life  Insurance  Co. since 1988.  Director of EVLICO (May
                                       1995 to December 1996).

Pauline Sherman                        Vice President,  Secretary and Associate  General  Counsel,  Equitable;  prior thereto,  Vice
                                       President and Associate General Counsel (until September 1995). Vice President, Secretary and
                                       Associate General Counsel, Holding Company (September 1995 to present).

Samuel Shlesinger                      Senior Vice  President and Actuary,  Equitable;  prior  thereto,  Vice President and Actuary.
                                       Previously,  Director and Senior Vice  President,  EVLICO  (February 1988 to December  1996).
                                       Director, Chairman and Chief Executive Officer, Equitable of Colorado. Vice President, HRT.

Jose S. Suquet                         Executive  Vice  President  and Chief Agency  Officer,  Equitable,  since August 1994;  prior
                                       thereto, Agency Manager, Equitable (February 1985 to August 1994).

Stanley B. Tulin                       Senior  Executive  Vice  President and Chief  Financial  Officer,  Equitable;  prior thereto,
                                       Chairman,  Insurance Consulting and Actuarial Practice, Coopers & Lybrand (until April 1996);
                                       Executive Vice President, Holding Company.
</TABLE>












                                       26

<PAGE>


PART 4:  ILLUSTRATIONS OF POLICY BENEFITS

To help clarify how the key  financial  elements of the policy work, a series of
tables has been prepared.  The tables show how death benefits and Cash Surrender
Values  ("policy  benefits")  under a hypothetical  IL COLI II policy could vary
over time if the Funds of our Separate Account had CONSTANT  hypothetical  gross
annual investment returns of 0%, 6% or 12% over the years covered by each table.
Actual  investment  results may be more or less than those shown. The tables are
for a 45-year-old preferred risk male non-tobacco user. Planned premium payments
of $10,392 for an initial  Face Amount of $200,000 are assumed to be paid at the
beginning of each policy year. The illustration  assumes no policy loan has been
taken and that there is no coverage under a supplemental term insurance rider.

The tables  illustrate  both current and guaranteed  charges.  The tables assume
 .51% per annum for investment  management  (the average of the effective  annual
advisory fees applicable to each Trust portfolio during 1995) and .04% per annum
for direct Trust  expenses.  The assumption for direct Trust expenses equals the
weighted  average of actual Trust  expenses  incurred by the  portfolios  of the
Trust  for the  year  ended  December  31,  1995  as  disclosed  in the  Trust's
prospectus. The effect of these adjustments is that on a 0% gross rate of return
the net rate of return would be -0.55%,  on 6% it would be 5.42%,  and on 12% it
would be 11.39%.  Remember,  however, that investment management fees and direct
Trust expenses vary by portfolio.  See THE TRUST'S INVESTMENT ADVISER on page 6.
The  tables  also  assume  a charge  for  taxes of 2% of  premiums.  The  tables
illustrate death benefit Option B.

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.

INDIVIDUAL  ILLUSTRATIONS.  On request,  we will  furnish you with a  comparable
illustration  based on your policy's  factors.  Upon request after issuance,  we
will  also  provide  a  comparable  illustration  reflecting  your  actual  Cash
Surrender Value. If you request illustrations more than once in any policy year,
we may charge for the illustration.











                                       27

<PAGE>


<TABLE>
                                                             IL COLI II

                                      THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                                              FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

PLANNED PREMIUM $10,392                                                                           TOTAL INITIAL FACE AMOUNT $200,000
                                                             MALE AGE 45
                                                   PREFERRED RISK NON-TOBACCO USER                            DEATH BENEFIT OPTION B
                                                      ASSUMING CURRENT CHARGES

<CAPTION>
                                                                               DEATH BENEFIT                    
                                                                        ASSUMING HYPOTHETICAL GROSS             
                END OF                                                  ANNUAL INVESTMENT RETURN OF             
                POLICY                 ACCUMULATED            ------------------------------------------------- 
                 YEAR                  PREMIUMS(1)                0%                 6%                12%      
                 ----                  -----------                --                 --                ---      
             <S>                         <C>                   <C>                <C>               <C>         
                    1                    $ 10,912              $208,441           $208,968          $209,495    
                    2                      22,369               216,734            218,316           219,961    
                    3                      34,399               224,902            228,085           231,527    
                    4                      47,030               233,095            238,451           244,475    
                    5                      60,293               241,156            249,285           258,795    
                                                                                                                
                    6                      74,220               249,139            260,664           274,694    
                    7                      88,842               257,030            272,604           292,334    
                    8                     104,196               265,382            285,718           312,529    
                    9                     120,317               273,579            299,420           334,882    
                   10                     137,245               281,635            313,753           359,645    
                                                                                                                
                   15                     235,457               320,376            396,801           531,050    
                                                                                                                
             20 (age 65)                  360,802               351,525            496,693           813,719    
                                                              


<CAPTION>
                                                     CASH SURRENDER VALUE                 
                                                 ASSUMING HYPOTHETICAL GROSS              
                END OF                           ANNUAL INVESTMENT RETURN OF              
                POLICY                 -------------------------------------------------  
                 YEAR                      0%                 6%                12%       
                 ----                      --                 --                ---       
             <S>                       <C>                <C>               <C>           
                    1                  $    8,441         $    8,968        $    9,495    
                    2                      16,734             18,316            19,961    
                    3                      24,902             28,085            31,527    
                    4                      33,095             38,451            44,475    
                    5                      41,156             49,285            58,795    
                                                                                          
                    6                      49,139             60,664            74,694    
                    7                      57,030             72,604            92,334    
                    8                      65,382             85,718           112,529    
                    9                      73,579             99,420           134,882    
                   10                      81,635            113,753           159,645    
                                                                                          
                   15                     120,376            196,801           331,050    
                                                                                          
             20 (age 65)                  151,525            296,693           613,719    
                                      
</TABLE>

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

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 DEATH BENEFIT GUARANTEE PREMIUM FOR THIS POLICY IS $3,568.04.









                                       28

<PAGE>


<TABLE>
                                                             IL COLI II

                                      THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                                              FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

PLANNED PREMIUM $10,392                                                                           TOTAL INITIAL FACE AMOUNT $200,000
                                                             MALE AGE 45
                                                   PREFERRED RISK NON-TOBACCO USER                            DEATH BENEFIT OPTION B
                                                     ASSUMING GUARANTEED CHARGES

<CAPTION>
                                                                            DEATH BENEFIT                         
                                                                     ASSUMING HYPOTHETICAL GROSS                  
                END OF                                               ANNUAL INVESTMENT RETURN OF                  
                POLICY               ACCUMULATED           -------------------------------------------------      
                 YEAR                PREMIUMS(1)               0%                 6%                12%           
                 ----                -----------               --                 --                ---           
             <S>                     <C>                     <C>                <C>               <C>             
                    1                $    10,912             $207,849           $208,356          $208,864        
                    2                     22,369              215,569            217,074           218,641        
                    3                     34,399              223,159            226,168           229,426        
                    4                     47,030              230,764            235,807           241,484        
                    5                     60,293              238,228            245,856           254,787        

                    6                     74,220              245,547            256,330           269,467        
                    7                     88,842              252,708            267,236           285,659        
                    8                    104,196              259,700            278,583           303,514        
                    9                    120,317              266,512            290,379           323,201        
                   10                    137,245              273,127            302,628           344,902        

                   15                    235,457              307,258            376,211           497,821        

             20 (age 65)                 360,802              333,804            463,228           746,929        


<CAPTION>
                                                     CASH SURRENDER VALUE                   
                                                  ASSUMING HYPOTHETICAL GROSS               
                END OF                            ANNUAL INVESTMENT RETURN OF               
                POLICY               ------------------------------------------------------ 
                 YEAR                     0%                  6%                  12%       
                 ----                     --                  --                  ---       
             <S>                      <C>                <C>                  <C>           
                    1                 $  7,849           $    8,356           $    8,864    
                    2                   15,569               17,074               18,641    
                    3                   23,159               26,168               29,426    
                    4                   30,764               35,807               41,484    
                    5                   38,228               45,856               54,787    
                                                                                            
                    6                   45,547               56,330               69,467    
                    7                   52,708               67,236               85,659    
                    8                   59,700               78,583              103,514    
                    9                   66,512               90,379              123,201    
                   10                   73,127              102,628              144,902    
                                                                                            
                   15                  107,258              176,211              297,821    
                                                                                            
             20 (age 65)               133,804              263,228              546,929    

</TABLE>

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

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 DEATH BENEFIT GUARANTEE PREMIUM FOR THIS POLICY IS $3,568.04.








                                       29

<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP


INDEX TO FINANCIAL STATEMENTS

<TABLE>

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

</TABLE>

















                                     FSA-1

<PAGE>




                        REPORT OF INDEPENDENT ACCOUNTANTS

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

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






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



                                     FSA-2
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

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

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

<TABLE>
<CAPTION>

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

</TABLE>
See Notes to Financial Statements.

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

                                     FSA-3
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>

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

                                                                                                                                
                                                                                                                                
                                                           YEAR ENDED DECEMBER 31,                YEAR ENDED DECEMBER 31,       
                                                   ------------------------------------  -------------------------------------- 

                                                      1995         1994         1993        1995          1994           1993   
                                                   ----------   ----------   ----------  ----------   ------------   ---------- 
<S>                                                <C>          <C>          <C>         <C>          <C>           <C>         
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson River Trust.......   $9,225,401   $5,368,883   $4,163,389  $2,010,283   $ 5,671,984   $14,930,827 
  Expenses (Note 3):
    Mortality and expense risk charges..........      954,556      826,379      834,113     197,721       527,675     1,470,325 
                                                   ----------   ----------   ----------  ----------   -----------   ----------- 
NET INVESTMENT INCOME...........................    8,270,845    4,542,504    3,329,276   1,812,562     5,144,309    13,460,502 
                                                   ----------   ----------   ----------  ----------   -----------   ----------- 
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on investments.........     (432,347)      95,530     (339,754)   (810,768)  (10,163,976)    3,999,846 
    Realized gain distribution from
      The Hudson River Trust....................           --           --           --          --            --    11,449,074 
                                                   ----------   ----------   ----------  ----------   -----------   ----------- 
NET REALIZED GAIN (LOSS)........................     (432,347)      95,530     (339,754)   (810,768)  (10,163,976)   15,448,920 

  Unrealized appreciation/depreciation on 
    investments:
    Beginning of period.........................       32,760      (14,267)    (224,885) (2,736,863)   (1,617,237)    1,966,231 
    End of period...............................       89,976       32,760      (14,267)    145,522    (2,736,863)   (1,617,237)
                                                   ----------   ----------   ----------  ----------   -----------   ----------- 
  Change in unrealized appreciation/depreciation
    during the period...........................       57,216       47,027      210,618   2,882,385    (1,119,626)   (3,583,468)
                                                   ----------   ----------   ----------  ----------   -----------   ----------- 
NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS................................     (375,131)     142,557     (129,136)  2,071,617   (11,283,602)   11,865,452 
                                                   ----------   ----------   ----------  ----------   -----------   ----------- 
NET INCREASE (DECREASE) IN NET ASSETS RESULTING
  FROM OPERATIONS...............................   $7,895,714   $4,685,061   $3,200,140  $3,884,179   $(6,139,293)  $25,325,954 
                                                   ==========   ==========   ==========  ==========   ===========   =========== 
</TABLE>

<TABLE>
<CAPTION>

                                                             QUALITY BOND DIVISION
                                                    -------------------------------------------

                                                                                   OCTOBER 1*
                                                                                      TO
                                                     YEAR ENDED DECEMBER 31,      DECEMBER 31,
                                                   ---------------------------    ------------

                                                       1995            1994           1993
                                                   -----------    ------------    ------------
<S>                                                <C>            <C>             <C>        
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson River Trust.......   $ 7,958,285    $  8,123,722    $  1,221,840
  Expenses (Note 3):
    Mortality and expense risk charges..........       767,627         689,178         163,308
                                                   -----------    ------------    ------------
NET INVESTMENT INCOME...........................     7,190,658       7,434,544       1,058,532
                                                   -----------    ------------    ------------
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on investments.........      (632,666)       (410,697)           (106)
    Realized gain distribution from
      The Hudson River Trust....................            --              --         130,973
                                                   -----------    ------------    ------------
NET REALIZED GAIN (LOSS)........................      (632,666)       (410,697)        130,867

  Unrealized appreciation/depreciation on 
    investments:
    Beginning of period.........................   (15,521,200)     (1,886,621)            --
    End of period...............................    (2,105,676)    (15,521,200)    (1,886,621)
                                                   -----------    ------------    -----------
  Change in unrealized appreciation/depreciation
    during the period...........................    13,415,524     (13,634,579)    (1,886,621)
                                                   -----------    ------------    -----------
NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS................................    12,782,858     (14,045,276)    (1,755,754)
                                                   -----------    ------------    -----------
NET INCREASE (DECREASE) IN NET ASSETS RESULTING
  FROM OPERATIONS...............................   $19,973,516    $ (6,610,732)   $  (697,222)
                                                   ===========    ============    ===========
</TABLE>

See Notes to Financial Statements.

* Commencement of Operations

                                     FSA-4
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS (CONTINUED)

<TABLE>
<CAPTION>

                                                                          HIGH YIELD DIVISION             
                                                              ----------------------------------------    
                                                                                                          
                                                                                                          
                                                                        YEAR ENDED DECEMBER 31,           
                                                              ----------------------------------------    
                                                                  1995           1994          1993       
                                                              -----------    -----------    ----------    
<S>                                                           <C>            <C>            <C>           
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson River Trust.................    $ 6,518,568    $ 4,578,946    $4,488,259    
  Expenses (Note 3):
    Mortality and expense risk charges....................        371,369        305,522       285,992    
                                                              -----------    -----------    ----------    
NET INVESTMENT INCOME.....................................      6,147,199      4,273,424     4,202,267    
                                                              -----------    -----------    ----------    
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on investments...................       (179,454)      (328,199)      107,852    
    Realized gain distribution from
      The Hudson River Trust..............................             --             --     1,030,687    
                                                              -----------    -----------    ----------    
NET REALIZED GAIN (LOSS)..................................       (179,454)      (328,199)    1,138,539    

  Unrealized appreciation/depreciation on investments:
    Beginning of period...................................       (873,103)     4,734,999       763,746    
    End of period.........................................      3,823,981       (873,103)    4,734,999    
                                                              -----------    -----------    ----------    
  Change in unrealized appreciation/depreciation
    during the period.....................................      4,697,084     (5,608,102)    3,971,253    
                                                              -----------    -----------    ----------    
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS....      4,517,630     (5,936,301)    5,109,792    
                                                              -----------    -----------    ----------    
NET INCREASE (DECREASE) IN NET ASSETS RESULTING
  FROM OPERATIONS.........................................    $10,664,829    $(1,662,877)   $9,312,059    
                                                              ===========    ===========    ==========    

</TABLE>
See Notes to Financial Statements.

<TABLE>
<CAPTION>

                                                                     GROWTH & INCOME DIVISION               EQUITY INDEX DIVISION
                                                              ---------------------------------------     --------------------------
                                                                                          OCTOBER 1*                     APRIL 1*
                                                                                             TO            YEAR ENDED       TO
                                                               YEAR ENDED DECEMBER 31,   DECEMBER 31,     DECEMBER 31,  DECEMBER 31,
                                                              ------------------------  -------------     -----------  -------------
                                                                 1995          1994         1993             1995           1994
                                                              ----------     ---------  -------------     -----------  -------------
<S>                                                           <C>            <C>           <C>            <C>            <C>
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson River Trust.................    $  380,677     $ 108,492     $ 3,394        $   964,775    $ 596,180
  Expenses (Note 3):
    Mortality and expense risk charges....................        69,716        19,204       1,833            289,199      152,789
                                                              ----------     ---------     -------        -----------    ---------
NET INVESTMENT INCOME.....................................       310,961        89,288       1,561            675,576      443,391
                                                              ----------     ---------     -------        -----------    ---------
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on investments...................         2,791       (11,709)       (134)             3,060       (6,949)
    Realized gain distribution from
      The Hudson River Trust..............................            --            --          --            536,890      134,154
                                                              ----------     ---------     -------        -----------    ---------
NET REALIZED GAIN (LOSS)..................................         2,791       (11,709)       (134)           539,950      127,205

  Unrealized appreciation/depreciation on investments:
    Beginning of period...................................      (141,585)         (904)         --           (399,286)          --
    End of period.........................................     2,123,346      (141,585)       (904)        12,451,765     (399,286)
                                                              ----------     ---------     -------        -----------    ---------
  Change in unrealized appreciation/depreciation
    during the period.....................................     2,264,931      (140,681)       (904)        12,851,051     (399,286)
                                                              ----------     ---------     -------        -----------    ---------
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS....     2,267,722      (152,390)     (1,038)        13,391,001     (272,081)
                                                              ----------     ---------     -------        -----------    ---------
NET INCREASE (DECREASE) IN NET ASSETS RESULTING
  FROM OPERATIONS.........................................    $2,578,683     $ (63,102)    $   523        $14,066,577    $ 171,310
                                                              ==========     =========     =======        ===========    =========
</TABLE>
See Notes to Financial Statements.

* Commencement of Operations


                                     FSA-5
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS (CONTINUED)

<TABLE>
<CAPTION>
                                                                                                                                  
                                                    COMMON STOCK DIVISION                          GLOBAL STOCK DIVISION
                                         --------------------------------------------    -----------------------------------------
                                                                                                                                  
                                                                                                                                  
                                                    YEAR ENDED DECEMBER 31,                       YEAR ENDED DECEMBER 31,
                                         --------------------------------------------    -----------------------------------------
                                             1995            1994            1993            1995           1994           1993   
                                         ------------    ------------    ------------    -----------    -----------    -----------
<S>                                      <C>             <C>             <C>             <C>            <C>            <C>        
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson
      River Trust....................    $ 14,259,262    $ 11,755,355    $ 10,311,886    $ 5,152,442    $ 2,768,605    $ 1,060,406
  Expenses (Note 3):
    Mortality and expense risk      
      charges........................       6,050,368       4,741,008       4,005,102      1,743,898      1,211,620        466,897
                                         ------------    ------------    ------------    -----------    -----------    -----------
NET INVESTMENT INCOME................       8,208,894       7,014,347       6,306,784      3,408,544      1,556,985        593,509
                                         ------------    ------------    ------------    -----------    -----------    -----------
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on                
      investments....................      16,793,683         292,144       4,176,629      3,049,444      3,347,704      1,333,766
    Realized gain distribution from
      The Hudson River Trust.........      63,838,178      43,936,280      85,777,775      9,214,950      4,821,242     11,642,904
                                         ------------    ------------    ------------    -----------    -----------    -----------
NET REALIZED GAIN (LOSS).............      80,631,861      44,228,424      89,954,404     12,264,394      8,168,946     12,976,670

  Unrealized appreciation
    (depreciation) on investments:
    Beginning of period..............      (2,048,649)     71,350,568      22,647,989      3,130,280      7,062,877      2,783,724
    End of period....................     181,824,279      (2,048,649)     71,350,568     36,525,596      3,130,280      7,062,877
                                         ------------    ------------    ------------    -----------    -----------    -----------
  Change in unrealized appreciation/
    depreciation during the period...     183,872,928     (73,399,217)     48,702,579     33,395,316     (3,932,597)     4,279,153
                                         ------------    ------------    ------------    -----------    -----------    -----------
NET REALIZED AND UNREALIZED GAIN
  (LOSS) ON INVESTMENTS..............     264,504,789     (29,170,793)    138,656,983     45,659,710      4,236,349     17,255,823
                                         ------------    ------------    ------------    -----------    -----------    -----------
NET INCREASE (DECREASE) IN NET ASSETS
  RESULTING FROM OPERATIONS..........    $272,713,683    $(22,156,446)   $144,963,767    $49,068,254    $ 5,793,334    $17,849,332
                                         ============    ============    ============    ===========    ===========    ===========

</TABLE>
See Notes to Financial Statements.

<TABLE>
<CAPTION>
                                          INTERNATIONAL
                                            DIVISION                 AGGRESSIVE STOCK DIVISION
                                         --------------   --------------------------------------------
                                            APRIL 3*
                                              TO
                                          DECEMBER 31,                YEAR ENDED DECEMBER 31,
                                         --------------   --------------------------------------------
                                              1995            1995            1994            1993
                                           ----------     ------------    ------------    ------------
<S>                                         <C>           <C>             <C>             <C>
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson
      River Trust....................       $195,500      $  1,268,689    $    400,102    $    766,228
  Expenses (Note 3):
    Mortality and expense risk      
      charges........................         36,471         2,702,978       1,944,639       1,757,109
                                            --------      ------------    ------------    ------------
NET INVESTMENT INCOME................        159,029        (1,434,289)     (1,544,537)       (990,881)
                                            --------      ------------    ------------    ------------
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on                     
      investments....................           (790)       11,560,966      (6,075,250)     35,696,507
    Realized gain distribution from
      The Hudson River Trust.........         51,741        61,903,470              --      25,339,962
                                            --------      ------------    ------------    ------------
NET REALIZED GAIN (LOSS).............         50,951        73,464,436      (6,075,250)     61,036,469

  Unrealized appreciation
    (depreciation) on investments:
    Beginning of period..............             --        30,761,318      35,185,988      53,885,737
    End of period....................        667,906        80,271,118      30,761,318      35,185,988
                                            --------      ------------    ------------    ------------
  Change in unrealized appreciation/
    depreciation during the period...        667,906        49,509,800      (4,424,670)    (18,699,749)
                                            --------      ------------    ------------    ------------
NET REALIZED AND UNREALIZED GAIN
  (LOSS) ON INVESTMENTS..............        718,857       122,974,236     (10,499,920)     42,336,720
                                            --------      ------------    ------------    ------------
NET INCREASE (DECREASE) IN NET ASSETS
  RESULTING FROM OPERATIONS..........       $877,886      $121,539,947    $(12,044,457)   $ 41,345,839
                                            ========      ============    ============    ============
</TABLE>

See Notes to Financial Statements.

*Commencement of Operations


                                     FSA-6
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS (CONCLUDED)

<TABLE>
<CAPTION>
                                                                                ASSET ALLOCATION SERIES
                                                   ---------------------------------------------------------------------------------
                                                      CONSERVATIVE INVESTORS DIVISION                    BALANCED DIVISION          
                                                   --------------------------------------   ----------------------------------------
                                                            YEAR ENDED DECEMBER 31,                    YEAR ENDED DECEMBER 31,      
                                                   --------------------------------------   ----------------------------------------
                                                       1995          1994         1993          1995          1994           1993   
                                                   -----------   -----------   ----------   -----------   ------------   -----------
<S>                                                <C>           <C>           <C>          <C>           <C>            <C>        
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson River Trust.......   $ 8,169,109   $ 6,205,574   $4,088,977   $12,276,328   $ 10,557,487   $10,062,862
  Expenses (Note 3):
    Mortality and expense risk charges..........       921,294       750,164      551,610     2,237,982      2,103,510     2,047,811
                                                   -----------   -----------   ----------   -----------   ------------   -----------
NET INVESTMENT INCOME...........................     7,247,815     5,455,410    3,537,367    10,038,346      8,453,977     8,015,051
                                                   -----------   -----------   ----------   -----------   ------------   -----------
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on investments.........      (378,551)     (421,501)      91,739    (2,466,524)       858,164     1,446,919
    Realized gain distribution from
      The Hudson River Trust....................     1,068,272            --    4,651,717    10,894,130             --    20,280,817
                                                   -----------   -----------   ----------   -----------   ------------   -----------
NET REALIZED GAIN (LOSS)........................       689,721      (421,502)   4,743,456     8,427,606        858,164    21,727,736

  Unrealized appreciation (depreciation) on
    investments:
    Beginning of period.........................    (8,767,697)    1,915,037    2,223,612    (2,878,875)    37,960,661    30,072,900
    End of period...............................    10,362,120    (8,767,697)   1,915,037    43,097,187     (2,878,875)   37,960,661
                                                   -----------   -----------   ----------   -----------   ------------   -----------
  Change in unrealized appreciation/depreciation
    during the period...........................    19,129,817   (10,682,734)    (308,575)   45,976,062    (40,839,536)    7,887,761
                                                   -----------   -----------   ----------   -----------   ------------   -----------
NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS................................    19,819,538   (11,104,236)   4,434,881    54,403,668    (39,981,372)   29,615,497
                                                   -----------   -----------   ----------   -----------   ------------   -----------
NET INCREASE (DECREASE) IN NET ASSETS RESULTING
  FROM OPERATIONS...............................   $27,067,353   $(5,648,826)  $7,972,248   $64,442,014   $(31,527,395)  $37,630,548
                                                   ===========   ===========   ==========   ===========   ============   ===========

</TABLE>
See Notes to Financial Statements.

<TABLE>
<CAPTION>
                                                               ASSET ALLOCATION SERIES
                                                   -------------------------------------------
                                                              GROWTH INVESTORS DIVISION
                                                   -------------------------------------------
                                                                   YEAR ENDED DECEMBER 31,
                                                   -------------------------------------------
                                                       1995            1994            1993
                                                   ------------    ------------    -----------
<S>                                                <C>             <C>             <C>
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson River Trust......... $ 15,855,901    $ 10,663,204    $ 5,922,228
  Expenses (Note 3):
    Mortality and expense risk charges............    2,796,354       1,995,747      1,274,117
                                                   ------------    ------------    -----------
NET INVESTMENT INCOME.............................   13,059,547       8,667,457      4,648,111
                                                   ------------    ------------    -----------
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on investments...........    1,752,185         241,591         52,392
    Realized gain distribution from
      The Hudson River Trust......................    7,421,853              --     14,624,517
                                                   ------------    ------------    -----------
NET REALIZED GAIN (LOSS)..........................    9,174,038         241,591     14,676,909

  Unrealized appreciation (depreciation) on
  investments:
    Beginning of period...........................     (770,693)     20,567,604     12,746,740
    End of period.................................   81,785,873        (770,693)    20,567,604
                                                   ------------    ------------    -----------
  Change in unrealized appreciation/depreciation
    during the period.............................   82,556,566     (21,338,297)     7,820,864
                                                   ------------    ------------    -----------
NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS..................................   91,730,604     (21,096,706)    22,497,773
                                                   ------------    ------------    -----------
NET INCREASE (DECREASE) IN NET ASSETS RESULTING
  FROM OPERATIONS................................. $104,790,151    $(12,429,249)   $27,145,884
                                                   ============    ============    ===========

</TABLE>
See Notes to Financial Statements.

                                     FSA-7
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS



<TABLE>
<CAPTION>
                                                                                                INTERMEDIATE GOVERNMENT           
                                                  MONEY MARKET DIVISION                           SECURITIES DIVISION             
                                       ------------------------------------------   -------------------------------------------   
                                                                                                                                  
                                                                                                                                  
                                                 YEAR ENDED DECEMBER 31,                        YEAR ENDED DECEMBER 31,           
                                       ------------------------------------------   -------------------------------------------   
                                           1995           1994           1993           1995           1994            1993       
                                       ------------   ------------   ------------   -----------   -------------   -------------   
<S>                                    <C>            <C>            <C>            <C>           <C>             <C>             

INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income.............   $  8,270,845   $  4,542,504   $  3,329,276   $ 1,812,562   $   5,144,309   $  13,460,502   
  Net realized gain (loss)..........       (432,347)        95,530       (339,754)     (810,768)    (10,163,976)     15,448,920   
  Change in unrealized appreciation/   
    depreciation on investments.....         57,216         47,027        210,618     2,882,385      (1,119,626)     (3,583,468)  
                                       ------------   ------------   ------------   -----------   -------------   -------------   
                                      
  Net increase (decrease)
    from operations.................      7,895,714      4,685,061      3,200,140     3,884,179      (6,139,293)     25,325,954   
                                       ------------   ------------   ------------   -----------   -------------   -------------   
FROM POLICY-RELATED TRANSACTIONS:
  Net premiums (Note 3).............     96,773,056     82,536,703     64,845,505    11,016,347      18,915,140      26,598,113   
  Benefits and other policy-related
    transactions (Note 3)...........    (39,770,849)   (32,432,771)   (31,747,197)   (6,286,070)     (5,813,181)     (7,539,335)  
  Net transfers among divisions.....      4,776,165    (25,466,044)   (50,510,704)      953,149    (125,116,319)   (180,916,946)  
                                       ------------   ------------   ------------   -----------   -------------   -------------   
  Net increase (decrease) from
    policy-related transactions.....     61,778,372     24,637,888    (17,412,396)    5,683,426    (112,014,360)   (161,858,168)  
                                       ------------   ------------   ------------   -----------   -------------   -------------   
NET (INCREASE) DECREASE IN AMOUNT
  RETAINED BY EQUITABLE VARIABLE IN
  SEPARATE ACCOUNT FP (Note 4)......        (36,640)       (24,067)        92,890       (72,636)         15,335         (69,330)  
                                       ------------   ------------   ------------   -----------   -------------   -------------   
INCREASE (DECREASE) IN NET ASSETS...     69,637,446     29,298,882    (14,119,366)    9,494,969    (118,138,318)   (136,601,544)  
NET ASSETS, BEGINNING OF PERIOD.....    137,496,085    108,197,203    122,316,569    27,654,075     145,792,393     282,393,937   
                                       ------------   ------------   ------------   -----------   -------------   -------------   
NET ASSETS, END OF PERIOD...........   $207,133,531   $137,496,085   $108,197,203   $37,149,044   $  27,654,075   $ 145,792,393   
                                       ============   ============   ============   ===========   =============   =============   

</TABLE>
See Notes to Financial Statements.

<TABLE>
<CAPTION>
                                              
                                                   QUALITY BOND DIVISION
                                       -------------------------------------------
                                                                        OCTOBER 1*
                                                                           TO
                                          YEAR ENDED DECEMBER 31,      DECEMBER 31,
                                       ----------------------------    -----------
                                           1995            1994           1993
                                       ------------    ------------    -----------
<S>                                    <C>             <C>             <C>

INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income.............   $  7,190,658    $  7,434,544    $ 1,058,532
  Net realized gain (loss)..........       (632,666)       (410,697)       130,867
  Change in unrealized appreciation/   
    depreciation on investments.....     13,415,524     (13,634,579)    (1,886,621)
                                       ------------    ------------    -----------
                                      
  Net increase (decrease)
    from operations.................     19,973,516      (6,610,732)      (697,222)
                                       ------------    ------------    -----------
FROM POLICY-RELATED TRANSACTIONS:
  Net premiums (Note 3).............      2,516,135         850,240        181,283
  Benefits and other policy-related
    transactions (Note 3)...........     (3,189,044)     (2,891,278)      (441,626)
  Net transfers among divisions.....      2,462,969      25,765,197    100,786,909
                                       ------------    ------------    -----------
  Net increase (decrease) from
    policy-related transactions.....      1,790,060      23,724,159    100,526,566
                                       ------------    ------------    -----------
NET (INCREASE) DECREASE IN AMOUNT
  RETAINED BY EQUITABLE VARIABLE IN
  SEPARATE ACCOUNT FP (Note 4)......       (712,602)        255,654         38,047
                                       ------------    ------------    -----------
INCREASE (DECREASE) IN NET ASSETS...     21,050,974      17,369,081     99,867,391
NET ASSETS, BEGINNING OF PERIOD.....    117,236,472      99,867,391             --
                                       ------------    ------------    -----------
NET ASSETS, END OF PERIOD...........   $138,287,446    $117,236,472    $99,867,391
                                       ============    ============    ===========
</TABLE>

See Notes to Financial Statements.

*Commencement of Operations


                                     FSA-8
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

<TABLE>
<CAPTION>
                                                                            HIGH YIELD DIVISION           
                                                               ------------------------------------------ 
                                                                                                          
                                                                                                          
                                                                          YEAR ENDED DECEMBER 31,         
                                                               ------------------------------------------ 
                                                                  1995            1994            1993    
                                                               -----------    ------------    ----------- 

<S>                                                            <C>            <C>             <C>         
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income...................................     $ 6,147,199    $  4,273,424    $ 4,202,267 
  Net realized gain (loss)................................        (179,454)       (328,199)     1,138,539 
  Change in unrealized appreciation/
    depreciation on investments...........................       4,697,084      (5,608,102)     3,971,253 
                                                               -----------    ------------    ----------- 
  Net increase (decrease) from operations.................      10,664,829      (1,662,877)     9,312,059  
                                                               -----------    ------------    ----------- 
FROM POLICY-RELATED TRANSACTIONS:
  Net premiums (Note 3)...................................      15,333,474      14,287,345     10,787,763 
  Benefits and other policy-related
    transactions (Note 3).................................      (8,211,013)     (7,162,537)    (5,179,424)
  Net transfers among divisions...........................       4,789,450     (11,048,174)     1,006,671 
                                                               -----------    ------------    ----------- 
  Net increase (decrease) from policy-related
    transactions..........................................      11,911,911      (3,923,366)     6,615,010 
                                                               -----------    ------------    ----------- 
NET (INCREASE) DECREASE IN AMOUNT RETAINED BY EQUITABLE
  VARIABLE IN SEPARATE ACCOUNT FP (Note 4)................        (100,679)         16,028        (31,889)
                                                               -----------    ------------    ----------- 
INCREASE (DECREASE) IN NET ASSETS.........................      22,476,061      (5,570,215)    15,895,180 
NET ASSETS, BEGINNING OF PERIOD...........................      49,454,901      55,025,116     39,129,936 
                                                               -----------    ------------    ----------- 
NET ASSETS, END OF PERIOD.................................     $71,930,962    $ 49,454,901    $55,025,116 
                                                               ===========    ============    =========== 

</TABLE>
See Notes to Financial Statements.

<TABLE>
<CAPTION>
                                                                    GROWTH & INCOME DIVISION                EQUITY INDEX DIVISION
                                                              -------------------------------------      --------------------------
                                                                                           OCTOBER 1*                    APRIL 1*
                                                                                              TO          YEAR ENDED        TO
                                                                YEAR ENDED DECEMBER 31,   DECEMBER 31,   DECEMBER 31,   DECEMBER 31,
                                                              -------------------------   -----------    -----------    -----------
                                                                  1995          1994         1993           1995           1994
                                                              -----------    ----------   -----------    -----------    -----------

<S>                                                           <C>            <C>           <C>           <C>            <C>        
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income...................................    $   310,961    $   89,288    $  1,561      $   675,576    $   443,391
  Net realized gain (loss)................................          2,791       (11,709)       (134)         539,950        127,205
  Change in unrealized appreciation/
    depreciation on investments...........................      2,264,931      (140,681)       (904)      12,851,051       (399,286)
                                                              -----------    ----------    --------      -----------    -----------
  Net increase (decrease) from operations.................      2,578,683       (63,102)        523       14,066,577        171,310
                                                              -----------    ----------    --------      -----------    -----------
FROM POLICY-RELATED TRANSACTIONS:
  Net premiums (Note 3)...................................      6,464,035     2,953,965     182,381       10,308,871        690,540
  Benefits and other policy-related
    transactions (Note 3).................................     (1,385,132)     (481,430)     (6,581)      (2,111,532)      (472,818)
  Net transfers among divisions...........................      5,274,221     3,033,230     279,153       18,305,589     30,736,505
                                                              -----------    ----------    --------      -----------    -----------
  Net increase (decrease) from policy-related
    transactions..........................................     10,353,124     5,505,765     454,953       26,502,928     30,954,227
                                                              -----------    ----------    --------      -----------    -----------
NET (INCREASE) DECREASE IN AMOUNT RETAINED BY EQUITABLE
  VARIABLE IN SEPARATE ACCOUNT FP (Note 4)................       (221,877)        6,113       4,131          (71,293)          (134)
                                                              -----------    ----------    --------      -----------    -----------
INCREASE (DECREASE) IN NET ASSETS.........................     12,709,930     5,448,776     459,607       40,498,212     31,125,403
NET ASSETS, BEGINNING OF PERIOD...........................      5,908,383       459,607          --       31,125,403             --
                                                              -----------    ----------    --------      -----------    -----------
NET ASSETS, END OF PERIOD.................................    $18,618,313    $5,908,383    $459,607      $71,623,615    $31,125,403
                                                              ===========    ==========    ========      ===========    ===========
</TABLE>

See Notes to Financial Statements.

*Commencement of Operations

                                     FSA-9
<PAGE>
EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

<TABLE>
<CAPTION>
                                            COMMON STOCK DIVISION                         GLOBAL STOCK DIVISION           
                               --------------------------------------------   ------------------------------------------  
                                                                                                                          
                                                                                                                          
                                            YEAR ENDED DECEMBER 31,                       YEAR ENDED DECEMBER 31,         
                               --------------------------------------------   ------------------------------------------  
                                     1995            1994           1993          1995           1994           1993      
                               --------------   -------------   -----------   ------------   ------------   ------------  
<S>                            <C>              <C>             <C>           <C>            <C>            <C>           
INCREASE (DECREASE) IN
  NET ASSETS:

FROM OPERATIONS:
  Net investment income.....   $    8,208,894   $  7,014,347    $ 6,306,784   $  3,408,544   $  1,556,985   $    593,509  
  Net realized gain (loss)..       80,631,861     44,228,424     89,954,404     12,264,394      8,168,946     12,976,670  
  Change in unrealized
    appreciation/
    depreciation on
    investments.............      183,872,928    (73,399,217)    48,702,579     33,395,316     (3,932,597)     4,279,153  
                               --------------   ------------   ------------   ------------   ------------   ------------  
  Net increase (decrease)
    from operations.........      272,713,683    (22,156,446)   144,963,767     49,068,254      5,793,334     17,849,332  
                               --------------   ------------   ------------   ------------   ------------   ------------  
FROM POLICY-RELATED
  TRANSACTIONS:
  Net premiums (Note 3).....      216,068,996    171,525,812    124,210,476     92,666,618     77,766,997     25,508,452  
  Benefits and other
    policy-related 
    transactions (Note 3)...     (118,456,643)   (93,481,219)   (77,837,895)   (37,507,499)   (23,371,745)    (8,931,159) 
  Net transfers among
    divisions...............      (34,354,864)    19,730,410     (9,498,455)   (12,472,104)    47,610,957     59,544,080  
                               --------------   ------------   ------------   ------------   ------------   ------------  
  Net increase (decrease)
    from policy-related
    transactions............       63,257,489     97,775,003     36,874,126     42,687,015    102,006,209     76,121,373  
                               --------------   ------------   ------------   ------------   ------------   ------------  
NET (INCREASE) DECREASE IN
  AMOUNT RETAINED BY
  EQUITABLE VARIABLE IN
  SEPARATE ACCOUNT FP
  (Note 4)..................         (392,099)        44,948       (124,376)       (96,720)       (17,737)         4,085  
                               --------------   ------------   ------------   ------------   ------------   ------------  
INCREASE IN NET ASSETS......      335,579,073     75,663,505    181,713,517     91,658,549    107,781,806     93,974,790  
NET ASSETS, BEGINNING OF
  PERIOD....................      811,006,201    735,342,696    553,629,179    241,838,471    134,056,665     40,081,875  
                               --------------   ------------   ------------   ------------   ------------   ------------  
NET ASSETS, END OF
  PERIOD....................   $1,146,585,274   $811,006,201   $735,342,696   $333,497,020   $241,838,471   $134,056,665  
                               ==============   ============   ============   ============   ============   ============  

</TABLE>
See Notes to Financial Statements.

<TABLE>
<CAPTION>
                               INTERNATIONAL
                                  DIVISION              AGGRESSIVE STOCK DIVISION
                                -----------   ------------------------------------------
                                 APRIL 3*
                                    TO
                                DECEMBER 31,              YEAR ENDED DECEMBER 31,
                                -----------   ------------------------------------------
                                    1995          1995           1994            1993
                                -----------   ------------   ------------   ------------
<S>                             <C>           <C>            <C>            <C>
INCREASE (DECREASE) IN
  NET ASSETS:

FROM OPERATIONS:
  Net investment income.....    $   159,029   $ (1,434,289)  $ (1,544,537)  $   (990,881)
  Net realized gain (loss)..         50,951     73,464,436     (6,075,250)    61,036,469
  Change in unrealized
    appreciation/
    depreciation on
    investments.............        667,906     49,509,800     (4,424,670)   (18,699,749)
                                -----------   ------------   ------------   ------------
  Net increase (decrease)
    from operations.........        877,886    121,539,947    (12,044,457)    41,345,839
                                -----------   ------------   ------------   ------------
FROM POLICY-RELATED
  TRANSACTIONS:
  Net premiums (Note 3).....      2,028,670    121,962,483    101,932,221     77,930,596
  Benefits and other
    policy-related 
    transactions (Note 3)...       (339,723)   (63,165,185)   (48,604,650)   (39,462,340)
  Net transfers among
    divisions...............      9,885,952     19,367,834      4,346,636    (73,890,214)
                                -----------   ------------   ------------   ------------
  Net increase (decrease)
    from policy-related
    transactions............     11,574,899     78,165,132     57,674,207    (35,421,958)
                                -----------   ------------   ------------   ------------
NET (INCREASE) DECREASE IN
  AMOUNT RETAINED BY
  EQUITABLE VARIABLE IN
  SEPARATE ACCOUNT FP
  (Note 4)..................        (20,847)      (188,813)        35,791         (2,220)
                                -----------   ------------   ------------   ------------
INCREASE IN NET ASSETS......     12,431,938    199,516,266     45,665,541      5,921,661
NET ASSETS, BEGINNING OF
  PERIOD....................              0    355,671,865    310,006,324    304,084,663
                                -----------   ------------   ------------   ------------
NET ASSETS, END OF
  PERIOD....................    $12,431,938   $555,188,131   $355,671,865   $310,006,324
                                ===========   ============   ============   ============
</TABLE>

See Notes to Financial Statements.

*Commencement of Operations

                                     FSA-10
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS (CONCLUDED)


<TABLE>
<CAPTION>
                                                                              ASSET ALLOCATION SERIES
                                         ----------------------------------------------------------------------------------------- 
                                               CONSERVATIVE INVESTORS DIVISION                       BALANCED DIVISION             
                                         -------------------------------------------    ------------------------------------------ 
                                                   YEAR ENDED DECEMBER 31,                        YEAR ENDED DECEMBER 31,          
                                         -------------------------------------------    ------------------------------------------ 
                                              1995            1994           1993           1995           1994           1993     
                                         -------------   ------------   ------------    ------------   ------------   ------------ 

<S>                                      <C>             <C>            <C>             <C>            <C>            <C>          
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income..............    $  7,247,815    $  5,455,410   $  3,537,367    $ 10,038,346   $  8,453,977   $  8,015,051 
  Net realized gain (loss)...........         689,721        (421,502)     4,743,456       8,427,606        858,164     21,727,736 
  Change in unrealized appreciation/
    depreciation on investments......      19,129,817     (10,682,734)      (308,575)     45,976,062    (40,839,536)     7,887,761 
                                         ------------    ------------   ------------    ------------   ------------   ------------ 
  Net increase (decrease)
    from operations..................      27,067,353      (5,648,826)     7,972,248      64,442,014    (31,527,395)    37,630,548 
                                         ------------    ------------   ------------    ------------   ------------   ------------ 
FROM POLICY-RELATED TRANSACTIONS:
  Net premiums (Note 3)..............      41,419,959      48,492,315     43,782,002      63,451,955     70,116,900     67,351,402 
  Benefits and other policy-related
    transactions (Note 3)............     (22,866,003)    (21,612,430)   (17,644,077)    (48,742,571)   (45,655,363)   (44,497,967)
  Net transfers among divisions......      (3,379,296)     (2,076,793)     6,165,330     (18,908,540)   (19,954,097)    (6,834,099)
                                         ------------    ------------   ------------    ------------   ------------   ------------ 
  Net increase (decrease) from
    policy-related transactions......      15,174,660      24,803,092     32,303,255      (4,199,156)     4,507,440     16,019,336 
                                         ------------    ------------   ------------    ------------   ------------   ------------ 
NET (INCREASE) DECREASE IN AMOUNT
  RETAINED BY EQUITABLE VARIABLE
  IN SEPARATE ACCOUNT FP (Note 4)....         (95,412)         22,600         18,535        (93,214)        47,322         256,506 
                                         ------------    ------------   ------------    ------------   ------------   ------------ 
INCREASE (DECREASE) IN NET ASSETS....      42,146,601      19,176,866     40,294,038      60,149,644    (26,972,633)    53,906,390 
NET ASSETS, BEGINNING OF PERIOD......     129,940,498     110,763,632     70,469,594     338,415,565    365,388,198    311,481,808 
                                         ------------    ------------   ------------    ------------   ------------   ------------ 
NET ASSETS, END OF PERIOD............    $172,087,099    $129,940,498   $110,763,632    $398,565,209   $338,415,565   $365,388,198 
                                         ============    ============   ============    ============   ============   ============ 

</TABLE>
See Notes to Financial Statements.

<TABLE>
<CAPTION>
                                                    ASSET ALLOCATION SERIES
                                         --------------------------------------------
                                                   GROWTH INVESTORS DIVISION
                                         --------------------------------------------
                                                    YEAR ENDED DECEMBER 31,
                                         --------------------------------------------
                                             1995            1994            1993
                                         ------------    ------------    ------------

<S>                                      <C>             <C>             <C>  
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income..............    $ 13,059,547    $  8,667,457    $  4,648,111
  Net realized gain (loss)...........       9,174,038         241,591      14,676,909
  Change in unrealized appreciation/
    depreciation on investments......      82,556,566     (21,338,297)      7,820,864
                                         ------------    ------------    ------------
  Net increase (decrease)
    from operations..................     104,790,151     (12,429,249)     27,145,884
                                         ------------    ------------    ------------
FROM POLICY-RELATED TRANSACTIONS:
  Net premiums (Note 3)..............     155,616,059     139,140,391     105,136,825
  Benefits and other policy-related
    transactions (Note 3)............     (68,357,709)    (54,863,821)    (36,431,873)
  Net transfers among divisions......      (3,269,896)     20,294,785      30,908,183
                                         ------------    ------------    ------------
  Net increase (decrease) from
    policy-related transactions......      83,988,454     104,571,355      99,613,135
                                         ------------    ------------    ------------
NET (INCREASE) DECREASE IN AMOUNT
  RETAINED BY EQUITABLE VARIABLE
  IN SEPARATE ACCOUNT FP (Note 4)....        (120,493)         15,372         (27,455)
                                         ------------    ------------    ------------
INCREASE (DECREASE) IN NET ASSETS....     188,658,112      92,157,478     126,731,564
NET ASSETS, BEGINNING OF PERIOD......     367,219,554     275,062,076     148,330,512
                                         ------------    ------------    ------------
NET ASSETS, END OF PERIOD............    $555,877,666    $367,219,554    $275,062,076
                                         ============    ============    ============

</TABLE>
See Notes to Financial Statements.

                                     FSA-11
<PAGE>
EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 1995

1.  General

    Equitable  Variable Life  Insurance  Company  (Equitable  Variable  Life), a
    wholly-owned  subsidiary  of The  Equitable  Life  Assurance  Society of the
    United  States  (Equitable  Life),  established  Separate  Account  FP  (the
    Account) as a unit  investment  trust  registered  with the  Securities  and
    Exchange  Commission  under the Investment  Company Act of 1940. The Account
    consists of thirteen investment  divisions:  the Money Market Division,  the
    Intermediate  Government Securities Division,  the High Yield Division,  the
    Balanced  Division,  the Common Stock  Division,  the Global  Division,  the
    Aggressive Stock Division,  the Conservative  Investors Division, the Growth
    Investors Division, the Growth & Income Division, the Quality Bond Division,
    the Equity Index Division and the International Division. The assets in each
    Division are invested in shares of a designated  portfolio  (Portfolio) of a
    mutual fund, The Hudson River Trust (the Trust). Each Portfolio has separate
    investment objectives.

    The Account supports the operations of Incentive  Life,(TM) flexible premium
    variable life insurance policies,  Incentive Life 2000,(TM) flexible premium
    variable  life  insurance  policies,  Champion  2000,(TM)  modified  premium
    variable  whole life insurance  policies,  Survivorship  2000,(TM)  flexible
    premium joint survivorship variable life insurance policies,  Incentive Life
    Plus,(TM) flexible premium variable life insurance policies and SP-Flex,(TM)
    variable  life   insurance   policies  with   additional   premium   option,
    collectively,  the Policies,  and the Incentive Life 2000, Champion 2000 and
    Survivorship  2000  policies  are  referred to as the Series 2000  Policies.
    Incentive  Life policies  offered with the  prospectus  dated  September 15,
    1995, are referred to as Incentive  Life Plus Second Series.  Incentive Life
    Plus policies  issued with a prior  prospectus  are referred to as Incentive
    Life Plus Original  Series.  All Policies are issued by Equitable  Variable.
    The assets of the Account are the property of Equitable  Variable.  However,
    the portion of the Account's assets attributable to the Policies will not be
    chargeable  with  liabilities  arising out of any other  business  Equitable
    Variable may conduct.

    Policyowners  may  allocate  amounts  in their  individual  accounts  to the
    Divisions  of the  Account  and/or  (except  for  SP-Flex  policies)  to the
    guaranteed  interest division of Equitable  Variable Life's General Account.
    Net transfers to the guaranteed interest division of the General Account and
    other Separate Accounts of $6,569,372,  $35,120,632 and $125,668,098 for the
    years ended 1995, 1994 and 1993, respectively, are included in Net Transfers
    Among  Divisions.  The net assets of any  Division of the Account may not be
    less than the  aggregate  of the  policyowners'  accounts  allocated to that
    Division.  Additional  assets  are set aside in  Equitable  Variable  Life's
    General  Account  to provide  for (1) the  unearned  portion of the  monthly
    charges for  mortality  costs,  and (2) other policy  benefits,  as required
    under the state insurance law.

2.  Significant Accounting Policies

    The  accompanying  financial  statements  are  prepared in  conformity  with
    generally  accepted   accounting   principles  (GAAP).  The  preparation  of
    financial  statements  in conformity  with GAAP requires  management to make
    estimates  and  assumptions  that affect the reported  amounts of assets and
    liabilities and disclosure of contingent  assets and liabilities at the date
    of the  financial  statements  and the  reported  amounts  of  revenues  and
    expenses during the reporting period. Actual results could differ from those
    estimates.

    Investments  are made in shares of the Trust and are valued at the net asset
    values  per  share of the  respective  Portfolios.  The net  asset  value is
    determined  by the Trust  using the market or fair  value of the  underlying
    assets of the Portfolio.

    Investment  transactions are recorded on the trade date.  Realized gains and
    losses  include  gains  and  losses on  redemptions  of the  Trust's  shares
    (determined   on  the  identified   cost  basis)  and  Trust   distributions
    representing  the net realized gains on Trust investment  transactions.

    The  operations  of the Account are  included  in the  consolidated  Federal
    income tax return of Equitable  Life.  Under the provisions of the Policies,
    Equitable  Variable  Life has the right to charge the  Account  for  Federal
    income tax  attributable  to the Account.  No charge is currently being made
    against  the Account for such tax since,  under  current tax law,  Equitable
    Variable Life pays no tax on investment  income and capital gains  reflected
    in variable life insurance policy reserves. However, Equitable Variable Life
    retains the right to charge for any  Federal  income tax  incurred  which is
    attributable  to the  Account if the law is  changed.  Charges for state and
    local taxes, if any, attributable to the Account also may be made.

    Dividends  are  recorded  as  income  at the  end  of  each  quarter  on the
    ex-dividend  date.  Capital gains are distributed by the Trust at the end of
    each year.

3.  Asset Charges

    Under the Policies,  Equitable  Variable Life assumes  mortality and expense
    risks and,  to cover these  risks,  deducts  charges  from the assets of the
    Account currently at annual rates of 0.60% of the net assets attributable to
    Incentive Life,  Incentive Life 2000,  Incentive Life Plus Second Series and
    Champion 2000 policyowners, 0.90% of net assets attributable to Survivorship
    2000 policyowners,  and 0.85% for SP-Flex policyowners.  Incentive Life Plus
    Original Series deducts this charge from the Policy Account.  Under SP-Flex,
    Equitable  Variable Life also deducts charges from the assets of the Account
    for mortality and administrative costs of 0.60% and 0.35%, respectively,  of
    net assets attributable to SP-Flex policies.

                                     FSA-12
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
DECEMBER 31, 1995
    
    Under  Incentive  Life,  Incentive  Life Plus and the Series 2000  Policies,
    mortality and  administrative  costs are charged in a different  manner than
    SP-Flex policies (see Notes 4 and 5).

    Before  amounts are allocated to the Account for Incentive  Life,  Incentive
    Life Plus and the Series 2000  Policies,  Equitable  Variable Life deducts a
    charge  for taxes and either an initial  policy  fee  (Incentive  Life) or a
    premium sales charge  (Incentive  Life Plus and Series 2000  Policies)  from
    premiums.  Under  SP-Flex,  the entire  initial  premium is allocated to the
    Account.  Before any additional  premiums under SP-Flex are allocated to the
    Account, an administrative charge is deducted.

    The amounts  attributable  to Incentive  Life,  Incentive  Life Plus and the
    Series 2000 policyowners' accounts are charged monthly by Equitable Variable
    Life for mortality  and  administrative  costs.  These charges are withdrawn
    from the Account  along with  amounts  for  additional  benefits.  Under the
    Policies,  amounts for certain  policy-related  transactions (such as policy
    loans and surrenders) are transferred out of the Separate Account.

4.  Amounts  Retained  by Equitable  Variable  Life in  Separate  Account  FP

    The  amount  retained  by  Equitable  Variable  Life in the  Account  arises
    principally  from (1)  contributions  from Equitable  Variable Life, and (2)
    that  portion,  determined  ratably,  of the  Account's  investment  results
    applicable  to those  assets in the  Account in excess of the net assets for
    the Policies. Amounts retained by Equitable Variable Life are not subject to
    charges for  mortality  and expense  risks or mortality  and  administrative
    costs.

    Amounts  retained  by  Equitable   Variable  Life  in  the  Account  may  be
    transferred at any time by Equitable Variable Life to its General Account.

    The  following  table  shows  the  surplus  contributions  (withdrawals)  by
    Equitable Variable Life by investment division:

<TABLE>
<CAPTION>
                  INVESTMENT DIVISION                               1995           1994            1993
                  -------------------                           -----------     -----------     ----------
                  <S>                                           <C>             <C>             <C>       
                  Common Stock                                  $  (630,000)       --              --
                  Money Market                                     (250,000)       --           $1,145,000
                  Balanced                                         --              --              --
                  Aggressive Stock                                 (350,000)       --              --
                  High Yield                                       (100,000)       --              330,000
                  Global                                           (130,000)       --           (6,895,000)
                  Conservative Investors                           --              --              575,000
                  Growth Investors                                 --              --              130,000
                  Short-Term World Income                          --           $(5,165,329)       --
                  Intermediate Government Securities               (165,000)       --              --
                  Growth & Income                                  (685,000)       --            1,000,000
                  Quality Bond                                   (4,800,000)       --            5,000,000
                  Equity Index                                     --               200,000        --
                  International                                     200,000        --              --
                                                                -----------     -----------     ----------
                                                                $(6,910,000)    $(4,965,329)    $1,285,000
                                                                ===========     ===========     ==========
</TABLE>

5.  Distribution and Servicing Agreements

    Equitable  Variable  Life has  entered  into a  Distribution  and  Servicing
    Agreement with Equitable Life and Equico Securities Inc.  (Equico),  whereby
    registered  representatives of Equico, authorized as variable life insurance
    agents  under  applicable  state  insurance  laws,  sell the  Policies.  The
    registered   representatives  are  compensated  on  a  commission  basis  by
    Equitable Life.

    Equitable  Variable Life also has entered into an agreement  with  Equitable
    Life under which Equitable Life performs the administrative services related
    to  the  Policies,   including  underwriting  and  issuance,   billings  and
    collections,  and  policyowner  services.  There is no charge to the Account
    related to this  agreement.

6.  Share  Substitution

    On February 22, 1994,  Equitable  Variable  Life,  the Account and the Trust
    substituted  shares  of  the  Trust's  Intermediate   Government  Securities
    Portfolio for shares of the Trust's  Short-Term World Income Portfolio.  The
    amount  transferred  to  Intermediate  Government  Securities  Portfolio was
    $2,192,109.  The  statements of operations  and statements of changes in net
    assets for the Intermediate Government Securities Portfolio is combined with
    the  Short-Term  World Income  Portfolio  for periods prior to the merger on
    February 22, 1994. The Short-Term World Income Division is not available for
    future investment.

                                     FSA-13
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1995

7.  Investment Returns

    The  Separate  Account  rates of  return  attributable  to  Incentive  Life,
    Incentive  Life 2000,  Incentive  Life Plus Second  Series and Champion 2000
    policyowners  are different than those  attributable to  Survivorship  2000,
    Incentive  Life Plus  Original  Series and to SP-Flex  policyowners  because
    asset  charges are deducted at  different  rates under each policy (see Note
    3).

    The  tables  on this  page and the  following  pages  show the gross and net
    investment  returns with respect to the Divisions for the periods shown. The
    net return  for each  Division  is based upon net assets for a policy  whose
    policy  commences with the beginning date of such period and is not based on
    the average net assets in the Division  during such period.  Gross return is
    equal to the total return earned by the underlying Trust investment.


RATES OF RETURN:
INCENTIVE LIFE,
- --------------
INCENTIVE LIFE 2000,
- --------------------
INCENTIVE LIFE PLUS SECOND SERIES
- ---------------------------------
AND CHAMPION 2000*
- -----------------
<TABLE>
<CAPTION>
                                                                                                                JANUARY 26(A) TO
                                                           YEAR ENDED DECEMBER 31,                                DECEMBER 31,
                              ----------------------------------------------------------------------------------------------------
MONEY MARKET DIVISION           1995     1994     1993      1992     1991     1990     1989      1988     1987         1986
- ---------------------           ----     ----     ----      ----     ----     ----     ----      ----     ----         ----
<S>                            <C>      <C>      <C>       <C>      <C>      <C>      <C>       <C>      <C>          <C>   
Gross return..............     5.74 %   4.02 %   3.00 %    3.56 %   6.18 %   8.24 %   9.18 %    7.32 %   6.63 %       6.05 %
Net return................     5.11 %   3.39 %   2.35 %    2.94 %   5.55 %   7.59 %   8.53 %    6.68 %   5.99 %       5.47 %
</TABLE>


                                                               APRIL 1(A) TO
INTERMEDIATE                     YEAR ENDED DECEMBER 31,        DECEMBER 31,
GOVERNMENT                    -----------------------------------------------
SECURITIES DIVISION             1995    1994    1993    1992       1991
- -------------------             ----    ----    ----    ----       ----
Gross return..............    13.33 % (4.37)%  10.58 %  5.60 %    12.26 %
Net return................    12.65 % (4.95)%   9.88 %  4.96 %    11.60 %


                                  YEAR ENDED     OCTOBER 1(A)
                                 DECEMBER 31,    DECEMBER 31,
                              ----------------------------------
QUALITY BOND DIVISION           1995     1994        1993
- ---------------------           ----     ----        ----
Gross return..............    17.02 %  (5.10)%      (0.51)%
Net return................    16.32 %  (5.67)%      (0.66)%

<TABLE>
<CAPTION>

                                                                                                                JANUARY 26(A) TO
                                                           YEAR ENDED DECEMBER 31,                                DECEMBER 31,
                              ----------------------------------------------------------------------------------------------------
HIGH YIELD DIVISION             1995     1994     1993      1992     1991     1990     1989      1988     1987         1986
- -------------------             ----     ----     ----      ----     ----     ----     ----      ----     ----         ----
<S>                            <C>      <C>      <C>      <C>       <C>      <C>      <C>       <C>      <C>            <C>
Gross return..............     19.92 %  (2.79)%  23.15 %  12.31 %   24.46 %  (1.12)%  5.13 %    9.73 %   4.68 %         --
Net return................     19.20 %  (3.37)%  22.41 %  11.64 %   23.72 %  (1.71)%  4.50 %    9.08 %   4.05 %         --
</TABLE>


                                  YEAR ENDED    OCTOBER 1(A) TO
                                 DECEMBER 31,    DECEMBER 31,
                              ----------------------------------
GROWTH & INCOME  DIVISION       1995      1994       1993
- -------------------------       ----      ----       ----
Gross return..............    24.07 %   (0.58)%     (0.25)%
Net return................    23.33 %   (1.17)%     (0.41)%


                                  YEAR ENDED     MARCH 31(A) TO
                                 DECEMBER 31,     DECEMBER 31,
                              -----------------------------------
EQUITY INDEX DIVISION                1995             1994
- ---------------------                ----             ----
Gross return..............         36.48 %           1.08 %
Net return................         35.66 %           0.58 %

- -------------------------------
*   Sales of Incentive  Life 2000 and Champion 2000  commenced on March 2, 1992.
    Sales of Incentive Life Plus Second Series commenced on September 15, 1995. 

(a) Date as of which net premiums under the policies were first allocated to the
    Division. The gross return and the net return for the periods indicated are
    not annual rates of return.


                                     FSA-14
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1995

<TABLE>
<CAPTION>

                                                                                                                 JANUARY 26(A) TO
                                                            YEAR ENDED DECEMBER 31,                                DECEMBER 31,
                              ----------------------------------------------------------------------------------------------------
COMMON STOCK DIVISION           1995     1994     1993      1992     1991     1990     1989      1988     1987         1986
- ---------------------           ----     ----     ----      ----     ----     ----     ----      ----     ----         ----
<S>                            <C>      <C>      <C>       <C>      <C>      <C>      <C>      <C>       <C>         <C>    
Gross return..............     32.45 %  (2.14)%  24.84 %   3.22 %   37.88 %  (8.12)%  25.59 %  22.43 %   7.49 %      15.65 %
Net return................     31.66 %  (2.73)%  24.08 %   2.60 %   37.06 %  (8.67)%  24.84 %  21.70 %   6.84 %      15.01 %
</TABLE>

<TABLE>
<CAPTION>

                                                                                                        AUGUST 31(A) TO
                                                       YEAR ENDED DECEMBER 31,                           DECEMBER 31,
                              -------------------------------------------------------------------------------------------
GLOBAL DIVISION                 1995     1994     1993     1992      1991     1990     1989     1988         1987
- ---------------                 ----     ----     ----     ----      ----     ----     ----     ----         ----
<S>                            <C>      <C>      <C>      <C>       <C>      <C>      <C>      <C>         <C>     
Gross return..............     18.81 %  5.23 %   32.09 %  (0.50)%   30.55 %  (6.07)%  26.93 %  10.88 %     (13.27)%
Net return................     18.11 %  4.60 %   31.33 %  (1.10)%   29.77 %  (6.63)%  26.17 %  10.22 %     (13.45)%
</TABLE>


                               APRIL 3(A)
                                  TO
                              DECEMBER 31,
INTERNATIONAL DIVISION           1995
- ----------------------        ----------
Gross return..............      11.29 %
Net return................      10.79 %

<TABLE>
<CAPTION>

                                                                                                                 JANUARY 26(A) TO
                                                            YEAR ENDED DECEMBER 31,                                DECEMBER 31,
                              ----------------------------------------------------------------------------------------------------
AGGRESSIVE STOCK  DIVISION      1995     1994     1993      1992     1991     1990     1989      1988     1987         1986
- --------------------------      ----     ----     ----      ----     ----     ----     ----      ----     ----         ----
<S>                            <C>      <C>      <C>      <C>       <C>      <C>      <C>       <C>      <C>         <C>    
Gross return..............     31.63 %  (3.81)%  16.77 %  (3.16)%   86.86 %  8.17 %   43.50 %   1.17 %   7.31 %      35.88 %
Net return................     30.85 %  (4.39)%  16.05 %  (3.74)%   85.75 %  7.51 %   42.64 %   0.53 %   6.66 %      35.13 %
</TABLE>

<TABLE>
<CAPTION>

                                                                                                                JANUARY 26(A) TO
ASSET ALLOCATION SERIES                                    YEAR ENDED DECEMBER 31,                                DECEMBER 31,
                           ------------------------------------------------------------------------------------------------------
BALANCED DIVISION             1995     1994      1993     1992      1991     1990     1989      1988     1987         1986
- -----------------             ----     ----      ----     ----      ----     ----     ----      ----     ----         ----
<S>                         <C>       <C>      <C>       <C>      <C>        <C>     <C>      <C>       <C>          <C>    
Gross return..............  19.75 %   (8.02)%  12.28 %   (2.84)%  41.26 %    0.24 %  25.83 %  13.27 %   (0.85)%      29.07 %
Net return................  19.03 %   (8.57)%  11.64 %   (3.42)%  40.42 %   (0.36)%  25.08 %  12.59 %   (1.45)%      28.34 %
</TABLE>

<TABLE>
<CAPTION>

                                                                                          OCTOBER 2(A) TO
                                           YEAR ENDED DECEMBER 31,                         DECEMBER 31,
CONSERVATIVE               --------------------------------------------------------------------------------
INVESTORS DIVISION            1995     1994     1993      1992     1991     1990               1989
- ------------------            ----     ----     ----      ----     ----     ----               ----
<S>                         <C>       <C>      <C>       <C>      <C>      <C>                <C>   
Gross return..............  20.40 %   (4.10)%  10.76 %   5.72 %   19.87 %  6.37 %             3.09 %
Net return................  19.68 %   (4.67)%  10.15 %   5.09 %   19.16 %  5.73 %             2.94 %
</TABLE>

<TABLE>
<CAPTION>

GROWTH INVESTORS DIVISION     1995     1994     1993      1992     1991     1990               1989
- -------------------------     ----     ----     ----      ----     ----     ----               ----
<S>                         <C>       <C>      <C>       <C>      <C>      <C>                <C>   
Gross return..............  26.37 %   (3.15)%  15.26 %   4.90 %   48.89 %  10.66 %            3.98 %
Net return................  25.62 %   (3.73)%  14.58 %   4.27 %   48.01 %  10.00 %            3.82 %

</TABLE>
- ----------------------------
*   Sales of Incentive Life 2000 and Champion 2000 commenced on March 2, 1992.
(a) Date as of which net premiums under the policies were first allocated to the
    Division. The gross return and the net return for the periods indicated are
    not annual rates of return.


RATES OF RETURN:
SURVIVORSHIP 2000
- -----------------
                                                                 AUGUST 17(A) TO
                                   YEAR ENDED DECEMBER 31,        DECEMBER 31,
                             ---------------------------------------------------
MONEY MARKET DIVISION           1995        1994        1993          1992
- ---------------------           ----        ----        ----          ----
Gross return..............     5.74 %      4.02 %      3.00 %        1.11 %
Net return................     4.80 %      3.08 %      2.04 %        0.77 %


INTERMEDIATE GOVERNMENT
SECURITIES DIVISION             1995        1994        1993          1992
- -------------------             ----        ----        ----          ----
Gross return..............     13.33 %    (4.37)%     10.58 %        0.90 %
Net return................     12.31 %    (5.23)%      9.55 %        0.56 %

- ----------
(a) Date as of which net premiums under the policies were first allocated to the
    Division. The gross return and the net return for the periods indicated are
    not annual rates of return.

                                     FSA-15
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1995

                                                              OCTOBER 1(A) TO
                             YEAR ENDED DECEMBER 31,           DECEMBER 31,
                             ------------------------------------------------
QUALITY BOND DIVISION           1995        1994                   1993
- ---------------------           ----        ----                   ----
Gross return..............     17.02 %    (5.10)%                 (0.51)%
Net return................     15.97 %    (5.95)%                 (0.73)%


                                                              AUGUST 17(A) TO
                                   YEAR ENDED DECEMBER 31,     DECEMBER 31,
                             ---------------------------------------------------
HIGH YIELD DIVISION             1995        1994        1993       1992
- -------------------             ----        ----        ----       ----
Gross return..............     19.92 %    (2.79)%     23.15 %      1.84 %
Net return................     18.84 %    (3.66)%     22.04 %      1.50 %


                                                              OCTOBER 1(A) TO
                             YEAR ENDED DECEMBER 31,           DECEMBER 31,
                             --------------------------------------------------
GROWTH & INCOME DIVISION        1995        1994                   1993
- ------------------------        ----        ----                   ----
Gross return..............     24.07 %    (0.58)%                 (0.25)%
Net return................     22.96 %    (1.47)%                 (0.48)%


                               YEAR ENDED   MARCH 1(A) TO
                              DECEMBER 31,  DECEMBER 31,
                             ------------------------------
EQUITY INDEX DIVISION             1995          1994
- ---------------------             ----          ----
Gross return..............      36.48 %        1.08 %
Net return................      35.26 %        0.33 %


                                                                 AUGUST 17(A) TO
                                   YEAR ENDED DECEMBER 31,        DECEMBER 31,
                             ---------------------------------------------------
COMMON STOCK DIVISION           1995        1994        1993         1992
- ---------------------           ----        ----        ----         ----
Gross return..............     32.45 %    (2.14)%     24.84 %       5.28 %
Net return................     31.26 %    (3.02)%     23.70 %       4.93 %

GLOBAL DIVISION
- ---------------
Gross return..............     18.81 %     5.23 %     32.09 %       4.87 %
Net return................     17.75 %     4.29 %     30.93 %       4.52 %


                              APRIL 3(A) TO
                              DECEMBER 31,
                             ----------------
INTERNATIONAL DIVISION            1995
- ----------------------            ----
Gross return..............       11.29 %
Net return................       10.55 %


                                                                 AUGUST 17(A) TO
                                   YEAR ENDED DECEMBER 31,        DECEMBER 31,
                             ---------------------------------------------------
AGGRESSIVE STOCK DIVISION       1995        1994        1993           1992
- -------------------------       ----        ----        ----           ----
Gross return..............     31.63 %    (3.81)%     16.77 %        11.49 %
Net return................     30.46 %    (4.68)%     15.70 %        11.11 %


ASSET ALLOCATION SERIES
                                                                 AUGUST 17(A) TO
                                   YEAR ENDED DECEMBER 31,        DECEMBER 31,
CONSERVATIVE INVESTORS        --------------------------------------------------
DIVISION                        1995        1994        1993          1992
- --------                        ----        ----        ----          ----
Gross return..............     20.40 %    (4.10)%     10.76 %        1.38 %
Net return................     19.32 %    (4.96)%      9.81 %        1.04 %


BALANCED DIVISION               1995        1994        1993          1992
- -----------------               ----        ----        ----          ----
Gross return..............     19.75 %    (8.02)%     12.28 %        5.37 %
Net return................     18.68 %    (8.84)%     11.30 %        5.02 %


GROWTH INVESTORS DIVISION       1995        1994        1993          1992
- -------------------------       ----        ----        ----          ----
Gross return..............     26.37 %    (3.15)%     15.26 %        6.89 %
Net return................     25.24 %    (4.02)%     14.24 %        6.53 %

- ----------
(a) Date as of which net premiums under the policies were first allocated to the
    Division. The gross return and the net return for the periods indicated are
    not annual rates of return.

                                     FSA-16
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31,1995

RATES OF RETURN:
INCENTIVE LIFE PLUS ORIGINAL SERIES*(B)
- ---------------------------------------

                                  YEAR ENDED DECEMBER 31,
                                 -------------------------
                                           1995
                                           ----
Money Market Division ...........          5.69%

Intermediate Government
Securities Division .............         13.31%

Quality Bond Division ...........         17.13%

High Yield Division .............         19.95%

Growth & Income Division ........         24.38%

Equity Index Division ...........         36.53%

Common Stock Division ...........         33.07%

Global Division .................         19.38%

                                   APRIL 30 TO DECEMBER 31,
                                   ------------------------
                                           1995
                                           ----

International Division ..........         11.29%

                                    YEAR ENDED DECEMBER 31,
                                   ------------------------
                                           1995
                                           ----

Aggressive Stock Division .......         33.00% 


ASSET ALLOCATION SERIES .........  

                                    YEAR ENDED DECEMBER 31,
                                   ------------------------
                                            1995
                                            ----

Conservative Investors Division .          20.59%

Balanced Division ...............          20.32%

Growth Investors Division .......          26.92%

- --------------------
*Sales of Incentive Life Plus Original Series commenced on January 6, 1995.
(b) There are no Separate Account  asset  charges for this policy and  therefore
    the gross and net rates of return  are the same.  The rate of return for the
    period indicated is not an annual rate of return.

                                     FSA-17
<PAGE>
                                     
EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31,1995

RATES OF RETURN:
SP-FLEX
- -------
<TABLE>
<CAPTION>
                                                                                                        AUGUST 31(A) TO
                                                      YEAR ENDED DECEMBER 31,                            DECEMBER 31,
                             -------------------------------------------------------------------------------------------
MONEY MARKET DIVISION          1995     1994     1993      1992     1991     1990      1989     1988         1987
- ---------------------          ----     ----     ----      ----     ----     ----      ----     ----         ----
<S>                           <C>      <C>      <C>       <C>      <C>      <C>       <C>      <C>           <C>   
Gross return..............    5.74 %   4.02 %   3.00 %    3.56 %   6.17 %   8.24 %    9.18 %   7.32 %        2.15 %
Net return................    3.86 %   2.17 %   1.13 %    1.71 %   4.29 %   6.30 %    7.24 %   5.41 %        1.62 %
</TABLE>

                                                                 APRIL 1(A) TO
                                  YEAR ENDED DECEMBER 31,         DECEMBER 31,
INTERMEDIATE GOVERNMENT      --------------------------------------------------
SECURITIES DIVISION           1995    1994      1993    1992         1991
- -------------------           ----    ----      ----    ----         ----
Gross return..............   13.33 % (4.37) %  10.58 %  5.60 %      12.10 %
Net return................   11.31 % (6.08) %   8.57 %  3.71 %      10.59 %


                               YEAR ENDED   SEPTEMBER 1(A) TO
                              DECEMBER 31,     DECEMBER 31,
                             -------------------------------
QUALITY BOND DIVISION             1995           1994
- ---------------------             ----           ----
Gross return..............       17.02 %        (2.20)%
Net return................       14.94 %        (2.35)%

<TABLE>
<CAPTION>

                                                                                                       AUGUST 31(A) TO
                                                      YEAR ENDED DECEMBER 31,                            DECEMBER 31,
                             -------------------------------------------------------------------------------------------
HIGH YIELD DIVISION            1995     1994     1993      1992     1991     1990      1989     1988         1987
- -------------------            ----     ----     ----      ----     ----     ----      ----     ----         ----
<S>                           <C>      <C>      <C>      <C>       <C>      <C>       <C>      <C>          <C>   
Gross return..............    19.92 %  (2.79)%  23.15 %  12.31 %   24.46 %  (1.12)%   5.13 %   9.73 %       1.95 %
Net return................    17.79 %  (4.52)%  20.96 %  10.30 %   22.25 %  (2.89)%   3.26 %   7.78 %       1.39 %
</TABLE>


                               YEAR ENDED   SEPTEMBER 1(A) TO
                              DECEMBER 31,     DECEMBER 31, 
                             ---------------------------------
GROWTH & INCOME DIVISION          1995           1994
- ------------------------          ----           ----
Gross return..............       24.07 %        (3.40)%
Net return................       21.87 %        (3.55)%

EQUITY INDEX DIVISION             1995           1994
- ---------------------             ----           ----
Gross return..............       36.48 %        (2.54)%
Net return................       34.06 %        (2.69)%

<TABLE>
<CAPTION>

                                                                                                        AUGUST 31(A) TO
                                                      YEAR ENDED DECEMBER 31,                            DECEMBER 31,
                             --------------------------------------------------------------------------------------------
COMMON STOCK DIVISION          1995     1994     1993      1992     1991     1990      1989     1988         1987
- ---------------------          ----     ----     ----      ----     ----     ----      ----     ----         ----
<S>                           <C>       <C>     <C>       <C>      <C>      <C>      <C>       <C>         <C>     
Gross return..............    32.45 %   2.14 %  24.84 %   3.23 %   37.87 %  (8.12)%  25.59 %   22.43 %     (22.57)%
Net return................    30.10 %  (3.88)%  22.60 %   1.38 %   35.43 %  (9.76)%  23.36 %   20.26 %     (23.00)%

GLOBAL DIVISION                1995     1994     1993      1992     1991     1990      1989     1988         1987
- ---------------                ----     ----     ----      ----     ----     ----      ----     ----         ----
Gross return..............    18.81 %   5.23 %  32.09 %  (0.50)%   30.55 %  (6.07)%  26.93 %   10.88 %     (11.40)%
Net return................    16.70 %   3.36 %  29.77 %  (2.28)%   28.23 %  (7.75)%  24.67 %    8.90 %     (11.86)%
</TABLE>


                             APRIL 3(A) TO
                              DECEMBER 31,
                             -------------
INTERNATIONAL DIVISION            1995
- ----------------------            ----
Gross return..............      11.29 %
Net return................       9.82 %

<TABLE>
<CAPTION>

                                                                                                        AUGUST 31(A) TO
                                                      YEAR ENDED DECEMBER 31,                            DECEMBER 31,
                             --------------------------------------------------------------------------------------------
AGGRESSIVE STOCK DIVISION      1995     1994     1993      1992     1991     1990      1989     1988         1987
- -------------------------      ----     ----     ----      ----     ----     ----      ----     ----         ----
<S>                           <C>       <C>     <C>      <C>       <C>      <C>      <C>        <C>        <C>     
Gross return..............    31.63 %   3.81 %  16.77 %  (3.16)%   86.86 %  8.17 %   43.50 %    1.17 %     (24.28)%
Net return................    29.30 %  (5.53)%  14.67 %  (4.89)%   83.54 %  6.23 %   40.95 %   (0.66)%     (24.68)%

</TABLE>
- ------------------------------
(a) Date as of which net premiums under the policies were first allocated to the
    Division. The gross return and the net return for the periods indicated are
    not annual rates of return.

                                     FSA-18
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1995


ASSET ALLOCATION SERIES
                               YEAR ENDED      SEPTEMBER 1(A) TO
                              DECEMBER 31,       DECEMBER 31,
CONSERVATIVE INVESTORS    --------------------------------------- 
DIVISION                         1995                1994
- --------                         ----                ----
Gross return..........          20.40 %             (1.83)%
Net return............          18.26 %             (1.98)%

<TABLE>
<CAPTION>

                                                                                                       AUGUST 31(A) TO
                                                   YEAR ENDED DECEMBER 31,                               DECEMBER 31,
                        -------------------------------------------------------------------------------------------------
BALANCED DIVISION          1995     1994      1993      1992      1991     1990      1989      1988          1987
- -----------------          ----     ----      ----      ----      ----     ----      ----      ----          ----
<S>                       <C>      <C>       <C>       <C>       <C>      <C>       <C>       <C>           <C>     
Gross return..........    19.75 %  (8.02)%   12.28 %   (2.83)%   41.27 %   0.24 %   25.83 %   13.27 %       (20.26)%
Net return............    17.62 %  (9.66)%   10.31 %   (4.57)%   38.75 %  (1.56)%   23.59 %   11.25 %       (20.71)%
</TABLE>


                            YEAR ENDED     SEPTEMBER 1(A) TO
                           DECEMBER 31,      DECEMBER 31,
GROWTH INVESTORS         ------------------------------------
DIVISION                      1995              1994
- --------                      ----              ----
Gross return...........      26.37 %          (3.16)%
Net return.............      24.12 %          (3.31)%

- -------------------------
(a) Date as of which net premiums under the policies were first allocated to
    the Division. The gross return and the net return for the periods indicated
    are not annual rates of return.


8.  Subsequent Event

    On September  19, 1996 the Board of Directors of Equitable  Life approved an
    Agreement  and Plan of Merger by and between  Equitable  Life and  Equitable
    Variable  Life  (the  "Merger  Agreement").  The  merger is  expected  to be
    effective on January 1, 1997, subject to receipt of all necessary regulatory
    approvals. On that date, and in accordance with the provisions of the Merger
    Agreement,  the separate existence of Equitable Variable Life will cease and
    Equitable Life will survive the merger. From and after the effective date of
    the merger,  Equitable  Life will be liable in place of  Equitable  Variable
    Life  for the  liabilities  and  obligations  of  Equitable  Variable  Life,
    including  liabilities  under  policies  and  contracts  issued by Equitable
    Variable  Life,  and all of  Equitable  Variable  Life's  assets will become
    assets of Equitable Life.

                                     FSA-19
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF ASSETS AND LIABILITIES
SEPTEMBER 30, 1996 (UNAUDITED)
<TABLE>
<CAPTION>
                                                    FIXED INCOME SERIES                                EQUITY SERIES
                              ------------------------------------------------------------------ -------------------------------
                                         INTERMEDIATE
                              MONEY       GOVERNMENT     QUALITY           HIGH      GROWTH &         EQUITY          COMMON
                              MARKET      SECURITIES       BOND           YIELD      INCOME            INDEX           STOCK
                               FUND          FUND          FUND            FUND        FUND             FUND            FUND
                           ------------  ------------ --------------  ------------ ------------- ---------------  --------------
ASSETS
<S>                        <C>            <C>           <C>            <C>           <C>           <C>            <C>           
Investments in shares of
    The Hudson River
    Trust -- at market
    value (Notes 2 and 6)
Cost:  $165,564,928....... $165,937,243
         43,750,516.......                $43,305,378
        154,236,243.......                              $147,904,622
         87,558,526.......                                             $95,912,162
         27,455,859.......                                                           $31,071,304
         97,100,736.......                                                                         $119,477,987
      1,194,664,886.......                                                                                        $1,481,486,712
        351,595,598.......
         33,337,481.......
        661,363,283.......
        166,617,325.......
        381,690,336.......
        608,848,116.......
Receivable for shares of
    The Hudson River
    Trust ................         --          25,723         95,980          --            --             --               --
Receivable for policy-
    related transactions      3,827,870          --             --            --          86,467        196,738             --
                           ------------   -----------   ------------   -----------   -----------   ------------   --------------

Total Assets .............  169,765,113    43,331,101    148,000,602    95,912,162    31,157,771    119,674,725    1,481,486,712
                           ------------   -----------   ------------   -----------   -----------   ------------   --------------

LIABILITIES
Payable for purchases of
    shares of The Hudson
    River Trust ..........    3,912,050          --             --          43,386        93,070        199,909          197,381
Payable for policy-
    related transactions           --          43,270        154,723         3,328          --             --            169,260
Amount retained by
    Equitable Variable
    in Separate Account
    FP (Note 4) ..........      574,980       528,646        633,857       688,420       579,643        313,444        1,309,288
                           ------------   -----------   ------------   -----------   -----------   ------------   --------------
Total Liabilities ........    4,487,030       571,916        788,580       735,134       672,713        513,353        1,675,929
                           ------------   -----------   ------------   -----------   -----------   ------------   --------------
NET ASSETS ATTRIBUTABLE
    TO POLICYOWNERS ...... $165,278,083   $42,759,185   $147,212,022   $95,177,028   $30,485,058   $119,161,372   $1,479,810,783
                           ============   ===========   ============   ===========   ===========   ============   ==============
</TABLE>
See Notes to Financial Statements.
<TABLE>
<CAPTION>
                                           EQUITY SERIES                           ASSET ALLOCATION SERIES
                            -------------------------------------------  -------------------------------------------
                                                            AGGRESSIVE    CONSERVATIVE                    GROWTH
                                GLOBAL      INTERNATIONAL     STOCK        INVESTORS       BALANCED      INVESTORS
                                 FUND           FUND           FUND          FUND            FUND          FUND
                            --------------  ------------- -------------  ------------- -------------- --------------
ASSETS
<S>                           <C>            <C>           <C>            <C>            <C>            <C>         
Investments in shares of
    The Hudson River
    Trust -- at market
    value (Notes 2 and 6)
Cost:  $165,564,928.......
         43,750,516.......
        154,236,243.......
         87,558,526.......
         27,455,859.......
         97,100,736.......
      1,194,664,886.......
        351,595,598.......    $403,967,887
         33,337,481.......                   $35,007,334
        661,363,283.......                                 $745,660,006
        166,617,325.......                                                $170,418,342
        381,690,336.......                                                               $415,550,419
        608,848,116.......                                                                              $659,684,627
Receivable for shares of
    The Hudson River
    Trust ................            --            --        3,329,166         98,112        207,444           --
Receivable for policy-
    related transactions           368,849       120,728           --             --             --             --
                              ------------   -----------   ------------   ------------   ------------   ------------

Total Assets .............     404,336,736    35,128,062    748,989,172    170,516,454    415,757,863    659,684,627
                              ------------   -----------   ------------   ------------   ------------   ------------

LIABILITIES
Payable for purchases of
    shares of The Hudson
    River Trust ..........         181,369        96,161           --             --             --          250,106
Payable for policy-
    related transactions              --            --        3,650,196        129,358        478,338         78,373
Amount retained by
    Equitable Variable
    in Separate Account
    FP (Note 4) ..........         576,659       237,480        715,086        584,802        690,475        677,559
                              ------------   -----------   ------------   ------------   ------------   ------------
Total Liabilities ........         758,028       333,641      4,365,282        714,160      1,168,813      1,006,038
                              ------------   -----------   ------------   ------------   ------------   ------------
NET ASSETS ATTRIBUTABLE
    TO POLICYOWNERS ......    $403,578,708   $34,794,421   $744,623,890   $169,802,294   $414,589,050   $658,678,589
                              ============   ===========   ============   ============   ============   ============

See Notes to Financial Statements.
</TABLE>
                                      FSA-20
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS
FOR NINE MONTHS ENDED SEPTEMBER 30,
(UNAUDITED)


<TABLE>
<CAPTION>

                                                                                               INTERMEDIATE GOVERNMENT
                                                                    MONEY MARKET FUND              SECURITIES FUND
                                                               --------------------------     -------------------------

                                                                   1996           1995           1996           1995
                                                               -----------     ----------     ----------     ----------
<S>                                                            <C>             <C>            <C>            <C>
INCOME AND EXPENSES:
    Income (Note 2):
        Dividends from The Hudson River Trust ............     $ 6,300,108     $6,517,222     $1,696,840     $1,479,090

    Expenses (Note 3):
        Mortality and expense risk charges ...............         738,965        647,879        177,582        143,478
                                                               -----------     ----------     ----------     ----------

NET INVESTMENT INCOME ....................................       5,561,143      5,869,343      1,519,258      1,335,612
                                                               -----------     ----------     ----------     ----------

REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS (Note 2):
        Realized gain (loss) on investments ..............        (149,139)      (208,460)      (408,620)      (768,233)
        Realized gain distribution from
           The Hudson River Trust ........................            --             --             --             --
                                                               -----------     ----------     ----------     ----------

NET REALIZED GAIN (LOSS) .................................        (149,139)      (208,460)      (408,620)      (768,233)
                                                               -----------     ----------     ----------     ----------

    Unrealized appreciation (depreciation) on investments:
        Beginning of period ..............................          89,976         32,760        145,522      2,736,863
        End of period ....................................         372,315       (240,472)      (445,138)      (463,025)
                                                               -----------     ----------     ----------     ----------

    Change in unrealized appreciation (depreciation)
        during the period ................................         282,339       (273,232)      (590,660)     2,273,838
                                                               -----------     ----------     ----------     ----------

NET REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS .......................................         133,200       (481,692)      (999,280)      1,505,605
                                                               -----------     ----------     ----------     ----------
NET INCREASE IN NET ASSETS RESULTING .....................
    FROM OPERATIONS ......................................     $ 5,694,343     $5,387,651     $  519,978     $2,841,217
                                                               ===========     ==========     ==========     ==========
</TABLE>


See Notes to Financial Statements.

<TABLE>
<CAPTION>


                                                                   QUALITY BOND FUND               HIGH YIELD FUND
                                                               --------------------------     -------------------------

                                                                   1996          1995            1996           1995
                                                               ----------     -----------     ----------     ----------
<S>                                                            <C>            <C>             <C>            <C>
INCOME AND EXPENSES:
    Income (Note 2):
        Dividends from The Hudson River Trust ............     $6,372,295     $ 6,057,328     $6,020,378     $4,515,142

    Expenses (Note 3):
        Mortality and expense risk charges ...............        639,290         564,909        365,819        266,220
                                                               ----------     -----------     ----------     ----------

NET INVESTMENT INCOME ....................................      5,733,005       5,492,419      5,654,559      4,248,922
                                                               ----------     -----------     ----------     ----------

REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS (Note 2):
        Realized gain (loss) on investments ..............       (220,874)       (377,247)       372,478       (275,035)
        Realized gain distribution from
           The Hudson River Trust ........................           --              --        3,227,791           --
                                                               ----------     -----------     ----------     ----------

NET REALIZED GAIN (LOSS) .................................       (220,874)       (377,247)     3,600,269       (275,035)
                                                               ----------     -----------     ----------     ----------

    Unrealized appreciation (depreciation) on investments:
        Beginning of period ..............................     (2,105,676)    (15,521,200)     3,823,981       (873,103)
        End of period ....................................     (6,331,621)     (6,084,645)     8,353,636      2,942,319
                                                               ----------     -----------     ----------     ----------

    Change in unrealized appreciation (depreciation)
        during the period ................................     (4,225,945)      9,436,555      4,529,655      3,815,422
                                                               ----------     -----------     ----------     ----------

NET REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS .......................................     (4,446,819)       9,059,308      8,129,924      3,540,387
                                                               ----------     -----------     ----------     ---------- 
NET INCREASE IN NET ASSETS RESULTING .....................
    FROM OPERATIONS ......................................     $1,286,186     $14,551,727    $13,784,483     $7,789,309
                                                               ==========     ===========    ===========     ==========
</TABLE>


See Notes to Financial Statements.


                                      FSA-21

<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS (CONTINUED)
FOR NINE MONTHS ENDED SEPTEMBER 30,
(UNAUDITED)

<TABLE>
<CAPTION>
                                                                    GROWTH & INCOME                 EQUITY INDEX
                                                                         FUND                           FUND
                                                               -------------------------    ----------------------------

                                                                   1996          1995           1996            1995
                                                               ----------     ----------     -----------     -----------
<S>                                                            <C>            <C>            <C>             <C>
INCOME AND EXPENSES:
    Income (Note 2):
        Dividends from The Hudson River Trust ............     $  381,846     $  257,323     $ 1,390,087     $   651,968

    Expenses (Note 3):
        Mortality and expense risk charges ...............        105,544         45,104         415,358         191,805
                                                               ----------     ----------     -----------     -----------

NET INVESTMENT INCOME ....................................        276,302        212,219         974,729         460,163
                                                               ----------     ----------     -----------     -----------

REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS (Note 2):
        Realized gain (loss) on investments ..............         (4,941)        (1,023)        (21,227)             (9)
        Realized gain distribution from
           The Hudson River Trust ........................        568,408           --           338,110            --
                                                               ----------     ----------     -----------     -----------

NET REALIZED GAIN (LOSS) .................................        563,467         (1,023)        316,883              (9)
                                                               ----------     ----------     -----------     -----------

    Unrealized appreciation (depreciation) on investments:
        Beginning of period ..............................      2,123,346       (141,585)     12,451,765        (399,286)
        End of period ....................................      3,615,445      1,604,757      22,377,251       9,547,751
                                                               ----------     ----------     -----------     -----------

    Change in unrealized appreciation (depreciation)
        during the period ................................      1,492,099      1,746,342       9,925,486       9,947,037
                                                               ----------     ----------     -----------     -----------

NET REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS .......................................      2,055,566      1,745,319      10,242,369       9,947,028
                                                               ----------     ----------     -----------     -----------
NET INCREASE IN NET ASSETS RESULTING
    FROM OPERATIONS ......................................     $2,331,868     $1,957,538     $11,217,098     $10,407,191
                                                               ==========     ==========     ===========     ===========
</TABLE>


See Notes to Financial Statements.


*Commencement of operations on April 3.



<TABLE>
<CAPTION>
                                                                       COMMON STOCK                     GLOBAL STOCK
                                                                           FUND                             FUND
                                                              -----------------------------    ----------------------------

                                                                  1996             1995            1996            1995
                                                              ------------     ------------     -----------     -----------
<S>                                                           <C>              <C>              <C>             <C>
INCOME AND EXPENSES:
    Income (Note 2):
        Dividends from The Hudson River Trust ............    $  9,004,982     $  9,752,460     $ 4,146,524     $ 4,033,348

    Expenses (Note 3):
        Mortality and expense risk charges ...............       5,915,587        4,375,532       1,674,106       1,255,121
                                                              ------------     ------------     -----------     -----------

NET INVESTMENT INCOME ....................................       3,089,395        5,376,928       2,472,418       2,778,227
                                                              ------------     ------------     -----------     -----------

REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS (Note 2):
        Realized gain (loss) on investments ..............       5,062,716       14,917,528       2,370,310       2,236,458
        Realized gain distribution from
           The Hudson River Trust ........................      61,461,578             --         9,397,912            --
                                                              ------------     ------------     -----------     -----------

NET REALIZED GAIN (LOSS) .................................      66,524,294       14,917,528      11,768,222       2,236,458
                                                              ------------     ------------     -----------     -----------

    Unrealized appreciation (depreciation) on investments:
        Beginning of period ..............................     181,824,279       (2,048,649)     36,525,596       3,049,444
        End of period ....................................     286,821,826      222,292,389      52,372,289      39,743,464
                                                              ------------     ------------     -----------     -----------

    Change in unrealized appreciation (depreciation)
        during the period ................................     104,997,547      224,341,038      15,846,693      36,694,020
                                                              ------------     ------------     -----------     -----------

NET REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS .......................................     171,521,841      239,258,566      27,614,915      38,930,478
                                                              ------------     ------------     -----------     -----------
NET INCREASE IN NET ASSETS RESULTING
    FROM OPERATIONS ......................................    $174,611,236     $244,635,494     $30,087,333     $41,708,705
                                                              ============     ============     ===========     ===========
</TABLE>


See Notes to Financial Statements.


*Commencement of operations on April 3.



<TABLE>
<CAPTION>
                                                                     INTERNATIONAL
                                                                          FUND
                                                               -----------------------

                                                                  1996          1995*
                                                               ----------     --------
<S>                                                            <C>            <C>
INCOME AND EXPENSES:
    Income (Note 2):
        Dividends from The Hudson River Trust ............     $  268,735     $ 56,215

    Expenses (Note 3):
        Mortality and expense risk charges ...............        107,106       20,602
                                                               ----------     --------

NET INVESTMENT INCOME ....................................        161,629       35,613
                                                               ----------     --------

REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS (Note 2):
        Realized gain (loss) on investments ..............        (17,105)        (275)
        Realized gain distribution from
           The Hudson River Trust ........................        312,086         --
                                                               ----------     --------

NET REALIZED GAIN (LOSS) .................................        294,981         (275)
                                                               ----------     --------

    Unrealized appreciation (depreciation) on investments:
        Beginning of period ..............................        667,906         --
        End of period ....................................      1,669,853      435,057
                                                               ----------     --------

    Change in unrealized appreciation (depreciation)
        during the period ................................      1,001,947      435,057
                                                               ----------     --------

NET REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS .......................................      1,296,928      434,782
                                                               ----------     --------
NET INCREASE IN NET ASSETS RESULTING
    FROM OPERATIONS ......................................     $1,458,557     $470,395
                                                               ==========     ========
</TABLE>


See Notes to Financial Statements.


*Commencement of operations on April 3.


                                     FSA-22


<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS (CONCLUDED)
FOR NINE MONTHS ENDED SEPTEMBER 30,
(UNAUDITED)

<TABLE>
<CAPTION>
                                                                                                         ASSET ALLOCATION SERIES
                                                                                                     ------------------------------
                                                                                                         CONSERVATIVE INVESTORS
                                                                     AGGRESSIVE STOCK FUND                        FUND
                                                               --------------------------------      ------------------------------

                                                                    1996               1995               1996              1995
                                                               -------------      -------------      ------------      ------------
<S>                                                            <C>                <C>                <C>               <C>
INCOME AND EXPENSES:
    Income (Note 2):
        Dividends from The Hudson River Trust ............     $   1,105,507      $   1,083,866      $  5,867,240      $  6,040,445

    Expenses (Note 3):
        Mortality and expense risk charges ...............         2,923,580          1,915,033           777,140           666,346
                                                               -------------      -------------      ------------      ------------

NET INVESTMENT INCOME ....................................        (1,818,073)          (831,167)        5,090,100         5,374,099
                                                               -------------      -------------      ------------      ------------

REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS (Note 2):
        Realized gain (loss) on investments ..............        23,657,174          4,846,290          (560,234)         (379,912)
        Realized gain distribution from
           The Hudson River Trust ........................        85,627,087               --           2,804,963              --
                                                               -------------      -------------      ------------      ------------

NET REALIZED GAIN (LOSS) .................................       109,284,261          4,846,290         2,244,729          (379,912)
                                                               -------------      -------------      ------------      ------------

    Unrealized appreciation (depreciation) on investments:
        Beginning of period ..............................        80,271,118         11,560,966        10,362,120        (8,767,697)
        End of period ....................................        84,296,723        105,041,544         3,801,017         5,707,618
                                                               -------------      -------------      ------------      ------------

    Change in unrealized appreciation (depreciation)
        during the period ................................         4,025,605         93,480,578        (6,561,103)       14,475,315
                                                               -------------      -------------      ------------      ------------

NET REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS .......................................       113,309,866         98,326,868        (4,316,374)       14,095,403
                                                               -------------      -------------      ------------      ------------

NET INCREASE IN NET ASSETS RESULTING
    FROM OPERATIONS ......................................     $ 111,491,793      $  97,495,701      $    773,726      $ 19,469,502
                                                               =============      =============      ============      ============
</TABLE>

See Notes to Financial Statements.

<TABLE>
<CAPTION>
                                                                                   ASSET ALLOCATION SERIES
                                                              ----------------------------------------------------------------

                                                                        BALANCED FUND                 GROWTH INVESTORS FUND
                                                              -------------------------------   ------------------------------

                                                                   1996              1995           1996             1995
                                                              -------------     -------------   ------------     -------------
<S>                                                           <C>              <C>              <C>              <C>
INCOME AND EXPENSES:
    Income (Note 2):
        Dividends from The Hudson River Trust ............    $  9,585,426     $  9,067,337     $ 10,945,015     $ 11,331,010

    Expenses (Note 3):
        Mortality and expense risk charges ...............       1,833,659        1,639,489        2,710,777        1,986,105
                                                              ------------     ------------     ------------     ------------

NET INVESTMENT INCOME ....................................       7,751,767        7,427,848        8,234,238        9,344,905
                                                              ------------     ------------     ------------     ------------

REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS (Note 2):
        Realized gain (loss) on investments ..............        (913,215)      (1,988,151)         894,207        1,539,280
        Realized gain distribution from
           The Hudson River Trust ........................      26,596,466             --         63,035,263             --
                                                              ------------     ------------     ------------     ------------

NET REALIZED GAIN (LOSS) .................................      25,683,251       (1,988,151)      63,929,470        1,539,280
                                                              ------------     ------------     ------------     ------------

    Unrealized appreciation (depreciation) on investments:
        Beginning of period ..............................      43,097,187       (2,878,875)      81,785,873         (770,693)
        End of period ....................................      33,860,083       42,508,029       50,836,511       73,394,942
                                                              ------------     ------------     ------------     ------------

    Change in unrealized appreciation (depreciation)
        during the period ................................      (9,237,104)      45,386,904      (30,949,362)      74,165,635
                                                              ------------     ------------     ------------     ------------

NET REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS .......................................      16,446,147       43,398,753       32,980,108       75,704,915
                                                              ------------     ------------     ------------     ------------

NET INCREASE IN NET ASSETS RESULTING
    FROM OPERATIONS ......................................    $ 24,197,914     $ 50,826,601     $ 41,214,346     $ 85,049,820
                                                              ============     ============     ============     ============
</TABLE>

See Notes to Financial Statements.


                                     FSA-23


<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP


STATEMENTS OF CHANGES IN NET ASSETS
FOR NINE MONTHS ENDED SEPTEMBER 30,
(UNAUDITED)


<TABLE>
<CAPTION>
                                                                                            Intermediate Government
                                                           MONEY MARKET FUND                    Securities Fund
                                                   --------------------------------     -----------------------------

                                                        1996              1995              1996             1995
                                                   --------------     -------------     ------------     ------------

INCREASE (DECREASE) IN NET ASSETS ATTRIBUTABLE
  TO POLICYOWNERS:

FROM OPERATIONS:
<S>                                                <C>                <C>               <C>              <C>         
    Net investment income ....................     $   5,561,143      $   5,869,343     $  1,519,258     $  1,335,612
    Net realized gain (loss) .................          (149,139)          (208,460)        (408,620)        (768,233)
    Change in unrealized appreciation
        (depreciation) on investments ........           282,339           (273,232)        (590,660)       2,273,838
                                                   -------------      -------------     ------------     ------------

    Net increase (decrease)
        from operations ......................         5,694,343          5,387,651          519,978        2,841,217
                                                   -------------      -------------     ------------     ------------

FROM POLICY-RELATED TRANSACTIONS:
    Net premiums (Note 3) ....................        73,901,686         70,231,391        7,713,294        8,391,577
    Benefits and other policy-related
        transactions (Note 3) ................       (27,123,574)       (29,452,310)      (5,367,810       (4,950,311)
    Net transfers among Funds ................       (94,267,163)        17,093,189        2,756,705          136,079
                                                   -------------      -------------     ------------     ------------

    Net increase (decrease) from
        policy-related transactions ..........       (47,489,051)        57,872,270        5,102,189        3,577,345
                                                   -------------      -------------     ------------     ------------

NET (INCREASE) DECREASE IN AMOUNT
    RETAINED BY EQUITABLE VARIABLE IN
    SEPARATE ACCOUNT FP (Note 4) .............           (60,740)           (30,797)         (12,026)         (55,730)
                                                   -------------      -------------     ------------     ------------

INCREASE (DECREASE) IN NET ASSETS ATTRIBUTABLE
    TO POLICYHOLDERS .........................       (41,855,448)        63,229,124        5,610,141        6,362,832
NET ASSETS ATTRIBUTABLE TO POLICYOWNERS,
    BEGINNING OF PERIOD ......................       207,133,531        137,496,085       37,149,044       27,654,075
                                                   -------------      -------------     ------------      -----------

NET ASSETS ATTRIBUTABLE TO POLICYOWNERS,
    END OF PERIOD ............................     $ 165,278,083      $ 200,725,209      $42,729,185      $34,016,907
                                                   =============      =============     ============      ===========
</TABLE>


See Notes to Financial Statements.

<TABLE>
<CAPTION>
                                                           QUALITY BOND FUND                    HIGH YIELD FUND
                                                    -------------------------------      ------------------------------

                                                        1996              1995               1996              1995
                                                    ------------      -------------      ------------      ------------

INCREASE (DECREASE) IN NET ASSETS ATTRIBUTABLE
  TO POLICYOWNERS:

FROM OPERATIONS:
<S>                                                <C>                <C>                <C>               <C>
    Net investment income ....................     $   5,733,005      $   5,492,419      $  5,654,559      $  4,248,922
    Net realized gain (loss) .................          (220,874)          (377,247)        3,600,269          (275,035)
    Change in unrealized appreciation
        (depreciation) on investments ........        (4,225,945)         9,436,555         4,529,655         3,815,422
                                                    ------------      -------------      ------------      ------------

    Net increase (decrease)
        from operations ......................         1,286,186         14,551,727        13,784,483         7,789,309
                                                   -------------      -------------      ------------      ------------

FROM POLICY-RELATED TRANSACTIONS:
    Net premiums (Note 3) ....................         4,698,961          1,895,869        13,765,625        11,553,599
    Benefits and other policy-related
        transactions (Note 3) ................        (2,816,687)        (2,565,098)       (7,942,483)       (5,852,984)
    Net transfers among Funds ................         5,771,073          1,565,156         3,802,558         2,835,740
                                                   -------------      -------------      ------------      ------------

    Net increase (decrease) from
        policy-related transactions ..........         7,653,347            895,927         9,625,700         8,536,355
                                                   -------------      -------------      ------------      ------------

NET (INCREASE) DECREASE IN AMOUNT
    RETAINED BY EQUITABLE VARIABLE IN
    SEPARATE ACCOUNT FP (Note 4) .............           (14,957)          (583,778)         (164,117)          (77,962)
                                                   -------------      -------------      ------------      ------------

INCREASE (DECREASE) IN NET ASSETS ATTRIBUTABLE
    TO POLICYHOLDERS .........................         8,924,576         14,863,876        23,246,066        16,247,702
NET ASSETS ATTRIBUTABLE TO POLICYOWNERS,
    BEGINNING OF PERIOD ......................       138,287,446        117,236,472        71,930,962        49,454,901
                                                   -------------      -------------      ------------      ------------

NET ASSETS ATTRIBUTABLE TO POLICYOWNERS,
    END OF PERIOD ............................     $ 147,212,022      $ 132,100,348      $ 95,177,028      $ 65,702,603
                                                   =============      =============      ============      ============
</TABLE>

See Notes to Financial Statements.

                                     FSA-24
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP


STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)
FOR NINE MONTHS ENDED SEPTEMBER 30,
(UNAUDITED)

<TABLE>
<CAPTION>

                                                 GROWTH & INCOME FUND                 EQUITY INDEX FUND
                                           ------------------------------      -------------------------------

                                               1996              1995              1996               1995*
                                           ------------      ------------      -------------      ------------

INCREASE (DECREASE) IN NET ASSETS
  ATTRIBUTABLE TO POLICYOWNERS:

FROM OPERATIONS:
<S>                                        <C>               <C>               <C>                <C>
    Net investment income ............     $    276,302      $    212,219      $     974,729      $    460,163
    Net realized gain (loss) .........          563,467            (1,023)           316,883                (9)
    Change in unrealized appreciation
        (depreciation) on investments         1,492,099         1,746,342          9,925,486         9,947,037
                                           ------------      ------------      -------------       -----------

    Net increase (decrease)
        from operations ..............        2,331,868         1,957,538         11,217,098        10,407,191
                                           ------------      ------------      -------------      ------------

FROM POLICY-RELATED TRANSACTIONS:
    Net premiums (Note 3) ............        8,373,294         4,359,667         24,299,229         6,034,578
    Benefits and other policy-related
        transactions (Note 3) ........       (2,102,400)         (961,902)        (5,365,898)       (1,188,165)
    Net transfers among Funds ........        3,316,994         3,789,319         17,429,345        13,078,752
                                           ------------     -------------       ------------      ------------

    Net increase from Assets
        policy-related transactions ..        9,587,888         7,187,084         36,362,676        17,925,165
                                           ------------     -------------      -------------      ------------
NET (INCREASE) DECREASE IN AMOUNT
    RETAINED BY EQUITABLE VARIABLE IN
    SEPARATE ACCOUNT FP (Note 4) .....          (53,011)         (195,384)           (42,017)          (57,807)
                                           ------------      ------------      -------------      ------------

INCREASE IN NET ASSETS ATTRIBUTABLE
    TO POLICYHOLDERS .................       11,866,745         8,949,238         47,537,757        28,274,549
NET ASSETS ATTRIBUTABLE TO
    POLICYOWNERS, BEGINNING OF PERIOD        18,618,313         5,908,383         71,623,615        31,125,403
                                          -------------      ------------      -------------      ------------

NET ASSETS ATTRIBUTABLE TO
    POLICYOWNERS, END OF PERIOD .....      $ 30,485,058      $ 14,857,621      $ 119,161,372      $ 59,399,952
                                           ============      ============      =============      ============
</TABLE>



See Notes to Financial Statements.


 *Commencement of operations on April 3.


<TABLE>
<CAPTION>

                                                   COMMON STOCK FUND                        GLOBAL STOCK FUND
                                           ------------------------------------       -------------------------------

                                                 1996                1995                 1996               1995
                                           ---------------      ---------------      -------------      -------------

INCREASE (DECREASE) IN NET ASSETS
  ATTRIBUTABLE TO POLICYOWNERS:

FROM OPERATIONS:
<S>                                        <C>                  <C>                  <C>                <C>
    Net investment income ............     $     3,089,395      $     5,376,928      $   2,472,418      $   2,778,227
    Net realized gain (loss) .........          66,524,294           14,917,528         11,768,222          2,236,458
    Change in unrealized appreciation
        (depreciation) on investments          104,997,547          224,341,038         15,846,693         36,694,020
                                           ---------------      ---------------      -------------      -------------

    Net increase (decrease)
        from operations ..............         174,611,236          244,635,494         30,087,333         41,708,705
                                           ---------------      ---------------      -------------      -------------

FROM POLICY-RELATED TRANSACTIONS:
    Net premiums (Note 3) ............         202,074,526          160,014,740         73,729,435         72,248,903
    Benefits and other policy-related
        transactions (Note 3) ........        (112,009,732)         (86,608,436)       (31,604,430)       (26,985,045)
    Net transfers among Funds ........          68,835,712          (38,614,310)        (2,060,721)       (10,330,932)
                                           ---------------      ---------------      -------------      -------------

    Net increase from Assets
        policy-related transactions ..         158,900,506           34,791,994         40,064,284         34,932,926
                                           ---------------      ---------------      -------------      -------------
NET (INCREASE) DECREASE IN AMOUNT
    RETAINED BY EQUITABLE VARIABLE IN
    SEPARATE ACCOUNT FP (Note 4) .....            (286,233)            (371,006)           (69,929)           (89,566)
                                           ---------------      ---------------      -------------      -------------

INCREASE IN NET ASSETS ATTRIBUTABLE
    TO POLICYHOLDERS .................         333,225,509          279,056,482         70,081,688         76,552,065
NET ASSETS ATTRIBUTABLE TO
    POLICYOWNERS, BEGINNING OF PERIOD        1,146,585,274          811,006,200        333,497,020        241,838,471
                                          ----------------      ---------------      -------------      -------------

NET ASSETS ATTRIBUTABLE TO
    POLICYOWNERS, END OF PERIOD .....      $ 1,479,810,783      $ 1,090,062,682      $ 403,578,708      $ 318,390,536
                                           ===============      ===============      =============      =============
</TABLE>


See Notes to Financial Statements.


 *Commencement of operations on April 3.


                                                 INTERNATIONAL FUND
                                           -----------------------------

                                               1996              1995*
                                           ------------      -----------

INCREASE (DECREASE) IN NET ASSETS
  ATTRIBUTABLE TO POLICYOWNERS:

FROM OPERATIONS:
    Net investment income ............     $    161,629      $    35,613
    Net realized gain (loss) .........          294,981             (275)
    Change in unrealized appreciation
        (depreciation) on investments         1,001,947          435,057
                                           ------------      -----------

    Net increase (decrease)
        from operations ..............        1,458,557          470,395
                                           ------------      -----------

FROM POLICY-RELATED TRANSACTIONS:
    Net premiums (Note 3) ............        8,182,092          804,351
    Benefits and other policy-related
        transactions (Note 3) ........       (1,516,547)        (150,197)
    Net transfers among Funds ........       14,255,013        7,399,293
                                           ------------      -----------

    Net increase from Assets
        policy-related transactions ..       20,920,558        8,053,447
                                           ------------      -----------
NET (INCREASE) DECREASE IN AMOUNT
    RETAINED BY EQUITABLE VARIABLE IN
    SEPARATE ACCOUNT FP (Note 4) .....          (16,632)         (13,498)
                                           ------------      -----------

INCREASE IN NET ASSETS ATTRIBUTABLE
    TO POLICYHOLDERS .................       22,362,483        8,510,344
NET ASSETS ATTRIBUTABLE TO
    POLICYOWNERS, BEGINNING OF PERIOD        12,431,938                0
                                          -------------      -----------

NET ASSETS ATTRIBUTABLE TO
    POLICYOWNERS, END OF PERIOD .....      $ 34,794,421      $ 8,510,344
                                           ============      ===========


See Notes to Financial Statements.


 *Commencement of operations on April 3.


                                     FSA-25
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP


STATEMENTS OF CHANGES IN NET ASSETS (CONCLUDED)
FOR NINE MONTHS ENDED SEPTEMBER 30,
(UNAUDITED)

<TABLE>
<CAPTION>

                                                                                    ASSET ALLOCATION SERIES
                                                                                 -------------------------------
                                                    AGGRESSIVE STOCK                 CONSERVATIVE INVESTORS
                                                           FUND                               FUND
                                             --------------------------------    -------------------------------

                                                  1996             1995              1996              1995
                                             -------------     -------------     -------------     -------------
INCREASE (DECREASE) IN NET ASSETS
  ATTRIBUTABLE TO POLICYOWNERS:

FROM OPERATIONS:
<S>                                          <C>               <C>               <C>               <C>
    Net investment income ...............    $  (1,818,073)    $    (831,167)    $   5,090,100     $   5,374,099
    Net realized gain (loss) ............      109,284,261         4,846,290         2,244,729          (379,912)
    Change in unrealized appreciation
        (depreciation) on investments ...        4,025,605        93,480,578        (6,561,103)       14,475,315
                                             -------------     -------------     -------------     -------------

    Net increase (decrease)
        from operations .................      111,491,793        97,495,701           773,726        19,469,502
                                             -------------     -------------     -------------     -------------

FROM POLICY-RELATED TRANSACTIONS:
    Net premiums (Note 3) ...............      122,205,511        89,700,780        29,624,479        31,286,054
    Benefits and other policy-related
        transactions (Note 3) ...........      (61,714,088)      (46,154,214)      (19,045,888)      (17,525,531)
    Net transfers among Funds ...........       17,647,426        15,707,464       (13,623,081)       (2,274,604)
                                             -------------     -------------     -------------     -------------

    Net increase (decrease) from
        policy-related transactions .....       78,138,849        59,254,030        (3,044,490)       11,485,919
                                             -------------       -----------     -------------     -------------

NET (INCREASE) DECREASE IN AMOUNT
    RETAINED BY EQUITABLE VARIABLE IN
    SEPARATE ACCOUNT FP (Note 4) ........         (194,883)         (172,982)          (14,041)          (72,273)
                                             -------------     -------------     -------------     -------------

INCREASE (DECREASE) IN NET ASSETS
    ATTRIBUTABLE TO POLICYHOLDERS .......      189,435,759       156,576,749        (2,284,805)       30,883,148
NET ASSETS ATTRIBUTABLE TO POLICYOWNERS,
    BEGINNING OF PERIOD.................       555,188,131       355,671,865       172,087,099       129,940,498
                                             -------------     -------------     -------------     -------------

NET ASSETS ATTRIBUTABLE TO POLICYOWNERS,
    END OF PERIOD .......................    $ 744,623,890     $ 512,248,614     $ 169,802,294     $ 160,823,646
                                             =============     =============     =============     =============
</TABLE>

See Notes to Financial Statements.

<TABLE>
<CAPTION>

                                                                  ASSET ALLOCATION SERIES
                                             -------------------------------------------------------------------
                                                                                         GROWTH INVESTORS
                                                      BALANCED FUND                            FUND
                                             -------------------------------     -------------------------------

                                                  1996             1995              1996               1995
                                             -------------     -------------     -------------     -------------
INCREASE (DECREASE) IN NET ASSETS
  ATTRIBUTABLE TO POLICYOWNERS:

FROM OPERATIONS:
<S>                                          <C>               <C>               <C>               <C>
    Net investment income ...............    $   7,751,767     $   7,427,848     $   8,234,238     $   9,344,905
    Net realized gain (loss) ............       25,683,251        (1,988,151)       63,929,470         1,539,280
    Change in unrealized appreciation
        (depreciation) on investments ...       (9,237,104)       45,386,904       (30,949,362)       74,165,635
                                             -------------     -------------     -------------     -------------

    Net increase (decrease)
        from operations .................       24,197,914        50,826,601        41,214,346        85,049,820
                                             -------------     -------------     -------------     -------------

FROM POLICY-RELATED TRANSACTIONS:
    Net premiums (Note 3) ...............       47,887,117        49,301,601       122,316,625       118,766,910
    Benefits and other policy-related
        transactions (Note 3) ...........      (38,894,806)      (37,166,454)      (60,278,616)      (49,995,250)
    Net transfers among Funds ...........      (17,062,769)      (13,985,044)         (376,762)       (4,344,785)
                                             -------------     -------------     -------------     -------------

    Net increase (decrease) from
        policy-related transactions .....       (8,070,458)       (1,849,897)       61,661,247        64,426,875
                                             -------------     -------------     -------------     -------------

NET (INCREASE) DECREASE IN AMOUNT
    RETAINED BY EQUITABLE VARIABLE IN
    SEPARATE ACCOUNT FP (Note 4) ........         (103,615)          (79,293)          (74,670)         (107,675)
                                             -------------     -------------     -------------     -------------

INCREASE (DECREASE) IN NET ASSETS
    ATTRIBUTABLE TO POLICYHOLDERS .......       16,023,841        48,897,411       102,800,923       149,369,020
NET ASSETS ATTRIBUTABLE TO POLICYOWNERS,
    BEGINNING OF PERIOD.................       398,565,209       338,415,565       555,877,666       367,219,554
                                             -------------     -------------     -------------     -------------

NET ASSETS ATTRIBUTABLE TO POLICYOWNERS,
    END OF PERIOD .......................    $ 414,589,050     $ 387,312,976     $ 658,678,589     $ 516,588,574
                                             =============     =============     =============     =============
</TABLE>

See Notes to Financial Statements.

                                     FSA-26
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

SEPTEMBER 30, 1996

1.    General

      Equitable  Variable Life Insurance  Company  (Equitable  Variable Life), a
      wholly-owned  subsidiary of The Equitable  Life  Assurance  Society of the
      United  States  (Equitable  Life),  established  Separate  Account FP (the
      Account) as a unit  investment  trust  registered  with the Securities and
      Exchange  Commission under the Investment Company Act of 1940. The Account
      consists  of  thirteen  investment  funds:  the  Money  Market  Fund,  the
      Intermediate Government Securities Fund, the High Yield Fund, the Balanced
      Fund, the Common Stock Fund,  the Global Fund, the Aggressive  Stock Fund,
      the  Conservative  Investors Fund, the Growth Investors Fund, the Growth &
      Income  Fund,  the  Quality  Bond  Fund,  the  Equity  Index  Fund and the
      International  Fund.  The assets in each Fund are  invested in shares of a
      designated portfolio  (Portfolio) of a mutual fund, The Hudson River Trust
      (the Trust). Each Portfolio has separate investment objectives.

      The Account  supports the operations of Incentive Life,  flexible  premium
      variable life insurance  policies,  Incentive Life 2000,  flexible premium
      variable life insurance policies, Champion 2000, modified premium variable
      whole life insurance  policies,  Survivorship 2000, flexible premium joint
      survivorship  variable life insurance  policies,  Incentive Life Plus,(SM)
      flexible  premium  variable life  insurance  policies,  IL  Protector,(SM)
      flexible  premium variable life insurance  policies,  IL COLI II, flexible
      premium  variable  life  insurance  policies,  and SP-Flex,  variable life
      insurance  policies with  additional  premium  option,  collectively,  the
      Policies, and the Incentive Life 2000, Champion 2000 and Survivorship 2000
      policies are referred to as the Series 2000 Policies.  Incentive Life Plus
      policies  offered with a prospectus  dated on or after September 15, 1995,
      are referred to as Incentive Life Plus Second Series.  Incentive Life Plus
      policies issued with a prior  prospectus are referred to as Incentive Life
      Plus Original Series. All Policies are issued by Equitable  Variable.  The
      assets of the Account are the property of Equitable Variable. However, the
      portion of the Account's  assets  attributable to the Policies will not be
      chargeable with  liabilities  arising out of any other business  Equitable
      Variable may conduct.

      Policyowners  may  allocate  amounts in their  individual  accounts to the
      Funds  of  the  Account  and/or  (except  for  SP-Flex  policies)  to  the
      guaranteed interest fund of Equitable Variable Life's General Account. Net
      transfers to (from) the  guaranteed  interest fund of the General  Account
      and other Separate  Accounts of  ($6,424,330)  and $7,944,683 for the nine
      months ended 1996 and 1995,  respectively,  are included in Net  Transfers
      Among  Funds.  The net assets of any Fund of the  Account  may not be less
      than the aggregate of the policyowners'  accounts  allocated to that Fund.
      Additional  assets  are set aside in  Equitable  Variable  Life's  General
      Account to provide for (1) the unearned portion of the monthly charges for
      mortality  costs,  and (2) other policy  benefits,  as required  under the
      state insurance law.

2.    Significant Accounting Policies

      The  accompanying  financial  statements  are prepared in conformity  with
      generally  accepted  accounting  principles  (GAAP).  The  preparation  of
      financial  statements in conformity with GAAP requires  management to make
      estimates and assumptions  that affect the reported  amounts of assets and
      liabilities  and  disclosure of contingent  assets and  liabilities at the
      date of the financial  statements and the reported amounts of revenues and
      expenses  during the reporting  period.  Actual  results could differ from
      those estimates.  These statements  should be read in conjunction with the
      financial  statements of Separate  Account FP for the year ended  December
      31, 1995.  The results of operations  for the nine months ended  September
      30, 1996 are not necessarily  indicative of the results to be expected for
      the full year.

      Investments  are made in shares  of the  Trust  and are  valued at the net
      asset values per share of the respective  Portfolios.  The net asset value
      is  determined  by the  Trust  using  the  market  or  fair  value  of the
      underlying assets of the Portfolio.

      Investment transactions are recorded on the trade date. Realized gains and
      losses  include  gains and losses on  redemptions  of the  Trust's  shares
      (determined  on  the  identified  cost  basis)  and  Trust   distributions
      representing the net realized gains on Trust investment transactions.

      The  operations  of the Account are included in the  consolidated  Federal
      income tax return of Equitable Life. Under the provisions of the Policies,
      Equitable  Variable  Life has the right to charge the  Account for Federal
      income tax attributable to the Account.  No charge is currently being made
      against the Account for such tax since,  under current tax law,  Equitable
      Variable Life pays no tax on investment income and capital gains reflected
      in variable life insurance policy reserves.  However,  Equitable  Variable
      Life retains the right to charge for any Federal income tax incurred which
      is  attributable  to the Account if the law is changed.  Charges for state
      and local taxes, if any, attributable to the Account also may be made.

      Dividends  are  recorded  as  income  at the  end of each  quarter  on the
      ex-dividend date. Capital gains are distributed by the Trust at the end of
      each year.


                                     FSA-27


<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS (UNAUDITED) -- (CONTINUED)

SEPTEMBER 30, 1996

3.    Asset Charges

      Under the Policies,  Equitable Variable Life assumes mortality and expense
      risks and, to cover these  risks,  deducts  charges from the assets of the
      Account currently at annual rates of 0.60% of the net assets  attributable
      to Incentive Life,  Incentive Life 2000, Incentive Life Plus Second Series
      and  Champion  2000  policyowners,  0.90% of net  assets  attributable  to
      Survivorship 2000 policyowners,  0.80% for IL Protector policyowners,  and
      0.85% for SP-Flex  policyowners.  Incentive Life Plus Original Series,  IL
      COLI,  and IL COLI II deduct this charge  from the Policy  Account.  Under
      SP-Flex,  Equitable  Variable Life also deducts charges from the assets of
      the Account for  mortality  and  administrative  costs of 0.60% and 0.35%,
      respectively, of net assets attributable to SP-Flex policies.

      Under  Incentive  Life,  Incentive Life Plus, the Series 2000 Policies, IL
      Protector and IL COLI II mortality and administrative charges are assessed
      in a different manner than SP-Flex policies (see Notes 4 and 5).

      Before amounts are allocated to the Account for Incentive Life,  Incentive
      Life Plus,  IL COLI,  IL COLI II and the Series 2000  Policies,  Equitable
      Variable Life deducts a charge for taxes and either an initial  policy fee
      (Incentive  Life) or a premium sales charge  (Incentive Life Plus, IL COLI
      II and Series 2000  Policies) from  premiums.  Under  SP-Flex,  the entire
      initial  premium  is  allocated  to the  Account.  Before  any  additional
      premiums  under  SP-Flex are allocated to the Account,  an  administrative
      charge is deducted.

      The amounts  attributable  to  Incentive  Life,  Incentive  Life Plus,  IL
      Protector, IL COLI, IL COLI II, and the Series 2000 policyowners' accounts
      are  assessed  monthly  by  Equitable  Variable  Life with  mortality  and
      administrative charges. These charges are withdrawn from the Account along
      with amounts for  additional  benefits.  Under the  Policies,  amounts for
      certain policy-related  transactions (such as policy loans and surrenders)
      are transferred out of the Separate Account.

4.    Amounts Retained by Equitable Variable Life in Separate Account FP

      The amount  retained by  Equitable  Variable  Life in the  Account  arises
      principally from (1) contributions  from Equitable  Variable Life, and (2)
      that portion,  determined  ratably,  of the Account's  investment  results
      applicable  to those assets in the Account in excess of the net assets for
      the Policies.  Amounts retained by Equitable Variable Life are not subject
      to charges for mortality and expense risks or mortality and administrative
      costs.

      Amounts  retained  by  Equitable  Variable  Life  in  the  Account  may be
      transferred at any time by Equitable Variable Life to its General Account.

      During the nine months ended  September 30, 1995 surplus  contribution  of
      $200,000 were made by EVLICO into the International Fund.

5.    Distribution and Servicing Agreements

      Equitable  Variable  Life has entered into a  Distribution  and  Servicing
      Agreement with Equitable Life and EQ Financial  Consultants Inc.,  whereby
      registered representatives of EQ Financial Consultants Inc., authorized as
      variable life insurance agents under applicable state insurance laws, sell
      the  Policies.  The  registered   representatives  are  compensated  on  a
      commission basis by Equitable Life.

      Equitable  Variable Life also has entered into an agreement with Equitable
      Life under which  Equitable  Life  performs  the  administrative  services
      related to the Policies, including underwriting and issuance, billings and
      collections,  and policyowner services.  There is no charge to the Account
      related to this agreement.

6.    Investment Returns

      The Separate  Account  rates of return  attributable  to  Incentive  Life,
      Incentive  Life 2000,  Incentive Life Plus Second Series and Champion 2000
      policyowners are different than those  attributable to Survivorship  2000,
      Incentive Life Plus Original Series, IL Protector, IL COLI, IL COLI II and
      to SP-Flex  policyowners  because  asset charges are deducted at different
      rates under each policy (see Note 3).

      The  tables on this page and the  following  pages  show the gross and net
      investment  returns with respect to the Funds for the periods  shown.  The
      net  return  for each Fund is based  upon net  assets  for a policy  whose
      policy  commences  with the beginning date of such period and is not based
      on the average net assets in the Fund during such period.  Gross return is
      equal to the total return earned by the underlying Trust investment.


                                     FSA-28


<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS (UNAUDITED) -- (CONTINUED)

RATES OF RETURN:
INCENTIVE LIFE
- --------------
INCENTIVE LIFE 2000*
- -------------------
INCENTIVE LIFE PLUS SECOND SERIES*
- ---------------------------------
AND CHAMPION 2000*
- ------------------


<TABLE>
<CAPTION>
                     NINE MONTHS ENDED(B)                                                                 JANUARY 26(A)(B) TO
                         SEPTEMBER 30,                       YEARS ENDED DECEMBER 31,                        DECEMBER 31,
                     -------------------   -------------------------------------------------------------- -------------------
MONEY MARKET FUND      1996     1995       1995   1994   1993   1992    1991   1990   1989   1988  1987         1986
- -----------------      ----     ----       ----   ----   ----   ----    ----   ----   ----   ----  ----         ----
<S>                    <C>      <C>        <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>          <C>
Gross return.........  3.91%    4.30%      5.74%  4.02%  3.00%  3.56%  6.18%  8.24%  9.18%  7.32%  6.63%        6.05%
Net return...........  3.44%    3.83%      5.11%  3.39%  2.35%  2.94%  5.55%  7.59%  8.53%  6.68%  5.99%        5.47%
</TABLE>

<TABLE>
<CAPTION>
INTERMEDIATE         NINE MONTHS ENDED(B)                                           APRIL 1(A)(B) TO
GOVERNMENT               SEPTEMBER 30,             YEARS ENDED DECEMBER 31,           DECEMBER 31,
SECURITIES FUND      --------------------   --------------------------------------  ------------------
- ---------------        1996     1995        1995     1994      1993       1992           1991
                       ----     ----        ----     ----      ----       ----           ----
<S>                    <C>      <C>        <C>      <C>       <C>        <C>            <C>
Gross return.........  1.71%    9.94%      13.33%   (4.37)%   10.58%     5.60%          12.26%
Net return...........  1.25%    9.45%      12.65%   (4.95)%    9.88%     4.96%          11.60%
</TABLE>

<TABLE>
<CAPTION>
                     NINE MONTHS ENDED(B)       YEARS ENDED        OCTOBER 1(A)(B) TO
                         SEPTEMBER 30,          DECEMBER 31,          DECEMBER 31,
                     --------------------  --------------------   -------------------
QUALITY BOND FUND       1996      1995       1995       1994             1993
- -----------------       ----      ----       ----       ----             ----
<S>                     <C>      <C>        <C>        <C>             <C>
Gross return.........   1.28%    12.37%     17.02%     (5.10)%         (0.51)%
Net return...........   0.82%    11.86%     16.32%     (5.67)%         (0.66)%
</TABLE>

<TABLE>
<CAPTION>
                     NINE MONTHS ENDED(B)                                                                         
                         SEPTEMBER 30,                           YEARS ENDED DECEMBER 31,                        
                     -------------------- ---------------------------------------------------------------------- 
HIGH YIELD FUND          1996     1995     1995     1994    1993    1992    1991    1990     1989   1988   1987  
- ---------------          ----     ----     ----     ----    ----    ----    ----    ----     ----   ----   ----  
<S>                     <C>      <C>      <C>     <C>      <C>     <C>     <C>     <C>      <C>     <C>    <C>
Gross return.........   18.79%   14.89%   19.92%  (2.79)%  23.15%  12.31%  24.46%  (1.12)%  5.13%   9.73%  4.68% 
Net return...........   18.25%   14.37%   19.20%  (3.37)%  22.41%  11.64%  23.72%  (1.71)%  4.50%   9.08%  4.05% 
</TABLE>

<TABLE>
<CAPTION>
                     NINE MONTHS ENDED(B)      YEARS ENDED            OCTOBER 1(A)(B) TO
                         SEPTEMBER 30,         DECEMBER 31,              DECEMBER 31,
                     --------------------  ---------------------   ----------------------
GROWTH & INCOME FUND    1996     1995        1995       1994                1993
- --------------------    ----     ----        ----       ----                ----
<S>                     <C>     <C>         <C>        <C>                 <C>
Gross return.........   9.89%   19.76%      24.07%     (0.58)%             (0.25)%
Net return...........   9.39%   19.23%      23.33%     (1.17)%             (0.41)%
</TABLE>


<TABLE>
<CAPTION>
                                                                           SEPTEMBER 30(A)(B)
                     NINE MONTHS ENDED(B)           YEAR ENDED                  TO
                         SEPTEMBER 30,             DECEMBER 31,             DECEMBER 31,
                     ------------------------- ----------------------- ----------------------
EQUITY INDEX FUND     1996         1995             1995                     1994
- -----------------     ----         ----             ----                     ----
<S>                  <C>          <C>              <C>                      <C>
Gross return........ 13.10%       28.97%           36.48%                   1.08%
Net return.......... 12.59%       28.39%           35.66%                   0.58%
</TABLE>

<TABLE>
<CAPTION>
                     NINE MONTHS ENDED(B)                                                                        JANUARY 26(A)(B) TO
                         SEPTEMBER 30,                       YEARS ENDED DECEMBER 31,                               DECEMBER 31,
                     -------------------- ----------------------------------------------------------------------- ---------------
COMMON STOCK FUND       1996     1995       1995     1994    1993    1992   1991     1990    1989    1988   1987       1986
- -----------------       ----     ----       ----     ----    ----    ----   ----     ----    ----    ----   ----       ----
<S>                    <C>      <C>        <C>     <C>      <C>     <C>    <C>     <C>      <C>     <C>     <C>       <C>
Gross return.........  14.25%   28.99%     32.45%  (2.14)%  24.84%  3.22%  37.88%  (8.12)%  25.59%  22.43%  7.49%     15.65%
Net return...........  13.73%   28.42%     31.66%  (2.73)%  24.08%  2.60%  37.06%  (8.67)%  24.84%  21.70%  6.84%     15.01%
</TABLE>

- ------------------
*Sales of  Incentive  Life 2000 and  Champion  2000  commenced on March 2, 1992.
Sales of Incentive Life Plus Second Series commenced on September 15, 1995.

(a) Date as of which net premiums under the policies were first allocated to the
    Fund.

(b) The gross return and the net return for the periods indicated are not annual
    rates of return.


                                     FSA-29


<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS (UNAUDITED) -- (CONTINUED)

RATES OF RETURN:
INCENTIVE LIFE
- --------------
INCENTIVE LIFE 2000*
- -------------------
INCENTIVE LIFE PLUS SECOND SERIES*
- ---------------------------------
AND CHAMPION 2000*
- ------------------


<TABLE>
<CAPTION>
                          
                          
                      NINE MONTHS ENDED(B)                                                                    AUGUST 31(A)(B) TO
                          SEPTEMBER 30,                       YEARS ENDED DECEMBER 31,                           DECEMBER 31,
                      -------------------- -----------------------------------------------------------------  -----------------
GLOBAL FUND              1996     1995       1995    1994   1993     1992    1991    1990     1989    1988          1987
- -----------              ----     ----       ----    ----   ----     ----    ----    ----     ----    ----          ----
<S>                      <C>     <C>        <C>     <C>    <C>     <C>      <C>     <C>      <C>     <C>          <C>
Gross return..........   8.96%   16.02%     18.81%  5.23%  32.09%  (0.50)%  30.55%  (6.07)%  26.93%  10.88%       (13.27)%
Net return............   8.47%   15.50%     18.11%  4.60%  31.33%  (1.10)%  29.77%  (6.63)%  26.17%  10.22%       (13.45)%
</TABLE>

<TABLE>
<CAPTION>
                       NINE MONTHS ENDED(B)   APRIL 3(A)(B) TO
                           SEPTEMBER 30,        DECEMBER 31,
                       --------------------  ----------------
INTERNATIONAL FUND       1996       1995          1995
- ------------------       ----       ----          ----
<S>                      <C>        <C>          <C>
Gross return..........   7.29%      5.71%        11.29%
Net return............   6.80%      6.94%        10.79%
</TABLE>

<TABLE>
<CAPTION>
                      NINE MONTHS ENDED(B)                                                                       JANUARY 26(A)(B) TO
                          SEPTEMBER 30,                        YEARS ENDED DECEMBER 31,                            DECEMBER 31,
                      -------------------- --------------------------------------------------------------------- ---------------
AGGRESSIVE STOCK FUND    1996     1995      1995    1994     1993    1992     1991    1990   1989    1988   1987      1986
- ---------------------    ----     ----      ----    ----     ----    ----     ----    ----   ----    ----   ----      ----
<S>                     <C>      <C>       <C>     <C>      <C>     <C>      <C>     <C>    <C>     <C>     <C>      <C>
Gross return..........  19.52%   25.74%    31.63%  (3.81)%  16.77%  (3.16)%  86.86%  8.17%  43.50%  1.17%   7.31%    35.88%
Net return............  18.98%   25.17%    30.85%  (4.39)%  16.05%  (3.74)%  85.75%  7.51%  42.64%  0.53%   6.66%    35.13%
</TABLE>

ASSET ALLOCATION SERIES
- -----------------------
<TABLE>
<CAPTION>
                      NINE MONTHS ENDED(B)                                                                       JANUARY 26(A)(B) TO
                          SEPTEMBER 30,                      YEARS ENDED DECEMBER 31,                                DECEMBER 31,
                      -------------------- ------------------------------------------------------------------------ --------------
BALANCED FUND             1996   1995       1995    1994    1993    1992     1991     1990    1989    1988    1987      1986
- -------------             ----   ----       ----    ----    ----    ----     ----     ----    ----    ----    ----      ----
<S>                      <C>    <C>        <C>     <C>     <C>     <C>      <C>     <C>      <C>     <C>     <C>       <C>
Gross return..........   6.63%  15.50%     19.75%  (8.02)% 12.28%  (2.84)%  41.26%   0.24%  25.83%  13.27%  (0.85)%   29.07%
Net return............   6.15%  14.98%     19.03%  (8.57)% 11.64%  (3.42)%  40.42%  (0.36)% 25.08%  12.59%  (1.45)%   28.34%
</TABLE>

<TABLE>
<CAPTION>
CONSERVATIVE          NINE MONTHS ENDED(B)                                                      OCTOBER 2(A)(B) TO
INVESTORS FUND            SEPTEMBER 30,                   YEARS ENDED DECEMBER 31,                 DECEMBER 31,
- --------------        ------------------  ----------------------------------------------------- ------------------
                        1996      1995      1995     1994     1993     1992     1991    1990         1989
                        ----      ----      ----     ----     ----     ----     ----    ----         ----
<S>                     <C>      <C>       <C>      <C>      <C>       <C>     <C>      <C>          <C>
Gross return..........  0.94%    14.87%    20.40%   (4.10)%  10.76%    5.72%   19.87%   6.37%        3.09%
Net return............  0.48%    14.35%    19.68%   (4.67)%  10.15%    5.09%   19.16%   5.73%        2.94%
</TABLE>

<TABLE>
<CAPTION>
                      NINE MONTHS ENDED(B)                                                       OCTOBER 2(A)(B) TO
                          SEPTEMBER 30,                   YEARS ENDED DECEMBER 31,                  DECEMBER 31,
                      --------------------  ---------------------------------------------------- -----------------
GROWTH INVESTORS FUND    1996     1995        1995     1994      1993    1992     1991     1990         1989
- ---------------------    ----     ----        ----     ----      ----    ----     ----     ----         ----
<S>                      <C>     <C>         <C>      <C>       <C>      <C>     <C>      <C>           <C>
Gross return..........   7.39%   21.63%      26.37%   (3.15)%   15.26%   4.90%   48.89%   10.66%        3.98%
Net return............   6.90%   21.09%      25.62%   (3.73)%   14.58%   4.27%   48.01%   10.00%        3.82%
</TABLE>

- ----------
*Sales of  Incentive  Life 2000 and  Champion  2000  commenced on March 2, 1992.
Sales of Incentive Life Plus Second Series commenced on September 15, 1995.

(a) Date as of which net premiums under the policies were first allocated to the
    Fund.

(b) The gross return and the net return for the periods indicated are not annual
    rates of return.


                                     FSA-30


<PAGE>
EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP
NOTES TO FINANCIAL STATEMENTS (UNAUDITED) -- (CONTINUED)
RATES OF RETURN:
SURVIVORSHIP 2000
- -----------------
<TABLE>
<CAPTION>
                                   NINE MONTHS ENDED(B)                                         AUGUST 17(A)(B) TO
                                       SEPTEMBER 30,             YEARS ENDED DECEMBER 31,          DECEMBER 31,
                                  ----------------------     -------------------------------- ---------------------
MONEY MARKET FUND                   1996       1995             1995      1994       1993              1992
- -----------------                   ----       ----             ----      ----       ----              ----
<S>                                 <C>        <C>             <C>       <C>        <C>               <C>
Gross return.....................   3.91%      4.30%            5.74%     4.02%      3.00%            1.11%
Net return.......................   3.20%      3.60%            4.80%     3.08%      2.04%            0.77%

INTERMEDIATE GOVERNMENT
SECURITIES FUND
- ---------------
Gross return.....................   1.71%      9.94%           13.33%    (4.37)%    10.58%            0.90%
Net return.......................   1.02%      9.20%           12.31%    (5.23)%     9.55%            0.56%
</TABLE>

<TABLE>
<CAPTION>
                                   NINE MONTHS ENDED(B)                                   OCTOBER 1(A)(B) TO
                                       SEPTEMBER 30,         YEARS ENDED DECEMBER 31,        DECEMBER 31,
                                  ----------------------     ------------------------     ------------------
QUALITY BOND FUND                   1996        1995            1995          1994               1993
- -----------------                   ----        ----            ----          ----               ----
<S>                                 <C>        <C>             <C>           <C>                <C>
Gross return.....................   1.28%      12.37%          17.02%        (5.10)%            (0.51)%
Net return.......................   0.59%      11.61%          15.97%        (5.95)%            (0.73)%
</TABLE>

<TABLE>
<CAPTION>
                                   NINE MONTHS ENDED(B)                                                 AUGUST 17(A)(B) TO
                                       SEPTEMBER 30,                  YEARS ENDED DECEMBER 31,             DECEMBER 31,
                                  ---------------------     -----------------------------------------  -------------------
HIGH YIELD FUND                      1996       1995            1995          1994            1993             1992
- ---------------                      ----       ----            ----          ----            ----             ----
<S>                                 <C>        <C>             <C>           <C>             <C>              <C>
Gross return.....................   18.79%     14.89%          19.92%        (2.79)%         23.15%           1.84%
Net return.......................   17.98%     14.12%          18.84%        (3.66)%         22.04%           1.50%
</TABLE>

<TABLE>
<CAPTION>
                                    NINE MONTHS ENDED(B)                                 OCTOBER 1(A)(B) TO
                                        SEPTEMBER 30,      YEARS ENDED DECEMBER 31,        DECEMBER 31,
                                  ----------------------  -------------------------  -----------------------
GROWTH &             
INCOME FUND                         1996        1995         1995          1994                1993
- -----------                         ----        ----         ----          ----                ----
<S>                                 <C>        <C>          <C>           <C>                <C>
Gross return.....................   9.89%      19.76%       24.07%        (0.58)%            (0.25)%
Net return.......................   9.14%      18.96%       22.96%        (1.47)%            (0.48)%
</TABLE>

<TABLE>
<CAPTION>
                                   NINE MONTHS ENDED(B)     YEAR ENDED       MARCH 1 (A)(B) TO
                                       SEPTEMBER 30,        DECEMBER 31,        DECEMBER 31,
                                  ---------------------- ------------------ -------------------
EQUITY INDEX FUND                    1996       1995           1995                 1994
- -----------------                    ----       ----           ----                 ----
<S>                                 <C>        <C>            <C>                   <C>
Gross return.....................   13.10%     28.97%         36.48%                1.08%
Net return.......................   12.33%     28.10%         35.26%                0.33%
</TABLE>

<TABLE>
<CAPTION>
                                   NINE MONTHS ENDED(B)                                             AUGUST 17(A)(B) TO
                                       SEPTEMBER 30,              YEARS ENDED DECEMBER 31,              DECEMBER 31,
                                  ----------------------  --------------------------------------  ----------------------
COMMON STOCK FUND                    1996       1995          1995        1994         1993              1992
- -----------------                    ----       ----          ----        ----         ----              ----
<S>                                 <C>        <C>           <C>         <C>          <C>               <C>
Gross return.....................   14.25%     28.99%        32.45%      (2.14)%      24.84%             5.28%
Net return.......................   13.47%     28.13%        31.26%      (3.02)%      23.70%             4.93%

GLOBAL FUND
- -----------
Gross return.....................    8.96%     16.02%        18.81%       5.23%       32.09%             4.87%
Net return.......................    8.22%     15.25%        17.75%       4.29%       30.93%             4.52%

AGGRESSIVE STOCK FUND
- ---------------------
Gross return.....................   19.52%     25.74%        31.63%      (3.81)%      16.77%            11.49%
Net return.......................   18.71%     24.89%        30.46%      (4.68)%      15.70%            11.11%
</TABLE>

                                   NINE MONTHS ENDED(B)    APRIL 3(A)(B) TO
                                       SEPTEMBER 30,          DECEMBER 31,
                                  ----------------------  ------------------
INTERNATIONAL FUND                  1996        1995            1995
- ------------------                  ----        ----            ----
Gross return.....................   7.29%       5.71%          11.29%
Net return.......................   6.56%       6.78%          10.55%

ASSET ALLOCATION SERIES
- -----------------------
<TABLE>
<CAPTION>
                                   NINE MONTHS ENDED(B)                                               AUGUST 17(A)(B) TO
                                       SEPTEMBER 30,               YEARS ENDED DECEMBER 31,              DECEMBER 31,
CONSERVATIVE                     -----------------------  ----------------------------------------  ----------------------
INVESTORS FUND                      1996        1995           1995         1994         1993                1992
- --------------                      ----        ----           ----         ----         ----                ----
<S>                                 <C>        <C>            <C>          <C>          <C>                 <C>
Gross return.....................   0.94%      14.87%         20.40%       (4.10)%      10.76%              1.38%
Net return.......................   0.25%      14.09%         19.32%       (4.96)%       9.81%              1.04%

BALANCED FUND
- -------------
Gross return.....................   6.63%      15.50%         19.75%       (8.02)%      12.28%              5.37%
Net return.......................   5.90%      14.72%         18.68%       (8.84)%      11.30%              5.02%

GROWTH INVESTORS FUND
- ---------------------
Gross return.....................   7.39%      21.63%         26.37%       (3.15)%      15.26%              6.89%
Net return.......................   6.65%      20.81%         25.24%       (4.02)%      14.24%              6.53%
</TABLE>

- ----------
(a) Date as of which net premiums under the policies were first allocated to the
    Fund.

(b) The gross return and the net return for the periods indicated are not annual
    rates of return.

                                     FSA-31


<PAGE>



EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP


NOTES TO FINANCIAL STATEMENTS (UNAUDITED) -- (CONTINUED)

RATES OF RETURN:
INCENTIVE LIFE PLUS ORIGINAL SERIES*(A)
- -----------------------------------
IL COLI**(A)
- -------

<TABLE>
<CAPTION>

                                INCENTIVE LIFE PLUS ORIGINAL SERIES                               IL COLI
                           ----------------------------------------------     -------------------------------------------------
                            NINE MONTHS                                        NINE MONTHS     
                               ENDED        JANUARY 6 TO    JANUARY 6 TO          ENDED        SEPTEMBER 15 TO  SEPTEMBER 15 TO
                           SEPTEMBER 30,    SEPTEMBER 30,   DECEMBER 31,      SEPTEMBER 30,     SEPTEMBER 30,     DECEMBER 31,
                           ---------------  --------------  -------------     ---------------  ---------------  ---------------
                                1996            1995            1995               1996             1995             1995
                                ----            ----            ----               ----             ----             ----
<S>                             <C>            <C>             <C>                 <C>             <C>               <C>  
Money Market Fund...........     3.91%          4.25%           5.69%               3.91%           0.19%            1.58%

Intermediate Government
Securities Fund.............     1.71%          9.92%          13.31%               1.71%           0.00%            3.08%

Quality Bond Fund...........     1.28%         12.47%          17.13%               1.28%           0.16%            4.31%

High Yield Fund.............    18.79%         14.92%          19.95%              18.79%           0.31%            4.70%

Growth & Income Fund........     9.89%         20.05%          24.38%               9.89%           0.30%            3.91%

Equity Index Fund...........    13.10%         29.01%          36.53%              13.10%           0.24%            6.08%

Common Stock Fund...........    14.25%         29.60%          33.07%              14.25%          (1.13)%           1.51%

Global Fund.................     8.96%         16.57%          19.38%               8.96%           0.25%            2.67%

<CAPTION>
                            NINE MONTHS                                        NINE MONTHS
                               ENDED         APRIL 30 TO    APRIL 30 TO           ENDED         APRIL 30 TO      APRIL 30 TO
                           SEPTEMBER 30,    SEPTEMBER 30,   DECEMBER 31,      SEPTEMBER 30,    SEPTEMBER 30,     DECEMBER 31,
                           ---------------  --------------  -------------     ---------------  ---------------  ---------------
                                1996            1995            1995               1996             1995             1995
                                ----            ----            ----               ----             ----             ----
<S>                              <C>            <C>            <C>                  <C>             <C>              <C>  
International Fund..........     7.29%          7.26%          11.29%               7.29%           0.71%            4.49%


<CAPTION>
                            NINE MONTHS                                        NINE MONTHS      
                               ENDED        JANUARY 6 TO    JANUARY 6 TO          ENDED        SEPTEMBER 15 TO   SEPTEMBER 15 TO
                           SEPTEMBER 30,    SEPTEMBER 30,   DECEMBER 31,      SEPTEMBER 30,     SEPTEMBER 30,     DECEMBER 31,
                           ---------------  --------------  -------------     ---------------  ---------------  ---------------
                                1996            1995            1995               1996             1995             1995
                                ----            ----            ----               ----             ----             ----
<S>                             <C>            <C>             <C>                 <C>             <C>               <C>  
Aggressive Stock Fund.......    19.52%         27.02%          33.00%              19.52%          (0.38)%           4.28%


ASSET ALLOCATION SERIES

<CAPTION>
                            NINE MONTHS                                        NINE MONTHS                            
                               ENDED        JANUARY 6 TO    JANUARY 6 TO          ENDED        SEPTEMBER 15 TO   SEPTEMBER 15
                           SEPTEMBER 30,    SEPTEMBER 30,   DECEMBER 31,      SEPTEMBER 30,    SEPTEMBER 30,     DECEMBER 31, 
                           ---------------  --------------  -------------     ---------------  ---------------  ---------------
                                1996            1995            1995               1996             1995             1995
                                ----            ----            ----               ----             ----             ----
<S>                              <C>           <C>             <C>                  <C>            <C>               <C>  
Conservative Investors Fund..    8.96%         15.05%          20.59%               8.96%           0.07%            4.91%


Balanced Fund................    6.63%         16.05%          20.32%               6.63%          (0.47)%           3.18%


Growth Investors Fund........    7.39%         22.16%          26.92%               7.39%           0.90%            4.83%

</TABLE>

- ----------------------------
 *Sales of Incentive Life Plus Original Series commenced on January 6, 1995.

**Sales of IL COLI commenced on September 15, 1995.

 (a)There are no Separate Account asset charges for this policy and therefore
    the gross and net rates of return are the same. The rates of return for the
    periods indicated are not annual rates of return.


                                     FSA-32
<PAGE>

EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS (UNAUDITED) -- (CONTINUED)

RATES OF RETURN:
SP-FLEX
- -------
<TABLE>
<CAPTION>
                             NINE MONTHS ENDED(B)                                                              AUGUST 31(A)(B) TO
                                 SEPTEMBER 30,                         YEARS ENDED DECEMBER 31,                   DECEMBER 31,
                             --------------------  ------------------------------------------------------------ ----------------
MONEY MARKET FUND              1996      1995       1995     1994   1993    1992    1991   1990    1989   1988       1987
- -----------------              ----      ----       ----     ----   ----    ----    ----   ----    ----   ----       ----
<S>                            <C>      <C>         <C>     <C>     <C>    <C>     <C>     <C>    <C>     <C>       <C>
Gross return.................  3.91%    4.30%       5.74%   4.02%   3.00%  3.56%   6.17%   8.24%  9.18%   7.32%     2.15%
Net return...................  2.51%    2.91%       3.86%   2.17%   1.13%  1.71%   4.29%   6.30%  7.24%   5.41%     1.62%
</TABLE>

<TABLE>
<CAPTION>
                             NINE MONTHS ENDED(B)                                     APRIL 1(A)(B) TO
                                 SEPTEMBER 30,         YEARS ENDED DECEMBER 31,          DECEMBER 31,
INTERMEDIATE GOVERNMENT      --------------------  --------------------------------- ------------------
SECURITIES FUND                1996      1995       1995      1994    1993    1992          1991
- ---------------                ----      ----       ----      ----    ----    ----          ----
<S>                            <C>      <C>        <C>      <C>      <C>      <C>           <C>
Gross return.................  1.71%    9.94%      13.33%   (4.37)%  10.58%   5.60%         12.10%
Net return...................  0.34%    8.47%      11.31%   (6.08)%   8.57%   3.71%         10.59%
</TABLE>

<TABLE>
<CAPTION>
                             NINE MONTHS ENDED(B)     YEAR ENDED     SEPTEMBER 1(A)(B) TO
                                 SEPTEMBER 30,        DECEMBER 31,       DECEMBER 31,
                             --------------------  ----------------- -------------------
QUALITY BOND FUND               1996     1995            1995                1994
- -----------------               ----     ----            ----                ----
<S>                           <C>       <C>             <C>                <C>
Gross return.................  1.28%    12.37%          17.02%             (2.20)%
Net return................... (0.09)%   10.86%          14.94%             (2.35)%
</TABLE>

<TABLE>
<CAPTION>
                             NINE MONTHS ENDED(B)                                                                 AUGUST 31(A)(B) TO
                                 SEPTEMBER 30,                         YEARS ENDED DECEMBER 31,                     DECEMBER 31,
                             -------------------- --------------------------------------------------------------- ---------------
HIGH YIELD FUND                1996      1995       1995     1994    1993    1992    1991    1990     1989  1988       1987
- ---------------                ----      ----       ----     ----    ----    ----    ----    ----     ----  ----       ----
<S>                           <C>       <C>        <C>     <C>      <C>     <C>     <C>     <C>      <C>    <C>       <C>  
Gross return................. 18.79%    14.89%     19.92%  (2.79)%  23.15%  12.31%  24.46%  (1.12)%  5.13%  9.73%     1.95%
Net return................... 17.19%    13.35%     17.79%  (4.52)%  20.96%  10.30%  22.25%  (2.89)%  3.26%  7.78%     1.39%
</TABLE>

<TABLE>
<CAPTION>
                             NINE MONTHS ENDED(B)    YEAR ENDED    SEPTEMBER 1(A)(B) TO
                                 SEPTEMBER 30,       DECEMBER 31,     DECEMBER 31,
GROWTH &                     --------------------  ------------------------------------
INCOME FUND                    1996       1995          1995              1994
- -----------                    ----       ----          ----              ----
<S>                           <C>        <C>           <C>               <C>    
Gross return.................  9.89%     19.76%        24.07%            (3.40)%
Net return...................  8.40%     18.16%        21.87%            (3.55)%

EQUITY INDEX FUND
- -----------------
Gross return................. 13.10%     28.97%       36.48%            (2.54)%
Net return................... 11.58%     27.25%       34.06%            (2.69)%
</TABLE>

<TABLE>
<CAPTION>
                             NINE MONTHS ENDED(B)                                                                 AUGUST 31(A)(B) TO
                                 SEPTEMBER 30,                      YEARS ENDED DECEMBER 31,                        DECEMBER 31,
                             -------------------- ---------------------------------------------------------------- --------------
COMMON STOCK FUND              1996      1995      1995     1994    1993    1992    1991    1990     1989    1988       1987
- -----------------              ----      ----      ----     ----    ----    ----    ----    ----     ----    ----       ----
<S>                           <C>       <C>       <C>     <C>      <C>     <C>     <C>     <C>      <C>     <C>       <C>     
Gross return................. 14.25%    28.99%    32.45%  (2.14)%  24.84%  3.23%   37.87%  (8.12)%  25.59%  22.43%    (22.57)%
Net return................... 12.70%    27.27%    30.10%  (3.88)%  22.60%  1.38%   35.43%  (9.76)%  23.36%  20.26%    (23.00)%

GLOBAL FUND
- -----------
Gross return.................  8.96%    16.02%     18.81%  5.23%   32.09% (0.50)%  30.55%  (6.07)%  26.93%  10.88%    (11.40)%
Net return...................  7.49%    14.47%     16.70%  3.36%   29.77% (2.28)%  28.23%  (7.75)%  24.67%   8.90%    (11.86)%
</TABLE>

                             NINE MONTHS ENDED(B)   APRIL 3(A)(B) TO
                                 SEPTEMBER 30,       DECEMBER 31,
                             --------------------  ---------------
INTERNATIONAL FUND             1996      1995           1995
- ------------------             ----      ----           ----
Gross return................   7.29%    5.71%          11.29%
Net return..................   5.84%    6.31%           9.82%

<TABLE>
<CAPTION>
                             NINE MONTHS ENDED(B)                                                                 AUGUST 31(A)(B) TO
                                 SEPTEMBER 30,                        YEARS ENDED DECEMBER 31,                        DECEMBER 31,
                             -------------------- ---------------------------------------------------------------- ----------------
AGGRESSIVE STOCK FUND            1996    1995      1995     1994    1993     1992    1991    1990    1989    1988        1987
- ---------------------            ----    ----      ----     ----    ----     ----    ----    ----    ----    ----        ----
<S>                           <C>     <C>       <C>     <C>      <C>     <C>      <C>      <C>    <C>      <C>         <C>     
Gross return................  19.52%  25.74%    31.63%  (3.81)%  16.77%  (3.16)%  86.86%   8.17%  43.50%   1.17%       (24.28)%
Net return..................  17.91%  24.06%    29.30%  (5.53)%  14.67%  (4.89)%  83.54%   6.23%  40.95%  (0.66)%      (24.68)%
</TABLE>

- ----------
(a) Date as of which net premiums under the policies were first allocated to the
    Fund.

(b) The gross return and the net return for the periods indicated are not annual
    rates of return.

                                     FSA-33
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS (UNAUDITED) -- (CONCLUDED)

ASSET ALLOCATION SERIES
<TABLE>
<CAPTION>
                             NINE MONTHS ENDED(B)        YEAR ENDED     SEPTEMBER 1(A)(B) TO
                                 SEPTEMBER 30,           DECEMBER 31,      DECEMBER 31,
CONSERVATIVE                 --------------------     -------------------------------------
INVESTORS FUND                  1996        1995            1995              1994
- --------------                  ----        ----            ----              ----
<S>                             <C>        <C>             <C>               <C>    
Gross return.................   0.94%      14.87%          20.40%           (1.83)%
Net return...................  (0.43)%     13.33%          18.26%           (1.98)%
</TABLE>

<TABLE>
<CAPTION>
                             NINE MONTHS ENDED(B)                                                                 AUGUST 31(A)(B) TO
                                 SEPTEMBER 30,                        YEARS ENDED DECEMBER 31,                      DECEMBER 31,
                             -------------------- ---------------------------------------------------------------- --------------
BALANCED FUND                   1996     1995       1995     1994    1993    1992     1991   1990     1989    1988       1987
- -------------                   ----     ----       ----     ----    ----    ----     ----   ----     ----    ----       ----
<S>                            <C>      <C>        <C>     <C>      <C>     <C>      <C>     <C>     <C>     <C>       <C>     
Gross return.................  6.63%    15.50%     19.75%  (8.02)%  12.28%  (2.83)%  41.27%  0.24%   25.83%  13.27%    (20.26)%
Net return...................  5.19%    13.96%     17.62%  (9.66)%  10.31%  (4.57)%  38.75% (1.56)%  23.59%  11.25%    (20.71)%
</TABLE>

<TABLE>
<CAPTION>
                             NINE MONTHS ENDED(B)      YEAR ENDED      SEPTEMBER 1(A)(B) TO
                                 SEPTEMBER 30,         DECEMBER 31,      DECEMBER 31,
GROWTH                       --------------------   --------------------------------------
INVESTORS FUND                  1996     1995             1995              1994
- --------------                  ----     ----             ----              ----
<S>                            <C>      <C>              <C>              <C>    
Gross return.................  7.39%    21.63%           26.37%           (3.16)%
Net return...................  5.93%    20.01%           24.12%           (3.31)%
</TABLE>

- ----------
(a) Date as of which net premiums under the policies were first allocated to the
    Fund.

(b) The gross return and the net return for the periods indicated are not annual
    rates of return.


                                     FSA-34
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS (UNAUDITED) -- (CONTINUED)
RATES OF RETURN:
IL PROTECTOR*
- ----------------------------



                                             AUGUST 22 TO
                                           SEPTEMBER 30,(A)
                                          -----------------

                                                1996
                                               ------
Money Market Fund.................              1.80%

Intermediate Government
Securities Fund...................              2.62%

Quality Bond......................              3.89%

High Yield Fund...................             10.33%

Growth & Income Fund..............              6.01%

Equity Index Fund.................              7.65%

Common Stock Fund.................              8.18%

Global Fund.......................              1.73%

International Fund................             (0.03)%

Aggressive Stock Fund.............              4.10%


ASSET ALLOCATION SERIES
                                             AUGUST 5 TO
                                           SEPTEMBER 30,(A)
                                          -----------------

                                                1996
                                               ------
Conservative Investors Fund.......              3.77%

Balanced Fund.....................              3.97%

Growth Investors Fund.............              4.52%

- ----------
*Sales of IL Protector commenced on August 22, 1996.

(a) Date as of which net premiums under the policies were first allocated to the
    Fund. The gross return and the net return for the periods  indicated are not
    annual rates of return.

7.  Subsequent Event

    On September  19, 1996 the Board of Directors of Equitable  Life approved an
    Agreement  and Plan of Merger by and between  Equitable  Life and  Equitable
    Variable  Life  (the  "Merger  Agreement").  The  merger is  expected  to be
    effective on January 1, 1997, subject to receipt of all necessary regulatory
    approvals. On that date, and in accordance with the provisions of the Merger
    Agreement,  the separate existence of Equitable Variable Life will cease and
    Equitable Life will survive the merger. From and after the effective date of
    the merger,  Equitable  Life will be liable in place of  Equitable  Variable
    Life  for the  liabilities  and  obligations  of  Equitable  Variable  Life,
    including  liabilities  under  policies  and  contracts  issued by Equitable
    Variable  Life,  and all of  Equitable  Variable  Life's  assets will become
    assets of Equitable Life.


                                     FSA-35
<PAGE>


                          INDEX TO FINANCIAL STATEMENTS

THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES

<TABLE>

<S>                                                                                                             <C>
Independent Auditors' Report....................................................................................F-2
Consolidated Financial Statements:
      Consolidated Balance Sheets, December 31, 1995 and 1994...................................................F-3
      Consolidated Statements of Earnings for the Years Ended December 31, 1995, 1994
         and 1993...............................................................................................F-4
      Consolidated Statements of Equity for the Years Ended December 31, 1995, 1994
         and 1993...............................................................................................F-5
      Consolidated Statements of Cash Flows for the Years Ended December 31, 1995, 1994
         and 1993...............................................................................................F-6
      Notes to Consolidated Financial Statements................................................................F-7
Unaudited Interim Consolidated Financial Statements:
      Consolidated Balance Sheets, September 30, 1996 and December 31, 1995....................................F-42
      Consolidated Statements of Earnings for the Three and Nine Months Ended
         September 30, 1996 and 1995...........................................................................F-43
      Consolidated Statements of Equity for the Nine Months Ended
         September 30, 1996 and 1995...........................................................................F-44
      Consolidated Statements of Cash Flows for the Nine Months Ended
         September 30, 1996 and 1995...........................................................................F-45
      Notes to Consolidated Financial Statements...............................................................F-46

</TABLE>













                                      F-1

<PAGE>














                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors and Shareholder of
The Equitable Life Assurance Society of the United States

In our opinion,  the  accompanying  consolidated  balance sheets and the related
consolidated  statements of earnings,  of shareholder's equity and of cash flows
present  fairly,  in  all  material  respects,  the  financial  position  of The
Equitable  Life  Assurance  Society  of the United  States and its  subsidiaries
("Equitable  Life") at  December  31,  1995 and 1994,  and the  results of their
operations  and their cash flows for each of the three years in the period ended
December 31, 1995, in conformity with generally accepted accounting  principles.
These  financial   statements  are  the   responsibility   of  Equitable  Life's
management;  our  responsibility  is to express  an  opinion on these  financial
statements  based on our audits.  We conducted our audits of these statements in
accordance with generally accepted auditing standards which require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements,  assessing the accounting  principles used and significant estimates
made by management and evaluating the overall financial statement  presentation.
We believe that our audits provide a reasonable basis for the opinion  expressed
above.

As discussed in Note 2 to the consolidated financial statements,  Equitable Life
changed  its  methods  of  accounting   for  loan   impairments   in  1995,  for
postemployment benefits in 1994 and for investment securities in 1993.




PRICE WATERHOUSE LLP
New York, New York
February 7, 1996


                                      F-2
<PAGE>



            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                           CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 1995 AND 1994
<TABLE>
<CAPTION>

                                                                                    1995                 1994
                                                                              -----------------    -----------------
                                                                                          (IN MILLIONS)
<S>                                                                           <C>                  <C>          
ASSETS
Investments:
  Fixed maturities:
    Available for sale, at estimated fair value.............................   $    15,899.9        $     7,586.0
    Held to maturity, at amortized cost.....................................             -                5,223.0
  Mortgage loans on real estate.............................................         3,638.3              4,018.0
  Equity real estate........................................................         3,916.2              4,446.4
  Policy loans..............................................................         1,976.4              1,731.2
  Other equity investments..................................................           621.1                678.5
  Investment in and loans to affiliates.....................................           636.6                560.2
  Other invested assets.....................................................           706.1                489.3
                                                                              -----------------    -----------------
      Total investments.....................................................        27,394.6             24,732.6
Cash and cash equivalents...................................................           774.7                693.6
Deferred policy acquisition costs...........................................         3,083.3              3,221.1
Amounts due from discontinued GIC Segment...................................         2,097.1              2,108.6
Other assets................................................................         2,713.1              2,078.6
Closed Block assets.........................................................         8,612.8              8,105.5
Separate Accounts assets....................................................        24,566.6             20,469.5
                                                                              -----------------    -----------------

TOTAL ASSETS................................................................   $    69,242.2        $    61,409.5
                                                                              =================    =================

LIABILITIES
Policyholders' account balances.............................................   $    21,752.6        $    21,238.0
Future policy benefits and other policyholders' liabilities.................         4,171.8              3,840.8
Short-term and long-term debt...............................................         1,899.3              1,337.4
Other liabilities...........................................................         3,379.5              2,300.1
Closed Block liabilities....................................................         9,507.2              9,069.5
Separate Accounts liabilities...............................................        24,531.0             20,429.3
                                                                              -----------------    -----------------
      Total liabilities.....................................................        65,241.4             58,215.1
                                                                              -----------------    -----------------

Commitments and contingencies (Notes 10, 12, 13, 14 and 15)

SHAREHOLDER'S EQUITY
Common stock, $1.25 par value 2.0 million shares authorized, issued
  and outstanding...........................................................             2.5                  2.5
Capital in excess of par value..............................................         2,913.6              2,913.6
Retained earnings...........................................................           781.6                484.0
Net unrealized investment gains (losses)....................................           338.2               (203.0)
Minimum pension liability...................................................           (35.1)                (2.7)
                                                                              -----------------    -----------------
      Total shareholder's equity............................................         4,000.8              3,194.4
                                                                              -----------------    -----------------

TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY..................................   $    69,242.2        $    61,409.5
                                                                              =================    =================

</TABLE>





                 See Notes to Consolidated Financial Statements.

                                      F-3
<PAGE>



            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                       CONSOLIDATED STATEMENTS OF EARNINGS
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
<TABLE>
<CAPTION>

                                                                      1995               1994               1993
                                                                -----------------  -----------------  -----------------
                                                                                    (IN MILLIONS)
<S>                                                             <C>                <C>                <C>          
REVENUES
Universal life and investment-type product policy fee
  income......................................................   $      771.0       $       715.0      $       644.5
Premiums......................................................          606.8               625.6              599.1
Net investment income.........................................        2,127.7             2,030.9            2,599.3
Investment gains, net.........................................            5.3                91.8              533.4
Commissions, fees and other income............................          886.8               845.4            1,717.2
Contribution from the Closed Block............................          124.4               151.0              128.3
                                                                -----------------  -----------------  -----------------

      Total revenues..........................................        4,522.0             4,459.7            6,221.8
                                                                -----------------  -----------------  -----------------

BENEFITS AND OTHER DEDUCTIONS
Interest credited to policyholders' account balances..........        1,244.2             1,201.3            1,330.0
Policyholders' benefits.......................................        1,011.3               920.6            1,003.9
Other operating costs and expenses............................        1,856.5             1,943.1            3,584.2
                                                                -----------------  -----------------  -----------------

      Total benefits and other deductions.....................        4,112.0             4,065.0            5,918.1
                                                                -----------------  -----------------  -----------------

Earnings before Federal income taxes and cumulative
  effect of accounting change.................................          410.0               394.7              303.7
Federal income taxes..........................................          112.4               101.2               91.3
                                                                -----------------  -----------------  -----------------
Earnings before cumulative effect of accounting change........          297.6               293.5              212.4
Cumulative effect of accounting change, net of Federal
  income taxes................................................            -                 (27.1)               -
                                                                -----------------  -----------------  -----------------

Net Earnings..................................................   $      297.6       $       266.4      $       212.4
                                                                =================  =================  =================

</TABLE>





















                 See Notes to Consolidated Financial Statements.

                                      F-4
<PAGE>



            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
<TABLE>
<CAPTION>

                                                                      1995               1994               1993
                                                                -----------------  -----------------  -----------------
                                                                                    (IN MILLIONS)

<S>                                                             <C>                <C>                <C>          
Common stock, at par value, beginning of year.................   $        2.5       $         2.5      $         2.0
Increase in par value.........................................            -                   -                   .5
                                                                -----------------  -----------------  -----------------
Common stock, at par value, end of year.......................            2.5                 2.5                2.5
                                                                -----------------  -----------------  -----------------

Capital in excess of par value, beginning of year.............        2,913.6             2,613.6            2,273.9
Additional capital in excess of par value.....................            -                 300.0              340.2
Increase in par value.........................................            -                   -                  (.5)
                                                                -----------------  -----------------  -----------------
Capital in excess of par value, end of year...................        2,913.6             2,913.6            2,613.6
                                                                -----------------  -----------------  -----------------

Retained earnings, beginning of year..........................          484.0               217.6                5.2
Net earnings..................................................          297.6               266.4              212.4
                                                                -----------------  -----------------  -----------------
Retained earnings, end of year................................          781.6               484.0              217.6
                                                                -----------------  -----------------  -----------------

Net unrealized investment (losses) gains, beginning of year...         (203.0)              131.9               78.8
Change in unrealized investment gains (losses)................          541.2              (334.9)              (9.5)
Effect of adopting new accounting standard....................            -                   -                 62.6
                                                                -----------------  -----------------  -----------------
Net unrealized investment gains (losses), end of year.........          338.2              (203.0)             131.9
                                                                -----------------  -----------------  -----------------

Minimum pension liability, beginning of year..................           (2.7)              (15.0)               -
Change in minimum pension liability...........................          (32.4)               12.3              (15.0)
                                                                -----------------  -----------------  -----------------
Minimum pension liability, end of year........................          (35.1)               (2.7)             (15.0)
                                                                -----------------  -----------------  -----------------

TOTAL SHAREHOLDER'S EQUITY, END OF YEAR.......................   $    4,000.8       $     3,194.4      $     2,950.6
                                                                =================  =================  =================
</TABLE>



















                 See Notes to Consolidated Financial Statements.

                                      F-5
<PAGE>

           THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

<TABLE>
<CAPTION>

                                                                      1995               1994               1993
                                                                -----------------  -----------------  -----------------
                                                                                    (IN MILLIONS)

<S>                                                             <C>                <C>                <C>          
Net earnings..................................................   $      297.6       $       266.4      $       212.4
Adjustments to reconcile net earnings to net cash
  provided (used) by operating activities:
  Net change in trading activities and broker-dealer
    related receivables/payables..............................            -                   -             (4,177.8)
  Increase in matched resale agreements.......................            -                   -             (2,900.5)
  Increase in matched repurchase agreements...................            -                   -              2,900.5
  Investment gains, net of dealer and trading gains...........           (5.3)              (91.8)            (160.8)
  Change in amounts due from discontinued GIC Segment.........            -                  57.3               47.8
  General Account policy charges..............................         (769.7)             (711.9)            (623.4)
  Interest credited to policyholders' account balances........        1,244.2             1,201.3            1,330.0
  Changes in Closed Block assets and liabilities, net.........          (69.6)              (95.1)             (73.3)
  Other, net..................................................          627.1                 7.8             (416.1)
                                                                -----------------  -----------------  -----------------

Net cash provided (used) by operating activities..............        1,324.3               634.0           (3,861.2)
                                                                -----------------  -----------------  -----------------

Cash flows from investing activities:
  Maturities and repayments...................................        1,863.1             2,319.7            3,479.6
  Sales.......................................................        8,901.4             5,661.9            7,399.2
  Return of capital from joint ventures and limited
    partnerships..............................................           65.2                39.0              119.5
  Purchases...................................................      (11,675.5)           (7,417.6)         (11,184.2)
  Decrease (increase) in loans to discontinued GIC Segment....        1,226.9               (40.0)            (880.0)
  Cash received on sale of 61% interest in DLJ................            -                   -                346.7
  Other, net..................................................         (625.5)             (371.1)            (317.0)
                                                                -----------------  -----------------  -----------------

Net cash (used) provided by investing activities..............         (244.4)              191.9           (1,036.2)
                                                                -----------------  -----------------  -----------------

Cash flows from financing activities: 
  Policyholders' account balances:
    Deposits..................................................        2,414.9             2,082.7            2,410.7
    Withdrawals...............................................       (2,692.7)           (2,887.4)          (2,433.5)
  Net (decrease) increase in short-term financings............          (16.4)             (173.0)           4,717.2
  Additions to long-term debt.................................          599.7                51.8               97.7
  Repayments of long-term debt................................          (40.7)             (199.8)             (64.4)
  Proceeds from issuance of Alliance units....................            -                 100.0                -
  Payment of obligation to fund accumulated deficit of
    discontinued GIC Segment..................................       (1,215.4)                -                  -
  Capital contribution from the Holding Company...............            -                 300.0                -
  Other, net..................................................          (48.2)                -                  -
                                                                -----------------  -----------------  -----------------

Net cash (used) provided by financing activities..............         (998.8)             (725.7)           4,727.7
                                                                -----------------  -----------------  -----------------

Change in cash and cash equivalents...........................           81.1               100.2             (169.7)
Cash and cash equivalents, beginning of year..................          693.6               593.4              763.1
                                                                -----------------  -----------------  -----------------

Cash and Cash Equivalents, End of Year........................   $      774.7       $       693.6      $       593.4
                                                                =================  =================  =================

Supplemental cash flow information
  Interest Paid...............................................   $       89.6       $        34.9      $     1,437.2
                                                                =================  =================  =================
  Income Taxes (Refunded) Paid................................   $      (82.7)      $        49.2      $        41.0
                                                                =================  =================  =================
</TABLE>

                 See Notes to Consolidated Financial Statements.
                                      F-6
<PAGE>



            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


 1)     ORGANIZATION

        The Equitable  Life Assurance  Society of the United States  ("Equitable
        Life") converted to a stock life insurance  company on July 22, 1992 and
        became a wholly owned subsidiary of The Equitable Companies Incorporated
        (the "Holding Company").  Equitable Life's insurance business,  which is
        comprised of an Individual  Insurance and Annuities  segment and a Group
        Pension  segment is  conducted  principally  by  Equitable  Life and its
        wholly  owned  life  insurance   subsidiary,   Equitable  Variable  Life
        Insurance Company  ("EVLICO").  Equitable Life's  investment  management
        business,  which comprises the Investment Services segment, is conducted
        principally by Alliance Capital Management L.P. ("Alliance"),  Equitable
        Real Estate Investment Management,  Inc. ("EREIM") and Donaldson, Lufkin
        and  Jenrette,   Inc.  ("DLJ"),  an  investment  banking  and  brokerage
        affiliate.  AXA, a French holding company for an international  group of
        insurance  and  related  financial  services  companies  is the  Holding
        Company's largest  shareholder,  owning  approximately 60.6% at December
        31, 1995 (63.5%  assuming  conversion of Series E Convertible  Preferred
        Stock  held by AXA and  54.2% if all  securities  convertible  into,  or
        options on, common stock were to be converted or exercised).

 2)     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

        Basis of Presentation and Principles of Consolidation
        -----------------------------------------------------

        The  accompanying  consolidated  financial  statements  are  prepared in
        conformity with generally accepted accounting principles ("GAAP").

        The accompanying  consolidated financial statements include the accounts
        of  Equitable  Life and its  wholly  owned life  insurance  subsidiaries
        (collectively,   the  "Insurance  Group");  non-insurance  subsidiaries,
        principally  Alliance,  an investment  advisory  subsidiary and EREIM, a
        real estate investment management subsidiary; and those partnerships and
        joint ventures in which the Company has control and a majority  economic
        interest  (collectively,  including its consolidated  subsidiaries,  the
        "Company"). The consolidated statement of earnings and cash flow for the
        year ended  December 31, 1993 include the results of operations and cash
        flow of  DLJ,  an  investment  banking  and  brokerage  affiliate,  on a
        consolidated  basis through December 15, 1993 (see Note 20).  Subsequent
        to that date, DLJ is accounted for on the equity basis. The Closed Block
        assets and  liabilities  and results of operations  are presented in the
        consolidated  financial  statements  as single  line items (see Note 6).
        Unless specifically stated, all disclosures  contained herein supporting
        the consolidated  financial  statements exclude the Closed Block related
        amounts.

        The preparation of financial statements in conformity with GAAP requires
        management to make  estimates and  assumptions  that affect the reported
        amounts of assets and  liabilities  and disclosure of contingent  assets
        and liabilities at the date of the financial statements and the reported
        amounts of revenues and expenses  during the  reporting  period.  Actual
        results could differ from those estimates.

        All  significant  intercompany   transactions  and  balances  have  been
        eliminated in  consolidation  other than  intercompany  transactions and
        balances with the Closed Block and the discontinued  Guaranteed Interest
        Contract ("GIC") Segment (see Note 7).

        Certain  reclassifications  have been made in the amounts  presented for
        prior periods to conform these periods with the 1995 presentation.

                                      F-7
<PAGE>


        Closed Block
        ------------

        As of July 22, 1992, Equitable Life established the Closed Block for the
        benefit of certain  classes of  individual  participating  policies  for
        which Equitable Life had a dividend scale payable in 1991 and which were
        in force on that date.  Assets were  allocated to the Closed Block in an
        amount which,  together with anticipated revenues from policies included
        in the Closed Block, was reasonably expected to be sufficient to support
        such  business,  including  provision  for  payment of  claims,  certain
        expenses and taxes,  and for  continuation of dividend scales payable in
        1991, assuming the experience underlying such scales continues.

        Assets  allocated to the Closed Block inure solely to the benefit of the
        holders of policies  included in the Closed Block and will not revert to
        the  benefit  of  the  Holding  Company.  The  plan  of  demutualization
        prohibits  the  reallocation,  transfer,  borrowing or lending of assets
        between the Closed Block and other portions of Equitable  Life's General
        Account,  any of its Separate  Accounts or to any affiliate of Equitable
        Life without the approval of the New York  Superintendent  of Insurance.
        Closed  Block  assets and  liabilities  are carried on the same basis as
        similar assets and liabilities held in the General Account.

        The  excess  of  Closed  Block  liabilities  over  Closed  Block  assets
        represents the expected  future  post-tax  contribution  from the Closed
        Block which would be  recognized  in income over the period the policies
        and  contracts  in the  Closed  Block  remain  in force.  If the  actual
        contribution from the Closed Block in any given period equals or exceeds
        the  expected   contribution  for  such  period  as  determined  at  the
        establishment  of the Closed Block, the expected  contribution  would be
        recognized  in  income  for  that  period.  Any  excess  of  the  actual
        contribution over the expected  contribution would also be recognized in
        income to the extent that the aggregate  expected  contribution  for all
        prior periods exceeded the aggregate actual contribution.  Any remaining
        excess of  actual  contribution  over  expected  contributions  would be
        accrued in the Closed  Block as a liability  for future  dividends to be
        paid to the Closed Block policyholders. If, over the period the policies
        and  contracts  in  the  Closed  Block  remain  in  force,   the  actual
        contribution   from  the  Closed   Block  is  less  than  the   expected
        contribution from the Closed Block, only such actual  contribution would
        be recognized in income.

        Discontinued Operations
        -----------------------

        In 1991,  the Company's  management  adopted a plan to  discontinue  the
        business  operations of the GIC Segment,  consisting  of the  Guaranteed
        Interest Contract and Group Non-Participating Wind-Up Annuities lines of
        business.  The Company established a pre-tax provision for the estimated
        future  losses  of the GIC line of  business  and a  premium  deficiency
        reserve for the Group  Non-Participating  Wind-Up Annuities.  Subsequent
        losses incurred have been charged to the allowance for future losses and
        the  premium  deficiency  reserve.   Total  allowances  are  based  upon
        management's  best judgment and there is no assurance  that the ultimate
        losses will not differ.

        Accounting Changes
        ------------------

        In the first quarter of 1995, the Company adopted Statement of Financial
        Accounting  Standards  ("SFAS") No. 114,  "Accounting  by Creditors  for
        Impairment of a Loan".  This statement  applies to all loans,  including
        loans  restructured  in  a  troubled  debt  restructuring   involving  a
        modification  of terms.  This  statement  addresses the  accounting  for
        impairment  of a loan by  specifying  how  allowances  for credit losses
        should be determined.  Impaired loans within the scope of this statement
        are measured  based on the present  value of expected  future cash flows
        discounted  at  the  loan's  effective  interest  rate,  at  the  loan's
        observable  market price or the fair value of the collateral if the loan
        is collateral  dependent.  The Company  provides for impairment of loans
        through an allowance for possible losses. The adoption of this statement
        did not have a material  effect on the level of these  allowances  or on
        the  Company's  consolidated  statements  of earnings and  shareholder's
        equity.


                                      F-8
<PAGE>


        In the fourth  quarter of 1994  (effective  as of January 1, 1994),  the
        Company adopted SFAS No. 112, "Employers'  Accounting for Postemployment
        Benefits,"  which  required  employers to recognize  the  obligation  to
        provide  postemployment  benefits.   Implementation  of  this  statement
        resulted in a charge for the cumulative  effect of accounting  change of
        $27.1 million, net of a Federal income tax benefit of $14.6 million.

        At December 31, 1993, the Company adopted SFAS No. 115,  "Accounting for
        Certain  Investments in Debt and Equity  Securities," which expanded the
        use of fair value  accounting for those  securities  that a company does
        not have positive intent and ability to hold to maturity. Implementation
        of this statement increased  consolidated  shareholder's equity by $62.6
        million,  net of deferred policy acquisition costs, amounts attributable
        to  participating  group annuity  contracts and deferred  Federal income
        tax.  Beginning  coincident with issuance of SFAS No. 115 implementation
        guidance in November  1995,  the Financial  Accounting  Standards  Board
        ("FASB") permitted  companies a one-time  opportunity,  through December
        31, 1995, to reassess the  appropriateness  of the classification of all
        securities  held  at  that  time.  On  December  1,  1995,  the  Company
        transferred  $4,794.9  million  of  securities  classified  as  held  to
        maturity to the available for sale portfolio.  As a result  consolidated
        shareholder's equity increased by $126.2 million, net of deferred policy
        acquisition costs,  amounts  attributable to participating group annuity
        contracts and deferred Federal income tax.

        New Accounting Pronouncements
        -----------------------------

        In January 1995, the FASB issued SFAS No. 120, "Accounting and Reporting
        by Mutual Life Insurance  Enterprises  and by Insurance  Enterprises for
        Certain Long-Duration  Participating Contracts," which permits, but does
        not require,  stock life  insurance  companies with  participating  life
        contracts to account for those contracts in accordance with Statement of
        Position No.  95-1,  "Accounting  for Certain  Insurance  Activities  of
        Mutual Life  Insurance  Enterprises".  The Company has decided to retain
        the  existing  methodology  to  account  for  traditional  participating
        policies and, therefore, will not adopt this statement.

        In  March  1995,  the FASB  issued  SFAS No.  121,  "Accounting  for the
        Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed
        Of," which  requires  that  long-lived  assets and certain  identifiable
        intangibles  be reviewed for  impairment  whenever  events or changes in
        circumstances  indicate  the  carrying  amount of such assets may not be
        recoverable.  The Company will implement this statement as of January 1,
        1996. The cumulative  effect of this accounting  change will be a charge
        of $23.4 million,  net of a Federal income tax benefit of $12.1 million,
        due to the writedown to fair value of building  improvements relating to
        facilities  being  vacated  beginning  in 1996.  The  Company  currently
        provides allowances for possible losses for other assets under the scope
        of this statement.  Management has not yet determined the impact of this
        statement on assets to be held and used.

        In May 1995,  the FASB  issued SFAS No. 122,  "Accounting  for  Mortgage
        Servicing  Rights,"  which  requires a mortgage  banking  enterprise  to
        recognize rights to service mortgage loans for others as separate assets
        however  those  servicing  rights  are  acquired.  It  further  requires
        capitalized  mortgage  servicing rights be assessed for impairment based
        on the fair value of those  rights.  The  Company  will  implement  this
        statement as of January 1, 1996.  Implementation  of this statement will
        not have a  material  effect  on the  Company's  consolidated  financial
        statements.

        In  October  1995,  the  FASB  issued  SFAS  No.  123,  "Accounting  for
        Stock-Based  Compensation".  This  statement  defines a fair value based
        method of accounting for stock-based  employee  compensation plans while
        continuing  to allow an entity  to  measure  compensation  cost for such
        plans using the intrinsic  value based method of accounting.  Management
        has  decided  to  retain  the  current   compensation  cost  methodology
        prescribed by Accounting  Principles  Board Opinion No. 25,  "Accounting
        for Stock Issued to Employees".


                                      F-9
<PAGE>


        Valuation of Investments
        ------------------------

        Fixed maturities,  which the Company has both the ability and the intent
        to hold to maturity,  are stated  principally at amortized  cost.  Fixed
        maturities  identified  as available  for sale are reported at estimated
        fair value.  The  amortized  cost of fixed  maturities  is adjusted  for
        impairments in value deemed to be other than temporary.

        Mortgage loans on real estate are stated at unpaid  principal  balances,
        net of unamortized  discounts and valuation  allowances.  Effective with
        the  adoption  of  SFAS  No.  114 on  January  1,  1995,  the  valuation
        allowances are based on the present value of expected  future cash flows
        discounted  at  the  loan's  original  effective  interest  rate  or the
        collateral  value  if the  loan is  collateral  dependent.  However,  if
        foreclosure  is or becomes  probable,  the  measurement  method  used is
        collateral  value.  Prior to the adoption of SFAS No. 114, the valuation
        allowances were based on losses expected by management to be realized on
        transfers  of  mortgage  loans  to  real  estate  (upon  foreclosure  or
        in-substance foreclosure),  on the disposition or settlement of mortgage
        loans and on mortgage loans  management  believed may not be collectible
        in full. In establishing  valuation  allowances,  management  previously
        considered,   among  other  things  the  estimated  fair  value  of  the
        underlying collateral.

        Real estate,  including real estate acquired in satisfaction of debt, is
        stated at  depreciated  cost less valuation  allowances.  At the date of
        foreclosure (including in-substance  foreclosure),  real estate acquired
        in  satisfaction  of debt is valued at estimated  fair value.  Valuation
        allowances on real estate held for the production of income are computed
        using the forecasted cash flows of the respective  properties discounted
        at a rate equal to the Company's cost of funds;  valuation allowances on
        real estate  available for sale are computed  using the lower of current
        estimated fair value, net of disposition costs, or depreciated cost.

        Policy loans are stated at unpaid principal balances.

        Partnerships  and joint venture  interests in which the Company does not
        have control and a majority economic interest are reported on the equity
        basis of accounting  and are included  either with equity real estate or
        other equity investments, as appropriate.

        Common  stocks are carried at  estimated  fair value and are included in
        other equity investments.

        Short-term  investments are stated at amortized cost which  approximates
        fair value and are included with other invested assets.

        Cash and cash equivalents  includes cash on hand, amounts due from banks
        and highly liquid debt instruments  purchased with an original  maturity
        of three months or less.

        All securities are recorded in the consolidated  financial statements on
        a trade date basis.

        Investment Results and Unrealized Investment Gains (Losses)
        -----------------------------------------------------------

        Net  investment   income  and  realized   investment  gains  and  losses
        (collectively,  "investment  results") related to certain  participating
        group annuity  contracts are passed  through to the  contractholders  as
        interest credited to policyholders' account balances.

        Realized   investment  gains  and  losses  are  determined  by  specific
        identification  and are  presented as a component of revenue.  Valuation
        allowances are netted  against the asset  categories to which they apply
        and changes in the valuation allowances are included in investment gains
        or losses.

        Unrealized investment gains and losses on fixed maturities available for
        sale and equity  securities  held by the Company are  accounted for as a
        separate  component of  shareholder's  equity,  net of related  deferred
        Federal  income taxes,  amounts  attributable  to the  discontinued  GIC
        Segment,  Closed  Block,   participating  group  annuity  contracts  and
        deferred  policy   acquisition  costs  related  to  universal  life  and
        investment-type products.

                                      F-10
<PAGE>


        Recognition of Insurance Income and Related Expenses
        ----------------------------------------------------

        Premiums from universal life and investment-type  contracts are reported
        as deposits to  policyholders'  account  balances.  Revenues  from these
        contracts   consist  of  amounts  assessed  during  the  period  against
        policyholders'   account   balances  for   mortality   charges,   policy
        administration charges and surrender charges. Policy benefits and claims
        that are  charged to expense  include  benefit  claims  incurred  in the
        period in excess of related policyholders' account balances.

        Premiums  from   traditional   life  and  annuity   policies  with  life
        contingencies  generally are recognized as income when due. Benefits and
        expenses are matched with such income so as to result in the recognition
        of profits over the life of the contracts. This match is accomplished by
        means of the provision for  liabilities  for future policy  benefits and
        the deferral and subsequent amortization of policy acquisition costs.

        For  contracts  with a single  premium  or a limited  number of  premium
        payments due over a  significantly  shorter period than the total period
        over which  benefits are provided,  premiums are recorded as income when
        due with any  excess  profit  deferred  and  recognized  in  income in a
        constant  relationship  to  insurance  in force or, for  annuities,  the
        amount of expected future benefit payments.

        Premiums from individual  health contracts are recognized as income over
        the period to which the premiums  relate in  proportion to the amount of
        insurance protection provided.

        Deferred Policy Acquisition Costs
        ---------------------------------

        The  costs  of  acquiring   new   business,   principally   commissions,
        underwriting,  agency and policy issue expenses,  all of which vary with
        and  are  primarily  related  to the  production  of new  business,  are
        deferred.   Deferred   policy   acquisition   costs   are   subject   to
        recoverability  testing at the time of policy issue and loss recognition
        testing at the end of each accounting period.

        For  universal  life  products and  investment-type  products,  deferred
        policy acquisition costs are amortized over the expected average life of
        the  contracts  (periods  ranging from 15 to 35 years and 5 to 17 years,
        respectively)  as a  constant  percentage  of  estimated  gross  profits
        arising  principally  from  investment  results,  mortality  and expense
        margins and surrender charges based on historical and anticipated future
        experience,  updated at the end of each accounting period. The effect on
        the  amortization of deferred policy  acquisition  costs of revisions to
        estimated  gross  profits is  reflected  in  earnings in the period such
        estimated  gross profits are revised.  The effect on the deferred policy
        acquisition  cost asset that would result from realization of unrealized
        gains (losses) is recognized with an offset to unrealized gains (losses)
        in consolidated shareholder's equity as of the balance sheet date.

        For  traditional  life and  annuity  policies  with life  contingencies,
        deferred  policy  acquisition  costs  are  amortized  in  proportion  to
        anticipated  premiums.   Assumptions  as  to  anticipated  premiums  are
        estimated  at the date of  policy  issue  and are  consistently  applied
        during the life of the contracts.  Deviations from estimated  experience
        are reflected in earnings in the period such deviations occur. For these
        contracts, the amortization periods generally are for the estimated life
        of the policy.

        For individual  health benefit  insurance,  deferred policy  acquisition
        costs are amortized over the expected  average life of the contracts (10
        years for major  medical  policies  and 20 years for  disability  income
        products) in proportion to anticipated premium revenue at time of issue.

        Policyholders' Account Balances and Future Policy Benefits
        ----------------------------------------------------------

        Policyholders'  account balances for universal life and  investment-type
        contracts are equal to the policy  account  values.  The policy  account
        values represent an accumulation of gross premium payments plus credited
        interest less expense and mortality charges and withdrawals.

                                      F-11
<PAGE>


        For  traditional  life  insurance  policies,  future policy  benefit and
        dividend  liabilities  are estimated using a net level premium method on
        the basis of actuarial  assumptions  as to  mortality,  persistency  and
        interest established at policy issue.  Assumptions established at policy
        issue as to mortality and persistency are based on the Insurance Group's
        experience  which,  together  with  interest  and  expense  assumptions,
        provide a margin for adverse deviation.  When the liabilities for future
        policy benefits plus the present value of expected future gross premiums
        for a product are  insufficient  to provide for expected  future  policy
        benefits and  expenses for that  product,  deferred  policy  acquisition
        costs are written off and thereafter,  if required, a premium deficiency
        reserve is established by a charge to earnings.  Benefit liabilities for
        traditional  annuities  during  the  accumulation  period  are  equal to
        accumulated  contractholders'  fund balances and after annuitization are
        equal to the present value of expected future  payments.  Interest rates
        used in establishing such liabilities range from 2.25% to 11.5% for life
        insurance liabilities and from 2.25% to 13.5% for annuity liabilities.

        Individual  health  benefit  liabilities  for active lives are estimated
        using  the net  level  premium  method,  and  assumptions  as to  future
        morbidity,  withdrawals  and interest which provide a margin for adverse
        deviation.  Benefit  liabilities  for disabled lives are estimated using
        the present value of benefits  method and  experience  assumptions as to
        claim terminations, expenses and interest.

        Claim reserves and  associated  liabilities  for  individual  disability
        income and major medical policies were $639.6 million, $570.6 million at
        December 31, 1995 and 1994,  respectively.  Incurred benefits  (benefits
        paid plus changes in claim  reserves) and benefits  paid for  individual
        disability income and major medical policies are summarized as follows:
<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>         
        Incurred benefits related to current year..........  $       176.0       $      188.6       $      193.1
        Incurred benefits related to prior years...........           67.8               28.7              106.1
                                                            -----------------   ----------------   -----------------
        Total Incurred Benefits............................  $       243.8       $      217.3       $      299.2
                                                            =================   ================   =================

        Benefits paid related to current year..............  $        37.0       $       43.7       $       48.9
        Benefits paid related to prior years...............          137.8              132.3              123.1
                                                            -----------------   ----------------   -----------------
        Total Benefits Paid................................  $       174.8       $      176.0       $      172.0
                                                            =================   ================   =================
</TABLE>

        The amount of  policyholders'  dividends to be paid (including  those on
        policies  included  in the  Closed  Block)  is  determined  annually  by
        Equitable   Life's  Board  of  Directors.   The   aggregate   amount  of
        policyholders'  dividends  is  related  to actual  interest,  mortality,
        morbidity  and expense  experience  for the year and  judgment as to the
        appropriate level of statutory surplus to be retained by Equitable Life.

        Equitable  Life is subject  to  limitations  on the amount of  statutory
        profits  which can be  retained  with  respect  to  certain  classes  of
        individual  participating  policies  that were in force on July 22, 1992
        which  are  not  included  in the  Closed  Block  and  with  respect  to
        participating  policies  issued  subsequent  to July  22,  1992.  Excess
        statutory  profits,  if  any,  will  be  distributed  over  time to such
        policyholders and will not be available to Equitable Life's shareholder.
        Earnings  in  excess  of  limitations  are  accrued  as   policyholders'
        dividends.

        At December  31, 1995,  participating  policies  including  those in the
        Closed Block represent  approximately  27.2% ($58.4 billion) of directly
        written life  insurance in force,  net of amounts  ceded.  Participating
        policies  represent  primarily all of the premium income as reflected in
        the consolidated statements of earnings and in the results of the Closed
        Block.

                                      F-12
<PAGE>


        Federal Income Taxes
        --------------------

        Equitable   Life  and  its  life   insurance   and  non-life   insurance
        subsidiaries  file a  consolidated  Federal  income tax return  with the
        Holding Company and its non-life insurance subsidiaries. Current Federal
        income  taxes are charged or credited to  operations  based upon amounts
        estimated to be payable or recoverable as a result of taxable operations
        for the current year.  Deferred  income tax assets and  liabilities  are
        recognized based on the difference between financial  statement carrying
        amounts  and income tax bases of assets and  liabilities  using  enacted
        income tax rates and laws.

        Separate Accounts
        -----------------

        Separate  Accounts are established in conformity with the New York State
        Insurance Law and generally are not  chargeable  with  liabilities  that
        arise from any other business of the Insurance Group.  Separate Accounts
        assets  are  subject to General  Account  claims  only to the extent the
        value of such assets exceeds the Separate Accounts liabilities.

        Assets  and  liabilities  of the  Separate  Accounts,  representing  net
        deposits  and  accumulated  net  investment  earnings  less  fees,  held
        primarily  for  the  benefit  of  contractholders,  and  for  which  the
        Insurance Group does not bear the investment risk, are shown as separate
        captions in the consolidated  balance sheets.  The Insurance Group bears
        the investment risk on assets held in one Separate  Account,  therefore,
        such assets are carried on the same basis as similar  assets held in the
        General Account  portfolio.  Assets held in the other Separate  Accounts
        are carried at quoted  market  values or,  where  quoted  values are not
        available,  at  estimated  fair values as  determined  by the  Insurance
        Group.

        The investment results of Separate Accounts on which the Insurance Group
        does not bear the  investment  risk are  reflected  directly in Separate
        Accounts  liabilities.  For the years ended December 31, 1995,  1994 and
        1993,  investment  results  of  such  Separate  Accounts  were  $1,956.3
        million, $676.3 million and $1,676.5 million, respectively.

        Deposits to all Separate  Accounts are reported as increases in Separate
        Accounts liabilities and are not reported in revenues. Mortality, policy
        administration  and  surrender  charges  on all  Separate  Accounts  are
        included in revenues.

                                      F-13
<PAGE>


 3)     INVESTMENTS

        The following tables provide  additional  information  relating to fixed
        maturities and equity securities:

<TABLE>
<CAPTION>

                                                                        GROSS               GROSS
                                                   AMORTIZED          UNREALIZED         UNREALIZED         ESTIMATED
                                                      COST              GAINS              LOSSES           FAIR VALUE
                                                -----------------  -----------------   ----------------   ---------------
                                                                             (IN MILLIONS)
        <S>                                     <C>                <C>                 <C>                <C>         
        DECEMBER 31, 1995
        -----------------
        Fixed Maturities:
          Available for Sale:
            Corporate..........................  $    10,910.7      $       617.6       $      118.1       $   11,410.2
            Mortgage-backed....................        1,838.0               31.2                1.2            1,868.0
            U.S. Treasury securities and
              U.S. government and
              agency securities................        2,257.0               77.8                4.1            2,330.7
            States and political subdivisions..           45.7                5.2                -                 50.9
            Foreign governments................          124.5               11.0                 .2              135.3
            Redeemable preferred stock.........          108.1                5.3                8.6              104.8
                                                -----------------  -----------------   ----------------   ---------------
        Total Available for Sale...............  $    15,284.0      $       748.1       $      132.2       $   15,899.9
                                                =================  =================   ================   ===============

        Equity Securities:
          Common stock.........................  $        97.3      $        49.1       $       18.0       $      128.4
                                                =================  =================   ================   ===============

        December 31, 1994
        -----------------
        Fixed Maturities:
          Available for Sale:
            Corporate..........................  $     5,663.4      $        34.6       $      368.0       $    5,330.0
            Mortgage-backed....................          686.0                2.9               44.8              644.1
            U.S. Treasury securities and
              U.S. government and
              agency securities................        1,519.3                6.7               71.9            1,454.1
            States and political subdivisions..           23.4                 .1                 .7               22.8
            Foreign governments................           43.8                 .3                4.2               39.9
            Redeemable preferred stock.........          108.4                 .4               13.7               95.1
                                                -----------------  -----------------   ----------------   ---------------
        Total Available for Sale...............  $     8,044.3      $        45.0       $      503.3       $    7,586.0
                                                =================  =================   ================   ===============
          Held to Maturity:
            Corporate..........................  $     4,661.0      $        67.9       $      233.8       $    4,495.1
            U.S. Treasury securities and
              U.S. government and
              agency securities................          428.9                4.6               44.2              389.3
            States and political subdivisions..           63.4                 .9                3.7               60.6
            Foreign governments................           69.7                4.2                2.0               71.9
                                                =================  =================   ================   ===============
        Total Held to Maturity.................  $     5,223.0      $        77.6       $      283.7       $    5,016.9
                                                =================  =================   ================   ===============

        Equity Securities:
          Common stock.........................  $       126.4      $        31.2       $       23.5       $      134.1
                                                =================  =================   ================   ===============
</TABLE>

                                      F-14
<PAGE>


        For publicly traded fixed  maturities and equity  securities,  estimated
        fair  value  is  determined  using  quoted  market  prices.   For  fixed
        maturities without a readily ascertainable market value, the Company has
        determined  an  estimated  fair  value  using  a  discounted  cash  flow
        approach, including provisions for credit risk, generally based upon the
        assumption that such securities will be held to maturity. Estimated fair
        value for equity  securities,  substantially  all of which do not have a
        readily  ascertainable market value, has been determined by the Company.
        Such estimated fair values do not  necessarily  represent the values for
        which  these  securities  could  have  been  sold  at the  dates  of the
        consolidated  balance sheets. At December 31, 1995 and 1994,  securities
        without a readily ascertainable market value having an amortized cost of
        $3,748.9 million and $3,980.4 million,  respectively, had estimated fair
        values of $3,981.8 million and $3,858.7 million, respectively.

        The contractual maturity of bonds at December 31, 1995 is shown below:

<TABLE>
<CAPTION>

                                                                                        AVAILABLE FOR SALE
                                                                                ------------------------------------
                                                                                   AMORTIZED          ESTIMATED
                                                                                     COST             FAIR VALUE
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)

        <S>                                                                     <C>                <C>         
        Due in one year or less................................................  $      357.9       $      360.0
        Due in years two through five..........................................       3,773.1            3,847.1
        Due in years six through ten...........................................       4,709.8            4,821.8
        Due after ten years....................................................       4,497.1            4,898.2
        Mortgage-backed securities.............................................       1,838.0            1,868.0
                                                                                ----------------   -----------------
        Total..................................................................  $   15,175.9       $   15,795.1
                                                                                ================   =================
</TABLE>

        Bonds not due at a single  maturity date have been included in the above
        table in the year of final maturity.  Actual maturities will differ from
        contractual  maturities  because borrowers may have the right to call or
        prepay obligations with or without call or prepayment penalties.

        Investment valuation allowances and changes thereto are shown below:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>         
        Balances, beginning of year........................  $       284.9       $      355.6       $      512.0
        Additions charged to income........................          136.0               51.0               92.8
        Deductions for writedowns and asset dispositions...          (95.6)            (121.7)            (249.2)
                                                            -----------------   ----------------   -----------------
        Balances, End of Year..............................  $       325.3       $      284.9       $      355.6
                                                            =================   ================   =================

        Balances, end of year comprise:
          Mortgage loans on real estate....................  $        65.5       $       64.2       $      144.4
          Equity real estate...............................          259.8              220.7              211.2
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       325.3       $      284.9       $      355.6
                                                            =================   ================   =================
</TABLE>

        Deductions  for writedowns  and asset  dispositions  for 1993 include an
        $87.1 million  writedown of fixed  maturity  investments at December 31,
        1993  as a  result  of  adopting  a new  accounting  statement  for  the
        valuation of these investments that requires specific writedowns instead
        of valuation allowances.

        At December 31, 1995, the carrying  values of  investments  held for the
        production  of income  which were  non-income  producing  for the twelve
        months preceding the consolidated  balance sheet date were $37.2 million
        of fixed maturities and $84.7 million of mortgage loans on real estate.

                                      F-15
<PAGE>


        The  Insurance  Group's fixed  maturity  investment  portfolio  includes
        corporate high yield  securities  consisting of public high yield bonds,
        redeemable  preferred  stocks and directly  negotiated debt in leveraged
        buyout  transactions.  The Insurance  Group seeks to minimize the higher
        than normal credit risks  associated  with such securities by monitoring
        the total  investments  in any single  issuer or total  investment  in a
        particular  industry  group.  Certain  of  these  corporate  high  yield
        securities are classified as other than investment  grade by the various
        rating  agencies,  i.e., a rating below Baa or National  Association  of
        Insurance Commissioners ("NAIC") designation of 3 (medium grade), 4 or 5
        (below  investment  grade) or 6 (in or near  default).  At December  31,
        1995,  approximately 15.57% of the $15,139.9 million aggregate amortized
        cost of bonds held by the  Insurance  Group were  considered to be other
        than investment grade.

        In addition to its  holdings of  corporate  high yield  securities,  the
        Insurance Group is an equity investor in limited  partnership  interests
        which  primarily  invest  in  securities  considered  to be  other  than
        investment grade.

        The Company has  restructured  or  modified  the terms of certain  fixed
        maturity investments.  The fixed maturity portfolio,  based on amortized
        cost,  includes $15.9 million and $30.5 million at December 31, 1995 and
        1994,  respectively,  of such  restructured  securities.  These  amounts
        include  fixed  maturities  which are in default as to principal  and/or
        interest  payments,   are  to  be  restructured  pursuant  to  commenced
        negotiations or where the borrowers went into  bankruptcy  subsequent to
        acquisition  (collectively,  "problem fixed maturities") of $1.6 million
        and $9.7 million as of December 31, 1995 and 1994,  respectively.  Gross
        interest  income that would have been  recorded in  accordance  with the
        original  terms  of  restructured  fixed  maturities  amounted  to  $3.0
        million,  $7.5  million  and  $11.7  million  in 1995,  1994  and  1993,
        respectively.  Gross interest income on these fixed maturities  included
        in net investment income aggregated $2.9 million,  $6.8 million and $9.7
        million in 1995, 1994 and 1993, respectively.

        At  December  31,  1995 and 1994,  mortgage  loans on real  estate  with
        scheduled payments 60 days (90 days for agricultural  mortgages) or more
        past due or in  foreclosure  (collectively,  "problem  mortgage loans on
        real  estate") had an  amortized  cost of $87.7  million  (2.4% of total
        mortgage loans on real estate) and $96.9 million (2.3% of total mortgage
        loans on real estate), respectively.

        The payment terms of mortgage loans on real estate may from time to time
        be  restructured or modified.  The investment in  restructured  mortgage
        loans on real  estate,  based on  amortized  cost,  amounted  to  $531.5
        million and $447.9 million at December 31, 1995 and 1994,  respectively.
        These amounts include $3.8 million and $1.0 million of problem  mortgage
        loans on real estate at December 31, 1995 and 1994, respectively.  Gross
        interest income on restructured mortgage loans on real estate that would
        have been recorded in accordance  with the original  terms of such loans
        amounted to $52.1 million, $44.9 million and $51.8 million in 1995, 1994
        and 1993, respectively. Gross interest income on these loans included in
        net investment income aggregated $37.4 million,  $32.8 million and $46.0
        million in 1995, 1994 and 1993, respectively.

        Impaired  mortgage  loans (as defined under SFAS No. 114) along with the
        related provision for losses were as follows:

<TABLE>
<CAPTION>

                                                                                                 December 31, 1995
                                                                                                 -------------------
                                                                                                   (IN MILLIONS)

        <S>                                                                                      <C>           
        Impaired mortgage loans with provision for losses.......................................  $        310.1
        Impaired mortgage loans with no provision for losses....................................           160.8
                                                                                                 -------------------
        Recorded investment in impaired mortgage loans..........................................           470.9
        Provision for losses....................................................................            62.7
                                                                                                 -------------------
        Net Impaired Mortgage Loans.............................................................  $        408.2
                                                                                                 ===================
</TABLE>

                                      F-16
<PAGE>


        Impaired mortgage loans with no provision for losses are loans where the
        fair value of the collateral or the net present value of the loan equals
        or exceeds the  recorded  investment.  Interest  income  earned on loans
        where the collateral value is used to measure  impairment is recorded on
        a cash basis. Interest income on loans where the present value method is
        used to measure  impairment is accrued on the net carrying  value amount
        of the loan at the  interest  rate  used to  discount  the  cash  flows.
        Changes in the present  value  attributable  to changes in the amount or
        timing of  expected  cash  flows are  reported  as  investment  gains or
        losses.

        During the year ended December 31, 1995, the Company's  average recorded
        investment  in  impaired  mortgage  loans was $429.0  million.  Interest
        income recognized on these impaired mortgage loans totaled $27.9 million
        for the year ended December 31, 1995, including $13.4 million recognized
        on a cash basis.

        At December 31, 1995, investments owned of any one issuer, including its
        affiliates,  for which the aggregate  carrying values are 10% or more of
        total  shareholders'  equity,  were $508.3 million  relating to Trammell
        Crow and  affiliates  (including  holdings  of the Closed  Block and the
        discontinued  GIC Segment).  The amount includes  restructured  mortgage
        loans on real estate with an amortized cost of $152.4 million.  A $294.0
        million commercial loan package which was in bankruptcy at the beginning
        of the year was resolved in 1995, with part of the package  reclassified
        as restructured and the remainder reclassified as equity real estate.

        The Insurance Group's investment in equity real estate is through direct
        ownership  and through  investments  in real estate joint  ventures.  At
        December  31, 1995 and 1994,  the  carrying  value of equity real estate
        available  for sale  amounted  to $255.5  million  and  $447.8  million,
        respectively.  For the years ended  December  31,  1995,  1994 and 1993,
        respectively,  real estate of $35.3  million,  $189.8 million and $261.8
        million was acquired in  satisfaction  of debt. At December 31, 1995 and
        1994,   the  Company   owned  $862.7   million  and  $1,086.9   million,
        respectively, of real estate acquired in satisfaction of debt.

        Depreciation of real estate is computed using the  straight-line  method
        over the estimated useful lives of the properties, which generally range
        from 40 to 50 years.  Accumulated depreciation on real estate was $662.4
        million and $703.1 million at December 31, 1995 and 1994,  respectively.
        Depreciation  expense on real  estate  totaled  $121.7  million,  $117.0
        million and $115.3 million for the years ended  December 31, 1995,  1994
        and 1993, respectively.

                                      F-17
<PAGE>


 4)     JOINT VENTURES AND PARTNERSHIPS

        Summarized combined financial  information of real estate joint ventures
        (38 and 47  individual  ventures  as of  December  31,  1995  and  1994,
        respectively) and of limited  partnership  interests accounted for under
        the equity  method,  in which the  Company  has an  investment  of $10.0
        million  or  greater  and an equity  interest  of 10% or  greater  is as
        follows:

<TABLE>
<CAPTION>

                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1995                1994
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                     <C>                <C>         
        FINANCIAL POSITION
        Investments in real estate, at depreciated cost........................  $    2,684.1       $    2,786.7
        Investments in securities, generally at estimated fair value...........       2,459.8            3,071.2
        Cash and cash equivalents..............................................         489.1              359.8
        Other assets...........................................................         270.8              398.7
                                                                                ----------------   -----------------
        Total assets...........................................................       5,903.8            6,616.4
                                                                                ----------------   -----------------
        Borrowed funds - third party...........................................       1,782.3            1,759.6
        Borrowed funds - the Company...........................................         220.5              238.0
        Other liabilities......................................................         593.9              987.7
                                                                                ----------------   -----------------
        Total liabilities......................................................       2,596.7            2,985.3
                                                                                ----------------   -----------------
        Partners' Capital......................................................  $    3,307.1       $    3,631.1
                                                                                ================   =================

        Equity in partners' capital included above.............................  $      902.2       $      964.2
        Equity in limited partnership interests not included above.............         212.8              224.6
        Excess (deficit) of equity in partners' capital over investment cost
          and equity earnings..................................................           3.6               (1.8)
        Notes receivable from joint venture....................................           5.3                6.1
                                                                                ----------------   -----------------
        Carrying Value.........................................................  $    1,123.9       $    1,193.1
                                                                                ================   =================
</TABLE>
<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
<S>                                                         <C>                 <C>                <C>         
        STATEMENTS OF EARNINGS
        Revenues of real estate joint ventures.............  $       463.5       $      537.7       $      602.7
        Revenues of other limited partnership interests....          242.3              103.4              319.1
        Interest expense - third party.....................         (135.3)            (114.9)            (118.8)
        Interest expense - the Company.....................          (41.0)             (36.9)             (52.1)
        Other expenses.....................................         (397.7)            (430.9)            (531.7)
                                                            -----------------   ----------------   -----------------
        Net Earnings.......................................  $       131.8       $       58.4       $      219.2
                                                            =================   ================   =================

        Equity in net earnings included above..............  $        49.1       $       18.9       $       71.6
        Equity in net earnings of limited partnerships
          interests not included above.....................           44.8               25.3               46.3
        Excess of earnings in joint ventures over equity
          ownership percentage and amortization of
          differences in bases.............................             .9                1.8                9.2
        Interest on notes receivable.......................             .1                -                   .5
                                                            -----------------   ----------------   -----------------
        Total Equity in Net Earnings.......................  $        94.9       $       46.0       $      127.6
                                                            =================   ================   =================
</TABLE>

                                      F-18
<PAGE>


 5)     NET INVESTMENT INCOME AND INVESTMENT GAINS (LOSSES)

        The sources of net investment income are summarized as follows:
<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>         
        Fixed maturities...................................  $     1,151.0       $    1,024.5       $      981.7
        Trading account securities.........................            -                  -                709.3
        Securities purchased under resale agreements.......            -                  -                533.8
        Mortgage loans on real estate......................          329.0              384.3              457.4
        Equity real estate.................................          560.4              561.8              539.1
        Other equity investments...........................           76.9               35.7              110.4
        Policy loans.......................................          144.4              122.7              117.0
        Broker-dealer related receivables..................            -                  -                292.2
        Other investment income............................          279.7              336.3              304.9
                                                            -----------------   ----------------   -----------------

          Gross investment income..........................        2,541.4            2,465.3            4,045.8
                                                            -----------------   ----------------   -----------------

        Interest expense to finance short-term trading
          instruments......................................            -                  -                983.4
        Other investment expenses..........................          413.7              434.4              463.1
                                                            -----------------   ----------------   -----------------
          Investment expenses..............................          413.7              434.4            1,446.5
                                                            -----------------   ----------------   -----------------

        Net Investment Income..............................  $     2,127.7       $    2,030.9       $    2,599.3
                                                            =================   ================   =================
</TABLE>

        Investment  gains  (losses),  net,  including  changes in the  valuation
        allowances, are summarized as follows:
<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>         
        Fixed maturities...................................  $       119.9       $      (14.1)      $      123.1
        Mortgage loans on real estate......................          (40.2)             (43.1)             (65.1)
        Equity real estate.................................          (86.6)              20.6              (18.5)
        Other equity investments...........................           12.8               76.0              119.5
        Dealer and trading gains...........................            -                  -                372.5
        Sales of newly issued Alliance Units...............            -                 52.4                -
        Other..............................................            (.6)               -                  1.9
                                                            -----------------   ----------------   -----------------
        Investment Gains, Net..............................  $         5.3       $       91.8       $      533.4
                                                            =================   ================   =================
</TABLE>

        Writedowns of fixed maturities amounted to $46.7 million,  $30.8 million
        and $5.4 million for the years ended  December 31, 1995,  1994 and 1993,
        respectively.

        For the years ended December 31, 1995 and 1994,  respectively,  proceeds
        received on sales of fixed  maturities  classified as available for sale
        amounted to $8,206.0 million and $5,253.9 million. Gross gains of $211.4
        million and $65.2  million and gross  losses of $64.2  million and $50.8
        million,  respectively,  were  realized  on these  sales.  The change in
        unrealized   investment  gains  (losses)  related  to  fixed  maturities
        classified as available  for sale for the years ended  December 31, 1995
        and  1994   amounted  to  $1,077.2   million   and   $(742.2)   million,
        respectively.

        Gross gains of $188.5  million and gross  losses of $145.0  million were
        realized on sales of investments in fixed maturities held for investment
        and available for sale for the year ended December 31, 1993.


                                      F-19
<PAGE>


        During each of the years ended  December 31, 1995 and 1994, one security
        classified  as held to  maturity  was sold and during the eleven  months
        ended   November  30,  1995  and  the  year  ended  December  31,  1994,
        respectively,  twelve and six securities so classified were  transferred
        to the available for sale portfolio.  All actions were taken as a result
        of  a  significant  deterioration  in  creditworthiness.  The  aggregate
        amortized  cost of the  securities  sold  were  $1.0  million  and $19.9
        million with a related  investment  gain of $-0- million and $.8 million
        recognized in 1995 and 1994, respectively;  the aggregate amortized cost
        of the securities  transferred was $116.0 million and $42.8 million with
        gross  unrealized  investment  losses of $3.2  million and $3.1  million
        charged to consolidated shareholders' equity for the eleven months ended
        November 30, 1995 and the year ended December 31, 1994, respectively. On
        December 1, 1995, the Company transferred $4,794.9 million of securities
        classified as held to maturity to the available for sale portfolio. As a
        result,  unrealized gains on fixed maturities  increased $307.0 million,
        offset by deferred policy  acquisition  costs of $73.7 million,  amounts
        attributable to participating  group annuity  contracts of $39.2 million
        and deferred Federal income tax of $67.9 million.

        Investment  gains  from  other  equity  investments  for the year  ended
        December 31, 1993, included $79.9 million generated by DLJ's involvement
        in long-term corporate development investments.

        For the years ended December 31, 1995, 1994 and 1993, investment results
        passed  through to certain  participating  group  annuity  contracts  as
        interest credited to policyholders'  account balances amounted to $131.2
        million, $175.8 million and $243.2 million, respectively.

        During 1995,  Alliance entered into an agreement to acquire the business
        of Cursitor-Eaton Asset Management Company and Cursitor Holdings Limited
        (collectively,  "Cursitor") for approximately  $141.5 million consisting
        of $84.9 million in cash,  1,764,115 of Alliance's publicly traded units
        ("Alliance  Units"),  6% notes aggregating $21.5 million payable ratably
        over four years, and substantial additional  consideration which will be
        determined  at a later date.  The  transaction,  which is expected to be
        completed during the first quarter of 1996, is subject to the receipt of
        consents,  regulatory  approvals,  and certain other closing conditions,
        including  client  approval of the transfer of Cursitor  accounts.  Upon
        completion of this transaction,  the Company's  ownership  percentage of
        Alliance will be reduced.

        In 1994, Alliance sold 4.96 million newly issued Alliance Units to third
        parties at prevailing  market prices.  The sales decreased the Company's
        ownership of  Alliance's  Units from 63.2% to 59.2%.  In  addition,  the
        Company  continues  to  hold  its 1%  general  partnership  interest  in
        Alliance.  The Company recognized an investment gain of $52.4 million as
        a result of these transactions.

        The Company's  ownership  interest in Alliance  will be further  reduced
        upon the exercise of options granted to certain Alliance  employees.  At
        December  31,  1995,  Alliance  had options  outstanding  to purchase an
        aggregate of 4.8 million  Alliance Units at a price ranging from $6.0625
        to $22.25 per unit.  Options are exercisable at a rate of 20% on each of
        the first five anniversary dates from the date of grant.

        Net unrealized  investment gains (losses),  included in the consolidated
        balance  sheets  as a  component  of  equity  and  the  changes  for the
        corresponding years, are summarized as follows:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>         
        Balance, beginning of year.........................  $      (203.0)      $      131.9       $       78.8
        Changes in unrealized investment (losses) gains....        1,117.7             (823.8)             (14.1)
        Effect of adopting SFAS No. 115....................            -                  -                283.9
        Changes in unrealized investment (gains) 
          losses attributable to:
            Participating group annuity contracts..........          (78.1)              40.8              (36.2)
            Deferred policy acquisition costs..............         (208.4)             269.5             (150.5)
            Deferred Federal income taxes..................         (290.0)             178.6              (30.0)
                                                            -----------------   ----------------   -----------------
        Balance, End of Year...............................  $       338.2       $     (203.0)      $      131.9
                                                            =================   ================   =================
</TABLE>

                                      F-20
<PAGE>


<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Balance, end of year comprises:
          Unrealized investment (losses) gains on:
            Fixed maturities...............................  $       615.9       $     (461.3)      $      283.9
            Other equity investments.......................           31.1                7.7               75.8
            Other..........................................           31.6               14.5               25.0
                                                            -----------------   ----------------   -----------------
              Total........................................          678.6             (439.1)             384.7
          Amounts of unrealized investment (gains)
            losses attributable to:
              Participating group annuity contracts........          (72.2)               5.9              (34.9)
              Deferred policy acquisition costs............          (89.4)             119.0             (150.5)
              Deferred Federal income taxes................         (178.8)             111.2              (67.4)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       338.2       $     (203.0)      $      131.9
                                                            =================   ================   =================
</TABLE>

 6)     CLOSED BLOCK

        Summarized financial information of the Closed Block follows:

<TABLE>
<CAPTION>

                                                                                          DECEMBER 31,
                                                                              --------------------------------------
                                                                                    1995                 1994
                                                                              -----------------    -----------------
                                                                                          (IN MILLIONS)
        <S>                                                                   <C>                  <C>         
        Assets
        Fixed Maturities:
          Available for sale, at estimated fair value (amortized cost,
            $3,662.8 and $1,270.3)...........................................  $    3,896.2         $    1,197.0
          Held to maturity, at amortized cost (estimated fair value of
            $1,785.0 in 1994)................................................           -                1,927.8
        Mortgage loans on real estate........................................       1,368.8              1,543.7
        Policy loans.........................................................       1,797.2              1,827.9
        Cash and other invested assets.......................................         440.9                442.5
        Deferred policy acquisition costs....................................         823.6                878.1
        Other assets.........................................................         286.1                288.5
                                                                              -----------------    -----------------
        Total Assets.........................................................  $    8,612.8         $    8,105.5
                                                                              =================    =================

        Liabilities
        Future policy benefits and policyholders' account balances...........  $    9,346.7         $    8,965.3
        Other liabilities....................................................         160.5                104.2
                                                                              -----------------    -----------------
        Total Liabilities....................................................  $    9,507.2         $    9,069.5
                                                                              =================    =================
</TABLE>


                                      F-21
<PAGE>


<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Revenues
        Premiums and other revenue.........................  $       753.4       $       798.1      $      860.2
        Investment income (net of investment
          expenses of $26.7, $19.0 and $17.3)..............          538.9               523.0             526.5
        Investment losses, net.............................          (20.2)              (24.0)            (15.0)
                                                            -----------------   ----------------   -----------------
              Total revenues...............................        1,272.1             1,297.1           1,371.7
                                                            -----------------   ----------------   -----------------

        Benefits and Other Deductions
        Policyholders' benefits and dividends..............        1,085.1             1,075.6           1,141.4
        Other operating costs and expenses.................           62.6                70.5             102.0
                                                            -----------------   ----------------   -----------------
              Total benefits and other deductions..........        1,147.7             1,146.1           1,243.4
                                                            -----------------   ----------------   -----------------

        Contribution from the Closed Block.................  $       124.4       $       151.0      $      128.3
                                                            =================   ================   =================
</TABLE>

        The fixed maturity  portfolio,  based on amortized  cost,  includes $4.3
        million and $23.8  million at December 31, 1995 and 1994,  respectively,
        of restructured  securities  which includes  problem fixed maturities of
        $1.9 million and $6.4 million, respectively.

        During  the  eleven  months  ended   November  30,  1995,  one  security
        classified as held to maturity was sold and ten securities classified as
        held to maturity were  transferred to the available for sale  portfolio.
        All   actions    resulted   from   a   significant    deterioration   in
        creditworthiness.  The  amortized  cost of the  security  sold  was $4.2
        million. The aggregate amortized cost of the securities  transferred was
        $81.3  million with gross  unrealized  investment  losses of $.1 million
        transferred  to  equity.  At  December  1,  1995,  $1,750.7  million  of
        securities  classified  as  held to  maturity  were  transferred  to the
        available for sale  portfolio.  As a result,  unrealized  gains of $88.5
        million on fixed maturities were recognized and offset by an increase to
        the deferred dividend liability.  Implementation of SFAS No. 115 for the
        valuation  of fixed  maturities  at December  31,  1993  resulted in the
        recognition of a deferred dividend liability of $49.6 million.

        At December 31, 1995 and 1994, problem mortgage loans on real estate had
        an amortized cost of $36.5 million and $27.6 million,  respectively, and
        mortgage  loans on real  estate  for which the  payment  terms have been
        restructured had an amortized cost of $137.7 million and $179.2 million,
        respectively.  At December 31, 1995 and 1994, the restructured  mortgage
        loans on real estate  amount  included  $8.8  million  and $.7  million,
        respectively, of problem mortgage loans on real estate.

        Valuation  allowances  amounted to $18.4  million  and $46.2  million on
        mortgage  loans on real  estate  and $4.3  million  and $2.6  million on
        equity  real  estate  at  December  31,  1995  and  1994,  respectively.
        Writedowns  of fixed  maturities  amounted  to $16.8  million  and $15.9
        million and $1.7 million for the years ended December 31, 1995, 1994 and
        1993, respectively.

        Many  expenses  related  to  Closed  Block  operations  are  charged  to
        operations  outside of the Closed Block;  accordingly,  the contribution
        from the Closed Block does not represent the actual profitability of the
        Closed Block  operations.  Operating  costs and expenses  outside of the
        Closed Block are, therefore, disproportionate to the business outside of
        the Closed Block.


                                      F-22
<PAGE>


 7)     DISCONTINUED OPERATIONS

        Summarized financial information of the GIC Segment follows:
<TABLE>
<CAPTION>

                                                                                          DECEMBER 31,
                                                                              --------------------------------------
                                                                                    1995                 1994
                                                                              -----------------    -----------------
                                                                                          (IN MILLIONS)
        <S>                                                                   <C>                  <C>         
        Assets
        Mortgage loans on real estate........................................  $    1,485.8         $    1,730.5
        Equity real estate...................................................       1,122.1              1,194.8
        Other invested assets................................................         665.2                978.8
        Other assets.........................................................         579.3                529.5
                                                                              -----------------    -----------------
        Total Assets.........................................................  $    3,852.4         $    4,433.6
                                                                              =================    =================

        Liabilities
        Policyholders' liabilities...........................................  $    1,399.8         $    1,924.0
        Allowance for future losses..........................................         164.2                185.6
        Amounts due to continuing operations.................................       2,097.1              2,108.6
        Other liabilities....................................................         191.3                215.4
                                                                              -----------------    -----------------
        Total Liabilities....................................................  $    3,852.4         $    4,433.6
                                                                              =================    =================
</TABLE>
<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                               <C>                 <C>                <C>         
        Revenues
        Investment income (net of investment expenses
          of $143.8, $174.0 and $175.8)....................  $       325.1       $      395.0       $      535.1
        Investment (losses) gains, net.....................          (22.9)              26.8              (22.6)
        Policy fees, premiums and other income.............             .7                 .3                8.7
                                                            -----------------   ----------------   -----------------
        Total revenues.....................................          302.9              422.1              521.2

        Benefits and other deductions......................          328.0              443.8              545.9
                                                            -----------------   ----------------   -----------------
        Losses Charged to Allowance for Future Losses......  $       (25.1)      $      (21.7)      $      (24.7)
                                                            =================   ================   =================
</TABLE>

        In 1991, the Company  established a pre-tax  provision of $396.7 million
        for the  estimated  future  losses of the GIC  Segment.  At December 31,
        1993,  implementation  of  SFAS  No.  115  for the  valuation  of  fixed
        maturities  resulted  in  a  benefit  of  $13.1  million,  offset  by  a
        corresponding addition to the allowance for future losses.

        The amounts due to continuing  operations at December 31, 1994 consisted
        of  $3,324.0  million  borrowed  by  the  GIC  Segment  from  continuing
        operations,  offset by $1,215.4  million  representing  an obligation of
        continuing  operations to provide assets to fund the accumulated deficit
        of the GIC Segment. In January 1995, continuing  operations  transferred
        $1,215.4  million  in cash  to the  GIC  Segment  in  settlement  of its
        obligation.  Subsequently,  the GIC Segment remitted $1,155.4 million in
        cash to continuing  operations in partial repayment of borrowings by the
        GIC Segment.  No gains or losses were recognized on these  transactions.
        Amounts due to continuing  operations at December 31, 1995, consisted of
        $2,097.1 million borrowed by the discontinued GIC Segment.


                                      F-23
<PAGE>


        Investment  income  included $88.2 million and $97.7 million of interest
        income for the years ended December 31, 1994 and 1993, respectively,  on
        amounts due from continuing  operations.  Benefits and other  deductions
        includes $154.6  million,  $219.7 million and $197.1 million of interest
        expense related to amounts borrowed from continuing  operations in 1995,
        1994 and 1993, respectively.

        Valuation  allowances  amounted to $19.2  million  and $50.2  million on
        mortgage  loans on real estate and $77.9  million  and $74.7  million on
        equity  real  estate  at  December  31,  1995  and  1994,  respectively.
        Writedowns of fixed maturities  amounted to $8.1 million,  $17.8 million
        and $1.1 million for the years ended  December 31, 1995,  1994 and 1993,
        respectively.

        The fixed maturity  portfolio,  based on amortized cost,  includes $15.1
        million and $43.3  million at December 31, 1995 and 1994,  respectively,
        of  restructured   securities.   These  amounts  include  problem  fixed
        maturities  of $6.1  million and $9.7  million at December  31, 1995 and
        1994, respectively.

        At December 31, 1995 and 1994, problem mortgage loans on real estate had
        amortized  costs of $35.4 million and $14.9 million,  respectively,  and
        mortgage  loans on real  estate  for which the  payment  terms have been
        restructured  had amortized  costs of $289.3 million and $371.2 million,
        respectively.

        At December  31, 1995 and 1994,  the GIC Segment had $310.9  million and
        $312.2 million, respectively, of real estate acquired in satisfaction of
        debt.

 8)     SHORT-TERM AND LONG-TERM DEBT

        Short-term and long-term debt consists of the following:

<TABLE>
<CAPTION>

                                                                                          DECEMBER 31,
                                                                              --------------------------------------
                                                                                    1995                 1994
                                                                              -----------------    -----------------
                                                                                          (IN MILLIONS)

        <S>                                                                   <C>                  <C>         
        Short-term debt......................................................  $        -           $       20.0
                                                                              -----------------    -----------------
        Long-term debt:
        Equitable Life:
          Surplus notes, 6.95%, scheduled to mature 2005.....................         399.3                  -
          Surplus notes, 7.70%, scheduled to mature 2015.....................         199.6                  -
          Eurodollar notes, 10.375% due 1995.................................           -                   34.6
          Eurodollar notes, 10.5% due 1997...................................          76.2                 76.2
          Zero coupon note, 11.25% due 1997..................................         120.1                107.8
          Other..............................................................          16.3                 14.3
                                                                              -----------------    -----------------
              Total Equitable Life...........................................         811.5                232.9
                                                                              -----------------    -----------------
        Wholly Owned and Joint Venture Real Estate:
          Mortgage notes, 4.98% - 12.75% due through 2019....................       1,084.4              1,080.6
                                                                              -----------------    -----------------
        Alliance:
          Other..............................................................           3.4                  3.9
                                                                              -----------------    -----------------
        Total long-term debt.................................................       1,899.3              1,317.4
                                                                              -----------------    -----------------

        Total Short-term and Long-term Debt..................................  $    1,899.3         $    1,337.4
                                                                              =================    =================
</TABLE>

        Short-term Debt
        ---------------

        Equitable  Life has a $350.0 million bank credit  facility  available to
        fund  short-term  working capital needs and to facilitate the securities
        settlement  process.  The  credit  facility  consists  of two  types  of
        borrowing  options with varying  interest rates.  The interest rates are
        based on external  indices  dependent  on the type of  borrowing  and at
        December 31, 1995 range from 5.8% (the London  Interbank  Offering  Rate
        plus  22.5  basis  points)  to 8.5%  (the  prime  rate).  There  were no
        borrowings  outstanding  under this bank credit facility at December 31,
        1995.

                                      F-24
<PAGE>


        Equitable  Life has a  commercial  paper  program with an issue limit of
        $500.0 million. This program is available for general corporate purposes
        used to support  Equitable  Life's  liquidity  needs and is supported by
        Equitable Life's existing $350.0 million five-year bank credit facility.
        There were no borrowings  outstanding under this program at December 31,
        1995.

        In 1994, Alliance established a $100.0 million revolving credit facility
        with several  banks.  On March 31, 1997, the revolving  credit  facility
        converts  into a term loan  payable in  quarterly  installments  through
        March 31, 1999.  Outstanding  borrowings  generally bear interest at the
        Eurodollar  rate plus .875% per annum  through March 31, 1997 and at the
        Eurodollar rate plus 1.125% per annum after conversion through March 31,
        1999. In addition,  a quarterly commitment fee of .25% per annum is paid
        on the average daily unused amount.  At December 31, 1995, there were no
        amounts outstanding under the facility.

        In 1994,  Alliance also  established a $100.0 million  commercial  paper
        program and entered into a three-year  $100.0 million  revolving  credit
        facility with a group of commercial banks to support commercial paper to
        be issued under the program and for general corporate purposes.  Amounts
        outstanding  under the facility  bear interest at an annual rate ranging
        from the Eurodollar  rate plus .225% to the Eurodollar rate plus .2875%.
        A fee of .125% per annum is paid  quarterly on the entire  facility.  At
        December 31,  1995,  Alliance  had not issued any  commercial  paper and
        there were no amounts outstanding under the revolving credit facility.

        During 1994,  EREIM  established two bank lines of credit totaling $30.0
        million of which $20.0 million was outstanding at December 31, 1994.

        Long-term Debt
        --------------

        Several of the long-term  debt  agreements  have  restrictive  covenants
        related  to the total  amount of debt,  net  tangible  assets  and other
        matters. The Company is in compliance with all debt covenants.

        On December 18, 1995,  Equitable Life issued, in accordance with Section
        1307 of the New York  Insurance  Law,  $400.0  million of surplus  notes
        having an interest rate of 6.95%  scheduled to mature in 2005 and $200.0
        million of surplus notes having an interest  rate of 7.70%  scheduled to
        mature in 2015.  Proceeds  from the  issuance of the surplus  notes were
        $596.6 million,  net of related issuance costs. The unamortized discount
        on the surplus notes was $1.1 million at December 31, 1995.  Payments of
        interest  on or  principal  of the  surplus  notes are  subject to prior
        approval by the New York Insurance Department.

        The Company has pledged real estate, mortgage loans, cash and securities
        amounting to $1,629.7  million and $1,744.4 million at December 31, 1995
        and 1994, respectively, as collateral for certain long-term debt.

        At December 31, 1995,  aggregate  maturities of the long-term debt based
        on required  principal  payments at maturity for 1996 and the succeeding
        four years are $124.0  million,  $466.6 million,  $309.5 million,  $15.8
        million, respectively, and $1,015.0 million thereafter.

 9)     FEDERAL INCOME TAXES

        A  summary  of  the  Federal   income  tax  expense   (benefit)  in  the
        consolidated statements of earnings is shown below:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Federal income tax expense (benefit):
          Current..........................................  $       (11.7)      $        4.0       $      115.8
          Deferred.........................................          124.1               97.2              (24.5)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       112.4       $      101.2       $       91.3
                                                            =================   ================   =================
</TABLE>

                                      F-25
<PAGE>


        The Federal income taxes  attributable  to  consolidated  operations are
        different from the amounts determined by multiplying the earnings before
        Federal income taxes and cumulative  effect of accounting  change by the
        expected  Federal  income tax rate of 35%. The sources of the difference
        and the tax effects of each are as follows:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>         
        Expected Federal income tax expense................  $       143.5       $      138.1       $      106.3
        Differential earnings amount.......................            -                (16.8)             (23.2)
        Adjustment of tax audit reserves...................            4.1               (4.6)              22.9
        Tax rate adjustment................................            -                  -                 (5.0)
        Other..............................................          (35.2)             (15.5)              (9.7)
                                                            -----------------   ---------------    -----------------
        Federal Income Tax Expense.........................  $       112.4       $      101.2       $       91.3
                                                            =================   ================   =================
</TABLE>

        Prior  to the  date  of  demutualization,  Equitable  Life  reduced  its
        deduction  for  policyholder  dividends  by  the  differential  earnings
        amount.  This amount was  computed,  for each tax year,  by  multiplying
        Equitable Life's average equity base, as determined for tax purposes, by
        an  estimate  of the excess of an imputed  earnings  rate for stock life
        insurance  companies over the average  mutual life insurance  companies'
        earnings rate. The  differential  earnings  amount for each tax year was
        subsequently recomputed when actual earnings rates were published by the
        Internal Revenue Service.  As a stock life insurance company,  Equitable
        Life is no longer required to reduce its policyholder dividend deduction
        by the differential  earnings amount, but differential  earnings amounts
        for  pre-demutualization  years were still being  recomputed in 1994 and
        1993.

        The  components  of the net  deferred  Federal  income  tax asset are as
        follows:

<TABLE>
<CAPTION>

                                                       DECEMBER 31, 1995                  December 31, 1994
                                                ---------------------------------  ---------------------------------
                                                    ASSETS         LIABILITIES         Assets         Liabilities
                                                ---------------  ----------------  ---------------   ---------------
                                                                           (IN MILLIONS)
        <S>                                     <C>              <C>               <C>               <C>        
        Deferred policy acquisition costs,
          reserves and reinsurance.............  $       -        $      303.2      $        -        $     220.3
        Investments............................          -               326.9               -               18.7
        Compensation and related benefits......        293.0               -               307.3              -
        Other..................................          -                32.3               -                5.8
                                                ---------------  ----------------  ---------------   ---------------
        Total..................................  $     293.0      $      662.4      $      307.3      $     244.8
                                                ===============  ================  ===============   ===============
</TABLE>

        The deferred Federal income tax expense (benefit)  impacting  operations
        reflect  the  net tax  effects  of  temporary  differences  between  the
        carrying  amounts  of assets and  liabilities  for  financial  reporting
        purposes  and the amounts used for income tax  purposes.  The sources of
        these temporary differences and the tax effects of each are as follows:
<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>          
        Deferred policy acquisition costs, reserves
          and reinsurance..................................  $        55.1       $       13.0       $      (46.7)
        Investments........................................           13.0               89.3               60.4
        Compensation and related benefits..................           30.8               10.0              (50.1)
        Other..............................................           25.2              (15.1)              11.9
                                                            -----------------   ----------------   -----------------
        Deferred Federal Income Tax Expense (Benefit)......  $       124.1       $       97.2       $      (24.5)
                                                            =================   ================   =================
</TABLE>

                                      F-26
<PAGE>


        The  Internal  Revenue  Service  completed  its  audit of the  Company's
        Federal income tax returns for the years 1984 through 1988. There was no
        material effect on the Company's consolidated results of operations.

10)     REINSURANCE AGREEMENTS

        The Insurance Group assumes and cedes  reinsurance  with other insurance
        companies.  The Insurance Group evaluates the financial condition of its
        reinsurers to minimize its exposure to significant losses from reinsurer
        insolvencies.  The  effect  of  reinsurance  (excluding  group  life and
        health) is summarized as follows:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>         
        Direct premiums....................................  $       474.2       $      476.7       $      458.8
        Reinsurance assumed................................          171.3              180.5              169.9
        Reinsurance ceded..................................          (38.7)             (31.6)             (29.6)
                                                            -----------------   ----------------   -----------------
        Premiums...........................................  $       606.8       $      625.6       $      599.1
                                                            =================   ================   =================

        Universal Life and Investment-type Product
          Policy Fee Income Ceded..........................  $        38.9       $       27.5       $       33.7
                                                            =================   ================   =================
        Policyholders' Benefits Ceded......................  $        48.2       $       20.7       $       72.3
                                                            =================   ================   =================
        Interest Credited to Policyholders' Account
          Balances Ceded...................................  $        28.5       $       25.4       $       24.1
                                                            =================   ================   =================
</TABLE>

        In February 1993,  management  established a practice  limiting the risk
        retention on new policies  issued by the Insurance Group to a maximum of
        $5.0  million.  In  addition,  effective  January 1, 1994,  all in force
        business  above $5.0 million was  reinsured.  The  Insurance  Group also
        reinsures the entire risk on certain  substandard  underwriting risks as
        well as in certain other cases.

        The Insurance  Group cedes 100% of its group life and health business to
        a third party insurance company.  Premiums ceded totaled $260.6 million,
        $241.0 million and $895.1 million for the years ended December 31, 1995,
        1994 and 1993, respectively. Ceded death and disability benefits totaled
        $188.1  million,  $235.5  million and $787.8 million for the years ended
        December 31, 1995, 1994 and 1993,  respectively.  Insurance  liabilities
        ceded totaled $724.2 million and $833.4 million at December 31, 1995 and
        1994, respectively.

11)     EMPLOYEE BENEFIT PLANS

        The Company sponsors  qualified and non-qualified  defined benefit plans
        covering   substantially  all  employees  (including  certain  qualified
        part-time employees), managers and certain agents. The pension plans are
        non-contributory  and benefits  are based on a cash  balance  formula or
        years of service and final average earnings,  if greater,  under certain
        grandfathering  rules in the plans.  The Company's  funding policy is to
        make the minimum contribution required by the Employee Retirement Income
        Security Act of 1974.

        Components of net periodic  pension  (credit) cost for the qualified and
        non-qualified plans are as follows:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>         
        Service cost.......................................  $        30.0       $       30.3       $       29.8
        Interest cost on projected benefit obligations.....          122.0              111.0              108.0
        Actual return on assets............................         (309.2)              24.4             (178.6)
        Net amortization and deferrals.....................          155.6             (142.5)              55.3
                                                            -----------------   ----------------   -----------------
        Net Periodic Pension (Credit) Cost.................  $        (1.6)      $       23.2       $       14.5
                                                            =================   ================   =================
</TABLE>

                                      F-27
<PAGE>


    The funded status of the qualified and non-qualified pension plans is as
    follows:

<TABLE>
<CAPTION>

                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1995                1994
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                     <C>                <C>         
        Actuarial present value of obligations:
          Vested...............................................................  $    1,642.4       $    1,295.5
          Non-vested...........................................................          10.9                8.7
                                                                                ---------------    -----------------
        Accumulated Benefit Obligation.........................................  $    1,653.3       $    1,304.2
                                                                                ================   =================

        Plan assets at fair value..............................................  $    1,503.8       $    1,193.5
        Projected benefit obligation...........................................       1,743.0            1,403.4
                                                                                ----------------   -----------------
        Projected benefit obligation in excess of plan assets..................        (239.2)            (209.9)
        Unrecognized prior service cost........................................         (25.5)             (33.2)
        Unrecognized net loss from past experience different from that
          assumed..............................................................         368.2              298.9
        Unrecognized net asset at transition...................................          (7.3)             (20.8)
        Additional minimum liability...........................................         (51.9)             (37.8)
                                                                                ----------------   -----------------
        Prepaid (Accrued) Pension Cost.........................................  $       44.3       $       (2.8)
                                                                                ================   =================
</TABLE>

        The  discount  rate and rate of increase in future  compensation  levels
        used in  determining  the actuarial  present value of projected  benefit
        obligations were 7.25% and 4.50%, respectively, at December 31, 1995 and
        8.75% and 4.88%,  respectively,  at December 31, 1994.  As of January 1,
        1995 and 1994,  the expected  long-term rate of return on assets for the
        retirement plan was 11% and 10%, respectively.

        The  Company  recorded,  as a  reduction  of  shareholder's  equity,  an
        additional  minimum pension liability of $35.1 million and $2.7 million,
        net  of  Federal   income   taxes,   at  December  31,  1995  and  1994,
        respectively,   representing  the  excess  of  the  accumulated  benefit
        obligation  over  the fair  value of plan  assets  and  accrued  pension
        liability.

        The  pension  plan's  assets  include   corporate  and  government  debt
        securities,  equity  securities,  equity real estate and shares of Group
        Trusts managed by Alliance.

        As of December 31, 1993,  the Company  changed the method of determining
        the market-related  value of plan assets from fair value to a calculated
        value.  This change in estimate had no material  effect on the Company's
        consolidated statements of earnings.

        Prior to 1987, the qualified plan funded participants'  benefits through
        the purchase of non-participating annuity contracts from Equitable Life.
        Benefit payments under these contracts were approximately $36.4 million,
        $38.1 million and $39.9  million for the years ended  December 31, 1995,
        1994 and 1993, respectively.

        The  Company  provides  certain  medical  and  life  insurance  benefits
        (collectively,  "postretirement  benefits")  for  qualifying  employees,
        managers and agents  retiring from the Company on or after attaining age
        55 who have at least 10 years of service.  The life  insurance  benefits
        are related to age and salary at retirement. The costs of postretirement
        benefits are  recognized in accordance  with the  provisions of SFAS No.
        106. The Company  continues to fund  postretirement  benefits costs on a
        pay-as-you-go basis and, for the years ended December 31, 1995, 1994 and
        1993, the Company made  estimated  postretirement  benefits  payments of
        $31.1 million, $29.8 million and $29.7 million, respectively.

                                      F-28
<PAGE>


        The  following  table  sets  forth the  postretirement  benefits  plan's
        status,  reconciled to amounts recognized in the Company's  consolidated
        financial statements:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                               <C>                 <C>                <C>         
        Service cost.......................................  $         4.0       $        3.9       $        5.3
        Interest cost on accumulated postretirement
          benefits obligation..............................           34.7               28.6               29.2
        Unrecognized prior service cost....................           (2.3)              (3.9)              (6.9)
        Net amortization and deferrals.....................            -                  -                  1.5
                                                            -----------------   ----------------   -----------------
        Net Periodic Postretirement Benefits Costs.........  $        36.4       $       28.6       $       29.1
                                                            =================   ================   =================

</TABLE>
<TABLE>
<CAPTION>

                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1995                1994
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                   <C>                <C>         
        Accumulated postretirement benefits obligation:
          Retirees.............................................................  $      391.8       $      300.4
          Fully eligible active plan participants..............................          50.4               33.0
          Other active plan participants.......................................          64.2               44.0
                                                                                ----------------   -----------------
                                                                                        506.4              377.4
        Unrecognized benefit of plan amendments................................           -                  3.2
        Unrecognized prior service cost........................................          56.3               61.9
        Unrecognized net loss from past experience different from that
          assumed and from changes in assumptions..............................        (181.3)             (64.7)
                                                                                ----------------   -----------------
        Accrued Postretirement Benefits Cost...................................  $      381.4       $      377.8
                                                                                ================   =================
</TABLE>

        In  1993,   the  Company   amended  the  cost  sharing   provisions   of
        postretirement  medical benefits.  At January 1, 1994,  medical benefits
        available  to  retirees  under age 65 are the same as those  offered  to
        active  employees  and medical  benefits will be limited to 200% of 1993
        costs for all participants.

        The  assumed   health  care  cost  trend  rate  used  in  measuring  the
        accumulated   postretirement   benefits  obligation  was  10%  in  1995,
        gradually  declining  to 3.5% in the  year  2008  and in 1994  was  10%,
        gradually  declining to 5% in the year 2004.  The discount  rate used in
        determining the accumulated postretirement benefits obligation was 7.25%
        and 8.75% at December 31, 1995 and 1994, respectively.

        If the health care cost trend rate assumptions were increased by 1%, the
        accumulated  postretirement  benefits obligation as of December 31, 1995
        would be  increased  6.5%.  The effect of this  change on the sum of the
        service cost and interest cost would be an increase of 6.7%.

12)     DERIVATIVES AND FAIR VALUE OF FINANCIAL INSTRUMENTS

        Derivatives
        -----------

        The Insurance Group primarily uses derivatives for asset/liability  risk
        management and for hedging individual securities. Derivatives mainly are
        utilized to reduce the  Insurance  Group's  exposure  to  interest  rate
        fluctuations.  Accounting for interest rate swap  transactions  is on an
        accrual   basis.   Gains  and  losses  related  to  interest  rate  swap
        transactions are amortized as yield  adjustments over the remaining life
        of the underlying  hedged  security.  Income and expense  resulting from
        interest rate swap  activities  are reflected in net  investment  income
        except for hedging  transactions related to insurance  liabilities.  The
        notional amount of matched  interest rate swaps  outstanding at December
        31, 1995 was $1,120.8  million.  The average unexpired terms at December
        31, 1995 range from 2.5 to 3.0 years.  At December 31, 1995, the cost of
        terminating  outstanding  matched  swaps in a loss  position  was  $15.9
        million and the unrealized gain on
    
                                  F-29
<PAGE>


        outstanding  matched  swaps in a gain  position was $19.0  million.  The
        Company  has no  intention  of  terminating  these  contracts  prior  to
        maturity.  During  1995,  1994 and  1993,  net  gains  (losses)  of $1.4
        million, $(.2) million and $-0- million, respectively,  were recorded in
        connection  with  interest  rate  swap  activity.   Equitable  Life  has
        implemented  an interest  rate cap program  designed to hedge  crediting
        rates  on   interest-sensitive   individual  annuities  contracts.   The
        outstanding notional amounts at December 31, 1995 of contracts purchased
        and sold were $2,625.0 million and $300.0 million, respectively. The net
        premium paid by Equitable Life on these  contracts was $12.5 million and
        is being amortized ratably over the contract periods ranging from 3 to 5
        years.  Income and expense  resulting from this program are reflected as
        an adjustment to interest credited to policyholders' account balances.

        Substantially all of DLJ's business related derivatives is by its nature
        trading  activities  which are  primarily  for the  purpose of  customer
        accommodations.  DLJ's derivative  activities  consist of option writing
        and  trading in forward  and  futures  contracts.  Derivative  financial
        instruments have both on-and-off balance sheet implications depending on
        the nature of the contracts.  DLJ's involvement in swap contracts is not
        significant.

        Fair Value of Financial Instruments
        -----------------------------------

        The Company  defines  fair value as the quoted  market  prices for those
        instruments  that are  actively  traded in financial  markets.  In cases
        where quoted market prices are not available,  fair values are estimated
        using  present  value  or other  valuation  techniques.  The fair  value
        estimates  are made at a  specific  point in  time,  based on  available
        market  information  and  judgments  about  the  financial   instrument,
        including estimates of timing,  amount of expected future cash flows and
        the credit standing of counterparties. Such estimates do not reflect any
        premium or discount that could result from offering for sale at one time
        the Company's entire holdings of a particular financial instrument,  nor
        do they consider the tax impact of the  realization of unrealized  gains
        or  losses.   In  many  cases,   the  fair  value  estimates  cannot  be
        substantiated  by  comparison  to  independent   markets,  nor  can  the
        disclosed value be realized in immediate settlement of the instrument.

        Certain  financial  instruments  are  excluded,  particularly  insurance
        liabilities  other than financial  guarantees and investment  contracts.
        Fair market  value of  off-balance-sheet  financial  instruments  of the
        Insurance Group was not material at December 31, 1995 and 1994.

        Fair  value  for  mortgage   loans  on  real  estate  are  estimated  by
        discounting  future contractual cash flows using interest rates at which
        loans with similar  characteristics  and credit  quality  would be made.
        Fair values for foreclosed mortgage loans and problem mortgage loans are
        limited to the  estimated  fair value of the  underlying  collateral  if
        lower.

        The estimated  fair values for the Company's  liabilities  under GIC and
        association  plan contracts are estimated using  contractual  cash flows
        discounted based on the T. Rowe Price GIC Index Rate for the appropriate
        duration.  For  durations  in excess of the  published  index rate,  the
        appropriate  Treasury  rate is used plus a spread  equal to the  longest
        duration GIC rate spread published.

        The estimated  fair values for those group annuity  contracts  which are
        classified  as investment  contracts are measured at the estimated  fair
        value  of  the  underlying  assets.  Deposit  administration   contracts
        (included  with  group  annuity   contracts)   classified  as  insurance
        contracts are measured at estimated fair value of the underlying assets.
        The estimated fair values for single premium deferred annuities ("SPDA")
        are estimated using projected cash flows  discounted at current offering
        rates.  The  estimated  fair  values  for  supplementary  contracts  not
        involving  life  contingencies  ("SCNILC")  and  annuities  certain  are
        derived using  discounted  cash flows based upon the  estimated  current
        offering rate.

        Fair value for  long-term  debt is  determined  using  published  market
        values, where available,  or contractual cash flows discounted at market
        interest rates. The estimated fair values for non-recourse mortgage debt
        are  determined by  discounting  contractual  cash flows at a rate which
        takes  into  account  the level of  current  market  interest  rates and
        collateral  risk. The estimated  fair values for recourse  mortgage debt
        are  determined by  discounting  contractual  cash flows at a rate based
        upon  current  interest  rates of other  companies  with credit  ratings
        similar  to  the  Company.   The  Company's  fair  value  of  short-term
        borrowings approximates their carrying value.

                                      F-30
<PAGE>


        The following  table  discloses  carrying value and estimated fair value
        for financial instruments not otherwise disclosed in Notes 3, 6 and 7:

<TABLE>
<CAPTION>

                                                                           DECEMBER 31,
                                                --------------------------------------------------------------------
                                                              1995                               1994
                                                ---------------------------------  ---------------------------------
                                                   CARRYING         ESTIMATED         Carrying         Estimated
                                                    VALUE          FAIR VALUE          Value           Fair Value
                                                ---------------  ----------------  ---------------   ---------------
                                                                           (IN MILLIONS)
        <S>                                      <C>              <C>               <C>               <C>         
        Consolidated Financial Instruments:
        -----------------------------------
        Mortgage loans on real estate..........  $    3,638.3     $     3,973.6     $     4,018.0     $    3,919.4
        Other joint ventures...................         492.7             492.7             544.4            544.4
        Policy loans...........................       1,976.4           2,057.5           1,731.2          1,676.6
        Policyholders' account balances:
          Association plans....................         101.0             100.0             141.0            141.0
          Group annuity contracts..............       2,335.0           2,395.0           2,450.0          2,469.0
          SPDA.................................       1,265.8           1,272.0           1,744.3          1,732.7
          Annuities certain and SCNILC.........         649.1             680.7             599.1            624.7
        Long-term debt.........................       1,899.3           1,962.9           1,317.4          1,249.2

        Closed Block Financial Instruments:
        -----------------------------------
        Mortgage loans on real estate..........       1,368.8           1,461.4           1,543.7          1,477.8
        Other equity investments...............         151.6             151.6             179.5            179.5
        Policy loans...........................       1,797.2           1,891.4           1,827.9          1,721.9
        SCNILC liability.......................          34.8              34.5              39.5             37.0

        GIC Segment Financial Instruments:
        ----------------------------------
        Mortgage loans on real estate..........       1,485.8           1,666.1           1,730.5          1,743.7
        Fixed maturities.......................         107.4             107.4             219.3            219.3
        Other equity investments...............         455.9             455.9             591.8            591.8
        Guaranteed interest contracts..........         329.0             352.0             835.0            855.0
        Long-term debt.........................         135.1             136.0             134.8            127.9
</TABLE>

13)     COMMITMENTS AND CONTINGENT LIABILITIES

        The Company  has  provided,  from time to time,  certain  guarantees  or
        commitments  to  affiliates,  investors and others.  These  arrangements
        include commitments by the Company,  under certain  conditions:  to make
        liquidity  advances  to cover  delinquent  principal  and  interest  and
        property protection  expenses with respect to loan servicing  agreements
        for  securitized  mortgage loans which at December 31, 1995 totaled $2.8
        billion (as of December 31, 1995,  $4.0 million have been advanced under
        these  commitments);  to  make  capital  contributions  of up to  $246.7
        million to  affiliated  real estate joint  ventures;  to provide  equity
        financing to certain limited  partnerships of $129.4 million at December
        31, 1995,  under  existing loan or loan  commitment  agreements;  and to
        provide  short-term  financing  loans which at December 31, 1995 totaled
        $45.8  million.  Management  believes  the  Company  will not  incur any
        material losses as a result of these commitments.

        Equitable  Life  is the  obligor  under  certain  structured  settlement
        agreements  which  it  had  entered  into  with  unaffiliated  insurance
        companies  and  beneficiaries.  To satisfy its  obligations  under these
        agreements,  Equitable  Life owns  single  premium  annuities  issued by
        previously wholly owned life insurance subsidiaries.  Equitable Life has
        directed  payment  under  these  annuities  to be made  directly  to the
        beneficiaries under the structured settlement  agreements.  A contingent
        liability exists with respect to these agreements  should the previously
        wholly  owned   subsidiaries  be  unable  to  meet  their   obligations.
        Management  believes the satisfaction of those  obligations by Equitable
        Life is remote.

        At December 31, 1995,  the Insurance  Group had $29.0 million of letters
        of credit outstanding.

                                      F-31
<PAGE>


14)     LITIGATION

        A number of lawsuits have been filed against life and health insurers in
        the  jurisdictions  in  which  Equitable  Life and its  subsidiaries  do
        business involving insurers' sales practices,  alleged agent misconduct,
        failure to properly  supervise  agents,  and other matters.  Some of the
        lawsuits have  resulted in the award of  substantial  judgments  against
        other insurers,  including  material amounts of punitive damages,  or in
        substantial   settlements.   In  some  states  juries  have  substantial
        discretion  in  awarding  punitive  damages.   Equitable  Life  and  its
        insurance  subsidiaries,  like other life and health insurers, from time
        to time are involved in such  litigation.  To date,  no such lawsuit has
        resulted in an award or  settlement of any material  amount  against the
        Company.  Among  litigations  pending  against  Equitable  Life  and its
        insurance subsidiaries of the type referred to in this paragraph are the
        litigations described in the following two paragraphs.

        An action entitled Golomb et al. v. The Equitable Life Assurance Society
        of the United  States was filed on January  20,  1995 in New York County
        Supreme Court. The action purports to be brought on behalf of a class of
        persons  insured after 1983 under Lifetime  Guaranteed  Renewable  Major
        Medical  Insurance  Policies issued by Equitable Life (the  "policies").
        The complaint  alleges that premium  increases for these  policies after
        1983,  all of which were filed with and  approved  by the New York State
        Insurance  Department  and certain  other state  insurance  departments,
        breached the terms of the insurance policies, and that statements in the
        policies  and  elsewhere   concerning   premium  increases   constituted
        fraudulent  concealment,  misrepresentations  in  violation  of New York
        Insurance  Law  Section  4226 and  deceptive  practices  under  New York
        General  Business  Law Section 349. The  complaint  seeks a  declaratory
        judgment,  injunctive relief  restricting the methods by which Equitable
        Life  increases  premiums on the  policies  in the  future,  a refund of
        premiums, and punitive damages. Plaintiffs also have indicated that they
        will seek damages in an unspecified amount.  Equitable Life has moved to
        dismiss the  complaint  in its  entirety on the grounds that it fails to
        state a claim and that uncontroverted documentary evidence establishes a
        complete defense to the claims.  That motion is awaiting decision by the
        court. In January 1996,  separate actions were filed in Pennsylvania and
        Texas  state  courts  (entitled,  respectively,  Malvin  et al.  v.  The
        Equitable Life Assurance  Society of the United States and Bowler et al.
        v. The Equitable Life Assurance  Society of the United  States),  making
        claims similar to those in the New York action  described  above.  These
        new actions are asserted on behalf of proposed  classes of  Pennsylvania
        issued  or   renewed   policyholders   and  Texas   issued  or   renewed
        policyholders,  insured under the policies.  The  Pennsylvania and Texas
        actions seek  compensatory  and punitive  damages and injunctive  relief
        restricting  the methods by which  Equitable Life increases  premiums in
        the  future  based on the  common  law and  statutes  of  those  states.
        Although  the  outcome  of  any  litigation  cannot  be  predicted  with
        certainty,  particularly  in the early  stages of an  action,  Equitable
        Life's  management  believes  that  the  ultimate  resolution  of  those
        litigations  should not have a material  adverse effect on the financial
        position  of the  Company.  Due to the early  stage of such  litigation,
        Equitable Life's  management cannot make an estimate of loss, if any, or
        predict  whether or not such  litigation  will have a  material  adverse
        effect on the Company's results of operations in any particular period.

        An action was instituted on April 6, 1995 against Equitable Life and its
        wholly owned subsidiary, The Equitable of Colorado, Inc. ("EOC"), in New
        York State Court,  entitled  Sidney C. Cole et al. v. The Equitable Life
        Assurance  Society of the United  States and The  Equitable of Colorado,
        Inc., No. 95/108611 (N.Y. County).  The action is brought by the holders
        of a joint  survivorship  whole life  policy  issued by EOC.  The action
        purports to be on behalf of a class  consisting  of all persons who from
        January 1, 1984 purchased life insurance policies sold by Equitable Life
        and EOC based upon  their  allegedly  uniform  sales  presentations  and
        policy illustrations.  The complaint puts in issue various alleged sales
        practices that plaintiffs assert, among other things, misrepresented the
        stated  number of years that the annual  premium  would need to be paid.
        Plaintiffs  seek  damages  in an  unspecified  amount,  imposition  of a
        constructive  trust,  and  seek to  enjoin  Equitable  Life and EOC from
        engaging  in the  challenged  sales  practices.  Equitable  Life and EOC
        intend to  defend  vigorously  and  believe  that they have  meritorious
        defenses which, if successful,  would dispose of the action  completely.
        Equitable  Life and EOC  further  do not  believe  that  this case is an
        appropriate class action.  Although the outcome of any litigation cannot
        be  predicted  with  certainty,  particularly  in the early stages of an
        action, Equitable Life's management believes that the ultimate

                                      F-32
<PAGE>


        resolution of this litigation  should not have a material adverse effect
        on the financial position of the Company. Due to the early stage of such
        litigation, the Company's management cannot make an estimate of loss, if
        any,  or  predict  whether or not such  litigation  will have a material
        adverse effect on the Company's  results of operations in any particular
        period.

        Equitable  Casualty Insurance Company  ("Casualty"),  a captive property
        and  casualty  insurance  company  organized  under the laws of Vermont,
        which is an indirect  wholly owned  subsidiary  of Equitable  Life, is a
        party to an  arbitration  proceeding  that commenced in August 1995 with
        the  selection  of three  arbitrators.  The  arbitration  will resolve a
        dispute among Casualty,  Houston  General  Insurance  Company  ("Houston
        General"),   and  GEICO  General  Insurance  Company  ("GEICO  General")
        regarding the interpretation of a reinsurance agreement that was entered
        into as part of a 1980 transaction  whereby  Equitable General Insurance
        Company  ("Equitable  General"),  formerly  an  indirect  subsidiary  of
        Equitable Life and the predecessor of GEICO General, sold its commercial
        lines business along with the stock of Houston  General to  subsidiaries
        of  Tokio  Marine  & Fire  Insurance  Company,  Ltd.  ("Tokio  Marine").
        Casualty  and  GEICO  General   maintain  that,  under  the  reinsurance
        agreement,  Houston  General  assumed  liability for all losses  insured
        under  commercial  lines policies  written by Equitable  General and its
        predecessors  in order to effect the transfer of that  business to Tokio
        Marine's  subsidiaries.  Houston General contends that it did not assume
        reinsurance   liability  for  losses  insured  under  certain  of  those
        commercial  lines policies.  The arbitration  panel  determined to begin
        hearing  evidence  in the  arbitration  in June 1996.  The result of the
        arbitration is expected to resolve two  litigations  that were commenced
        by Houston  General  and that have been stayed by the  presiding  courts
        pending the completion of the arbitration (in one case,  Houston General
        named as a defendant  only GEICO  General but Casualty  intervened  as a
        defendant with GEICO  General,  and in the other case,  Houston  General
        named GEICO General and Equitable  Life). The arbitration is expected to
        be completed  during the second half of 1996. While the ultimate outcome
        of the  arbitration  cannot be predicted with  certainty,  the Company's
        management  believes that the  arbitrators  will  recognize that Houston
        General's position is without merit and contrary to the way in which the
        reinsurance  industry operates and therefore the ultimate  resolution of
        this matter should not have a material  adverse  effect on the Company's
        financial position or results of operations.

        On July 25, 1995, a Consolidated and Supplemental Class Action Complaint
        ("Complaint")  was filed against the Alliance North American  Government
        Income Trust,  Inc. (the "Fund"),  Alliance and certain other defendants
        affiliated  with  Alliance,  including  the  Holding  Company,  alleging
        violations  of Federal  securities  laws,  fraud and breach of fiduciary
        duty in connection with the Fund's  investments in Mexican and Argentine
        securities.  A similar  complaint  was filed on November 7, 1995 and was
        subsequently consolidated with the Complaint. The Complaint, which seeks
        certification  of a plaintiff  class of persons who  purchased  or owned
        Class A, B or C shares of the Fund from March 27, 1992 through  December
        23, 1994, seeks an unspecified amount of damages, costs, attorneys' fees
        and punitive  damages.  The principal  allegations  of the Complaint are
        that the Fund  purchased  debt  securities  issued  by the  Mexican  and
        Argentine  governments  in amounts that were not permitted by the Fund's
        investment  objective,  and that there was no shareholder vote to change
        the  investment  objective  to permit  purchases  in such  amounts.  The
        Complaint  further  alleges that the decline in the value of the Mexican
        and  Argentine  securities  held by the Fund caused the Fund's net asset
        value  to  decline  to the  detriment  of the  Fund's  shareholders.  On
        September 26, 1995, the defendants jointly filed a motion to dismiss the
        Complaint which has not yet been decided by the Court. Alliance believes
        that the  allegations  in the Complaint are without merit and intends to
        vigorously  defend against these claims.  While the ultimate  results of
        this action cannot be determined, management of Alliance does not expect
        that this  action  will have a  material  adverse  effect on  Alliance's
        business.

        On January 26, 1996, a purported purchaser of certain notes and warrants
        to  purchase  shares  of  common  stock of  Rickel  Home  Centers,  Inc.
        ("Rickel") filed a class action complaint  against  Donaldson,  Lufkin &
        Jenrette Securities  Corporation ("DLJSC"), a wholly owned subsidiary of
        DLJ, and certain  other  defendants  for  unspecified  compensatory  and
        punitive  damages in the United States  District  Court for the Southern
        District of New York.  The suit was brought on behalf of the  purchasers
        of 126,457 units consisting of $126,457,000  aggregate  principal amount
        of 13 1/2% senior notes due 2001 and 126,457 warrants to purchase shares
        of common  stock of Rickel  (the  "Units")  issued by Rickel in  October
        1994. The complaint  alleges  violations of Federal  securities laws and
        common law fraud against DLJSC, as the underwriter of

                                      F-33
<PAGE>


        the Units and as an owner of 7.3% of the  common  stock of  Rickel,  Eos
        Partners, L.P., and General Electric Capital Corporation, each as owners
        of 44.2% of the  common  stock of  Rickel,  and  members of the Board of
        Directors of Rickel,  including a DLJSC Managing Director. The complaint
        seeks to hold  DLJSC  liable for  alleged  misstatements  and  omissions
        contained  in  the  prospectus  and  registration   statement  filed  in
        connection with the offering of the Units,  alleging that the defendants
        knew of financial  losses and a decline in value of Rickel in the months
        prior  to the  offering  and  did not  disclose  such  information.  The
        complaint  also  alleges  that  Rickel  failed  to pay  its  semi-annual
        interest  payment due on the Units on December  15, 1995 and that Rickel
        filed a voluntary petition for reorganization  pursuant to Chapter 11 of
        the United States  Bankruptcy Code on January 10, 1996. DLJSC intends to
        defend itself vigorously against all of the allegations contained in the
        complaint.  Although there can be no assurance, DLJ does not believe the
        outcome of this  litigation  will have a material  adverse effect on its
        financial condition. Due to the early stage of this litigation, based on
        the information  currently available to it, DLJ's management cannot make
        an estimate of loss or predict  whether or not such litigation will have
        a  material  adverse  effect  on  DLJ's  results  of  operations  in any
        particular period.

        On June 12, 1995, a purported  purchaser of certain securities issued by
        Spectravision, Inc.  ("Spectravision")  filed a class  action  complaint
        against DLJSC and certain other  defendants for  unspecified  damages in
        the U.S. District Court for the Northern District of Texas. The suit was
        brought on behalf of the purchasers of $260,795,000 of securities issued
        by Spectravision in November 1992, and alleges violations of the Federal
        securities  laws and the  Texas  Securities  Act,  common  law fraud and
        negligent misrepresentation. The securities were issued by Spectravision
        pursuant to a prepackaged  bankruptcy  reorganization plan. DLJSC served
        as  financial  advisor to  Spectravision  in its  reorganization  and as
        Dealer  Manager for  Spectravision's  1992  issuance of the  securities.
        DLJSC is also being sued as a seller of certain  notes of  Spectravision
        acquired and resold by DLJSC.  The complaint  seeks to hold DLJSC liable
        for  various   alleged   misstatements   and   omissions   contained  in
        prospectuses and other materials issued between July 1992 and June 1994.
        DLJSC intends to defend itself vigorously against all of the allegations
        contained  in the  complaint.  On June 8,  1995,  Spectravision  filed a
        Chapter  11  petition  in the  United  States  Bankruptcy  Court for the
        District of  Delaware.  On January 5, 1996,  the  district  court in the
        litigation  involving  DLJSC  ordered a partial stay of discovery  until
        Spectravision has emerged from bankruptcy or six months from the date of
        the stipulated stay (whichever comes first).  Accordingly,  discovery of
        DLJSC has not yet occurred. Although there can be no assurance, DLJ does
        not believe that the  ultimate  outcome of this  litigation  will have a
        material  adverse  effect on its financial  condition.  Due to the early
        stage of such litigation,  based upon information currently available to
        it, DLJ's management  cannot make an estimate of loss or predict whether
        or not such  litigation  will have a  material  adverse  effect on DLJ's
        results of operations in any particular period.  Plaintiff's  counsel in
        the class action  against DLJSC  described  above has also filed another
        securities class action based on similar factual allegations.  Such suit
        names as defendants  Spectravision and its directors, and was brought on
        behalf of a class of  purchasers  of $209.0  million  of stock and $77.0
        million of notes issued by  Spectravision  in October 1993. DLJSC served
        as the managing  underwriter for both of these issuances.  DLJSC has not
        been named as a defendant in this suit, although it has been reported to
        DLJSC that  plaintiff's  counsel is  contemplating  seeking to amend the
        complaint to add DLJSC as a defendant in that action.

        In October  1995,  DLJSC was named as a defendant  in a purported  class
        action  filed in a Texas  State Court on behalf of the holders of $550.0
        million principal amount of subordinated  redeemable discount debentures
        of National  Gypsum  Corporation  ("NGC")  canceled in connection with a
        Chapter 11 plan of reorganization  for NGC consummated in July 1993. The
        named  plaintiff  in the State  Court  action  also  filed an  adversary
        proceeding in the  Bankruptcy  Court for the Northern  District of Texas
        seeking  a   declaratory   judgment  that  the  confirmed  NGC  plan  of
        reorganization  does not bar the class action claims.  Subsequent to the
        consummation  of NGC's plan of  reorganization,  NGC's shares traded for
        values  substantially  in excess of, and in 1995 NGC was  acquired for a
        value  substantially  in excess of, the values  upon which NGC's plan of
        reorganization   was  based.  The  two  actions  arise  out  of  DLJSC's
        activities as financial advisor to NGC in the course of NGC's Chapter 11
        reorganization proceedings.  The class action complaint alleges that the
        plan of  reorganization  submitted by NGC was based upon  projections by
        NGC and DLJSC which intentionally  understated  forecasts,  and provided
        misleading  and incorrect  information in order to hide NGC's true value
        and that  defendants  breached  their  fiduciary  duties by, among other
        things,   providing  false,  misleading  or  incomplete  information  to
        deliberately  understate  the value of NGC. The class  action  complaint
        seeks  compensatory  and punitive damages  purportedly  sustained by the
        class. The Texas State

                                      F-34
<PAGE>


        Court  action has  subsequently  been removed to the  Bankruptcy  Court,
        which removal is being opposed by the plaintiff. DLJSC intends to defend
        itself  vigorously  against  all of  the  allegations  contained  in the
        complaint. Although there can be no assurance, DLJ does not believe that
        the ultimate  outcome of this  litigation  will have a material  adverse
        effect  on its  financial  condition.  Due to the  early  stage  of such
        litigation,  based upon the information currently available to it, DLJ's
        management  cannot make an  estimate  of loss or predict  whether or not
        such litigation will have a material  adverse effect on DLJ's results of
        operations in any particular period.

        In November and December 1995, DLJSC,  along with various other parties,
        was named as a defendant in a number of purported class actions filed in
        the U.S.  District  Court for the  Eastern  District of  Louisiana.  The
        complaints allege violations of the Federal  securities laws arising out
        of a public  offering in 1994 of $435.0  million of first mortgage notes
        of Harrah's Jazz Company and Harrah's Jazz Finance Corp.  The complaints
        seek  to  hold  DLJSC  liable  for  various  alleged  misstatements  and
        omissions  contained in the  prospectus  dated  November 9, 1994.  DLJSC
        intends  to defend  itself  vigorously  against  all of the  allegations
        contained in the  complaints.  Although  there can be no assurance,  DLJ
        does not believe that the ultimate  outcome of this litigation will have
        a material adverse effect on its financial  condition.  Due to the early
        stage of this litigation, based upon the information currently available
        to it,  DLJ's  management  cannot  make an  estimate  of loss or predict
        whether or not such  litigation  will have a material  adverse effect on
        DLJ's results of operations in any particular period.

        In addition  to the  matters  described  above,  Equitable  Life and its
        subsidiaries  and DLJ and its subsidiaries are involved in various legal
        actions and proceedings in connection with their businesses. Some of the
        actions and  proceedings  have been brought on behalf of various alleged
        classes of  claimants  and certain of these  claimants  seek  damages of
        unspecified  amounts.  While the ultimate outcome of such matters cannot
        be predicted with certainty, in the opinion of management no such matter
        is  likely  to  have  a  material   adverse   effect  on  the  Company's
        consolidated financial position or results of operations.

15)     LEASES

        The Company  has  entered  into  operating  leases for office  space and
        certain other assets,  principally data processing  equipment and office
        furniture and  equipment.  Future minimum  payments under  noncancelable
        leases for 1996 and the succeeding four years are $114.8 million, $101.8
        million,  $90.0 million, $73.6 million, $57.7 million and $487.0 million
        thereafter. Minimum future sublease rental income on these noncancelable
        leases for 1996 and the succeeding  four years are $11.0  million,  $8.7
        million,  $6.9  million,  $4.6  million,  $2.9  million and $1.1 million
        thereafter.

        At December 31, 1995, the minimum future rental income on  noncancelable
        operating  leases for wholly owned  investments  in real estate for 1996
        and the succeeding four years are $292.9 million, $271.2 million, $248.1
        million, $226.4 million, $195.5 million and $1,018.8 million thereafter.

                                      F-35
<PAGE>


16)     OTHER OPERATING COSTS AND EXPENSES

        Other operating costs and expenses consisted of the following:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>         
        Compensation costs.................................  $       595.9       $      690.0       $    1,452.3
        Commissions........................................          314.3              313.0              551.1
        Short-term debt interest expense...................           11.4               19.0              317.1
        Long-term debt interest expense....................          108.1               98.3               86.0
        Amortization of policy acquisition costs...........          320.4              318.1              275.9
        Capitalization of policy acquisition costs.........         (391.0)            (410.9)            (397.8)
        Rent expense, net of sub-lease income..............          124.8              128.9              159.5
        Other..............................................          772.6              786.7            1,140.1
                                                            -----------------   ----------------   -----------------
        Total..............................................  $     1,856.5       $    1,943.1       $    3,584.2
                                                            =================   ================   =================
</TABLE>

        During the years ended  December  31, 1995,  1994 and 1993,  the Company
        restructured  certain  operations  in  connection  with  cost  reduction
        programs and recorded pre-tax provisions of $32.0 million, $20.4 million
        and  $96.4  million,   respectively.   The  amounts  paid  during  1995,
        associated with the 1995 and 1994 cost reduction programs, totaled $24.0
        million. At December 31, 1995, the liabilities  associated with the 1995
        and 1994 cost reduction  programs  amounted to $37.8  million.  The 1995
        cost  reduction  program  included  relocation  expenses,  including the
        accelerated  amortization of building  improvements  associated with the
        relocation of the home office.  The 1994 cost reduction program included
        costs  associated with the termination of operating  leases and employee
        severance  benefits in connection with the consolidation of 16 insurance
        agencies.  The 1993 cost reduction program primarily reflected severance
        benefits of terminated employees in connection with the combination of a
        wholly owned subsidiary of the Company with Alliance.

17)     INSURANCE GROUP STATUTORY FINANCIAL INFORMATION

        Equitable  Life is  restricted as to the amounts it may pay as dividends
        to the Holding  Company.  Under the New York Insurance Law, the New York
        Superintendent  has broad discretion to determine  whether the financia1
        condition of a stock life insurance company would support the payment of
        dividends to its  shareholders.  For the years ended  December 31, 1995,
        1994 and 1993, statutory (loss) earnings totaled $(352.4) million, $67.5
        million and $324.0 million,  respectively. No amounts are expected to be
        available for dividends from  Equitable  Life to the Holding  Company in
        1996.

        At December 31, 1995, the Insurance  Group,  in accordance  with various
        government  and state  regulations,  had  $18.9  million  of  securities
        deposited with such government or state agencies.

                                      F-36
<PAGE>


        Accounting  practices used to prepare statutory financial statements for
        regulatory  filings of stock life insurance  companies differ in certain
        instances  from GAAP. The following  reconciles the Company's  statutory
        change in surplus and capital  stock and  statutory  surplus and capital
        stock determined in accordance with accounting  practices  prescribed by
        the New York Insurance Department with net earnings and equity on a GAAP
        basis.

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                  <C>                 <C>                <C>         
        Net change in statutory surplus and capital stock..  $        78.1       $      292.4       $      190.8
        Change in asset valuation reserves.................          365.7             (285.2)             639.1
                                                            -----------------   ----------------   -----------------
        Net change in statutory surplus, capital stock
          and asset valuation reserves.....................          443.8                7.2              829.9
        Adjustments:
          Future policy benefits and policyholders'
            account balances...............................          (67.9)             (11.0)            (171.0)
          Deferred policy acquisition costs................           70.6               92.8              121.8
          Deferred Federal income taxes....................         (150.0)             (59.7)             (57.5)
          Valuation of investments.........................          189.1               45.2              202.3
          Valuation of investment subsidiary...............         (188.6)             396.6             (464.9)
          Limited risk reinsurance.........................          416.9               74.9               85.2
          Issuance of surplus notes........................         (538.9)               -                  -
          Sale of subsidiary and joint venture.............            -                  -               (366.5)
          Contribution from the Holding Company............            -               (300.0)               -
          Postretirement benefits..........................          (26.7)              17.1               23.8
          Other, net.......................................          115.1              (44.0)              60.3
          GAAP adjustments of Closed Block.................           (3.1)               4.5              (16.0)
          GAAP adjustments of discontinued GIC
            Segment........................................           37.3               42.8              (35.0)
                                                            -----------------   ----------------   -----------------
        Net Earnings.......................................  $       297.6       $      266.4       $      212.4
                                                            =================   ================   =================
</TABLE>
<TABLE>
<CAPTION>

                                                                                 DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

        <S>                                                 <C>                 <C>                <C>         
        Statutory surplus and capital stock................  $     2,202.9       $    2,124.8       $    1,832.4
        Asset valuation reserves...........................        1,345.9              980.2            1,265.4
                                                            -----------------   ----------------   -----------------
        Statutory surplus, capital stock and asset
          valuation reserves...............................        3,548.8            3,105.0            3,097.8
        Adjustments:
          Future policy benefits and policyholders'
            account balances...............................       (1,017.4)            (949.5)            (938.5)
          Deferred policy acquisition costs................        3,083.3            3,221.1            2,858.8
          Deferred Federal income taxes....................         (450.8)             (26.8)            (137.8)
          Valuation of investments.........................          417.7             (794.1)             (29.8)
          Valuation of investment subsidiary...............         (665.1)            (476.5)            (873.1)
          Limited risk reinsurance.........................         (429.0)            (845.9)            (920.8)
          Issuance of surplus notes........................         (538.9)               -                  -
          Postretirement benefits..........................         (343.3)            (316.6)            (333.7)
          Other, net.......................................            4.4              (79.2)             (81.9)
          GAAP adjustments of Closed Block.................          575.7              578.8              574.2
          GAAP adjustments of discontinued GIC
            Segment........................................         (184.6)            (221.9)            (264.6)
                                                            -----------------   ----------------   -----------------
        Total Shareholder's Equity.........................  $     4,000.8       $    3,194.4       $    2,950.6
                                                            =================   ================   =================
</TABLE>

                                      F-37
<PAGE>


18)     BUSINESS SEGMENT INFORMATION

        The Company has three major business segments:  Individual Insurance and
        Annuities;      Investment      Services     and     Group      Pension.
        Consolidation/elimination  principally includes debt not specific to any
        business segment. Attributed Insurance Capital represents net assets and
        related revenues and earnings of the Insurance Group not assigned to the
        insurance segments. Interest expense related to debt not specific to any
        business  segment  is  presented  within  Corporate   interest  expense.
        Information for all periods is presented on a comparable basis.

        The  Individual  Insurance  and  Annuities  segment  offers a variety of
        traditional,  variable and  interest-sensitive  life insurance products,
        disability income, annuity products and mutual fund and other investment
        products to individuals and small groups. This segment includes Separate
        Accounts for certain individual insurance and annuity products.

        The Investment  Services  segment  provides  investment fund management,
        primarily  to  institutional  clients.  This segment  includes  Separate
        Accounts  which  provide  various  investment  options for group clients
        through pooled or single group accounts.

        Intersegment  investment advisory and other fees of approximately $124.1
        million,  $135.3  million and $128.6  million  for 1995,  1994 and 1993,
        respectively,  are included in total revenues of the Investment Services
        segment.  These fees,  excluding amounts related to the discontinued GIC
        Segment of $14.7 million, $27.4 million and $17.0 million for 1995, 1994
        and 1993, respectively, are eliminated in consolidation.

        The Group Pension segment  administers  traditional  participating group
        annuity  contracts  with  conversion  features,  generally for corporate
        qualified  pension  plans,  and  association  plans which  provide  full
        service retirement programs for individuals affiliated with professional
        and trade associations.



<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
        <S>                                                 <C>                 <C>                <C>         
        Revenues
        Individual insurance and annuities.................  $     3,254.6       $    3,110.7       $    2,981.5
        Group pension......................................          292.0              359.1              426.6
        Attributed insurance capital.......................           61.2               79.4               61.6
                                                            -----------------   ----------------   -----------------
          Insurance operations.............................        3,607.8            3,549.2            3,469.7
        Investment services................................          949.1              935.2            2,792.6
        Consolidation/elimination..........................          (34.9)             (24.7)             (40.5)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $     4,522.0       $    4,459.7       $    6,221.8
                                                            =================   ================   =================



        Earnings (loss) before Federal income taxes
          and cumulative effect of accounting change
        Individual insurance and annuities.................  $       274.4       $      245.5       $       76.2
        Group pension......................................          (13.3)              15.8                2.0
        Attributed insurance capital.......................           18.7               69.8               49.0
                                                            -----------------   ----------------   -----------------
          Insurance operations.............................          279.8              331.1              127.2
        Investment services................................          161.2              177.5              302.1
        Consolidation/elimination..........................           (3.1)                .3                 .5
                                                            -----------------   ----------------   -----------------
              Subtotal.....................................          437.9              508.9              429.8
        Corporate interest expense.........................          (27.9)            (114.2)            (126.1)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       410.0       $      394.7       $      303.7
                                                            =================   ================   =================
</TABLE>

                                      F-38
<PAGE>


<TABLE>
<CAPTION>

                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1995                1994
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                     <C>                <C>          
        Assets
        Individual insurance and annuities.....................................  $    50,328.8      $    44,063.4
        Group pension..........................................................        4,033.3            4,222.8
        Attributed insurance capital...........................................        2,391.6            2,609.8
                                                                                ----------------   -----------------
          Insurance operations.................................................       56,753.7           50,896.0
        Investment services....................................................       12,842.9           12,127.9
        Consolidation/elimination..............................................         (354.4)          (1,614.4)
                                                                                ----------------   -----------------
        Total..................................................................  $    69,242.2      $    61,409.5
                                                                                ================   =================
</TABLE>

19)     QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

        The  quarterly  results of operations  for the years ended  December 31,
        1995, 1994 and 1993, are summarized below:

<TABLE>
<CAPTION>

                                                                    THREE MONTHS ENDED,
                                       ------------------------------------------------------------------------------
                                           MARCH 31           JUNE 30           SEPTEMBER 30          DECEMBER 31
                                       -----------------  -----------------   ------------------   ------------------
                                                                       (IN MILLIONS)
        <S>                            <C>                <C>                 <C>                  <C>         
        1995
        ----
        Total Revenues................  $     1,074.7      $     1,158.4       $    1,127.1         $    1,161.8
                                       =================  =================   ==================   ==================

        Net Earnings..................  $        59.0      $        94.3       $       91.2         $       53.1
                                       =================  =================   ==================   ==================

        1994
        ----
        Total Revenues................  $     1,107.4      $     1,075.0       $    1,153.8         $    1,123.5
                                       =================  =================   ==================   ==================

        Earnings before Cumulative
          Effect of Accounting
          Change......................  $        64.0      $        68.4       $       89.1         $       72.0
                                       =================  =================   ==================   ==================
        Net Earnings..................  $        36.9      $        68.4       $       89.1         $       72.0
                                       =================  =================   ==================   ==================

        1993
        ----
        Total Revenues................  $     1,502.2      $     1,539.7       $    1,679.4         $    1,500.5
                                       =================  =================   ==================   ==================

        Net Earnings..................  $        32.3      $        47.1       $       68.8         $       64.2
                                       =================  =================   ==================   ==================
</TABLE>

20)     INVESTMENT IN DLJ

        On December  15,  1993,  the Company  sold a 61%  interest in DLJ to the
        Holding Company for $800.0 million in cash and securities. The excess of
        the  proceeds  over the book  value in DLJ at the date of sale of $340.2
        million  has been  reflected  as a capital  contribution.  In 1995,  DLJ
        completed the initial public offering ("IPO") of 10.58 million shares of
        its common stock,  which included 7.28 million of the Holding  Company's
        shares in DLJ,  priced at $27 per share.  Concurrent  with the IPO,  the
        Company  contributed  equity  securities to DLJ having a market value of
        $21.2  million.  Upon  completion  of the IPO, the  Company's  ownership
        percentage was reduced to 36.1%. The Company's  ownership  interest will
        be further  reduced  upon the issuance of common stock after the vesting
        of forfeitable restricted stock units acquired by and/or the exercise of
        options granted to certain DLJ employees.  At December 31, 1995, DLJ had
        options
                                      F-39
<PAGE>


        outstanding to purchase  approximately  9.2 million shares of DLJ common
        stock at $27.00 per share.  Options are exercisable  over a period of up
        to ten years. DLJ restricted stock units represents  forfeitable  rights
        to receive  approximately 5.2 million shares of DLJ common stock through
        February 2000.

        The results of operations and cash flows of DLJ through the date of sale
        are included in the  consolidated  statements  of earnings and cash flow
        for the year ended December 31, 1993.  For the period  subsequent to the
        date of sale,  the results of operations of DLJ are accounted for on the
        equity basis and are included in  commissions,  fees and other income in
        the consolidated statements of earnings. The Company's carrying value of
        DLJ  is  included  in  investment  in and  loans  to  affiliates  in the
        consolidated balance sheets.

        Summarized  balance  sheets  information  for  DLJ,  reconciled  to  the
        Company's carrying value of DLJ, are as follows:

<TABLE>
<CAPTION>

                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1995                1994
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
        <S>                                                                     <C>                <C>         
        Assets:
        Trading account securities, at market value............................  $   10,911.4       $    8,970.0
        Securities purchased under resale agreements...........................      18,748.2           10,476.4
        Broker-dealer related receivables......................................      13,023.7           11,784.8
        Other assets...........................................................       1,893.2            2,030.4
                                                                                ----------------   -----------------
        Total Assets...........................................................  $   44,576.5       $   33,261.6
                                                                                ================   =================

        Liabilities:
        Securities sold under repurchase agreements............................  $   26,744.8       $   18,356.7
        Broker-dealer related payables.........................................      12,915.5           10,618.0
        Short-term and long-term debt..........................................       1,717.5            1,956.5
        Other liabilities......................................................       1,775.0            1,285.1
                                                                                ----------------   -----------------
        Total liabilities......................................................      43,152.8           32,216.3
        Cumulative exchangeable preferred stock................................         225.0              225.0
        Total shareholders' equity.............................................       1,198.7              820.3
                                                                                ----------------   -----------------
        Total Liabilities, Cumulative Exchangeable Preferred Stock and
          Shareholders' Equity.................................................  $   44,576.5       $   33,261.6
                                                                                ================   =================

        DLJ's equity as reported...............................................  $    1,198.7       $      820.3
        Unamortized cost in excess of net assets acquired in 1985
          and other adjustments................................................          40.5               50.8
        The Holding Company's equity ownership in DLJ..........................        (499.0)            (532.1)
        Minority interest in DLJ...............................................        (324.3)               -
                                                                                ----------------   -----------------
        The Company's Carrying Value of DLJ....................................  $      415.9       $      339.0
                                                                                ================   =================
</TABLE>

                                      F-40
<PAGE>


        Summarized  statements of earnings information for DLJ reconciled to the
        Company's equity in earnings of DLJ is as follows:
<TABLE>
<CAPTION>

                                                                                     YEARS ENDED DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1995                1994
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)

        <S>                                                                     <C>                <C>         
        Commission, fees and other income......................................  $     1,325.9      $      953.5
        Net investment income..................................................          904.1             791.9
        Dealer, trading and investment gains, net..............................          528.6             263.3
                                                                                ----------------   -----------------
        Total Revenues.........................................................        2,758.6           2,008.7
        Total expenses including income taxes..................................        2,579.5           1,885.7
                                                                                ----------------   -----------------
        Net earnings...........................................................          179.1             123.0
        Dividends on preferred stock...........................................           19.9              20.9
                                                                                ----------------   -----------------
        Earnings Applicable to Common Shares...................................  $       159.2      $      102.1
                                                                                ================   =================

        DLJ's earnings applicable to common shares as reported.................  $       159.2      $      102.1
        Amortization of cost in excess of net assets acquired in 1985..........           (3.9)             (3.1)
        The Holding Company's equity in DLJ's earnings.........................          (90.4)            (60.9)
        Minority interest in DLJ...............................................           (6.5)              -
                                                                                ----------------   -----------------
        The Company's Equity in DLJ's Earnings.................................  $        58.4      $       38.1
                                                                                ================   =================
</TABLE>

21)     RELATED PARTY TRANSACTIONS

        On August 31,  1993,  the  Company  sold  $661.0  million  of  primarily
        privately  placed below  investment  grade fixed  maturities to EQ Asset
        Trust  1993,  a limited  purpose  business  trust,  wholly  owned by the
        Holding  Company.  The Company  recognized  a $4.1  million  gain net of
        related deferred policy acquisition  costs,  deferred Federal income tax
        and amounts  attributable to participating  group annuity contracts.  In
        conjunction with this  transaction,  the Company received $200.0 million
        of Class B Notes  issued  by EQ  Asset  Trust  1993.  These  notes  have
        interest  rates  ranging  from  6.85% to  9.45%.  The  Class B Notes are
        reflected in investments in and loans to affiliates on the  consolidated
        balance sheets.


                                      F-41


<PAGE>


            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                           CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)
<TABLE>
<CAPTION>
                                                              SEPTEMBER 30,  December 31,
                                                                  1996         1995
                                                              ------------- ------------
                                                                      (IN MILLIONS)
<S>                                                            <C>          <C>        
ASSETS
Investments:
  Fixed maturities:
    Available for sale, at estimated fair value ............   $  17,117.5  $  15,899.9
  Mortgage loans on real estate ............................       3,298.5      3,638.3
  Equity real estate .......................................       3,705.0      3,916.2
  Policy loans .............................................       2,167.3      1,976.4
  Investment in and loans to affiliates ....................         686.8        636.6
  Other equity investments .................................         561.4        621.1
  Other invested assets ....................................         358.4        706.1
                                                               -----------  -----------
      Total investments ....................................      27,894.9     27,394.6
Cash and cash equivalents ..................................         528.2        774.7
Deferred policy acquisition costs ..........................       3,279.3      3,083.3
Amounts due from discontinued GIC Segment ..................       1,270.1      2,097.1
Other assets ...............................................       2,720.0      2,713.1
Closed Block assets ........................................       8,345.7      8,612.8
Separate Accounts assets ...................................      28,242.3     24,566.6
                                                               -----------  -----------

TOTAL ASSETS ...............................................   $  72,280.5  $  69,242.2
                                                               ===========  ============

LIABILITIES
Policyholders' account balances ............................   $  21,795.3  $  21,911.2
Future policy benefits and other policyholders' liabilities        4,155.9      4,013.2
Short-term and long-term debt ..............................       2,029.9      1,899.3
Other liabilities ..........................................       2,988.2      3,379.5
Closed Block liabilities ...................................       9,193.2      9,507.2
Separate Accounts liabilities ..............................      28,154.7     24,531.0
                                                               -----------  -----------
      Total liabilities ....................................      68,317.2     65,241.4
                                                               -----------  -----------

Commitments and contingencies (Note 10)

SHAREHOLDER'S EQUITY
Common stock, $1.25 par value; 2.0 million shares
 authorized issued and outstanding .........................           2.5          2.5
Capital in excess of par value .............................       2,913.6      2,913.6
Retained earnings ..........................................       1,019.0        781.6
Net unrealized investment gains ............................          63.3        338.2
Minimum pension liability ..................................         (35.1)       (35.1)
                                                               -----------  -----------
      Total shareholder's equity ...........................       3,963.3      4,000.8
                                                               -----------  -----------

TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY .................   $  72,280.5  $  69,242.2
                                                               ===========  ===========
</TABLE>

                 See Notes to Consolidated Financial Statements.


                                      F-42
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                       CONSOLIDATED STATEMENTS OF EARNINGS
                                   (UNAUDITED)
<TABLE>
<CAPTION>

                                                      THREE MONTHS ENDED    NINE MONTHS ENDED
                                                        SEPTEMBER 30,         SEPTEMBER 30,
                                                   ---------------------- ---------------------
                                                      1996         1995     1996        1995
                                                   -----------  --------- ---------  ----------
                                                                  (IN MILLIONS)
<S>                                                 <C>         <C>       <C>         <C>     
REVENUES
Universal life and investment-type
  product policy fee income .....................   $    220.7  $   197.1 $   651.4   $  581.4
Premiums ........................................        145.8      140.2     439.2      452.7
Net investment income ...........................        534.3      517.5   1,605.9    1,551.7
Investment (losses) gains, net ..................         (5.5)       8.8     (21.5)      27.7
Commissions, fees and other income ..............        262.5      232.3     786.8      650.5
Contribution from the Closed Block ..............         23.7       28.2      73.8       85.4
                                                    ----------  --------- ---------   --------
      Total revenues ............................      1,181.5    1,124.1   3,535.6    3,349.4
                                                    ----------  --------- ---------   --------

BENEFITS AND OTHER DEDUCTIONS
Interest credited to policyholders' account
  balances ......................................        315.8      314.8     948.8      921.3
Policyholders' benefits .........................        268.4      245.7     795.6      766.1
Other operating costs and expenses ..............        457.2      421.8   1,379.0    1,282.4
                                                    ----------  --------- ---------   --------
      Total benefits and other deductions .......      1,041.4      982.3   3,123.4    2,969.8
                                                    ----------  --------- ---------   --------

Earnings before Federal income taxes,
  minority interest and cumulative effect of
  accounting change .............................        140.1      141.8     412.2      379.6
Federal income taxes ............................         33.7       33.9      92.2       89.9
Minority interest in net income of consolidated
  subsidiaries ..................................         20.6       16.7      59.5       45.2
                                                    ----------  --------- ---------   --------
Earnings before cumulative effect of
  accounting change .............................         85.8       91.2     260.5      244.5
Cumulative effect of accounting change,
  net of Federal income taxes ...................          -          -       (23.1)       -
                                                    ----------  --------- ---------   --------

Net Earnings ....................................   $     85.8  $    91.2  $  237.4   $  244.5
                                                    ==========  ========== ========   ========
</TABLE>


                 See Notes to Consolidated Financial Statements.


                                      F-43
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY
                  NINE MONTHS ENDED SEPTEMBER 30, 1996 AND 1995
                                   (UNAUDITED)
<TABLE>
<CAPTION>
                                                                        1996       1995
                                                                     ----------  ----------
                                                                         (IN MILLIONS)
<S>                                                                  <C>         <C>       
Common stock, at par value, beginning of year and end of period ..   $      2.5  $      2.5
                                                                     ----------  ----------

Capital in excess of par value, beginning of year
 and end of period ...............................................      2,913.6     2,913.6
                                                                     ----------  ----------

Retained earnings, beginning of year .............................        781.6       484.0
Net earnings .....................................................        237.4       244.5
                                                                     ----------  ----------
Retained earnings, end of period .................................      1,019.0       728.5
                                                                     ----------  ----------

Net unrealized investment gains (losses), beginning of year ......        338.2      (203.0)
Change in unrealized investment (losses) gains ...................       (274.9)      270.5
                                                                     ----------  ----------
Net unrealized investment gains, end of period ...................         63.3        67.5
                                                                     ----------  ----------

Minimum pension liability, beginning of year and end of period ...        (35.1)       (2.7)
                                                                     ----------  ----------

TOTAL SHAREHOLDER'S EQUITY, END OF PERIOD ........................   $  3,963.3  $  3,709.4
                                                                     ==========  ==========
</TABLE>



                 See Notes to Consolidated Financial Statements.


                                      F-44
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                  NINE MONTHS ENDED SEPTEMBER 30, 1996 AND 1995
                                   (UNAUDITED)
<TABLE>
<CAPTION>
                                                                           1996       1995
                                                                        -----------  ----------
                                                                             (IN MILLIONS)
<S>                                                                      <C>         <C>       
Net earnings .........................................................   $    237.4  $    244.5
  Adjustments to reconcile net earnings to net cash provided by
    operating activities:
    Interest credited to policyholders' account balances .............        948.8       921.3
    General Account policy charges ...................................       (651.4)     (581.4)
    Investment losses (gains) ........................................         21.5       (27.7)
    Change in Federal income taxes payable ...........................        (96.2)      110.8
    Changes in Closed Block assets and liabilities, net ..............        (46.9)      (52.6)
    Other, net .......................................................         33.8       102.2
                                                                         ----------  ----------

Net cash provided by operating activities ............................        447.0       717.1
                                                                         ----------  ----------

Cash flows from investing activities:
  Maturities and repayments ..........................................      1,626.0     1,312.6
  Sales ..............................................................      6,913.2     5,371.0
  Return of capital from joint ventures and limited partnerships .....         64.3        34.7
  Purchases ..........................................................     (9,646.9)   (7,100.5)
  Decrease in loans to discontinued GIC Segment ......................        827.0     1,155.4
  Other, net .........................................................        (97.9)     (176.7)
                                                                         ----------  ----------

Net cash (used) provided by investing activities .....................       (314.3)      596.5
                                                                         ----------  ----------

Cash flows from financing activities: 
  Policyholders' account balances:
    Deposits .........................................................      1,402.2     2,034.3
    Withdrawals ......................................................     (1,839.5)   (2,078.9)
  Net increase in short-term financings ..............................        195.3       272.5
  Repayments of long-term debt .......................................        (88.5)       (5.3)
  Payment of obligation to fund accumulated deficit of discontinued
    GIC Segment ......................................................          -      (1,215.4)
  Other, net .........................................................        (48.7)      (33.8)
                                                                         ----------  ----------

Net cash used by financing activities ................................       (379.2)   (1,026.6)
                                                                         ----------  ----------

Change in cash and cash equivalents ..................................       (246.5)      287.0
Cash and cash equivalents, beginning of year .........................        774.7       693.6
                                                                         ----------  ----------

Cash and Cash Equivalents, End of Period .............................   $    528.2  $    980.6
                                                                         ==========  ==========

Supplemental cash flow information
  Interest Paid ......................................................   $     70.6  $     61.2
                                                                         ==========  ==========
  Income Taxes (Refunded) Paid .......................................   $     (7.9) $      4.1
                                                                         ==========  ==========
</TABLE>

                 See Notes to Consolidated Financial Statements.


                                      F-45
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)


 1)   BASIS OF PRESENTATION

      The preparation of the accompanying  consolidated  financial statements in
      conformity with GAAP required management to make estimates and assumptions
      (including normal, recurring accruals) that affect the reported amounts of
      assets and liabilities and disclosure of contingent assets and liabilities
      at the  date of the  financial  statements  and the  reported  amounts  of
      revenues and expenses during the reporting period. These statements should
      be read in conjunction with the consolidated  financial  statements of the
      Company for the year ended  December 31, 1995.  The results of  operations
      for  the  nine  months  ended  September  30,  1996  are  not  necessarily
      indicative of the results to be expected for the full year.

      Certain  reclassifications  have been made in the  amounts  presented  for
      prior periods to conform those periods with the current presentation.

 2)   ACCOUNTING CHANGES AND PRONOUNCEMENTS

      The Company  implemented  SFAS No. 121,  "Accounting for the Impairment of
      Long-Lived  Assets and for  Long-Lived  Assets to be  Disposed  Of," as of
      January 1, 1996.  The  statement  requires  long-lived  assets and certain
      identifiable  intangibles  be reviewed for impairment  whenever  events or
      changes in  circumstances  indicate the carrying  value of such assets may
      not be  recoverable.  Impaired  real estate is written  down to fair value
      with the impairment loss being included in Investment  gains,  net. Before
      implementing  SFAS No. 121,  valuation  allowances on real estate held for
      the production of income were computed using the forecasted  cash flows of
      the respective properties discounted at a rate equal to the Company's cost
      of funds.  The  adoption  of the  statement  resulted  in the  release  of
      valuation  allowances  of $152.4  million and  recognition  of  impairment
      losses of $144.0  million on real estate held and used.  Real estate which
      management  has  committed  to  disposing  of by  sale or  abandonment  is
      classified as real estate to be disposed of. Valuation  allowances on real
      estate  to be  disposed  of  continue  to be  computed  using the lower of
      estimated  fair  value or  depreciated  cost,  net of  disposition  costs.
      Implementation  of the SFAS No. 121  impairment  requirements  relative to
      other  assets to be disposed  of  resulted in a charge for the  cumulative
      effect of an accounting  change of $23.1 million,  net of a Federal income
      tax  benefit  of $12.4  million,  due to the  writedown  to fair  value of
      building  improvements  relating to facilities being vacated  beginning in
      1996.

      In June 1996, the FASB issued SFAS No. 125,  "Accounting for Transfers and
      Servicing of Financial Assets and  Extinguishments  of Liabilities".  SFAS
      No. 125 specifies the accounting and reporting  requirements for transfers
      of financial  assets,  the recognition and measurement of servicing assets
      and  liabilities  and  extinguishments  of  liabilities.  SFAS No.  125 is
      effective for transactions  occurring after December 31, 1996 and is to be
      applied  prospectively.  Management  has not yet  determined the effect of
      implementing SFAS No. 125.

 3)   FEDERAL INCOME TAXES

      Federal  income  taxes for interim  periods  have been  computed  using an
      estimated annual  effective tax rate. This rate is revised,  if necessary,
      at the end of each  successive  interim  period  to  reflect  the  current
      estimate of the annual effective tax rate.


                                      F-46
<PAGE>

 4)   INVESTMENTS

      Investment valuation allowances and changes thereto are shown below:
<TABLE>
<CAPTION>
                                                                    NINE MONTHS ENDED
                                                                      SEPTEMBER 30,
                                                                  ---------------------
                                                                     1996       1995
                                                                  ---------  ----------
                                                                      (IN MILLIONS)
      <S>                                                          <C>         <C>     
      Balances, beginning of year ............................     $  325.3    $  284.9
      SFAS No. 121 release ...................................       (152.4)        -
      Additions charged to income ............................         88.7        67.8
      Deductions for writedowns and asset dispositions .......       (105.2)      (49.7)
                                                                   --------    --------
      Balances, End of Period ................................     $  156.4    $  303.0
                                                                   ========    ========

      Balances, end of period:
        Mortgage loans on real estate ........................     $   93.3    $   66.8
        Equity real estate ...................................         63.1       236.2
                                                                   --------    --------
      Total.............................................           $  156.4    $  303.0
                                                                   ========    ========
</TABLE>

      For the three  months and nine months ended  September  30, 1996 and 1995,
      investment  income is shown net of investment  expenses of $89.9  million,
      $272.1 million, $115.2 million and $343.3 million, respectively.

      As  of  September  30,  1996  and  December  31,  1995,  fixed  maturities
      classified as available for sale had amortized costs of $17,001.8  million
      and $15,284.0 million,  respectively.  Other equity  investments  included
      equity  securities  with  carrying  values of $125.0  million  and  $128.4
      million and costs of $101.3  million and $97.3 million as of September 30,
      1996 and December 31, 1995, respectively.

      For the nine months ended September 30, 1996 and 1995,  proceeds  received
      on sales of fixed maturities  classified as available for sale amounted to
      $6,645.1 million and $5,009.6 million, respectively.  Gross gains of $94.0
      million  and $135.1  million and gross  losses of $58.4  million and $49.8
      million were  realized on these sales for the nine months ended  September
      30, 1996 and 1995,  respectively.  The decrease in  unrealized  investment
      gains related to fixed maturities classified as available for sale for the
      nine months ended September 30, 1996 amounted to $500.1 million.

      During the nine months ended  September 30, 1995, one security  classified
      as held to maturity was sold and twelve  securities  classified as held to
      maturity were transferred to the available for sale portfolio. All actions
      were taken as a result of significant  deterioration in  creditworthiness.
      The amortized  cost of the security  sold was $4.2 million.  The aggregate
      amortized cost of the securities transferred was $116.0 million with gross
      unrealized investment losses of $3.2 million transferred to equity for the
      nine months ended September 30, 1995.

      Impaired  mortgage  loans  along  with the  related  provision  for losses
      follows:
<TABLE>
<CAPTION>
                                                                    SEPTEMBER 30,  December 31,
                                                                         1996         1995
                                                                    -------------  ----------
                                                                           (IN MILLIONS)
      <S>                                                            <C>           <C>     
      Impaired mortgage loans with provision for losses ........     $  428.6      $  310.1
      Impaired mortgage loans with no provision for losses .....        148.3         160.8
                                                                     --------      --------
      Recorded investment in impaired mortgage loans ...........        576.9         470.9
      Provision for losses .....................................         88.0          62.7
                                                                     --------      --------
      Net Impaired Mortgage Loans ..............................     $  488.9      $  408.2
                                                                     ========      ========
</TABLE>


                                      F-47
<PAGE>

      Impaired  mortgage  loans with no provision for losses are loans where the
      fair value of the  collateral or the net present value of the loans equals
      or exceeds the recorded investment.  Interest income earned on loans where
      the collateral  value is used to measure  impairment is recorded using the
      cash basis method. Interest income on loans where the present value method
      is used to measure  impairment is accrued on the net carrying value amount
      of the loan at the interest rate used to discount the cash flows.  Changes
      in the present  value  attributable  to changes in the amount or timing of
      expected cash flows are reported as investment gains or losses.

      During the nine months ended  September  30, 1996 and 1995,  respectively,
      the Company's  average recorded  investment in impaired mortgage loans was
      $548.7 million and $295.5  million.  Interest  income  recognized on these
      impaired  mortgage  loans  totaled $30.9 million and $20.3 million for the
      nine months ended  September  30, 1996 and 1995,  respectively,  including
      $13.7 million and $10.8 million recognized on the cash basis method.

 5)   ALLIANCE - CURSITOR TRANSACTION

      On February 29,  1996,  Alliance  acquired the business of  Cursitor-Eaton
      Asset  Management  Company and Cursitor  Holdings  Limited in exchange for
      approximately  1.8 million  Alliance Units,  $84.9 million in cash,  $21.5
      million in notes  which are payable  ratably  over the next four years and
      substantial  additional  consideration which will be determined at a later
      date.  The Company  recognized  an  investment  gain of $20.6 million as a
      result of the  issuance of Units in this  transaction.  At  September  30,
      1996, the Company's ownership of Alliance Units was approximately 57.4%.

 6)   BUSINESS SEGMENT INFORMATION
<TABLE>
<CAPTION>
                                               THREE MONTHS ENDED      NINE MONTHS ENDED
                                                 SEPTEMBER 30,           SEPTEMBER 30,
                                              ----------------------- ----------------------
                                                1996        1995         1996        1995
                                             -----------  ---------- -----------  ----------
                                                              (IN MILLIONS)
      <S>                                     <C>         <C>         <C>         <C>       
      Revenues
      Individual insurance and annuities ..   $    841.7  $    793.5  $  2,496.9  $  2,436.6
      Group pension .......................         60.7        77.1       189.3       209.4
      Attributed insurance capital ........         17.9        17.0        49.2        45.6
                                              ----------  ----------  ----------  ----------
        Insurance operations ..............        920.3       887.6     2,735.4     2,691.6
      Investment services .................        267.0       243.7       818.3       681.1
      Consolidation/elimination ...........         (5.8)       (7.2)      (18.1)      (23.3)
                                              ----------  ----------  ----------  ----------
      Total ...............................   $  1,181.5  $  1,124.1  $  3,535.6  $  3,349.4
                                              ==========  ==========  ==========  ==========

      EARNINGS (LOSS) BEFORE FEDERAL
        INCOME TAXES, MINORITY INTEREST
        AND CUMULATIVE EFFECT OF
        ACCOUNTING CHANGE
      Individual insurance and annuities ..   $     86.8  $     80.6  $    240.3  $    232.2
      Group pension .......................         (8.3)        (.9)      (28.6)      (12.7)
      Attributed insurance capital ........          9.7         9.9        23.5        22.5
                                              ----------  ----------  ----------  ----------
        Insurance operations ..............         88.2        89.6       235.2       242.0
      Investment services .................         68.8        59.2       226.8       157.2
                                              ----------  ----------  ----------  ----------
        Subtotal ..........................        157.0       148.8       462.0       399.2
      Corporate interest expense ..........        (16.9)       (7.0)      (49.8)      (19.6)
                                              ----------  ----------  ----------  ----------
      Total ...............................   $    140.1  $    141.8  $    412.2  $    379.6
                                              ==========  ==========  ==========  ==========
</TABLE>


                                      F-48
<PAGE>

<TABLE>
<CAPTION>
                                                         SEPTEMBER 30,     December 31,
                                                               1996           1995
                                                         --------------    ------------
                                                                  (IN MILLIONS)
      <S>                                                  <C>              <C>        
      ASSETS
      Individual insurance and annuities ...........       $  53,559.8      $  50,328.8
      Group pension ................................           3,601.0          4,033.3
      Attributed insurance capital .................           2,055.5          2,391.6
                                                           -----------      -----------
        Insurance operations .......................          59,216.3         56,753.7
      Investment services ..........................          13,434.1         12,842.9
      Consolidation/elimination ....................            (369.9)          (354.4)
                                                           -----------      -----------
      Total ........................................       $  72,280.5      $  69,242.2
                                                           ===========      ===========
</TABLE>

 7)   DISCONTINUED OPERATIONS

      Summarized financial information of the discontinued GIC Segment follows:
<TABLE>
<CAPTION>
                                                        SEPTEMBER 30,   DECEMBER 31,
                                                             1996         1995
                                                        --------------  ------------
                                                               (IN MILLIONS)
<S>                                                      <C>            <C>       
ASSETS
Mortgage loans on real estate ....................       $  1,285.0     $  1,485.8
Equity real estate ...............................          1,057.1        1,122.1
Cash and other invested assets ...................            361.7          665.2
Other assets .....................................            191.5          579.3
                                                         ----------     ----------
Total Assets .....................................       $  2,895.3     $  3,852.4
                                                         ==========     ==========
LIABILITIES
Policyholders' liabilities .......................       $  1,360.3     $  1,399.8
Allowance for future losses ......................            118.8          164.2
Amounts due to continuing operations .............          1,270.1        2,097.1
Other liabilities ................................            146.1          191.3
                                                         ----------     ----------
Total Liabilities ................................       $  2,895.3     $  3,852.4
                                                         ==========     ==========
</TABLE>

<TABLE>
<CAPTION>
                                             THREE MONTHS ENDED  NINE MONTHS ENDED
                                               SEPTEMBER 30,        SEPTEMBER 30,
                                             ------------------ ------------------
                                              1996      1995     1996     1995
                                             -------  --------  -------  ---------
                                                         (IN MILLIONS)
<S>                                          <C>      <C>      <C>       <C>   
REVENUES
Investment income (net of investment
  expenses of $31.8, $40.5, $96.1
  and $117.9) ............................   $  50.2  $  52.6  $  182.4  $  202.1
Investment (losses) gains, net ...........      (6.2)     6.6     (23.8)    (12.3)
Policy fees, premiums and other
  income, net ............................        .1       .1        .2        .6
                                            --------- -------- --------  --------
Total revenues ...........................      44.1     59.3     158.8     190.4
BENEFITS AND OTHER DEDUCTIONS ............      56.9     76.6     196.2     253.9
                                            --------- -------- --------  --------
Losses Charged to Allowance
  for Future Losses ......................   $ (12.8) $ (17.3) $  (37.4) $  (63.5)
                                             =======  =======  ========  ========
</TABLE>


                                      F-49
<PAGE>

      Investment  valuation  allowances  amounted  to $19.9  million on mortgage
      loans and $16.3  million on equity real estate for an  aggregate  of $36.2
      million at September 30, 1996. As of January 1, 1996, the adoption of SFAS
      No. 121 resulted in a release of existing  valuation  allowances  of $71.9
      million on equity  real estate and  recognition  of  impairment  losses of
      $69.8  million  on real  estate  held and  used.  At  December  31,  1995,
      valuation allowances amounted to $19.2 million on mortgage loans and $77.9
      million on equity real estate for an aggregate of $97.1 million.

      Benefits and other deductions included $23.3 million, $94.8 million, $38.7
      million and $116.0 million of interest expense related to amounts borrowed
      from  continuing  operations  for the three  months and nine months  ended
      September 30, 1996 and 1995, respectively.

      The allowance for future losses is based upon  management's  best judgment
      and there can be no assurance ultimate losses will not differ.

 8)   CLOSED BLOCK

      Summarized financial information of the Closed Block follows:
<TABLE>
<CAPTION>
                                                                  SEPTEMBER 30,  DECEMBER 31,
                                                                       1996         1995
                                                                  -------------  ------------
                                                                        (IN MILLIONS)
       <S>                                                         <C>           <C>    
       ASSETS
       Fixed maturities:
         Available for sale, at estimated fair value (amortized
           cost of $3,730.0 and $3,662.8) ......................   $  3,736.2    $  3,896.2
       Mortgage loans on real estate ...........................      1,422.2       1,368.8
       Policy loans ............................................      1,778.8       1,797.2
       Cash and other invested assets ..........................        321.8         440.9
       Deferred policy acquisition costs .......................        780.8         823.6
       Other assets ............................................        305.9         286.1
                                                                   ----------    ----------
       Total Assets ............................................   $  8,345.7    $  8,612.8
                                                                   ==========    ==========
       LIABILITIES
       Future policy benefits and other policyholders'
        account balances .......................................   $ 9,159.6      $  9,346.7
       Other liabilities .......................................        33.6           160.5
                                                                   ---------      ----------
       Total Liabilities .......................................   $ 9,193.2      $  9,507.2
                                                                   =========      ==========
</TABLE>


                                      F-50
<PAGE>

<TABLE>
<CAPTION>
                                            THREE MONTHS ENDED    NINE MONTHS ENDED
                                              SEPTEMBER 30,        SEPTEMBER 30,
                                            ------------------  --------------------
                                              1996     1995       1996       1995
                                            --------  --------  --------  ----------
                                                          (IN MILLIONS)
      <S>                                   <C>       <C>       <C>       <C>     
      REVENUES
      Premiums and other income .........   $  171.3  $  178.8  $  539.1  $  561.3
      Investment income (net of investment
        expenses of $6.9, $6.6, $21.0 and
        $20.3) ..........................      140.2     133.3     408.4     400.7
      Investment losses, net ............       (4.6)      (.6)    (13.2)     (7.5)
                                            --------  --------  --------  --------
      Total revenues ....................      306.9     311.5     934.3     954.5
                                            --------  --------  --------  --------

      BENEFITS AND OTHER DEDUCTIONS
      Policyholders' benefits and dividends    266.9     270.8     810.2     824.1
      Other operating costs and expenses .      16.3      12.5      50.3      45.0
                                            --------  --------  --------  --------
      Total benefits and other deductions      283.2     283.3     860.5     869.1
                                            --------  --------  --------  --------

      Contribution from the Closed Block    $   23.7  $   28.2  $   73.8  $   85.4
                                            ========  ========  ========  ========
</TABLE>

      Investment  valuation  allowances  amounted  to $33.4  million  and  $18.4
      million on mortgage loans and $2.5 million and $4.3 million on equity real
      estate for an  aggregate of $35.9  million and $22.7  million at September
      30, 1996 and December 31, 1995,  respectively.  As of January 1, 1996, the
      adoption of SFAS No. 121 resulted in the recognition of impairment  losses
      of $5.6 million on real estate held and used.

 9)   RESTRUCTURE COSTS

      At September  30,  1996,  liabilities  associated  with 1994 and 1995 cost
      reduction  programs  totaled $27.3  million.  During the nine months ended
      September 30, 1996 and 1995, the Company  restructured  certain operations
      in  connection  with cost  reduction  programs and incurred  costs of $2.6
      million  and  $8.6  million,   respectively,   primarily  associated  with
      severance  related  benefits.  Amounts  paid during the nine months  ended
      September 30, 1996 and charged  against the  liabilities  for the 1994 and
      1995 cost reduction programs totaled $13.1 million.

10)   LITIGATION

      There  have  been  no new  material  legal  proceedings  and  no  material
      developments  in matters which were  previously  reported in the Company's
      Notes to Consolidated Financial Statements for the year ended December 31,
      1995, except as follows:

      On May 29,  1996,  the New York County  Supreme  Court  entered a judgment
      dismissing the complaint with prejudice in the previously  reported action
      Golomb,  et al. v. The  Equitable  Life  Assurance  Society  of the United
      States.  Plaintiffs  have  filed a notice of appeal of that  judgment.  On
      February 9, 1996, Equitable Life removed the Pennsylvania  action,  Malvin
      v. The  Equitable  Life  Assurance  Society of the United  States,  to the
      United  States  District  Court for the Middle  District of  Pennsylvania.
      Following the decision granting Equitable Life's motion to dismiss the New
      York action  (Golomb),  on the consent of the parties,  the District Court
      ordered an indefinite stay of all proceedings in the Pennsylvania  action,
      pending either party's right to reinstate the proceeding, and ordered that
      for administrative purposes the case be deemed administratively closed. On
      February 2, 1996, Equitable Life removed the Texas action,  Bowler, et al.
      v. The  Equitable  Life  Assurance  Society of the United  States,  to the
      United States  District Court for the Northern  District of Texas. On July
      1, 1996, Equitable Life filed a motion for summary judgment dismissing the
      complaint in its entirety.  The Company's management has been advised that
      plaintiffs  plan to oppose  the motion for  summary  judgment.  In August,
      1996, the court granted plaintiffs leave to file a supplemental  complaint
      on behalf  of a  proposed  class of Texas  policyholders  claiming  unfair
      discrimination, breach of contract and other claims arising out of alleged
      differences  between premiums charged to Texas  policyholders and premiums
      charged to

                                      F-51
<PAGE>

      similarly  situated  policyholders  in New York and certain  other states.
      Plaintiffs  seek refunds of alleged  overcharges,  exemplary or additional
      damages citing Texas statutory provisions which among other things, permit
      two times the amount of actual  damage plus  additional  penalties  if the
      acts  complained of are found to be knowingly  committed,  and  injunctive
      relief.  Equitable  Life has  also  filed a motion  for  summary  judgment
      dismissing the  supplemental  complaint in its entirety.  Equitable Life's
      management has been advised that plaintiffs plan to oppose that motion.

      On May 22, 1996, a separate action entitled  Bachman v. The Equitable Life
      Assurance  Society of the United States,  was filed in Florida state court
      making claims similar to those in the previously  reported  Golomb action.
      The Florida  action is  asserted on behalf of a proposed  class of Florida
      issued  or  renewed  policyholders,  insured  after  1983  under  Lifetime
      Guaranteed  Renewable Major Medical Insurance Policies issued by Equitable
      Life.  The Florida  action seeks  compensatory  and  punitive  damages and
      injunctive  relief   restricting  the  methods  by  which  Equitable  Life
      increases  premiums in the future,  based on various common law claims. On
      June 20, 1996, Equitable Life removed the Florida action to Federal court.
      Equitable   Life  has  answered  the   complaint,   denying  the  material
      allegations  and  asserting  certain  affirmative  defenses.  Although the
      outcome of any litigation cannot be predicted with certainty, particularly
      in the early stages of an action, The Equitable's management believes that
      the  ultimate  resolution  of this  litigation  should not have a material
      adverse effect on the financial position of the Company.  Due to the early
      stage of such litigation, the Company's management cannot make an estimate
      of loss,  if any, or predict  whether or not such  litigation  will have a
      material  adverse  effect on the  Company's  results of  operations in any
      particular period.

      On November 6, 1996, a proposed class action entitled Fletcher,  et al. v.
      The Equitable  Life Assurance  Society of the United States,  was filed in
      California Superior Court for Fresno County, making substantially the same
      allegations  concerning  premium  rates  and  premium  rate  increases  on
      guaranteed  renewable  policies made in the Bowler  action.  The complaint
      alleges,  among other  things,  that  differentials  between rates charged
      California  policyholders  and policyholders in New York and certain other
      states,  and the  methods  used by  Equitable  Life to  calculate  premium
      increases,  breached  the terms of its policies  and that  Equitable  Life
      misrepresented  and concealed the facts  pertaining to such  differentials
      and methods in violation of California law.  Plaintiffs seek  compensatory
      damages  in an  unspecified  amount,  rescission,  injunctive  relief  and
      attorneys fees. Although the outcome of any litigation cannot be predicted
      with certainty,  particularly in the early stages of an action,  Equitable
      Life's management believes that the ultimate resolution of this litigation
      should not have a material  adverse  effect on the  financial  position of
      Equitable  Life.  Due to the  early  stage of such  litigation,  Equitable
      Life's  management  cannot make an  estimate  of loss,  if any, or predict
      whether  or not such  litigation  will have a material  adverse  effect on
      Equitable Life's results of operations in any particular period.

      In connection with the previously  reported action entitled Sidney C. Cole
      et al. v. The Equitable  Life  Assurance  Society of the United States and
      The  Equitable of  Colorado,  Inc.,  on June 28, 1996,  the court issued a
      decision and order dismissing with prejudice  plaintiff's causes of action
      for fraud,  constructive fraud, breach of fiduciary duty, negligence,  and
      unjust enrichment,  and dismissing without prejudice  plaintiff's cause of
      action  under the New York State  consumer  protection  statute.  The only
      remaining  causes  of action  are for  breach of  contract  and  negligent
      misrepresentation.  Plaintiffs  have  made a motion  for  reargument  with
      respect to this order, which was submitted to the court in October 1996.

      On May 21, 1996, an action entitled Elton F. Duncan,  III v. The Equitable
      Life  Assurance  Society  of the  United  States,  was  commenced  against
      Equitable  Life in the Civil  District  Court for the  Parish of  Orleans,
      State of Louisiana. The action is brought by an individual who purchased a
      whole life policy.  Plaintiff  alleges  misrepresentations  concerning the
      extent to which the policy was a proper  replacement policy and the number
      of years that the annual premium would need to be paid. Plaintiff purports
      to represent a class consisting of all persons who purchased whole life or
      universal life insurance policies from Equitable Life from January 1, 1982
      to the present. Plaintiff seeks damages, including punitive damages, in an
      unspecified amount. On June 21, 1996, Equitable Life removed the action to
      the United States  District  Court for the Eastern  District of Louisiana.
      Plaintiff  has made a motion  to remand to the  Louisiana  Civil  District
      Court, and Equitable Life will

                                      F-52
<PAGE>

      oppose such motion.  On July 26, 1996, an action entitled  Michael Bradley
      v. Equitable  Variable Life Insurance  Company,  was commenced in New York
      state  court.  The action is  brought  by the  holder of a  variable  life
      insurance policy issued by EVLICO.  The plaintiff  purports to represent a
      class consisting of all persons or entities who purchased one or more life
      insurance  policies  issued by EVLICO from January 1, 1980.  The complaint
      puts   at   issue   various    alleged   sales   practices   and   alleges
      misrepresentations  concerning the extent to which the policy was a proper
      replacement  policy and the number of years that the annual  premium would
      need to be paid.  Plaintiff seeks damages,  including punitive damages, in
      an unspecified  amount and also seeks injunctive relief prohibiting EVLICO
      from canceling  policies for failure to make premium  payments  beyond the
      alleged  stated  number of years that the annual  premium would need to be
      paid.  Equitable  Life and  EVLICO  have made a motion to  consolidate  or
      jointly try this proceeding with the Cole action,  which will not be heard
      until  November  1996.  Although the outcome of any  litigation  cannot be
      predicted with  certainty,  particularly in the early stages of an action,
      the  Company's  management  believes  that the ultimate  resolution of the
      litigations discussed in this paragraph should not have a material adverse
      effect on the financial  position of the Company.  Due to the early stages
      of such litigation,  the Company's  management  cannot make an estimate of
      loss,  if any,  or  predict  whether  or not such  litigation  will have a
      material  adverse  effect on the  Company's  results of  operations in any
      particular period.

      Equitable  Life recently  received a subpoena from the U.S.  Department of
      Labor ("DOL") requesting copies of any third-party appraisals in Equitable
      Life's possession relating to the ten largest properties (by value) in the
      Prime Property Fund ("PPF").  PPF is an open-end,  commingled  real estate
      separate account of Equitable  Life's for pension clients.  Equitable Life
      serves as investment manager in PPF and has retained Equitable Real Estate
      Investment Management, Inc. ("Equitable Real Estate") as adviser. In early
      1995, the DOL commenced a national investigation of commingled real estate
      funds with pension investors, including PPF. The investigation now appears
      to be focused principally on appraisal and valuation procedures in respect
      of fund properties. The most recent request from the DOL seems to reflect,
      at least in part, an interest in the  relationship  between the valuations
      for those properties  reflected in appraisals  prepared for local property
      tax proceedings  and the valuations used by PPF for other purposes.  At no
      time has the DOL made  any  specific  allegation  that  Equitable  Life or
      Equitable  Real  Estate  has  acted  improperly  and  Equitable  Life  and
      Equitable  Real Estate believe that any such  allegation  would be without
      foundation.  While the outcome of this  investigation  cannot be predicted
      with certainty,  in the opinion of management,  the ultimate resolution of
      this matter  should not have a material  adverse  effect on the  Company's
      consolidated financial position or results of operations.

      In connection with the previously reported arbitration involving Equitable
      Casualty  Insurance Company  ("Casualty"),  the arbitration panel issued a
      final  award in favor of  Casualty  and GEICO  General  Insurance  Company
      ("GEICO  General")  on June 17,  1996.  The result of the  arbitration  is
      expected to resolve in favor of Casualty and GEICO General two litigations
      that  were  commenced  by  Houston  General  Insurance  Company  ("Houston
      General")  and that have been stayed by the presiding  courts  pending the
      completion  of the  arbitration.  Houston  General has informed  Casualty,
      through counsel,  that it is considering  whether to consent to entry of a
      judgment  enforcing the arbitration award or whether to contest the award.
      The Company's  management believes that Houston General has no valid basis
      for contesting the arbitration award and therefore the ultimate resolution
      of this matter should not have a material  adverse effect on the Company's
      financial position or results of operations.

      With respect to the previously  reported National Gypsum  litigation,  the
      Bankruptcy Court has remanded the Texas state court action to state court.

      With  respect  to  the  previously  reported   Spectravision   litigation,
      plaintiffs  have filed an amended  complaint  in which  DLJSC is no longer
      named as a defendant.


                                      F-53
<PAGE>

      On September 26, 1996,  the United States  District Court for the Southern
      District of New York granted the defendants'  motion to dismiss all counts
      of the complaint in the previously reported litigation  involving Alliance
      and  the  Alliance  North  American   Government  Income  Fund,  Inc.  The
      plaintiffs  have filed motions  requesting  that the court  reconsider its
      decision  and for  permission  to file an  amended  complaint.  While  the
      ultimate outcome cannot be determined at this time,  Alliance's management
      does not expect that it will have a material  adverse effect on Alliance's
      consolidated financial position or results of operations.

      In addition to the matters  previously  reported and the matters described
      above,  Equitable Life and its  subsidiaries  and DLJ and its subsidiaries
      are involved in various legal actions and  proceedings in connection  with
      their businesses. Some of the actions and proceedings have been brought on
      behalf of  various  alleged  classes  of  claimants  and  certain of these
      claimants seek damages of unspecified amounts.  While the ultimate outcome
      of such matters  cannot be  predicted  with  certainty,  in the opinion of
      management no such matter is likely to have a material  adverse  effect on
      the Company's consolidated financial position or results of operations.


                                      F-54
<PAGE>


                                                                      APPENDIX A

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 IL COLI II premiums.

Historically, the investment performance of common stocks over the long term has
generally been superior to that of long or short-term debt securities,  although
common  stocks have been  subject to more  dramatic  changes in value over short
periods of time. The Common Stock Fund of the Separate  Account may,  therefore,
be a desirable  selection for policyowners who are willing to accept such risks.
Policyowners who have a need to limit short-term risk, may find it preferable to
allocate a smaller  percentage  of their net premiums to those funds that invest
primarily in common stock. Any investment in securities, whether equity or debt,
involves  varying  degrees of potential  risk,  in addition to offering  varying
degrees of potential reward.

The chart on page A-2  illustrates  the average annual  compound rates of return
over selected time periods  between  December 31, 1925 and December 31, 1995 for
common  stocks,   long-term   government  bonds,   long-term   corporate  bonds,
intermediate-term  government bonds and Treasury Bills. The Consumer Price Index
is shown as a measure of inflation for comparison  purposes.  The average annual
returns assume the reinvestment of dividends, capital gains and interest.

The  information  presented  is an  historical  record  of  unmanaged  groups of
securities  and is neither an estimate  nor a guarantee  of future  results.  In
addition,  investment management fees and expenses and charges associated with a
variable life insurance policy, are not reflected.

The rates of return illustrated do not represent returns of the Separate Account
or the Trust and do not constitute a representation  that the performance of the
Separate  Account  funds or the Trust  portfolios  will  correspond  to rates of
return such as those illustrated in the chart. For a comparative illustration of
performance  results  of The Hudson  River  Trust,  see page A-1 of the  Trust's
prospectus.








                                      A-1

<PAGE>


                         AVERAGE ANNUAL RATES OF RETURN

<TABLE>
<CAPTION>
FOR THE
FOLLOWING                                       LONG-TERM        LONG-TERM      INTERMEDIATE-        U.S.           CONSUMER
PERIODS ENDING                  COMMON         GOVERNMENT        CORPORATE       TERM GOV'T        TREASURY           PRICE
12/31/95:                       STOCKS            BONDS            BONDS            BONDS            BILLS            INDEX
- --------                        ------            -----            -----            -----            -----            -----

<S>                              <C>              <C>              <C>              <C>               <C>              <C> 
 1 year..................        37.43            31.67            26.39            16.80             5.60             2.74
 3 years.................        15.26            12.82            10.47             7.22             4.13             2.72
 5 years.................        16.57            13.10            12.07             8.81             4.29             2.83
10 years.................        14.84            11.92            11.25             9.08             5.55             3.48
20 years.................        14.59            10.45            10.54             9.69             7.28             5.23
30 years.................        10.68             7.92             8.17             8.36             6.72             5.39
40 years.................        10.78             6.38             6.75             7.02             5.73             4.46
50 years.................        11.94             5.35             5.75             5.87             4.80             4.36
60 years.................        11.34             5.20             5.46             5.34             4.01             4.10
Since 1926...............        10.54             5.17             5.69             5.25             3.72             3.12
Inflation Adjusted
Since 1926...............         7.20             1.99             2.49             2.07             0.58             0.00
- ----------------------------

</TABLE>

*Source:  Ibbotson,  Roger G. and Rex A. Sinquefield,  STOCKS, BONDS, BILLS, AND
 INFLATION (SBBI),  1982,  updated in STOCKS,  BONDS,  BILLS, AND INFLATION 1996
 YEARBOOK,(TM)Ibbotson Associates, Inc., Chicago. All rights reserved.

 Common Stocks (S&P 500)--  Standard and Poor's  Composite  Index,  an unmanaged
 weighted  index of the stock  performance  of 500  industrial,  transportation,
 utility and financial companies.

 Long-term  Government Bonds-- Measured using a one-bond  portfolio  constructed
 each year  containing a bond with  approximately  a twenty year  maturity and a
 reasonably current coupon.

 Long-term  Corporate  Bonds -- For the  period  1969-1995,  represented  by the
 Salomon  Brothers  Long-Term,  High-Grade  Corporate Bond Index; for the period
 1946-1968,  the Salomon  Brothers' Index was backdated using Salomon  Brothers'
 monthly  yield  data and a  methodology  similar  to that used by  Salomon  for
 1969-1995; for the period 1926-1945, the Standard and Poor's monthly High-Grade
 Corporate  Composite  yield data were used,  assuming a 4 percent  coupon and a
 twenty year maturity.

 Intermediate-term   Government  Bonds  --  Measured  by  a  one-bond  portfolio
 constructed  each  year  containing  a bond  with  approximately  a  five  year
 maturity.

 U.S. Treasury Bills-- Measured by rolling over each month a one-bill  portfolio
 containing,  at the  beginning  of each  month,  the bill  having the  shortest
 maturity not less than one month.

 Inflation  -- Measured  by the  Consumer  Price  Index for all Urban  Consumers
 (CPI-U), not seasonally adjusted.













                                      A-2
<PAGE>





- --------------------------------------------------------------------------------
PROSPECTUS







- --------------------------------------------------------------------------------
IL COLI II (TM)








- --------------------------------------------------------------------------------
JULY 24, 1996













EQUITABLE VARIABLE LIFE INSURANCE COMPANY

<PAGE>

                                       IL
                                     COLI II


                         Prospectus Dated July 24, 1996

IL COLI II is an individual  flexible  premium  variable life  insurance  policy
issued by Equitable  Variable Life Insurance  Company  (Equitable  Variable),  a
wholly-owned  subsidiary of The Equitable Life  Assurance  Society of the United
States (Equitable).  The policy is designed to be offered to eligible purchasers
and to be used for a variety of business purposes.


The policy  offers  flexible  premium  payments,  a choice of two death  benefit
options,  decreases  to the policy's  Face Amount of  insurance  and a choice of
funding  options,  including  a  guaranteed  interest  option and the  following
thirteen investment portfolios:

<TABLE>
<S>                                       <C>                     <C>
Fixed Income Series:                      Equity Series:          Asset Allocation Series:
o  Money Market                           o  Growth & Income      o  Conservative Investors
o  Intermediate Government Securities     o  Equity Index         o  Balanced
o  Quality Bond                           o  Common Stock         o  Growth Investors
o  High Yield                             o  Global
                                          o  International
                                          o  Aggressive Stock
</TABLE>

We do not guarantee the investment  performance of these investment  portfolios,
which involve varying degrees of risk.

Although premiums are flexible,  additional premiums may be required to keep the
policy in effect. The policy may terminate if its value (net of any policy loan)
is too small to pay the policy's monthly  charges.  The policy can be guaranteed
to stay in  force,  regardless  of  investment  performance,  through  the death
benefit guarantee provision (if available).

You can borrow against or withdraw money from the policy,  within limits.  Loans
and withdrawals will reduce the policy's death benefit and cash surrender value.
You can also surrender the policy.

Your Equitable  agent can provide you with  information  about all forms of life
insurance  available  from us and  Equitable  and help you decide which may best
meet your needs. Replacing existing insurance with an IL COLI II or other policy
may not be to your advantage.

You may examine the policy for a limited  period and cancel it 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 IL COLI
II. 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 1996 Equitable Variable Life Insurance Company. All rights reserved.


VM 514      Cat. No. 126945

<PAGE>


                                TABLE OF CONTENTS

                                                                            PAGE
                                                                            ----

SUMMARY OF IL COLI II FEATURES.................................................1
PART 1 -- DETAILED INFORMATION ABOUT EQUITABLE VARIABLE AND
  IL COLI II INVESTMENT CHOICES................................................6
          THE COMPANY THAT ISSUES IL COLI II...................................6
            Equitable Variable.................................................6
            Our Parent, Equitable..............................................6
          THE SEPARATE ACCOUNT AND THE TRUST...................................6
            The Separate Account...............................................6
            The Trust..........................................................6
            The Trust's Investment Adviser.....................................6
            Investment Policies Of The Trust's Portfolios......................7
          THE GUARANTEED INTEREST ACCOUNT......................................8
            Adding Interest In The Unloaned Guaranteed
              Interest Account.................................................8
            Transfers Out Of The Guaranteed Interest Account...................8
PART 2 -- DETAILED INFORMATION ABOUT IL COLI II................................9
          FLEXIBLE PREMIUMS....................................................9
            Planned Periodic And Death Benefit Guarantee
              Premiums.........................................................9
            Premium And Monthly Charge Allocations.............................9
          DEATH BENEFITS.......................................................9
            Guaranteeing The Death Benefit....................................10
          CHANGES IN INSURANCE PROTECTION.....................................10
            Decreasing The Face Amount........................................10
            Changing The Death Benefit Option.................................10
            Substitution Of Insured Person....................................11
            When Policy Changes Go Into Effect................................11
          MATURITY BENEFIT....................................................11
          LIVING BENEFIT OPTION...............................................11
          SUPPLEMENTAL INSURANCE ON THE INSURED PERSON........................11
          YOUR POLICY ACCOUNT VALUE...........................................12
            Amounts In The Separate Account...................................12
            How We Determine The Unit Value...................................12
            Transfers Of Policy Account Value.................................12
            Telephone Transfers...............................................12
            Charge For Transfers..............................................12
          BORROWING FROM YOUR POLICY ACCOUNT..................................12
            How To Request A Loan.............................................13
            Policy Loan Interest..............................................13
            When Interest Is Due..............................................13
            Repaying The Loan.................................................13
            The Effects Of A Policy Loan......................................13
          PARTIAL WITHDRAWALS AND SURRENDER...................................13
            Partial Withdrawals...............................................13
            Surrender For Net Cash Surrender Value............................14
          DEDUCTIONS AND CHARGES..............................................14
            Deductions From Premiums..........................................14
            Deductions From Your Policy Account...............................14
            Trust Charges.....................................................15
          ADDITIONAL INFORMATION ABOUT IL COLI II.............................16
            Your Policy Can Terminate.........................................16
            You May Restore A Policy After It Terminates......................16
            Policy Periods, Anniversaries, Dates And Ages.....................16
          TAX EFFECTS.........................................................17
            Policy Proceeds...................................................17
            Policy Terminations...............................................18
            Diversification...................................................18
            Policy Changes....................................................18
            Tax Changes.......................................................18
            Estate And Generation Skipping Taxes..............................18
            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................................................20
          YOUR BENEFICIARY....................................................21
          ASSIGNING YOUR POLICY...............................................21
          WHEN WE PAY POLICY PROCEEDS.........................................21
          DIVIDENDS...........................................................21
          REGULATION..........................................................21
          SPECIAL CIRCUMSTANCES...............................................21
          DISTRIBUTION........................................................22
          LEGAL PROCEEDINGS...................................................22
          ACCOUNTING AND ACTUARIAL EXPERTS....................................22
          ADDITIONAL INFORMATION..............................................22
          MANAGEMENT..........................................................23
PART 4 -- ILLUSTRATIONS OF POLICY BENEFITS....................................25
SEPARATE ACCOUNT FP FINANCIAL STATEMENTS...................................FSA-1
EQUITABLE VARIABLE FINANCIAL STATEMENTS......................................F-1
APPENDIX A -- COMMUNICATING PERFORMANCE DATA.................................A-1
              LONG-TERM MARKET TRENDS........................................A-1

- --------------------------------------------------------------------------------
In this  prospectus  "we," "our" and "us" mean  Equitable  Variable,  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) 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 IL COLI II 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).

ELIGIBILITY TO PURCHASE

IL COLI II has been  designed to be used as a  potential  source of funds to pay
benefits under  non-qualified  executive  deferred  compensation  plans,  salary
continuation  plans or for  other  business  purposes.  In order to  qualify  to
purchase IL COLI II, the following conditions must be satisfied:

o a minimum of five  policies  must be issued,  each on the life of a  different
  eligible insured person;

o the minimum  initial  premium  under each of the policies  must be remitted to
  Equitable Variable by the policyowner;

o the aggregate  annualized first year planned periodic premium for all policies
  must be at least $150,000; and

o certain  undertakings,  which may be required by Equitable Variable in certain
  situations, are submitted to Equitable Variable.

PUTTING MONEY INTO THE POLICY

FLEXIBLE PREMIUMS

o Premiums may be invested whenever and in whatever amount you determine, within
  limits.  Other than the initial  premium,  there are no  scheduled or required
  premium payments (however,  under certain conditions,  additional premiums may
  be needed to keep a policy in effect). See FLEXIBLE PREMIUMS on page 9.

POLICY ACCOUNT

o Net  premiums  are put in  your  Policy  Account  and  can be  allocated  to a
  Guaranteed  Interest Account and to one or more funds of Equitable  Variable's
  Separate  Account FP (each a Fund,  and  together,  the Funds or the  Separate
  Account).  The Funds invest in  corresponding  portfolios  of The Hudson River
  Trust (Trust),  a mutual fund. See THE SEPARATE ACCOUNT and THE TRUST, both on
  page 6.

o Transfers can be made among the various funding options,  BUT TRANSFERS OUT OF
  THE GUARANTEED  INTEREST ACCOUNT CAN ONLY BE MADE DURING A LIMITED TIME AND IN
  LIMITED AMOUNTS.  See TRANSFERS OUT OF THE GUARANTEED INTEREST ACCOUNT on page
  8 for a  description  of these  limitations.  Transfers  into  the  Guaranteed
  Interest  Account and among the Funds may  generally be made at any time.  See
  TRANSFERS OF POLICY ACCOUNT VALUE on page 12.

o There is no minimum  guaranteed cash value for amounts allocated to the Funds.
  The value of amounts allocated to the Guaranteed  Interest Account will depend
  on the interest rates declared and guaranteed each year by Equitable  Variable
  (4% minimum,  before deductions).  See THE GUARANTEED INTEREST ACCOUNT on page
  8.

TAKING MONEY OUT OF THE POLICY

o Loans may be taken  against 90% of a policy's  Cash  Surrender  Value  (Policy
  Account value) subject to certain conditions. Loan interest accrues daily at a
  rate determined annually. Currently, amounts set aside to secure the loan earn
  interest at a rate 1% lower than the rate  charged  for policy loan  interest.
  See BORROWING FROM YOUR POLICY ACCOUNT on page 12.

o Partial Withdrawals of Net Cash Surrender Value (Cash Surrender Value less any
  loan and accrued  loan  interest)  may be taken after the first  policy  year,
  subject to our approval and certain  conditions.  See PARTIAL  WITHDRAWALS  on
  page 13.

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.
  See SURRENDER FOR NET CASH SURRENDER VALUE on page 14.

INSURANCE PROTECTION FEATURES

DEATH BENEFITS

o Option A, a fixed benefit equal to the policy's Face Amount.

o Option B, a variable  benefit equal to the Face Amount plus the Policy Account
  value.

o The total minimum Face Amount  (including any death benefit coverage under any
  policy rider) is $100,000.

                                       1
<PAGE>


o In some cases a higher death benefit may apply in order to meet Federal income
  tax law requirements. See DEATH BENEFITS on page 9.

o After the second policy year,  you can decrease the Face Amount or change your
  death benefit option. Conditions apply to Face Amount and death benefit option
  changes. See CHANGES IN INSURANCE PROTECTION on page 10.

o After the  second  policy  year,  you may be able to  substitute  the  insured
  person. See SUBSTITUTION OF INSURED PERSON on page 11.

DEATH BENEFIT GUARANTEE

o The  death  benefit   guarantee   provision   guarantees  that  under  certain
  conditions,  the policy  will  remain in force even if the Net Cash  Surrender
  Value is too small to pay the monthly  charges.  The death  benefit  guarantee
  provision  is not  available if you have  elected any death  benefit  coverage
  under the  supplemental  term  insurance  rider.  The death benefit  guarantee
  provision may be limited or not available in some states. See GUARANTEEING THE
  DEATH  BENEFIT  on page  10 for a  description  of  these  provisions  and the
  conditions that apply.

MATURITY BENEFIT

o A maturity benefit equal to the amount in your Policy Account, less any policy
  loan,  any lien securing a Living  Benefit  payment and accrued  interest,  is
  payable on the policy anniversary  nearest the insured person's 100th birthday
  (Final Policy Date),  if the insured  person is still living on that date. See
  MATURITY BENEFIT on page 11.

LIVING BENEFIT

o The Living  Benefit rider enables the  policyowner to receive a portion of the
  policy's  death  benefit  (excluding  any  death  benefit  payable  under  the
  supplemental  term  insurance  rider) if the  insured  person  has a  terminal
  illness.  The Living Benefit rider will be added to most policies at issue for
  no additional cost. See LIVING BENEFIT OPTION on page 11.

SUPPLEMENTAL INSURANCE ON THE INSURED PERSON

o You may purchase at issue death benefit coverage on the insured person through
  a supplemental term insurance rider.  Choosing coverage under the supplemental
  term  insurance  rider in lieu of  coverage  under the base policy will reduce
  total charges and increase  Policy  Account  values on a current charge basis.
  The more supplemental  term insurance  coverage you elect, the greater will be
  the amount of the reduction in charges and increase in Policy  Account  values
  on a current charge basis.  However, the supplemental term insurance rider has
  higher guaranteed maximum cost of insurance charges than the base policy. On a
  guaranteed  charge  basis,  the use of the rider  will  increase  charges  and
  decrease Policy Account values.  In addition,  if you elect any coverage under
  this rider,  the death benefit  guarantee  provision will not be available and
  the Living Benefit rider will not apply to the  supplemental  term  insurance.
  See SUPPLEMENTAL INSURANCE ON THE INSURED PERSON on page 11.

DEDUCTIONS AND CHARGES

FROM PREMIUMS (See DEDUCTIONS FROM PREMIUMS on page 14.)

o Charge  for taxes  imposed  by states and other  jurisdictions.  Such  charges
  currently range from .75% to 5% (Virgin Islands).

o Premium  Sales Charge equal to 9.0% of premiums  paid through the tenth policy
  year  and 3.0% of  premiums  paid  thereafter.  Equitable  Variable  currently
  intends to reduce the 9% charge once premiums paid equal a specified amount.

FROM THE POLICY ACCOUNT (See DEDUCTIONS FROM YOUR POLICY ACCOUNT on page 14.)

o Maximum  administrative  charge of $18.50 per month for the first three policy
  years and $6.00 thereafter, plus a charge per thousand of Face Amount at issue
  (excluding any death benefit  coverage under the  supplemental  term insurance
  rider)  ranging  from $0.15 to $0.26 per month for the first ten policy  years
  (depending  upon the issue age of the  insured  person) and equal to $0.06 per
  month  thereafter.  Equitable  Variable  intends to reduce these  charges on a
  current basis. See DEDUCTIONS FROM YOUR POLICY ACCOUNT on page 14.

o Current  monthly cost of  insurance  rates for the base policy range from less
  than one cent per thousand of net amount at risk at the youngest age to $50.00
  per  thousand of net amount at risk at the oldest age (99).  The net amount at
  risk is the difference  between the Policy Account value and the current death
  benefit.  Guranteed  cost of  insurance  rates for the base policy  range from
  $0.08  (youngest  age) to  $83.33  (age  99).  These  same  ranges  in cost of
  insurance rates apply to the supplemental  term insurance  rider,  except that
  the rates are based upon per thousand of rider benefit.

o Current  monthly  charge for certain  mortality and expense risks at an annual
  rate of .20% of the unloaned  Policy Account value  (guaranteed  not to exceed
  .40% per annum).

o Certain policy transactions will result in the following charges:

  o Transfers  -  Currently,  we  charge  $25 per  transfer  after  the  twelfth
    transfer in a policy year. We reserve the right to charge $25 per transfer.

  o Partial  Withdrawals  - An  expense  charge  of  $25  or  2% of  the  amount
    requested, whichever is less, is made for each partial withdrawal.

  o Substitution  of Insured Person - A $100 expense charge will be deducted for
    each substitution of insured person.

FROM THE TRUST 

o The Separate  Account Funds  purchase  shares of the Trust at net asset value.
  That price reflects  investment  management fees,  indirect expenses,  such as
  brokerage commissions, and certain direct operating expenses.
                                       2
<PAGE>

  The table below shows (i) the maximum  annual  rates  payable by the Trust for
  investment management fees and (ii) direct expenses deducted from Trust assets
  in 1995. Investment management fees may decrease as portfolio net assets reach
  certain  levels.   These  fee  reductions  are  described  under  THE  TRUST'S
  INVESTMENT  ADVISER on page 6, and the  actual  fees paid by the Trust in 1995
  are  disclosed in the attached  Trust  prospectus.  Direct Trust  expenses are
  likely to fluctuate from year to year.  Both  investment  management  fees and
  direct Trust expenses are expressed in the table below as a percentage of each
  portfolio's daily average net assets:

  PORTFOLIO                       MAXIMUM MANAGEMENT FEE   1995 DIRECT EXPENSES
  ------------------------------------------------------------------------------
  Money Market                             0.40%                   0.04%  
  Intermediate Govt. Securities            0.50%                   0.07%  
  Quality Bond                             0.55%                   0.04%  
  High Yield                               0.55%                   0.05%  
  Growth & Income                          0.55%                   0.05%  
  Equity Index                             0.35%                   0.13%  
  Common Stock                             0.40%                   0.03%  
  Global                                   0.55%                   0.08%  
  International                            0.90%                   0.13%* 
  Aggressive Stock                         0.50%                   0.03%  
  Conservative Investors                   0.55%                   0.04%  
  Balanced                                 0.40%                   0.03%  
  Growth Investors                         0.55%                   0.04%  
  -----------------------------                                    
  *Annualized

VARIATIONS

o Equitable  Variable is subject to the insurance laws and  regulations in every
  jurisdiction  in which IL COLI II is sold.  As a result,  various time periods
  and other terms and  conditions  described  in this  prospectus  may vary from
  state to state. These variations will be reflected in the policy.

o The terms of IL COLI II may also vary where special  circumstances result in a
  reduction in our costs.


ADDITIONAL INFORMATION

CANCELLATION RIGHT

o You have a right to examine the  policy.  You may cancel the policy by sending
  it to our Administrative Office with a written request to cancel. Your request
  to cancel  the  policy  must be  postmarked  no later  than 10 days  after you
  receive the policy. Insurance coverage ends when you send your request.

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 one of our
  life insurance policies, we may reinstate the prior policy.

o There may be income tax and withholding implications if you cancel.

POLICY TERMINATION

o The  policy  will  go  into  default  if  the  Net  Cash  Surrender  Value  is
  insufficient  to  cover  monthly  charges  and  the  death  benefit  guarantee
  provision is not in effect. If this occurs, you will be notified and given the
  opportunity to maintain the policy in force by making additional payments. You
  may be able to restore a terminated  policy within a limited time period,  but
  this will require  additional  evidence of  insurability.  See YOUR POLICY CAN
  TERMINATE on page 16 and YOU MAY RESTORE A POLICY AFTER IT  TERMINATES on page
  16.

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 as long as they remain in the Policy  Account.  Death  benefits and Policy
  Account  earnings  may,  however,   have  corporate  alternative  minimum  tax
  consequences.   Loans,  partial  withdrawals,   surrender,   maturity,  policy
  termination,  or a substitution of insured may result in recognition of income
  for tax purposes. See TAX EFFECTS on page 17.


                                       3
<PAGE>


                       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  operating  expenses of the Trust,  for periods  ending June 30,
1996. The historical performance of the Common Stock and Money Market Portfolios
for periods  prior to March 22,  1985,  when these funds were  managed  separate
accounts and subject to a different fee structure,  has been adjusted to reflect
current  investment  management  fees of .40% per  annum  and  estimated  direct
operating  expenses of the Trust of .10% per annum.  The Common Stock  Portfolio
and its predecessors have been in existence since 1976.

The yields  shown below are derived  from the actual rate of return of the Trust
portfolio for the period,  which is then adjusted to omit capital changes in the
portfolio during the period.  We show the SEC  standardized  7-day yield for the
Money  Market  Portfolio  and  30-day  yield  for  the  Intermediate  Government
Securities, Quality Bond and High Yield Portfolios.

These rates of return and yields are not  illustrative of how actual  investment
performance will affect the benefits under your policy. Moreover, these rates of
return and yields are not an estimate or guarantee of future performance.

THESE  RATES OF RETURN AND YIELDS ARE FOR THE TRUST ONLY AND DO NOT  REFLECT THE
ADMINISTRATIVE AND COST OF INSURANCE  CHARGES,  SALES CHARGE, TAX CHARGE AND THE
MORTALITY AND EXPENSE RISK CHARGE  APPLICABLE  UNDER AN IL COLI II POLICY.  SUCH
CHARGES WOULD REDUCE THE RETURNS AND YIELDS SHOWN. SEE  ILLUSTRATIONS OF IL COLI
II CASH SURRENDER VALUES BASED ON HISTORICAL INVESTMENT RESULTS BELOW.


<TABLE>
<CAPTION>
                                                           RATES OF RETURN FOR PERIODS ENDING JUNE 30, 1996
                                           ------------------------------------------------------------------------------------
                                            SEC
  PORTFOLIO                                YIELDS     1 YEAR     3 YEARS    5 YEARS   10 YEARS   15 YEARS    SINCE INCEPTION(A)
  ---------                                ------     ------     -------    -------   --------   --------    ------------------

<S>                                        <C>        <C>        <C>        <C>        <C>        <C>              <C>  
  The Fixed Income Series:
  Money Market..........................    5.08%      5.36%      4.60%      4.35%      5.92%       --              7.34%
  Intermediate Government Securities....    5.69       4.66       3.85       6.98        --         --              6.86
  Quality Bond..........................    6.14       5.17        --         --         --         --              3.36
  High Yield............................   10.93      20.99      12.37      14.90        --         --             10.95

  The Equity Series:
  Growth & Income.......................              18.90        --         --         --         --             10.55
  Equity Index..........................              25.24        --         --         --         --             19.44
  Common Stock..........................              21.42      16.84      15.87      13.21      14.81%           14.86
  Global................................              19.86      14.71      14.87        --         --             11.67
  International(b)......................              19.22        --         --         --         --             16.45
  Aggressive Stock......................              35.18      18.74      18.29      17.29        --             20.80

  The Asset Allocation Series:
  Conservative Investors................               6.35       5.49       8.92        --         --              8.73
  Balanced..............................              13.48       7.44      10.07       8.88        --             11.91
  Growth Investors......................              16.06      10.60      14.73        --         --             15.58


<FN>
  -----------------
  (a) The International Portfolio received its initial funding on April 3, 1995;
      the  Equity  Index  Portfolio  on March 1,  1994;  the Growth & Income and
      Quality Bond  Portfolios on October 1, 1993; the  Intermediate  Government
      Securities Portfolio on April 1, 1991; the Conservative  Investors and the
      Growth  Investors  Portfolios on October 2, 1989; the Global  Portfolio on
      August 27,  1987;  the High  Yield  Portfolio  on  January  2,  1987;  the
      Aggressive  Stock  and  Balanced  Portfolios  on  January  27,  1986;  the
      predecessor  of the  Money  Market  Portfolio  on July 13,  1981;  and the
      predecessor of the Common Stock Portfolio on January 13, 1976.
  (b) Unannualized.
</FN>
</TABLE>

Additional  investment  performance  information  appears in the attached  Trust
prospectus.

ILLUSTRATIONS OF CASH SURRENDER VALUES BASED ON HISTORICAL  INVESTMENT  RESULTS.
The  table  on the  next  page  was  developed  to  demonstrate  how the  actual
investment  experience of the Trust and its predecessors would have affected the
Cash  Surrender  Value of  hypothetical  IL COLI II policies  held for specified
periods of time. The table  illustrates  premiums and Cash  Surrender  Values of
twelve hypothetical IL COLI II policies,  each with a 100% premium allocation to
a different Fund. The illustration  also assumes that, in each case, the insured
is a 45-year-old  male,  preferred  non-tobacco user and that each policy has an
increasing  death  benefit,  a $200,000  initial Face Amount (not  including any
supplemental term insurance rider) and a $10,392 annual premium.

The table  assumes that each policy was purchased on the first day of a calendar
year. For Trust portfolios whose inception dates fall before June 30, the policy
is assumed to have been  purchased  at the  beginning  of, and earned the actual
return over, that entire calendar year of inception.  For Trust portfolios whose
inception dates fall after June 30, the policy is assumed to have been purchased
at the beginning of the first full calendar year of that portfolio's  operation.
The table then  illustrates  what the Cash Surrender Value would have been after
one  policy  year,  after five  policy  years,  after 10 policy  years and as of
June 30, 1996.



                                       4
<PAGE>

                ILLUSTRATIONS OF IL COLI II CASH SURRENDER VALUES
 BASED ON HISTORICAL INVESTMENT RESULTS $200,000 OF INITIAL INSURANCE PROTECTION
                               AND CURRENT CHARGES(1)


                                  Male Age 45
                        Preferred Risk Non-Tobacco User
<TABLE>
<CAPTION>

                                 ASSUMED POLICY                                
                                PURCHASE DATE (2)    AT END OF FIRST POLICY YEAR          AT END OF FIFTH POLICY YEAR  
                                -----------------    ---------------------------          ---------------------------  
                                                           TOTAL       CASH                    TOTAL       CASH              
                                   BEGINNING              PREMIUM    SURRENDER                PREMIUM    SURRENDER           
                                    OF YEAR:               PAID        VALUE                   PAID        VALUE             
                                    --------               ----        -----                   ----        -----             
                                                                                                                             
<S>                                  <C>                 <C>          <C>                    <C>          <C>                
THE FIXED INCOME SERIES:                                                                                                     
- ------------------------                                                                                                     
Money Market ...............         1982                $10,392      $9,638                 $51,960      $54,346            
Int. Gov't Securities ......         1991                 10,392       9,558                  51,960       51,181            
Quality Bond................         1994                 10,392       8,039                                                 
High Yield..................         1987                 10,392       8,904                  51,960       56,081            
                                                                                                                             
THE EQUITY SERIES:                                                                                                           
- ------------------                                                                                                           
Growth & Income.............         1994                 10,392       8,436                                                 
Equity Index................         1994                 10,392       8,586                                                 
Common Stock................         1976                 10,392       9,302                  51,960       80,478            
Global......................         1988                 10,392       9,452                  51,960       56,967            
International...............         1995                 10,392       9,487                                                 
Aggressive Stock............         1986                 10,392      11,665                  51,960       68,973            
                                                                                                                             
THE ASSET ALLOCATION SERIES:                                                                                                 
- ----------------------------                                                                                                 
Conservative Investors......         1990                 10,392       9,045                  51,960       49,698            
Balanced....................         1986                 10,392      11,063                  51,960       58,419            
Growth Investors............         1990                 10,392       9,434                  51,960       58,358            
                                                                                            
</TABLE>

<TABLE>
<CAPTION>
                                                                     FROM POLICY PURCHASE
                                                                           THROUGH
                             AT END OF TENTH POLICY YEAR                JUNE 30, 1996
                             ---------------------------           ------------------------
                                 TOTAL         CASH                  TOTAL         CASH    
                                PREMIUM      SURRENDER              PREMIUM      SURRENDER 
                                 PAID          VALUE                 PAID          VALUE   
                                -------      ---------              -------      --------- 
                                                                                           
<S>                            <C>           <C>                   <C>           <C>       
THE FIXED INCOME SERIES:                                                                   
- ------------------------                                                                   
Money Market ...............   $103,920      $130,665              $155,880      $204,434  
Int. Gov't Securities ......                                         62,352        59,869  
Quality Bond................                                         31,176        27,824  
High Yield..................                                        103,920       162,387  
                                                                                           
THE EQUITY SERIES:                                                                         
- ------------------                                                                         
Growth & Income.............                                         31,176        31,923  
Equity Index................                                         31,176        35,263  
Common Stock................    103,920       214,490               218,232     1,162,142  
Global......................                                         93,528       149,435  
International...............                                         20,784        19,911  
Aggressive Stock............    103,920       255,558               114,312       310,298  
                                                                                           
THE ASSET ALLOCATION SERIES:                                                               
- ----------------------------                                                               
Conservative Investors......                                         72,744        77,819  
Balanced....................    103,920       154,151               114,312       170,255  
Growth Investors............                                         72,744        97,770  
                                                                 
</TABLE>

THE  DEATH  BENEFIT  GUARANTEE  PREMIUM  FOR  THIS  POLICY  IS  $3,568.04.   SEE
GUARANTEEING THE DEATH BENEFIT ON PAGE 10.

THESE VALUES ARE NOT AN ESTIMATE OR GUARANTEE OF FUTURE PERFORMANCE.


(1) POLICY VALUES REFLECT ALL CHARGES ASSESSED UNDER THE POLICY AND BY THE TRUST
    INCLUDING  AN ASSUMED  CHARGE FOR TAXES OF 2%.  CURRENT  COST OF  INSURANCE,
    ADMINISTRATIVE,  MORTALITY  AND EXPENSE RISK AND PREMIUM  SALES CHARGES HAVE
    BEEN USED TO DETERMINE  POLICY  VALUES;  IF  GUARANTEED  COST OF  INSURANCE,
    ADMINISTRATIVE,  MORTALITY  AND EXPENSE RISK AND PREMIUM  SALES CHARGES WERE
    USED, THE RESULTS WOULD BE LOWER.

(2) ASSUMED  POLICY  PURCHASE  DATE IS BASED UPON  INCEPTION OF TRUST PORTFOLIO.
    PLEASE REFER TO EXPLANATION OF TABLE ON PAGE 4. 
                                       5
<PAGE>


PART 1: DETAILED INFORMATION ABOUT EQUITABLE VARIABLE AND
        IL COLI II INVESTMENT CHOICES

THE COMPANY THAT ISSUES IL COLI II

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, 1995, we had approximately $132.8 billion face amount
of variable life insurance in force.

OUR PARENT,  EQUITABLE.  Equitable, a New York stock life insurance company, has
been in business  since 1859.  Equitable  is a  wholly-owned  subsidiary  of The
Equitable Companies  Incorporated (the Holding Company). The largest stockholder
of the Holding Company is AXA 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 as of December 31, 1995.
Equitable's  assets do not back the  benefits  that we pay  under our  policies.
Equitable's home office is 787 Seventh Avenue, New York, New York 10019.

THE SEPARATE ACCOUNT AND THE TRUST

THE SEPARATE  ACCOUNT.  The Separate  Account was  established on April 19, 1985
under the Insurance Law of the State of New York. The Separate Account is a type
of investment  company called a unit investment trust and is registered with the
Securities and Exchange  Commission  (SEC) under the  Investment  Company Act of
1940 (1940 Act). This  registration  does not involve any supervision by the SEC
of the management or investment policies of the Separate Account.

Under New York law,  we own the assets of the  Separate  Account and use them to
support your policy and other variable life insurance  policies.  The portion of
the  Separate  Account's  assets  supporting  these  policies may not be used to
satisfy liabilities arising out of any other business we may conduct. This means
that the assets  supporting  Policy  Account  values  maintained in the Separate
Account are not subject to the claims of our other creditors. We may also retain
in the  Separate  Account  amounts  owed to us for  charges  or other  permitted
allocations. Because such retained amounts do not support Policy Account values,
we may  transfer  them from the Separate  Account to our general  account at our
discretion.

THE TRUST.  The Separate  Account has several  funds,  each of which  invests in
shares of a  corresponding  portfolio  of the  Trust.  The Trust is an  open-end
diversified  management  investment company, more commonly called a mutual fund.
As a "series"  type of 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 possibly may 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 do so. Also, if we ever believe that any of
the  Trust's  portfolios  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. Alliance,  a publicly-traded  limited
partnership,  is indirectly majority-owned by Equitable.  Alliance's main office
is 1345 Avenue of the Americas, New York, New York 10105.

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,  1995,  Alliance  was  managing
approximately $146.5 billion in assets.

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 Government Securities...     .500%          .475%            .450%
  High Yield, Global, Conservative Investors and
    Growth Investors .......................................     .550%          .525%            .500%
- ---------------------------------------------------------------------------------------------------------
</TABLE>

                                       6
<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>

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. The
policies and objectives of the Trust's portfolios are as follows:

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
  PORTFOLIO                  INVESTMENT POLICY                                        OBJECTIVE
  ----------                 -----------------                                        ----------
<S>                          <C>                                                      <C>
  FIXED INCOME SERIES:

  MONEY MARKET............   Primarily  high  quality  short-term  money  market      High level of current income while preserving
                             instruments.                                             assets and  maintaining liquidity.
                                                                                      

  INTERMEDIATE............   Primarily debt  securities  issued or guaranteed by      High current income consistent with  relative
  GOVERNMENT                 the   U.S.    Government,    its    agencies    and      stability of principal.
  SECURITIES                 instrumentalities.  Each  investment  will  have  a
                             final  maturity  of not  more  than  10  years or a
                             duration not exceeding that of  a 10-year  Treasury
                             note.

  QUALITY BOND............   Primarily investment grade fixed-income securities.      High current income consistent with preserva-
                                                                                      tion of capital.

  HIGH YIELD..............   Primarily  a  diversified  mix of high yield,fixed-      High return by maximizing current income and,
                             income securities  involving  greater volatility of      to the extent consistent with that objective,
                             price   and   risk  of  principal  and  income than      capital appreciation.
                             high quality  fixed-income  securities. The  medium
                             and lower  quality  debt  securities  in  which the
                             Portfolio  may invest are  known  as  "junk bonds."

  EQUITY SERIES:

  GROWTH & INCOME.........   Primarily   income   producing  common  stocks  and      High  total  return  through a combination of
                             securities convertible into common stocks.               current income and capital appreciation.
                                                                                      

  EQUITY INDEX............   Selected  securities  in the S&P's  500 Index  (the      Total   return   performance   (before  trust
                             "Index")  which the adviser  believes  will, in the      expenses)  that  approximates  the investment
                             aggregate,  approximate the performance  results of      performance of the Index (including reinvest-
                             the Index.                                               ment 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 increasing
                             instruments.                                             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.

  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>

                                       7
<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 adviser's
  INVESTORS                  and  equity  securities;  asset  mix  and  security      opinion, undue risk to principal.
                             selection   are   primarily   based  upon   factors      
                             expected  to  reduce   risk.   The   Portfolio   is
                             generally  expected  to hold  approximately  70% of
                             its assets in fixed  income  securities  and 30% in
                             equity securities.

  BALANCED................   Primarily  common  stocks,   publicly-traded   debt      High return  through  a combination of current
                             securities    and   high   quality   money   market      income and capital appreciation.
                             instruments.  The  Portfolio is generally  expected
                             to hold 50% of its assets in equity  securities and
                             50% in fixed income securities.

  GROWTH INVESTORS........   Diversified  mix of  publicly-traded,  fixed-income      High   total   return   consistent   with  the
                             and  equity  securities;  asset  mix  and  security      adviser's  determination  of  reasonable risk.
                             selection  based upon factors  expected to 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>

Because Policy Account values may be invested in mutual fund options, IL COLI II
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.

More detailed  information  about the Trust,  its  investment  policies,  risks,
expenses and all other  aspects of its  operations,  appears in its  prospectus,
which  is  attached  to this  prospectus,  and in its  Statement  of  Additional
Information referred to therein.

THE GUARANTEED INTEREST ACCOUNT

You may allocate some or all of your Policy Account to the  Guaranteed  Interest
Account,  which is funded by our general account and pays interest at a declared
rate  guaranteed  for  one  year.  The  principal,  after  deductions,  is  also
guaranteed.  The  general  account  supports  all of our  insurance  and annuity
guarantees,  including the Guaranteed  Interest Account,  as well as our general
obligations. The general account is subject to regulation and supervision by the
Insurance  Department  of the  State of New York and to the  insurance  laws and
regulations of all jurisdictions where we are authorized to do business. Because
of applicable  exemptive and exclusionary  provisions,  interests in the general
account have not been  registered  under the  Securities Act of 1933 (1933 Act),
nor  is  the  general  account  an  investment   company  under  the  1940  Act.
Accordingly,  neither the general account,  the Guaranteed  Interest Account nor
any interests  therein are subject to regulation  under the 1933 Act or the 1940
Act. We have been advised that the staff of the SEC has not made a review of the
disclosures  that are included in the prospectus for your  information  and that
relate  to the  general  account  and the  Guaranteed  Interest  Account.  These
disclosures,  however, may be subject to certain generally applicable provisions
of the Federal  securities  laws  relating to the accuracy and  completeness  of
statements made in prospectuses.

The amount you have in the Guaranteed Interest Account at any time is the sum of
the amounts  allocated or transferred  to it, plus the interest  credited to it,
minus amounts  deducted,  transferred  and withdrawn  from it. In addition,  any
policy  loan is  secured  by an  amount  in your  Policy  Account  equal  to the
outstanding loan. This amount remains part of the Policy Account but is assigned
to the Guaranteed Interest Account. We refer to this amount as the loaned amount
in the Guaranteed Interest Account. A Living Benefit payment will also result in
amounts being transferred to the Guaranteed Interest Account. See LIVING BENEFIT
OPTION on page 11.

ADDING INTEREST IN THE UNLOANED  GUARANTEED  INTEREST ACCOUNT. We pay a declared
interest rate on all amounts that you have in the Guaranteed  Interest  Account.
At policy issuance,  and prior to each policy anniversary,  we declare the rates
that will apply to amounts in the unloaned  Guaranteed  Interest Account for the
following  policy year.  Different  rates may apply to policies  currently being
issued and previously issued policies. These annual interest rates will never be
less than the minimum guaranteed  interest rate of 4%, before policy deductions.
Different  rates are also paid on unloaned and loaned  amounts in the Guaranteed
Interest Account. See POLICY LOAN INTEREST on page 13. Amounts securing a Living
Benefit  payment  are  considered  unloaned  amounts for  purposes of  crediting
interest.  Interest is credited and compounds daily at an effective  annual rate
that equals the declared rate for each policy year.

TRANSFERS  OUT  OF  THE  GUARANTEED  INTEREST  ACCOUNT.  Transfers  out  of  the
Guaranteed  Interest  Account to the Separate Account are allowed once a year on
or within 30 days after your policy  anniversary.  If we receive  your  transfer
request up to 30 days before your policy anniversary,  the transfer will be made
on your  policy  anniversary.  If we receive  your  request on or within 30 days
after  your  policy  anniversary,  the  transfer  will be made as of the date we
receive your request.  You may transfer up to 25% of your unloaned  value in the
Guaranteed  Interest Account as of the transfer date.  Amounts securing a Living
Benefit payment may not be transferred from the Guaranteed Interest Account.

                                       8
<PAGE>


PART 2: DETAILED INFORMATION ABOUT IL COLI II

FLEXIBLE PREMIUMS

You may choose the amount and frequency of premium payments, as long as they are
within the limits described  below. We determine the applicable  minimum initial
premium based on the age, sex and tobacco user status of the insured person, the
initial  Face Amount of the policy and any  additional  term  insurance  benefit
selected.  In certain  situations,  however, no distinction is made based on the
sex of the insured  person.  See COST OF  INSURANCE  CHARGES on page 15. You may
choose to pay a higher initial premium.

The full  minimum  initial  premium  must be given to your agent or broker on or
before the day the policy is delivered  to you. No  insurance  under your policy
will take effect (a) until a policy is delivered  and the full  minimum  initial
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  initial  premium  is  paid.  If you have
submitted  the full  minimum  initial  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.

Premiums  must be by check or money order drawn on a U.S.  bank in U.S.  dollars
and made payable to Equitable  Variable.  Premiums  after the first must be sent
directly to our  Administrative  Office.  The minimum  premium is $100 (policies
issued in some states or automatic  payment plans may have different  minimums.)
This minimum may be increased if we give you written notice.

We may return premium payments if we determine based upon our  interpretation of
current  tax rules  that  such  premiums  would  cause  your  policy to become a
modified  endowment  contract  or to cease to  qualify as life  insurance  under
Federal  income tax law. We may also make such  changes to the policy as we deem
necessary to continue to qualify the policy as life  insurance.  See TAX EFFECTS
on page 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.

PLANNED PERIODIC AND DEATH BENEFIT  GUARANTEE  PREMIUMS.  Although  premiums are
flexible, the Policy Information Page will show a "planned" periodic premium and
a "death benefit guarantee premium" (if the death benefit guarantee provision is
available  under your policy).  We measure actual premiums  against  accumulated
death  benefit  guarantee  premiums  to  determine  whether  the  death  benefit
guarantee provision will prevent the policy from going into default.

The death benefit guarantee premium is actuarially  determined at issue based on
the age, sex, tobacco user status and  underwriting  class of the insured person
and the Face Amount.  The death benefit guarantee premium may change if you make
policy  changes  that  decrease  the Face  Amount of the policy or if there is a
change in the insured person's  underwriting or tobacco user classification.  We
reserve  the right to limit  the  amount of any  premium  payments  which are in
excess of the  greater of the  planned  periodic  premium  or the death  benefit
guarantee premium.

The planned  periodic  premium is an amount you determine  (within limits set by
us) when you apply for the policy.  The planned premium may be more or less than
the death benefit guarantee  premium.  Neither the planned premium nor the death
benefit guarantee premium are required  premiums.  Failure to pay premiums could
cause the policy to terminate. See YOUR POLICY CAN TERMINATE on page 16.

PREMIUM AND MONTHLY CHARGE ALLOCATIONS.  On your application you provide us with
initial instructions as to how to allocate your net premiums and monthly charges
among the Funds and the Guaranteed Interest Account.  Allocation percentages may
be any whole number from zero to 100, but the sum must equal 100. Allocations to
a Fund 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, and is the date we actually issue your policy.  The date your
allocation  instructions take effect is called the Allocation Date. Our business
days are described in HOW WE DETERMINE THE UNIT VALUE on page 12.

Until  the  Allocation  Date,  any  net  premiums  allocated  to a Fund  will be
allocated to the Money Market Fund,  and all monthly  deductions  allocated to a
Fund will be  deducted  from the Money  Market  Fund.  On the  Allocation  Date,
amounts in the Money  Market  Fund will be  allocated  to the  various  Funds in
accordance  with your policy  application.  We may delay the Allocation Date for
the same reasons that we would delay effecting a transfer request. There will be
no charge for the transfer out of the Money Market Fund on the Allocation Date.

You may change  the  allocation  percentages  for either  your  current  premium
payment  or  the  current  and  future  premium   payments  by  writing  to  our
Administrative  Office and indicating the changes you wish to make. Your request
must be signed. These changes will go into effect as of the date your request is
received at our  Administrative  Office,  but no earlier than the first business
day following the  Allocation  Date, and will affect  transactions  on and after
such date.

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 term insurance benefit included in your policy, less any 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
charges.

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 death  benefit  equal to the policy's Face Amount PLUS the
  amount in your Policy Account on the day the insured person dies. Under Option
  B, the value of the benefit is variable and fluctuates with the amount in your
  Policy Account.

                                       9
<PAGE>


Under both options,  a higher death benefit may apply. This higher death benefit
is a percentage multiple of the amount in your Policy Account. The percentage is
generally  based on  provisions of Federal tax law which require a minimum death
benefit in relation to cash value for your policy to qualify as life  insurance.
A higher  percentage  multiple  than that  required  by Federal  tax law will be
applied at ages 91 and over. Since cost of insurance charges are assessed on the
difference between the Policy Account value and the death benefit, these charges
will increase if the higher death benefit takes effect.

The higher death  benefit  will be the amount in your Policy  Account on the day
the  insured  person dies times the  percentage  for the  insured  person's  age
(nearest  birthday) at the beginning of the policy year of the insured  person's
death.  The percentage  declines as the insured person gets older. For ages that
are not shown on the following table, the percentage  multiples will decrease by
a ratable portion for each full year.

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                             TABLE OF DEATH BENEFITS AS A PERCENTAGE MULTIPLE OF POLICY ACCOUNT VALUES
<S>                     <C>          <C>         <C>         <C>         <C>          <C>         <C>         <C>          <C>
    INSURED             40 or         45          50          55          60           65          70         75 to        100
    PERSON'S AGE        under                                                                                  95
                         250%        215%        185%        150%        130%         120%        115%        105%         100%
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

For  example,  if the  insured  person  were 75 years old and your  policy had a
Policy  Account  value of $200,000,  the higher death  benefit  would be 105% of
$200,000 or $210,000.

GUARANTEEING THE DEATH BENEFIT.  We will guarantee your death benefit  coverage,
regardless of the policy's  investment  performance,  if you have paid a certain
amount of premiums into your policy and you have not withdrawn or borrowed those
amounts.  The death  benefit  guarantee  provision is not  available if you have
elected any death benefit coverage under the supplemental  term insurance rider.
See  SUPPLEMENTAL  INSURANCE ON THE INSURED PERSON on page 11. The death benefit
guarantee provision is also not available in some states.

The death benefit  option you select (A or B) can affect the length of time that
the death benefit  guarantee  provision  will last.  If you have selected  death
benefit  Option A, and you never  change it to Option B, then the death  benefit
guarantee  provision  will  terminate  on the Final  Policy  Date.  See MATURITY
BENEFIT  on page 11. If ever  your  policy,  at any time,  has an Option B death
benefit,  the death benefit  guarantee  provision will terminate on the later of
(1) the policy anniversary nearest the insured person's 80th birthday or (2) the
15th policy  anniversary.  However,  if your death  benefit  first changes to an
Option B after this time, the death benefit  guarantee  provision will terminate
immediately.  Some  states may also  limit the length of time the death  benefit
guarantee  provision will last to 5 years or less. You should ask your agent for
further information.

If your  policy's  Net Cash  Surrender  Value is  sufficient  to pay the monthly
deductions,  the death  benefit  guarantee  provision  can keep your policy from
terminating if two conditions are satisfied.  First, any outstanding policy loan
plus accrued loan  interest  cannot exceed the policy's  Cash  Surrender  Value.
Second,  the amount of your actual premium payments minus any withdrawals  (each
accumulated at 4% interest) must equal or exceed a benchmark  premium amount. To
determine  this  benchmark  premium  amount  we  accumulate  the  death  benefit
guarantee premium (shown on the Policy Information Pages) at 4% interest.

CHANGES IN INSURANCE PROTECTION

DECREASING  THE FACE AMOUNT.  After the second  policy  year,  you may request a
decrease in your policy's Face Amount. You must send your signed written request
to  our  Administrative  Office.  See  TAX  EFFECTS  on  page  17  for  the  tax
consequences  of  changing  the Face  Amount.  Any change will be subject to our
approval and the following conditions.

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. The
reduction will be allocated  between the base policy and any  supplemental  term
insurance rider in proportion to their respective Face Amounts at issue, subject
to  maintaining  the minimum base policy Face Amount that we require.  The death
benefit guarantee premium as well as monthly deductions from your Policy Account
for the cost of insurance  will  generally  decrease,  beginning on the date the
decrease in Face Amount takes effect.

CHANGING THE DEATH BENEFIT OPTION.  After the second policy year, you may change
the  death  benefit  option  by  sending  a  signed   written   request  to  our
Administrative  Office.  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 Face Amount will be  decreased by
  the amount in your Policy Account on the date of the change.  This change will
  shorten the length of time the death benefit guarantee provision is available.
  See  GUARANTEEING THE DEATH BENEFIT on page 10. We may not allow such a change
  if it would  reduce the Face Amount  below the minimum  required to issue this
  policy at the time of the reduction.  We may require  evidence of insurability
  to make the change.

o If you change from OPTION B TO OPTION A, the Face Amount will be  increased by
  the amount in the Policy Account on the date of the change.

These  increases and decreases in Face Amount are made so that the amount of the
death benefit remains the same on the date of the change. When the death benefit
remains  the same,  there is no change in the net  amount at risk,  which is the
amount on which cost of  insurance  charges  for the base  policy are based (see
COST OF INSURANCE  CHARGES on page 15). If your death benefit is determined by a
percentage multiple of the Policy Account,  however, the new Face Amount will be
determined differently.

                                       10
<PAGE>


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 second  policy year,  substitute  the insured
person under your policy. The cost of insurance charges may change. Substituting
the  insured  person  is a  taxable  event and may,  depending  upon  individual
circumstances, have other adverse tax consequences,  including classification of
the policy as a modified endowment contract or disqualification of the policy as
life insurance for Federal income tax purposes  unless funds are distributed out
of the policy.  See TAX EFFECTS on page 17. You should  consult your tax adviser
prior to  substituting  the insured person.  As a condition to substituting  the
insured person we may require you to sign a form acknowledging the potential tax
consequences  of making this  change.  A $100  charge will be deducted  from the
Policy Account for each substitution of insured person.

WHEN POLICY CHANGES GO INTO EFFECT.  A substitution  of the insured  person,  or
change  in Face  Amount  or death  benefit  option,  will go into  effect on 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
based on our  understanding  of current rules,  the change might disqualify your
policy as life insurance under applicable  Federal tax law. In other cases there
may be adverse tax  consequences  as a result of the change.  See TAX EFFECTS on
page 17.

MATURITY BENEFIT

If the insured person is still living on the policy  anniversary  nearest his or
her 100th birthday (Final Policy Date), we will pay you the amount in the Policy
Account net of any policy 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 20.

LIVING BENEFIT OPTION

Subject to our  underwriting  guidelines  and  availability  in your state,  our
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  any death benefit  payable  under the  supplemental  term  insurance
rider)  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 a six month life  expectancy).  There is no
additional charge for the rider, but we will deduct an administrative  charge of
up to $250 from the proceeds of the Living Benefit payment. In addition,  if you
tell us that you do not wish to have the Living  Benefit  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, we establish 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 in which your policy
is delivered.  See BORROWING FROM YOUR POLICY ACCOUNT -- POLICY LOAN INTEREST on
pages 12 and 13.

Until a death  benefit is paid, or the policy is  surrendered,  a portion of the
lien is allocated to the policy's Cash Surrender Value.  This liened amount will
be transferred to the Guaranteed Interest Account where it will earn interest at
the same rate as unloaned amounts.  See THE GUARANTEED  INTEREST ACCOUNT on page
8. 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 adviser.  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.

SUPPLEMENTAL INSURANCE ON THE INSURED PERSON

You may purchase at issue death benefit coverage on the insured person through a
supplemental term insurance rider. Choosing coverage under the supplemental term
insurance  rider in lieu of coverage  under the base  policy  will reduce  total
charges and increase  Policy Account values on a current charge basis.  The more
supplemental  term insurance  coverage you elect, the greater will be the amount
of the  reduction in charges and increase in Policy  Account  value on a current
charge  basis.  However,  the  supplemental  term  insurance  rider  has  higher
guaranteed  maximum  cost of  insurance  charges  than  the  base  policy.  On a
guaranteed charge basis, the use of the rider will increase charges and decrease
the Policy  Account  value.  In addition,  if you elect any coverage  under this
rider,  the death  benefit  guarantee  provision  will not be available  and the
Living Benefit rider will not apply to the supplemental term insurance.

The minimum  Face  Amount  that we will issue  under the rider is  $10,000.  The
minimum  total Face Amount  (Face  Amount  under the rider plus base policy Face
Amount)  that must be  maintained  at all times is  $100,000,  of which at least
$50,000 must be coverage under the base policy.  Premiums are allocated  between
the base policy and the rider in proportion to their  respective Face Amounts at
issue, and a charge equal to 2% will be deducted from premiums  allocated to the
rider to cover sales expenses. Premiums allocated to the base policy are subject
to a different sales charge. See PREMIUM SALES CHARGE on page 14. Coverage under
the  supplemental  term  insurance  rider is not included  when we calculate the
amount of the administrative charge.

If the base  policy  becomes  subject  to a  higher  death  benefit  in order to
maintain its qualification as life insurance, the amount of coverage provided by
the supplemental term insurance rider will automatically  decrease to offset the
increase  in the base  policy  death  benefit.  Your agent can  provide  further
information and policy illustrations showing how the supplemental term insurance
rider can affect your policy values under different assumptions.

                                       11
<PAGE>


YOUR POLICY ACCOUNT VALUE

The  amount in your  Policy  Account is the sum of the  amounts  you have in the
Guaranteed  Interest Account and in the Funds. Your Policy Account also reflects
various charges. See DEDUCTIONS AND CHARGES on page 14.

AMOUNTS IN THE SEPARATE ACCOUNT.  Amounts  allocated,  transferred or added to a
Fund are used to purchase  units of that Fund.  Units are  redeemed  from a Fund
when amounts are  withdrawn,  transferred or deducted for charges or capitalized
loan interest. The number of units purchased or redeemed in a Fund is calculated
by  dividing  the dollar  amount of the  transaction  by the  Fund's  unit value
calculated after the close of business that day. On any given day, the value you
have in a Fund is the unit  value  for  that  Fund  times  the  number  of units
credited to you in that Fund.

HOW WE DETERMINE THE UNIT VALUE.  We determine  unit values for the Funds at the
end of each business day.  Generally,  a business day is any day we are open and
the New York Stock  Exchange  is open for  trading.  We are closed 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 on those days other than
a policy anniversary report and the payment of death benefit proceeds.  The unit
value for any business day is equal to the unit value for the preceding business
day multiplied by the net investment factor for that Fund on that business day.

A net  investment  factor is  determined  for each Fund 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.  Finally,  we reserve the
right to subtract  any daily  charge for taxes or amounts set aside as a reserve
for taxes.

TRANSFERS OF POLICY ACCOUNT  VALUE.  You may request a transfer of amounts among
Funds or to the Guaranteed  Interest  Account.  Special rules apply to transfers
out of the  Guaranteed  Interest  Account.  See TRANSFERS OUT OF THE  GUARANTEED
INTEREST  ACCOUNT  on page  8.  You  may  make a  transfer  by  telephone  or by
submitting  a signed  written  transfer  request to our  Administrative  Office.
Transfer  request  forms are  available  from your  Equitable  agent or from our
Administrative Office. Special rules apply to telephone transfers. See TELEPHONE
TRANSFERS on page 12.

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
that  currently  allocated to a Fund.  We may delay making a transfer if the New
York Stock Exchange is closed or the SEC has declared that an emergency  exists.
In addition, we may delay transfers where permitted under applicable law.

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  signed
form MUST be returned to our Administrative Office before requesting a telephone
transfer.

Telephone  transfers  may be  requested  on each  day we are  open  to  transact
business.  You will receive the Funds' 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.  The  telephone   transfer   requests  are
automatically  recorded  and are  invalid if  incomplete  information  is given,
portions of the request are inaudible,  no authorization form is on file, or the
request does not comply with the transfer limitations described above.

We have established  reasonable procedures designed to confirm that instructions
communicated by telephone are genuine. Such procedures include requiring certain
personal  identification  information prior to acting on telephone  instructions
and providing written confirmation of instructions communicated by telephone. If
we do not employ reasonable procedures to confirm that instructions communicated
by telephone are genuine, we may be liable for any losses arising out of any act
or any failure to act resulting from our own negligence,  lack of good faith, or
willful  misconduct.  In light  of the  procedures  established,  we will not be
liable for following  telephone  instructions  that we reasonably  believe to be
genuine.

During times of extreme  market  activity it may be  impossible to contact us to
make a telephone transfer.  If this occurs, you should submit a written transfer
request to our  Administrative  Office.  Our rules on  telephone  transfers  are
subject to change and we reserve the right to discontinue telephone transfers in
the future.

CHARGE FOR  TRANSFERS.  We have  reserved  the right under your policy to make a
charge of up to $25 for transfers of Policy Account value.  Currently,  you will
be able to make 12 free transfers in any policy year, but we will charge $25 per
transfer after the twelfth  transfer.  No charge will ever apply to the transfer
of all of your  amounts  in the  Separate  Account  to the  Guaranteed  Interest
Account.

BORROWING FROM YOUR POLICY ACCOUNT

You may borrow up to 90% of your policy's Cash  Surrender  Value using only your
policy  as  security  for the loan.  If you  request  an  additional  loan,  the
additional  amount  will be  added to the  outstanding  loan  and  accrued  loan
interest. Any amount that secures a loan remains part of your Policy Account but
is assigned to the  Guaranteed  Interest  Account.  This loaned  amount earns an
interest  rate  expected to be  different  from the  interest  rate for unloaned
amounts.  Amounts securing a Living Benefit payment are not available for policy
loans.

                                       12
<PAGE>


HOW TO  REQUEST  A LOAN.  You may  request a loan by  sending  a signed  written
request to our  Administrative  Office.  You should tell us how much of the loan
you want taken from your unloaned amount in the Guaranteed  Interest Account and
how much you want taken from the Funds.  If you  request a loan from a Fund,  we
will redeem  units  sufficient  to cover that part of the loan and  transfer the
amount to the loaned portion of the Guaranteed Interest Account. The amounts you
have in each Fund or the Account will be  determined  as of the day your request
for a loan is received at our Administrative Office.

If you do not  indicate  how you wish to allocate it, the loan will be allocated
based on the  proportions  of your unloaned  amount in the  Guaranteed  Interest
Account  and your values in the Funds bear to the total  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 calendar year. The
same rate applies to any outstanding policy loans and any new 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%.  The
maximum loan interest rate will only change, therefore, if the Published Monthly
Average differs from the previous  interest rate by at least 1/2 of 1%. You will
be notified in advance of any increase in the interest rate on any loan you have
outstanding.

When you  borrow  on your  policy,  the  amount of your loan is set aside in the
Guaranteed  Interest  Account where it earns a declared rate for loaned amounts.
The interest  rate we credit to the loaned  portion of the  Guaranteed  Interest
Account will be at an annual rate up to 2% less than the loan  interest  rate we
charge. However, we reserve the right to credit a lower rate than this if in the
future  tax laws  change  such  that our taxes on  policy  loans or policy  loan
interest are increased.

Under our  current  rules,  the rate we credit on loaned  amounts  for the first
fifteen  policy  years is 1% less  than  the  rate we  charge  for  policy  loan
interest,  and beginning in the sixteenth policy year, the rate difference drops
from 1% to 1/4 of 1%. Because IL COLI II was offered for the first time in 1996,
no reduction in the rate  difference in the  sixteenth  policy year has yet been
attained.  These rate  differentials  are those  currently in effect and are not
guaranteed. Interest credited on loaned amounts will never be less than 4%.

Interest accrues daily on any loaned amount in the Guaranteed  Interest Account.
On each policy anniversary and any time you repay a policy loan in full, accrued
interest on the loaned amount is allocated to the Separate  Account Funds and to
the unloaned portion of the Guaranteed  Interest Account in accordance with your
premium allocation percentages.

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. This
means an  additional  loan is made to pay the  interest.  An amount equal to the
difference  between the loan interest due and the loan interest  credited on the
loaned portion of the Guaranteed  Interest  Account will be transferred from the
Funds and the Guaranteed  Interest Account to make the loan, and allocated based
on the proportion  that your unloaned value in the Guaranteed  Interest  Account
and your  values in the Funds bear to the total  unloaned  value in your  Policy
Account.

REPAYING  THE LOAN.  You may repay all or part of a policy loan at any time.  We
assume that any money you send us is a premium  payment unless you  specifically
indicate  in  writing  that  it is to  be  applied  as a  loan  repayment.  Loan
repayments are not subject to a charge for taxes or a Premium Sales Charge.  Any
amount not needed to repay a loan and accrued loan interest will be applied as a
premium  payment.  We will first  allocate  loan  repayments  to our  Guaranteed
Interest  Account  until the amount of any loans  originally  allocated  to that
Account have been repaid.  After you have repaid this amount, you may choose how
you want us to allocate repayments. If you do not provide specific instructions,
repayments will be allocated based on the proportion that your unloaned value in
the Guaranteed  Interest  Account and your values in the Funds bear to the total
unloaned value in your Policy Account.

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 set aside in the  Guaranteed  Interest
Account will not be  available  for  investment  in the Funds or in the unloaned
portion of the Guaranteed  Interest Account.  Whether you earn more or less with
the loaned  amount set aside depends on the  investment  experience of the Funds
and the rates  declared  for the  unloaned  portion of the  Guaranteed  Interest
Account. The amount of any policy loan and accrued loan interest will reduce the
proceeds  paid from your  policy upon the death of the  insured  person,  policy
maturity  or policy  surrender.  In  addition,  a loan will  reduce  the  amount
available for you to withdraw  from your policy.  See TAX EFFECTS on page 17 for
the tax consequences of a policy loan. A loan may also affect the length of time
that your insurance remains in force because the amount set aside to secure your
loan cannot be used to cover monthly  deductions or a loan may prevent the death
benefit  guarantee  provision  from keeping the policy out of default.  See YOUR
POLICY CAN TERMINATE on page 16.

PARTIAL WITHDRAWALS AND SURRENDER

PARTIAL  WITHDRAWALS.  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  sending  a signed  written  request  to our  Administrative
Office.  When you make a partial  withdrawal,  an expense charge of $25 or 2% of
the amount requested,  whichever is less, will also be deducted from your Policy
Account.  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:


                                       13
<PAGE>


o not cause the death benefit to fall below the minimum Face Amount 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.

You may specify how much of the  withdrawal you want taken from amounts you have
in each Fund and the unloaned portion of the Guaranteed Interest Account. If you
do not specifically indicate, we will make the withdrawal and deduct the related
expense  charge  based on the  proportions  that your  unloaned  amounts  in the
Guaranteed  Interest  Account and the Funds bear to the total  unloaned value of
your Policy Account.

A partial withdrawal reduces the amount you have in your Policy Account and Cash
Surrender  Value on a  dollar-for-dollar  basis.  Normally,  it also reduces the
total death benefit on a  dollar-for-dollar  basis.  However, if the total death
benefit is based on the Policy  Account  percentage  multiple,  the reduction in
death benefit would be greater.  The  withdrawal  and these  reductions  will be
effective as of the date your request is received at our Administrative  Office.
See TAX EFFECTS on page 17 for the tax consequences of a partial  withdrawal and
a reduction in benefits.

SURRENDER FOR NET CASH SURRENDER  VALUE.  The Cash Surrender Value is the amount
in your Policy  Account.  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.  See  TAX  EFFECTS  on  page  17 for  the  tax
consequences  of a surrender.  We will deduct from the Net Cash Surrender  Value
any amount  securing a Living  Benefit  payment.  We will  compute  the Net Cash
Surrender Value as of the date we receive your written surrender request and the
policy at our  Administrative  Office.  All insurance coverage under your policy
will end on that date.

DEDUCTIONS AND CHARGES

DEDUCTIONS  FROM  PREMIUMS.  Charges for  certain  taxes are  deducted  from all
premiums.  In  addition,  a Premium  Sales  Charge  will be  deducted  from your
premiums as  specified  below.  The balance of each premium (the net premium) is
placed in your Policy Account.

Charge for Taxes. We deduct a charge  designed to approximate  certain taxes and
additional  charges  imposed upon us by states and certain  jurisdictions.  Such
charges currently range from .75% to 5% (Virgin Islands).

This charge may be  increased  or decreased to reflect any changes in our taxes.
In addition,  if an insured  person  changes his or her place of residence,  you
should  notify us to change our records so that the charge will  reflect the new
jurisdiction.

Premium  Sales  Charge.  A  percentage  of  each  premium  will be  deducted  to
compensate  us in part for sales and  promotional  expenses in  connection  with
selling IL COLI II, such as commissions, the cost of preparing sales literature,
other  promotional  activities  and other direct and indirect  expenses.  We pay
these  expenses from our own  resources,  including the Premium Sales Charge and
any profit we may earn on the charges  deducted  under the  policy,  such as the
mortality and expense risk charge. The maximum Premium Sales Charge for premiums
allocated to the base policy is equal to 9.0% of such  premiums paid through the
tenth policy year and 3.0% of such premiums paid thereafter.  Premiums allocated
to the  supplemental  term  insurance  rider  have a  lower  sales  charge.  See
SUPPLEMENTAL INSURANCE ON THE INSURED PERSON on page 11.

Currently, we deduct the 9.0% Premium Sales Charge from each base policy premium
payment  until the  cumulative  premiums  paid during the first 10 policy  years
equals seven times the "target premium" and 3.0% thereafter.  The target premium
varies by issue age, sex and tobacco  user status of the insured  person and the
base policy's Face Amount,  and is generally less than or equal to one seven-pay
premium for the base policy.  The  seven-pay  premium is defined by the Internal
Revenue Code and 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 and  administrative  charges),  would be
fully paid for after seven level annual payments. We reserve the right, however,
to deduct  the  maximum  Premium  Sales  Charge as  described  in the  preceding
paragraph from each base policy premium payment at any time.

DEDUCTIONS FROM YOUR POLICY ACCOUNT.  At the beginning of each policy month, the
following charges are deducted from your Policy Account:

Monthly  Administrative  Charge. The administrative  charge is designed to cover
the costs of issuing your policy and the costs of maintaining your policy,  such
as billing, policy transactions and policyowner  communications.  This charge is
designed to  reimburse  us for  expenses and we do not expect to profit from it.
The  current  administrative  charge is equal to  $16.50  per month in the first
three policy years (guaranteed not to exceed $18.50 per month) and $4 thereafter
(guaranteed  not to exceed $6), plus a monthly  charge per $1,000 of base policy
Face Amount at issue for the first ten policy years as follows:

      ISSUE AGE      CURRENT CHARGE      GUARANTEED MAXIMUM CHARGE
      ---------      --------------      -------------------------
        18-39             $.11                     $.15
        40-49             $.14                     $.18
        50-59             $.18                     $.22
        60-80             $.22                     $.26

The  current  monthly  charge per $1,000 of base  policy Face Amount at issue is
equal to $.02 during the 11th policy  year and later  (guaranteed  not to exceed
$.06).

                                       14
<PAGE>


Cost Of  Insurance  Charges.  The  base  policy  cost  of  insurance  charge  is
calculated by multiplying  the net amount at risk at the beginning of the policy
month by the monthly  base  policy  cost of  insurance  rate  applicable  to the
insured person at that time.  The net amount at risk is the  difference  between
the base policy current death benefit and the amount in your Policy Account.

Your cost of insurance  charge will vary from month to month with changes in the
net amount at risk.  For example,  if the current death benefit for the month is
increased  because the death  benefit is based on a  percentage  multiple of the
Policy  Account,  then the net  amount  at risk  for the  month  will  increase.
Assuming the percentage multiple is not in effect, increases or decreases to the
Policy  Account will result in a  corresponding  decrease or increase to the net
amount at risk under Option A policies,  but no change to the net amount at risk
under Option B policies. Increases or decreases to the Policy Account can result
from making premium payments, investment experience or the deduction of charges.

The cost of any  supplemental  term  insurance  rider you purchase  will also be
deducted  monthly.  Your monthly cost of insurance for this rider will equal the
cost of  insurance  rate for this  rider  times  the  amount  of  coverage  (per
thousand) under the rider at the beginning of the policy month.

The monthly cost of insurance  rates  applicable to your policy will be based on
our  current  monthly  cost of  insurance  rates.  The current  monthly  cost of
insurance  rates may be changed from time to time.  However,  the current  rates
will never be more than the  guaranteed  maximum rates set forth in your policy,
which are based on the  Commissioner's  1980  Standard  Ordinary Male and Female
Smoker and Non-Smoker  Mortality  Tables.  The supplemental term insurance rider
has higher  guaranteed  maximum cost of insurance  charges than the base policy.
The current and guaranteed  monthly cost of insurance rates are determined based
on the sex,  age,  underwriting  class and  tobacco  user  status of the insured
person.  In addition,  the current rates also vary  depending on the duration of
the policy  (i.e.,  the length of time  since a policy has been  issued).  Lower
current cost of insurance  rates generally apply for insured persons who qualify
as  non-tobacco  users.  To  qualify,  an insured  person  must meet  additional
requirements that relate to tobacco use.

There will be no distinctions based on sex in the cost of insurance rates for IL
COLI II policies sold in Montana.  The guaranteed cost of insurance rates for IL
COLI II policies  in this state 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,  rating  class and tobacco  user  status.  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 IL COLI II in  connection  with an  employment-related  insurance or
benefit plan.  In a 1983  decision,  the United States  Supreme Court held that,
under Title VII,  optional annuity benefits under a deferred  compensation  plan
could not vary on the basis of sex.

Mortality And Expense Risk Charge.  A monthly charge for assuming  MORTALITY AND
EXPENSE  RISKS will be made.  The annual  current  rate is .20% of the  unloaned
Policy Account value on the date this charge is assessed.  The annual guaranteed
maximum rate is .40%. 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. If the amount collected
from  this  charge  exceeds  losses  from the risks  assumed,  it will be to our
profit.

Transaction  Charges.  In addition to the  monthly  deductions  from your Policy
Account  described  above, we charge fees for certain policy  transactions:  see
PARTIAL  WITHDRAWALS  on page 13,  SUBSTITUTION  OF  INSURED  PERSON on page 11,
LIVING  BENEFIT  OPTION on page 11 and TRANSFERS OF POLICY ACCOUNT VALUE on page
12.  Also,  if,  after  your  policy  is  issued,  you  request  more  than  one
illustration in a policy year, we may charge a fee. See  ILLUSTRATIONS OF POLICY
BENEFITS on page 25.

How Policy Account Charges Are Allocated. Generally, deductions from your Policy
Account for monthly charges are made from the Funds and the unloaned  portion of
our  Guaranteed  Interest  Account in accordance  with the deduction  allocation
percentages  specified in your application  unless you instruct us in writing to
do  otherwise.  See  PREMIUM  AND  MONTHLY  CHARGE  ALLOCATIONS  on page 9. If a
deduction cannot be made in accordance with these  percentages,  it will be made
based on the proportions that your unloaned  amounts in the Guaranteed  Interest
Account and your amounts in the Funds bear to the total  unloaned  value of your
Policy Account.

Changes.  Any changes in the cost of  insurance  rates,  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.  We reserve the right to make a charge in
the future for taxes or reserves  set aside for taxes,  which  would  reduce the
investment experience of the Funds. See TAX EFFECTS on page 17.

TRUST CHARGES.  The Funds purchase shares of the Trust at net asset value.  That
price reflects investment  management fees, indirect expenses, such as brokerage
commissions,  and certain direct operating expenses. The Trust does not impose a
sales  charge.  See  DEDUCTIONS  AND  CHARGES  in the  SUMMARY on page 2 and THE
TRUST'S INVESTMENT ADVISER on page 6.

                                       15
<PAGE>


ADDITIONAL INFORMATION ABOUT IL COLI II

YOUR POLICY CAN TERMINATE. Your insurance coverage under IL COLI II continues as
long as the Net Cash Surrender  Value of the policy is enough to pay the monthly
deductions.  The Net Cash Surrender  Value equals the Cash Surrender Value minus
any loan and accrued loan interest.

If the Net Cash  Surrender  Value at the  beginning  of any policy month is less
than the deductions for that month,  your policy will go into default unless the
operation  of  the  death  benefit  guarantee   provision   prevents  this.  See
GUARANTEEING THE DEATH BENEFIT on page 10. If your policy goes into default,  we
will notify you, and any  assignees on our  records,  in writing,  that a 61-day
grace  period has begun and  indicate the payment that is needed to avoid policy
termination  at the end of the grace  period.  The required  payment will not be
more than an amount which would increase the Net Cash  Surrender  Value to cover
total monthly  deductions  for three months  (without  regard to any  investment
performance in the Policy Account). The required payment and any residual Policy
Account  value will be used to cover the overdue  deductions.  However,  if your
Policy Account has unfavorable investment  experience,  the required payment may
not be  sufficient  to cover the overdue  deductions  on the date we receive the
payment.  In this case, a new 61-day grace period will begin.  While a policy is
in a grace  period,  you may not  transfer  Policy  Account  value or make other
policy changes.

If we do not receive  payment  within the 61 days,  your  policy will  terminate
without value. We will withdraw any amount left in your Policy Account and apply
this amount to the  overdue  deductions  and any unpaid  loan and  accrued  loan
interest.  We will inform you, and any assignee,  at last known  addresses  that
your  policy  has  ended  without  value.  See  TAX  EFFECTS  on page 17 for the
potential tax consequences of the termination of a policy.

YOU MAY RESTORE A POLICY AFTER IT  TERMINATES.  You may restore a policy  within
six months after it terminates if you provide  evidence that the insured  person
is still insurable,  and you make the premium payment that we require to restore
the policy.  The required premium will not be more than an amount  sufficient to
cover (i) total monthly  deductions for 3 months,  calculated from the effective
date of restoration;  (ii) the monthly administrative charges from the beginning
of the grace period to the effective date of  restoration;  and (iii) the charge
for taxes and the Premium Sales Charge  associated  with this  payment.  We will
determine  the amount of this  required  premium as if no interest or investment
performance  were  credited to, or charged  against,  your Policy  Account.  The
policy will be restored as of the beginning of the policy month which  coincides
with or follows the date we approve your application.  Your restored policy will
not  have any  loan  balance  even if there  was a loan  outstanding  under  the
terminated policy.

From the required payment we will deduct the charge for applicable taxes and the
Premium Sales Charge.  On the effective date of restoration,  the Policy Account
will be equal to the  balance  of the  required  payment.  We will start to make
monthly  deductions as of the effective date of  restoration.  On that date, the
monthly  administrative  charges  from the  beginning of the grace period to the
effective date of  restoration  will be deducted from the Policy  Account.  Your
restored policy will be treated as a continuation  of the terminated  policy for
purposes  of  determining   the  level  of  Premium  Sales  Charge  and  monthly
administrative  charge still due.  See TAX EFFECTS on page 17 for the  potential
tax consequences of restoring a terminated policy. Some states may vary the time
period and conditions for policy restoration.

POLICY  PERIODS,  ANNIVERSARIES,  DATES AND AGES.  When an application for an IL
COLI II 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,  but if we have advanced the Register Date, the Issue Date will
be the same as the Register Date. Generally, contestability is measured from the
Issue Date, as is the suicide exclusion.

The Register Date, also shown on the Policy Information Page, is used to measure
policy years and policy months.  Charges and deductions are first made as of the
Register  Date.  As to when  coverage  under the  policy  begins,  see  FLEXIBLE
PREMIUMS on page 9.

Generally,  we determine  the Register Date based upon when we receive your full
minimum initial premium. In most cases:

o If you submit the full minimum  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 minimum initial  premium at our  Administrative
  Office  before the Issue Date or, if the policy is not issued as applied  for,
  the Register Date will be the same as the Issue Date.

An early Register Date may be permitted for employer sponsored cases in order to
accommodate  a common  Register  Date  for all  employees.  We may  also  permit
policyowners  to  advance  a  Register  Date (up to three  months)  in  employer
sponsored  cases.  An early  Register  Date may also be  permitted  to provide a
younger age at issue.

The  investment  start date is the date that your initial net premium  begins to
vary with the  investment  performance  of the Funds or accrue  interest  in the
Guaranteed  Interest Account.  Generally,  the investment start date will be the
same as the  Register  Date if the  full  initial  premium  is  received  at our
Administrative Office before the Register Date. Otherwise,  the investment start
date will be the date the full initial premium is received at our Administrative
Office.  Thus,  to the extent  that your first  premium is  received  before the
Register Date,  there will be a period during which the initial premium will not
be experiencing investment  performance.  The investment start date for policies
with early  Register  Dates  will 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

                                       16
<PAGE>


Office.  Remember, the amount of your initial net premium allocated to the Funds
may be  temporarily  allocated to the Money Market Fund prior to  allocation  in
accordance with your instructions. See FLEXIBLE PREMIUMS on page 9.

Age.  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  general  understanding  of the  effect of the
current Federal income tax laws as currently interpreted on IL COLI II policies.
The tax effects on corporate taxpayers, other non-natural owners such as trusts,
non-U.S.  residents  or  non-U.S.  citizens,  may  be  different.  For  example,
corporations  may be required to include  certain life insurance  policy amounts
for purposes of determining Federal alternative minimum taxable income. Further,
the tax treatment of individuals  receiving benefits under an employer-sponsored
plan or arrangement  attributable to life insurance may be determined  under the
Federal tax rules governing such plan or arrangement. 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.  An IL COLI II policy will be treated as "life  insurance" for
Federal  income tax  purposes if it meets the  definitional  requirement  of the
Internal  Revenue  Code (the  Code) and as long as the  portfolios  of the Trust
satisfy the diversification requirements under the Code. We believe that IL COLI
II will meet these requirements, and that under Federal income tax law:

o the death  benefit  received by the  beneficiary  under your IL COLI II policy
  will not be subject to Federal income tax; and

o as long as your policy remains in force, increases in the Policy Account value
  as a result of  interest  or  investment  experience  will not be  subject  to
  Federal income tax unless and until there is a distribution  from your policy,
  such as a loan or a partial withdrawal.

SPECIAL TAX RULES MAY APPLY,  HOWEVER,  IF YOU  TRANSFER  YOUR  OWNERSHIP OF THE
POLICY. CONSULT YOUR TAX ADVISER BEFORE ANY TRANSFER OF YOUR POLICY.

The Federal  income tax  consequences  of a  distribution  from your policy will
depend on whether your policy is  determined to be a "modified  endowment."  The
character of any income recognized will be ordinary income as opposed to capital
gain.

A  MODIFIED  ENDOWMENT  IS a  life  insurance  policy  which  fails  to  meet  a
"seven-pay"  test.  In  general,  a policy will fail the  seven-pay  test if the
cumulative amount of premiums paid under the policy at any time during the first
seven policy years exceeds a calculated premium level. The calculated  seven-pay
premium  level is based on a  hypothetical  policy  issued  on the same  insured
person and for the same initial death benefit which, under specified  conditions
(which  include  the absence of expense and  administrative  charges),  would be
fully paid for after seven level annual payments. Your policy will be treated as
a modified  endowment unless the cumulative  premiums paid under your policy, at
all times  during the first seven  policy  years,  are less than or equal to the
cumulative  seven-pay premiums which would have been paid under the hypothetical
policy on or before such times.

Whenever  there is a "material  change"  under a policy,  it will  generally  be
treated as a new contract for  purposes of  determining  whether the policy is a
modified endowment,  and subjected to a new seven-pay period and a new seven-pay
limit. The new seven-pay limit would be determined taking into account,  under a
downward adjustment formula,  the Policy Account value of the policy at the time
of such change.  A  materially  changed  policy  would be  considered a modified
endowment if it failed to satisfy the new  seven-pay  limit.  A material  change
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 and certain other changes.

If the benefits are reduced  during the first seven policy years after  entering
into the policy (or within seven years after a material change), for example, by
requesting  a  decrease  in Face  Amount or in some  cases,  by making a partial
withdrawal or  terminating  additional  benefits  under a rider,  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  will
also be considered a modified endowment.

Changes made to a life insurance policy,  for example, a decrease in benefits or
the termination of or restoration of a terminated policy, may have other effects
on your policy,  including  impacting the maximum amount of premiums that can be
paid under the policy,  as well as the maximum  amount of Policy  Account  value
that may be  maintained  under the policy.  In some cases,  this may cause us to
take  action  in order to  assure  your  policy  continues  to  qualify  as life
insurance  including  distribution  of amounts that may be includable in income.
See POLICY CHANGES on page 18.

IF YOUR IL COLI II 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 15 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.  In addition, if at any time your policy is surrendered,  the
excess,  if any, of your Cash  Surrender  Value  (which  includes  the amount of
policy  loan and  accrued  loan  interest)  over your  Basis  will be subject to
Federal income tax. IN ADDITION,  IF A POLICY TERMINATES WHILE THERE IS A POLICY
LOAN, THE


                                       17
<PAGE>


CANCELLATION  OF SUCH  LOAN AND  ACCRUED  LOAN  INTEREST  WILL BE  TREATED  AS A
DISTRIBUTION  AND COULD BE  SUBJECT TO TAX UNDER THE ABOVE  RULES.  On the Final
Policy  Date,  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  distributions  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 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 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.  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. The exceptions
generally do not apply to policies owned by corporations  or other entities.  If
your policy  terminates  while there is a policy loan, the  cancellation of such
loan and accrued loan interest will be treated as a  distribution  to the extent
not  previously  treated  as such and could be  subject  to tax,  including  the
penalty tax, as described  under the above  rules.  In addition,  upon the Final
Policy  Date 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.

POLICY  TERMINATIONS.  A policy which has terminated  without value may have the
tax  consequences  described above even though you may be able to reinstate your
policy. For tax purposes,  some reinstatements may be treated as the purchase of
a new insurance contract.

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 by us 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 for the
period of the  disqualification  and subsequent  periods.  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  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. Under current law
we believe that Equitable  Variable,  and not the owner of the policy,  would be
considered the owner of the assets of the Separate Account.

POLICY CHANGES.  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 policy the right to decline to
accept all or part of any  premium  payments,  decline to change  death  benefit
options or the Face Amount,  or decline to make partial  withdrawals  that based
upon our  interpretation of current tax rules would cause your policy to fail to
qualify.  We may also  make  changes  in the  policy or its  riders  or  require
additional  premium payments 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 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   regulations  on  the
qualification of life insurance and modified endowment  contracts,  or adopt new
interpretations  of  existing  laws.  State tax laws or, if you are not a United
States resident,  foreign tax laws, may also affect the tax consequences to you,
the insured person or your beneficiary.  These laws may change from time to time
without notice and, as a result,  the tax  consequences  described  above 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  retroactive  effect.  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  IL COLI  II  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


                                       18
<PAGE>


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 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,  insured 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 IL COLI II 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 Fund for  taxes.  We  reserve  the right to make a
charge in the future for taxes incurred,  for example,  a charge to the Separate
Account for income taxes incurred by us that are allocable to the policy.

We may have to pay state,  local or other taxes in addition to applicable  taxes
based  on  premiums.  At  present,  these  taxes  are not  substantial.  If they
increase,  charges may be made for such taxes when they are  attributable to the
Separate Account or allocable to the policy.

WHEN WE WITHHOLD INCOME TAXES.  Generally,  unless you provide us with a written
election to the  contrary  before we make the  distribution,  we are required to
withhold  income tax from any portion of the money you receive if the withdrawal
of money from your  Policy  Account or the  surrender  or the  maturity  of your
policy is a taxable transaction.  If you do not wish us to withhold tax from the
payment,  or if enough is not withheld,  you may have to pay later. You may also
have to pay penalties under the tax rules if your  withholding and estimated tax
payments are insufficient.  In some cases,  where generation  skipping taxes may
apply, we may also be required to withhold for such taxes unless we are provided
satisfactory written notification that no such taxes are due.

PART 3: ADDITIONAL INFORMATION

YOUR VOTING PRIVILEGES

TRUST  VOTING  PRIVILEGES.  As  explained in Part 1, we invest the assets in the
Funds in shares of the corresponding Trust portfolios. Equitable Variable is the
legal  owner of the  shares and will  attend,  and has the right to vote at, any
meeting of the  Trust's  shareholders.  Among other  things,  we may vote on any
matters described in the Trust's  prospectus or requiring a vote by shareholders
under the 1940 Act.

Even though we own the shares,  to the extent required by the 1940 Act, you will
have the  opportunity  to tell us how to vote the  number of shares  that can be
attributed  to your  policy.  We will vote  those  shares at  meetings  of Trust
shareholders  according to your instructions.  If we do not receive instructions
in time from all  policyowners,  we will vote shares in a portfolio for which no
instructions  have been  received in the same  proportion  as we vote shares for
which we have received  instructions in that  portfolio.  We will vote any Trust
shares that we are entitled to vote directly due to amounts we have  accumulated
in the Funds 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.

                                       19
<PAGE>


HOW WE  DETERMINE  YOUR VOTING  SHARES.  You may  participate  in voting only on
matters concerning the Trust portfolios corresponding to the Funds to which your
Policy  Account is  allocated.  The number of Trust shares in each Fund that are
attributable  to your policy is determined by dividing the amount in your Policy
Account  allocated  to that  Fund by the net  asset  value  of one  share of the
corresponding Trust portfolio as of the record date set by the Trust's Board 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 voting instructions.  In certain cases, we may
disregard  instructions  relating  to  changes  in the  Trust's  adviser  or the
investment  policies of its  portfolios.  We will advise you if we do and detail
the reasons in the next semiannual report to policyowners.

SEPARATE  ACCOUNT VOTING RIGHTS.  Under the 1940 Act,  certain  actions (such as
some of those  described  under OUR RIGHT TO CHANGE HOW WE  OPERATE,  below) may
require policyowner approval. In that case, you will be entitled to one vote for
every $100 of value you have in the Funds.  We will cast votes  attributable  to
amounts  we  have  in the  Funds  in the  same  proportions  as  votes  cast  by
policyowners.

OUR RIGHT TO CHANGE HOW WE OPERATE

In addition to changing  or adding  investment  companies,  we have the right to
modify  how we or the  Separate  Account  operate.  We  intend  to  comply  with
applicable law in making any changes and, if necessary, we will seek policyowner
approval. We have the right to:

o add Funds to, or remove Funds from, the Separate Account,  combine two or more
  Funds within the Separate  Account,  or withdraw assets relating to IL COLI II
  from one Fund and put them into another;

o register or end the registration of the Separate Account under the 1940 Act;

o operate the Separate  Account  under the direction of a committee or discharge
  such a  committee  at any time (the  committee  may be  composed  entirely  of
  persons who are  "interested  persons" of  Equitable  Variable  under the 1940
  Act);

o restrict or eliminate  any voting rights of  policyowners  or other people who
  have voting rights that affect the Separate Account;

o operate the Separate Account or one or more of the Funds in any other form the
  law allows,  including a form that allows us to make direct  investments.  Our
  Separate  Account may be charged an advisory fee if its  investments  are made
  directly  rather than  through an  investment  company.  We may make any legal
  investments we wish. In choosing these investments, we will rely on our own or
  outside  counsel for advice.  In  addition,  we may  disapprove  any change in
  investment  advisers  or in  investment  policy  unless  a law  or  regulation
  provides differently.

If any  changes  are made that  result in a  material  change in the  underlying
investments  of a Fund,  you will be notified  as  required by law. We may,  for
example,  cause the Fund to invest in a mutual fund other  than,  or in addition
to, the Trust.  If you then wish to transfer the amount you have in that Fund to
another Fund of the Separate Account or to the Guaranteed Interest Account,  you
may do so, without charge, by contacting our Administrative  Office. At the same
time, you may also change how your net premiums and deductions are allocated.

OUR REPORTS TO POLICYOWNERS

Shortly  after  the end of each  policy  year you  will  receive  a report  that
includes  information about your policy's current death benefit,  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 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
  restored after termination. (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 a substitution of insured person) after the change has been in effect
  for two years during the insured person's lifetime.

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,  the death  benefit  will be limited to the total of all
premiums that have been paid to the time of death minus any  outstanding  policy
loan,  accrued loan interest and any partial  withdrawals  of Net Cash Surrender
Value. A new two-year suicide and  contestability  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 Fund.  Instead,  interest  accrues pursuant to the
options chosen.

                                       20
<PAGE>


You will make a choice of payment  option (or any later changes) and your choice
will take effect in the same way as it would if you were changing a beneficiary.
(See YOUR  BENEFICIARY  below.) If you do not  arrange  for a  specific  form of
payment before the insured person dies, the beneficiary will be paid through the
Equitable Access  Account(TM).  The Equitable Access Account is not available to
corporate or other  non-natural  beneficiaries.  See WHEN WE PAY POLICY PROCEEDS
below. 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. 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.  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 Funds.  Death benefits will generally be paid through the
Equitable Access Account,  an interest bearing checking  account.  A beneficiary
will have immediate access to the proceeds by writing a check on the account. We
pay interest from the date of death to the date the Equitable  Access Account is
closed.  If an Equitable  agent helps the beneficiary of a policy to prepare the
documents that are required for payment of the death  benefit,  we will send the
Equitable Access Account checkbook or check to the agent within seven days after
we receive the  required  documents.  Our agents will take  reasonable  steps to
arrange for prompt delivery to the beneficiary.

We may,  however,  delay  payment if we contest  the  policy.  We may also delay
payment if we cannot  determine  the amount of the payment  because the New York
Stock Exchange is closed,  because  trading in securities has been restricted by
the SEC, or because the SEC has declared that an emergency  exists. In addition,
if necessary to protect our  policyowners,  we may delay payment where permitted
under applicable law.

We may defer payment of any Net Cash  Surrender  Value or loan amount  (except a
loan to pay a premium to us) from the Guaranteed  Interest Account for up to six
months after we receive your request. We will pay interest of at least 3% a year
from the date we  receive  your  request if we delay more than 30 days in paying
you such amounts from the Guaranteed Interest Account.

DIVIDENDS

No dividends are paid on the policy described in this prospectus.

REGULATION

We are regulated and supervised by the New York State Insurance  Department.  In
addition,  we are  subject  to the  insurance  laws  and  regulations  in  every
jurisdiction where we sell policies.

The IL COLI II policy  (Plan No.  96-300)  has been filed with and  approved  by
insurance  officials  in 37  jurisdictions.  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 IL COLI II where
special  circumstances  result in sales or administrative  expenses or mortality
risks  that  are  different  than  those  normally  associated  with  IL COLI II
policies.  These  variations  will be made only in accordance with uniform rules
that we establish.


                                       21
<PAGE>


DISTRIBUTION

EQ Financial Consultants,  Inc., a wholly-owned  subsidiary of Equitable, is the
principal underwriter of the Trust under a Distribution  Agreement. EQ Financial
Consultants is also the distributor of our variable life insurance  policies and
Equitable's  variable  annuity  contracts  under a  Distribution  and  Servicing
Agreement.   EQ  Financial  Consultants'  principal  business  address  is  1755
Broadway,  New York, NY 10019.  EQ Financial  Consultants 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. EQ
Financial  Consultants  is paid a fee for its  services  as  distributor  of our
policies.  For 1994 and 1995, Equitable and Equitable Variable paid EQ Financial
Consultants fees of $216,920 and $325,380,  respectively, for its services under
the Distribution and Servicing Agreement.

We sell  our  policies  through  agents  who are  licensed  by  state  insurance
officials to sell our variable life policies.  These agents are also  registered
representatives of EQ Financial Consultants. The agent who sells you this policy
receives sales commissions from Equitable.  We reimburse  Equitable from our own
resources,  including  the Premium  Sales  Charge  deducted  from your  premium.
Generally,  the agent will  receive  an amount  equal to a maximum of 15% of the
premiums paid up to one target  premium,  7 1/2% of premiums paid up to the next
six target premiums and 3% of the premiums paid in excess of that amount. Use of
a term  insurance  rider on the  insured  person in place of an equal  amount of
coverage under the base policy reduces  commissions.  Commissions paid to agents
based upon refunded  premiums or policies that are  terminated or surrendered in
the early policy years may be  recovered.  Agents with limited  years of service
may be paid differently.

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 EQ  Financial  Consultants  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  $377.2 million in 1995, $380.5 million in 1994 and $355.7 million
in 1993.

LEGAL PROCEEDINGS

We are not involved in any material legal proceedings.

ACCOUNTING AND ACTUARIAL EXPERTS

The financial  statements of Separate Account FP and Equitable Variable included
in this prospectus have been audited for the years ended December 31, 1995, 1994
and 1993 by Price  Waterhouse  LLP,  as 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  have been so
included  in  reliance  on the  reports  of Price  Waterhouse  LLP,  independent
accountants,  given on the authority of such firm as experts in  accounting  and
auditing.  The financial  statements of Separate Account FP for the period ended
March 31, 1996 are unaudited.

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 IL  COLI  II  policies.  They  should  not be
considered  as  bearing  upon  the  investment  experience  of the  funds of the
Separate Account.  The most current financial  statements of Equitable  Variable
are those as of the end of the most recent fiscal year.  Equitable Variable does
not prepare  financial  statements for publication  more often than annually and
believes  that  any  incremental  benefit  to  investors  that may  result  from
preparing and delivering more current  financial  statements,  though unaudited,
would not justify  the  additional  cost that would be  incurred.  In  addition,
Equitable  Variable  represents that there have been no material adverse changes
in its  financial  condition  or  operations  between the end of the most recent
fiscal year and the date of this prospectus.

Actuarial  matters in this  prospectus  have been  examined  by Barbara  Fraser,
F.S.A.,  M.A.A.A., who is a Vice President and Actuary of Equitable. Her opinion
on  actuarial  matters is filed as an exhibit to the  Registration  Statement we
filed with the SEC.

ADDITIONAL INFORMATION

We have filed a Registration  Statement relating to the Separate Account and the
variable life insurance  policy  described in this  prospectus with the SEC. The
Registration  Statement,  which  is  required  by the  Securities  Act of  1933,
includes  additional  information  that is not required in this prospectus under
the  rules  and  regulations  of the  SEC.  If you  would  like  the  additional
information,  you may obtain it from the SEC's main office in  Washington,  D.C.
You will have to pay a fee for the material.

                                       22
<PAGE>


MANAGEMENT

Here is a list of our directors and principal  officers and a brief statement of
their business  experience for the past five years.  Unless otherwise noted, the
following  persons have been  involved in the  management  of Equitable  and its
subsidiaries  in various  positions  for the last five years.  Unless  otherwise
noted, their address is 787 Seventh Avenue, New York, New York 10019.

<TABLE>
<CAPTION>
NAME AND PRINCIPAL                     BUSINESS EXPERIENCE
BUSINESS ADDRESS                       WITHIN PAST FIVE YEARS
- -----------------------                -------------------------
<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.

Jerry de St. Paer....................  Senior  Investment  Officer,  Equitable  Variable,  since April 1995;  Director of  Equitable
                                       Variable since April 1992. Senior Executive Vice President and Chief Financial  Officer,  The
                                       Equitable Companies Incorporated,  since May 1996; prior thereto Executive Vice President and
                                       Chief  Financial  Officer  since May  1992.  Executive  Vice  President  and Chief  Financial
                                       Officer,  Equitable Life, April 1992 to May 1996; Executive Vice President,  December 1990 to
                                       April 1992. Director, Economic Services Corporation and various Equitable subsidiaries.

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.

Denis Duverne........................  Director of Equitable Variable since March 1996. Senior Vice President -- International Life,
                                       AXA,  since 1995.  Prior  thereto,  Executive  Committee of Operations of Banque Colbert from
                                       1992 to 1995 and Secretary  General of Compagnie  Financiere IBI from 1991 to 1995.  Director
                                       of Alliance Capital and Equitable Real Estate since 1995.

</TABLE>

                                       23
<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.

Alvin H. Fenichel....................  Vice President and  Controller,  Equitable  Variable,  since July 1996;  prior thereto,  Vice
                                       President  since  February  1988;  Senior Vice  President  and  Controller,  Equitable.  
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>

                                       24
<PAGE>


PART 4:       ILLUSTRATIONS OF POLICY BENEFITS

To help clarify how the key  financial  elements of the policy work, a series of
tables has been prepared.  The tables show how death benefits and Cash Surrender
Values  ("policy  benefits")  under a hypothetical  IL COLI II policy could vary
over time if the Funds of our Separate Account had CONSTANT  hypothetical  gross
annual investment returns of 0%, 6% or 12% over the years covered by each table.
Actual  investment  results may be more or less than those shown. The tables are
for a 45-year-old preferred risk male non-tobacco user. Planned premium payments
of $10,392 for an initial  Face Amount of $200,000 are assumed to be paid at the
beginning of each policy year. The illustration  assumes no policy loan has been
taken and that there is no coverage under a supplemental term insurance rider.

The tables  illustrate  both current and guaranteed  charges.  The tables assume
 .51% per annum for investment  management  (the average of the effective  annual
advisory fees applicable to each Trust portfolio during 1995) and .04% per annum
for direct Trust  expenses.  The assumption for direct Trust expenses equals the
weighted  average of actual Trust  expenses  incurred by the  portfolios  of the
Trust  for the  year  ended  December  31,  1995  as  disclosed  in the  Trust's
prospectus. The effect of these adjustments is that on a 0% gross rate of return
the net rate of return would be -0.55%,  on 6% it would be 5.42%,  and on 12% it
would be 11.39%.  Remember,  however, that investment management fees and direct
Trust expenses vary by portfolio.  See THE TRUST'S INVESTMENT ADVISER on page 6.
The  tables  also  assume  a charge  for  taxes of 2% of  premiums.  The  tables
illustrate death benefit Option B.

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.

INDIVIDUAL  ILLUSTRATIONS.  On request,  we will  furnish you with a  comparable
illustration  based on your policy's  factors.  Upon request after issuance,  we
will  also  provide  a  comparable  illustration  reflecting  your  actual  Cash
Surrender Value. If you request illustrations more than once in any policy year,
we may charge for the illustration.

                                       25
<PAGE>


                                   IL COLI II


                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY
                    FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE


PLANNED PREMIUM $10,392                       TOTAL INITIAL FACE AMOUNT $200,000
                                                          DEATH BENEFIT OPTION B
                                   MALE AGE 45
                         PREFERRED RISK NON-TOBACCO USER
                            ASSUMING CURRENT CHARGES


<TABLE>
<CAPTION>
                                          DEATH BENEFIT                           CASH SURRENDER VALUE
                                   ASSUMING HYPOTHETICAL GROSS                 ASSUMING HYPOTHETICAL GROSS
   END OF                          ANNUAL INVESTMENT RETURN OF                 ANNUAL INVESTMENT RETURN OF
   POLICY      ACCUMULATED    ------------------------------------        ----------------------------------------
    YEAR       PREMIUMS(1)        0%            6%           12%              0%              6%             12%
   ------      -----------    --------      --------      --------        --------        --------        --------

<S>             <C>           <C>           <C>           <C>             <C>             <C>             <C>     
      1         $ 10,912      $208,441      $208,968      $209,495        $  8,441        $  8,968        $  9,495
      2           22,369       216,734       218,316       219,961          16,734          18,316          19,961
      3           34,399       224,902       228,085       231,527          24,902          28,085          31,527
      4           47,030       233,095       238,451       244,475          33,095          38,451          44,475
      5           60,293       241,156       249,285       258,795          41,156          49,285          58,795

      6           74,220       249,139       260,664       274,694          49,139          60,664          74,694
      7           88,842       257,030       272,604       292,334          57,030          72,604          92,334
      8          104,196       265,382       285,718       312,529          65,382          85,718         112,529
      9          120,317       273,579       299,420       334,882          73,579          99,420         134,882
     10          137,245       281,635       313,753       359,645          81,635         113,753         159,645

     15          235,457       320,376       396,801       531,050         120,376         196,801         331,050

20 (age 65)      360,802       351,525       496,693       813,719         151,525         296,693         613,719

<FN>
(1) Assumes net interest of 5% compounded annually.
</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 DEATH BENEFIT GUARANTEE PREMIUM FOR THIS POLICY IS $3,568.04.


                                       26

<PAGE>


                                   IL COLI II


                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY
                    FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE


PLANNED PREMIUM $10,392                       TOTAL INITIAL FACE AMOUNT $200,000
                                                          DEATH BENEFIT OPTION B
                                   MALE AGE 45
                         PREFERRED RISK NON-TOBACCO USER
                           ASSUMING GUARANTEED CHARGES


<TABLE>
<CAPTION>
                                          DEATH BENEFIT                           CASH SURRENDER VALUE
                                   ASSUMING HYPOTHETICAL GROSS                 ASSUMING HYPOTHETICAL GROSS
   END OF                          ANNUAL INVESTMENT RETURN OF                 ANNUAL INVESTMENT RETURN OF
   POLICY      ACCUMULATED    ------------------------------------        ----------------------------------------
    YEAR       PREMIUMS(1)        0%            6%           12%              0%              6%             12%
   ------      -----------    --------      --------      --------        --------        --------        --------

<S>             <C>           <C>           <C>           <C>             <C>             <C>             <C>     
       1        $ 10,912      $207,849      $208,356      $208,864        $  7,849        $  8,356        $  8,864
       2          22,369       215,569       217,074       218,641          15,569          17,074          18,641
       3          34,399       223,159       226,168       229,426          23,159          26,168          29,426
       4          47,030       230,764       235,807       241,484          30,764          35,807          41,484
       5          60,293       238,228       245,856       254,787          38,228          45,856          54,787

       6          74,220       245,547       256,330       269,467          45,547          56,330          69,467
       7          88,842       252,708       267,236       285,659          52,708          67,236          85,659
       8         104,196       259,700       278,583       303,514          59,700          78,583         103,514
       9         120,317       266,512       290,379       323,201          66,512          90,379         123,201
      10         137,245       273,127       302,628       344,902          73,127         102,628         144,902

      15         235,457       307,258       376,211       497,821         107,258         176,211         297,821

20 (age 65)      360,802       333,804       463,228       746,929         133,804         263,228         546,929

<FN>
(1) Assumes net interest of 5% compounded annually.
</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 DEATH BENEFIT GUARANTEE PREMIUM FOR THIS POLICY IS $3,568.04.


                                       27

<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF ASSETS AND LIABILITIES
MARCH 31, 1996 (UNAUDITED)

<TABLE>
<CAPTION>

                                            INTERMEDIATE
                                 MONEY       GOVERNMENT     QUALITY         HIGH        GROWTH &      EQUITY          COMMON
                                MARKET       SECURITIES       BOND          YIELD        INCOME        INDEX           STOCK
                               DIVISION       DIVISION      DIVISION      DIVISION      DIVISION      DIVISION       DIVISION
                             ------------   -----------   ------------   -----------   -----------   -----------   --------------
<S>                          <C>            <C>           <C>            <C>           <C>           <C>           <C>
ASSETS
Investments in shares of
  The Hudson River Trust
  -- at market value
  (Notes 2 and 6)
Cost: $  166,588,965......   $166,879,767
          40,337,369......                  $39,735,905
         148,336,529......                                $142,261,151
          72,274,123......                                               $78,177,398
          20,404,945......                                                             $22,826,370
          72,375,677......                                                                           $88,382,333
       1,065,417,925......                                                                                         $1,297,488,312
Receivable for shares of
  The Hudson River
  Trust ..................           --          23,851         11,333        20,875          --            --            171,871
Receivable for policy-
  related transactions ...      4,962,969          --             --            --          15,383        73,297             --
                             ------------   -----------   ------------   -----------   -----------   -----------   --------------
Total Assets .............    171,842,736    39,759,756    142,272,484    78,198,273    22,841,753    88,455,630    1,297,660,183
                             ------------   -----------   ------------   -----------   -----------   -----------   --------------

LIABILITIES
Payable for purchases of
  shares of The Hudson
  River Trust ............      5,095,532          --             --            --          17,533        85,428             --
Payable for policy-
  related transactions ...           --          30,598        265,432       105,172          --            --            830,332
Amount retained by
  Equitable Variable
  in Separate Account
  FP (Note 4) ............        526,006       513,297        611,505       554,594       538,648       286,206        1,080,259
                             ------------   -----------   ------------   -----------   -----------   -----------   --------------
Total Liabilities ........      5,621,538       543,895        876,937       659,766       556,181       371,634        1,910,591
                             ------------   -----------   ------------   -----------   -----------   -----------   --------------
NET ASSETS ATTRIBUTABLE
  TO POLICYOWNERS ........   $166,221,198   $39,215,861   $141,395,547   $77,538,507   $22,285,572   $88,083,996   $1,295,749,592
                             ============   ===========   ============   ===========   ===========   ===========   ==============

<FN>
See Notes to Financial Statements.
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                                                                       ASSET ALLOCATION SERIES
                                                                             --------------------------------------------
                                                             AGGRESSIVE      CONSERVATIVE                       GROWTH
                                 GLOBAL      INTERNATIONAL      STOCK          INVESTORS       BALANCED        INVESTORS
                                DIVISION        DIVISION      DIVISION         DIVISION        DIVISION        DIVISION
                              ------------    -----------    ------------    ------------    ------------    ------------
<S>                           <C>             <C>            <C>             <C>             <C>             <C>
ASSETS
Investments in shares of
  The Hudson River Trust
  -- at market value
  (Notes 2 and 6)
Cost: $  314,360,927......    $361,125,113
          20,538,013......                    $21,717,782
         503,113,872......                                   $642,645,509
         166,308,709......                                                   $171,114,930
         353,997,311......                                                                   $404,505,133
         504,520,396......                                                                                   $590,681,286
Receivable for shares of
  The Hudson River
  Trust ..................          55,527           --         2,397,045         112,117         631,785          38,328
Receivable for policy-
  related transactions ...          46,894        128,469            --              --              --              --
                              ------------    -----------    ------------    ------------    ------------    ------------
Total Assets .............     361,227,534     21,846,251     645,042,554     171,227,047     405,136,918     590,719,614
                              ------------    -----------    ------------    ------------    ------------    ------------


LIABILITIES
Payable for purchases of
  shares of The Hudson
  River Trust ............            --          133,814            --              --              --              --
Payable for policy-
  related transactions ...            --             --         2,717,427         140,643         889,322         189,659
Amount retained by
  Equitable Variable
  in Separate Account
  FP (Note 4) ............         530,446        227,263         587,828         562,173         607,638         621,024
                              ------------    -----------    ------------    ------------    ------------    ------------
Total Liabilities ........         530,446        361,077       3,305,255         702,816       1,496,960         810,683
                              ------------    -----------    ------------    ------------    ------------    ------------
NET ASSETS ATTRIBUTABLE
  TO POLICYOWNERS ........    $360,697,088    $21,485,174    $641,737,299    $170,524,231    $403,639,958    $589,908,931
                              ============    ===========    ============    ============    ============    ============

<FN>
See Notes to Financial Statements.
</FN>
</TABLE>
                                     FSA-1

<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS
FOR THREE MONTHS ENDED MARCH 31,
(UNAUDITED)


<TABLE>
<CAPTION>
                                                                                         INTERMEDIATE GOVERNMENT
                                                         MONEY MARKET DIVISION             SECURITIES DIVISION
                                                     ----------------------------      --------------------------
                                                        1996              1995           1996            1995
                                                     -----------      -----------      ---------      -----------
<S>                                                  <C>              <C>              <C>            <C>
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson River Trust ......     $ 2,156,008      $ 2,169,463      $ 557,760      $   456,640
  Expenses (Note 3):
    Mortality and expense risk charges .........         245,824          212,520         56,926           43,667
                                                     -----------      -----------      ---------      -----------
NET INVESTMENT INCOME ..........................       1,910,184        1,956,943        500,834          412,973
                                                     -----------      -----------      ---------      -----------
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
   Realized gain (loss) on investments .........        (199,321)        (131,239)      (133,468)         (84,564)
   Realized gain distribution from
     The Hudson River Trust ....................            --               --             --               --
                                                     -----------      -----------      ---------      -----------
NET REALIZED GAIN (LOSS) .......................        (199,321)        (131,239)      (133,468)         (84,564)
                                                     -----------      -----------      ---------      -----------
  Unrealized appreciation/depreciation
    on investments:
    Beginning of period ........................          89,976           32,760        145,522       (2,736,863)
    End of period ..............................         290,802            2,193       (601,464)      (2,044,558)
                                                     -----------      -----------      ---------      -----------
  Change in unrealized appreciation/depreciation
    during the period ..........................         200,826          (30,567)      (746,986)         692,305
                                                     -----------      -----------      ---------      -----------
NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS ...............................           1,505         (161,806)      (880,454)         607,741
                                                     -----------      -----------      ---------      -----------
NET INCREASE (DECREASE) IN NET ASSETS
  RESULTING FROM OPERATIONS ....................     $ 1,911,689      $ 1,795,137      ($379,620)     $ 1,020,714
                                                     ===========      ===========      =========      ===========

<FN>
See Notes to Financial Statements.
</FN>
</TABLE>


<TABLE>
<CAPTION>

                                                         QUALITY BOND DIVISION             HIGH YIELD DIVISION
                                                     -----------------------------      --------------------------
                                                        1996             1995              1996           1995
                                                     -----------      ------------      ----------     -----------
<S>                                                  <C>              <C>               <C>            <C>
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson River Trust ......     $ 1,952,740      $  2,014,037      $1,761,269     $ 1,303,126
  Expenses (Note 3):
    Mortality and expense risk charges .........         207,006           178,279         112,647          78,970
                                                     -----------      ------------      ----------     -----------
NET INVESTMENT INCOME ..........................       1,745,734         1,835,758       1,648,622       1,224,156
                                                     -----------      ------------      ----------     -----------
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
   Realized gain (loss) on investments .........         (41,970)         (108,865)        234,013        (256,670)
   Realized gain distribution from
     The Hudson River Trust ....................            --                --              --              --
                                                     -----------      ------------      ----------     -----------
NET REALIZED GAIN (LOSS) .......................         (41,970)         (108,865)        234,013        (256,670)
                                                     -----------      ------------      ----------     -----------
  Unrealized appreciation/depreciation
    on investments:
    Beginning of period ........................      (2,105,676)      (15,521,200)      3,823,981        (873,103)
    End of period ..............................      (6,075,378)      (12,738,007)      5,903,275         400,373
                                                     -----------      ------------      ----------     -----------
  Change in unrealized appreciation/depreciation
    during the period ..........................      (3,969,702)        2,783,193       2,079,294       1,273,476
                                                     -----------      ------------      ----------     -----------
NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS ...............................      (4,011,672)        2,674,328       2,313,307       1,016,806
                                                     -----------      ------------      ----------     -----------
NET INCREASE (DECREASE) IN NET ASSETS
  RESULTING FROM OPERATIONS ....................     ($2,265,938)     $  4,510,086      $3,961,929     $ 2,240,962
                                                     ===========      ============      ==========     ===========

<FN>
See Notes to Financial Statements.
</FN>
</TABLE>
                                     FSA-2

<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS (CONTINUED)
FOR THREE MONTHS ENDED MARCH 31,
(UNAUDITED)


<TABLE>
<CAPTION>
                                                          GROWTH & INCOME                  EQUITY INDEX
                                                             DIVISION                        DIVISION
                                                     ------------------------      -----------------------------
                                                        1996           1995            1996             1995*
                                                     ----------     ---------      ------------      -----------
<S>                                                  <C>            <C>            <C>               <C>
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson River Trust ......     $  139,390     $  65,069      $    368,964      $   164,200
  Expenses (Note 3):
    Mortality and expense risk charges .........         30,078        10,759           115,753           49,793
                                                     ----------     ---------      ------------      -----------
NET INVESTMENT INCOME ..........................        109,312        54,310           253,211          114,407
                                                     ----------     ---------      ------------      -----------
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on investments ........          2,445        (1,035)           (3,003)            (517)
    Realized gain distribution from
      The Hudson River Trust ...................           --            --                --               --
                                                     ----------     ---------      ------------      -----------
NET REALIZED GAIN (LOSS) .......................          2,445        (1,035)           (3,003)            (517)
                                                     ----------     ---------      ------------      -----------
  Unrealized appreciation/depreciation
    on investments:
    Beginning of period ........................      2,123,346      (141,585)       12,451,765         (399,286)
    End of period ..............................      2,421,425       214,272        16,006,656        2,485,486
                                                     ----------     ---------      ------------      -----------
  Change in unrealized appreciation/depreciation
    during the period ..........................        298,079       355,857         3,554,891        2,884,772
                                                     ----------     ---------      ------------      -----------
NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS ...............................        300,524       354,822         3,551,888        2,884,255
                                                     ----------     ---------      ------------      -----------
NET INCREASE (DECREASE) IN NET ASSETS
  RESULTING FROM OPERATIONS ....................     $  409,836     $ 409,132      $  3,805,099      $ 2,998,662
                                                     ==========     =========      ============      ===========

<FN>
See Notes to Financial Statements.

 *Commencement of operations on April 1.
**Commencement of operations on April 3.
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                                           COMMON STOCK                      GLOBAL STOCK             INTERNATIONAL
                                                             DIVISION                          DIVISION                 DIVISION
                                                   -----------------------------      ---------------------------      -----------
                                                       1996            1995               1996           1995             1996**
                                                   ------------     ------------      -----------     -----------      -----------
<S>                                                <C>              <C>               <C>             <C>              <C>
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson River Trust ......   $  2,673,963     $  2,731,392      $ 1,039,030     $ 1,150,868      $    45,410
  Expenses (Note 3):
    Mortality and expense risk charges .........      1,853,832        1,281,520          521,835         337,105           24,067
                                                   ------------     ------------      -----------     -----------      -----------
NET INVESTMENT INCOME ..........................        820,131        1,449,872          517,195         773,763           21,343
                                                   ------------     ------------      -----------     -----------      -----------
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on investments ........        884,436           16,345        1,504,152       1,050,804             (610)
    Realized gain distribution from
      The Hudson River Trust ...................           --               --               --              --               --
                                                   ------------     ------------      -----------     -----------      -----------
NET REALIZED GAIN (LOSS) .......................        884,436           16,345        1,504,152       1,050,804             (610)
                                                   ------------     ------------      -----------     -----------      -----------
  Unrealized appreciation/depreciation
    on investments:
    Beginning of period ........................    181,824,279       (2,048,649)       9,214,950       3,049,444          667,906
    End of period ..............................    232,070,386       47,997,192       19,453,540       1,620,943        1,179,769
                                                   ------------     ------------      -----------     -----------      -----------
  Change in unrealized appreciation/depreciation
    during the period ..........................     50,246,107       50,045,841       10,238,590      (1,428,501)         511,863
                                                   ------------     ------------      -----------     -----------      -----------
NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS ...............................     51,130,543       50,062,186       11,742,742        (377,697)         511,253
                                                   ------------     ------------      -----------     -----------      -----------
NET INCREASE (DECREASE) IN NET ASSETS
  RESULTING FROM OPERATIONS ....................   $ 51,950,674     $ 51,512,058      $12,259,937     $   396,066      $   532,596
                                                   ============     ============      ===========     ===========      ===========

<FN>
See Notes to Financial Statements.

 *Commencement of operations on April 1.
**Commencement of operations on April 3.
</FN>
</TABLE>
                                     FSA-3

<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS (CONCLUDED)
FOR THREE MONTHS ENDED MARCH 31,
(UNAUDITED)


<TABLE>
<CAPTION>
                                                                                            ASSET ALLOCATION SERIES
                                                                                          -----------------------------
                                                                                             CONSERVATIVE INVESTORS
                                                        AGGRESSIVE STOCK DIVISION                   DIVISION
                                                     -------------------------------      -----------------------------
                                                         1996               1995              1996             1995
                                                     -------------      ------------      ------------      -----------
<S>                                                  <C>                <C>               <C>               <C>
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson River Trust ......     $     227,840      $     99,223      $  2,093,452      $ 1,902,411
  Expenses (Note 3):
    Mortality and expense risk charges .........           875,036           560,886           258,951          203,549
                                                     -------------      ------------      ------------      -----------
NET INVESTMENT INCOME ..........................          (647,196)         (461,663)        1,834,501        1,698,862
                                                     -------------      ------------      ------------      -----------
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on investments ........         6,970,296         1,019,300           (15,544)         (94,217)
    Realized gain distribution from
      The Hudson River Trust ...................              --                --                --               --
                                                     -------------      ------------      ------------      -----------
NET REALIZED GAIN (LOSS) .......................         6,970,296         1,019,300           (15,554)         (94,217)
                                                     -------------      ------------      ------------      -----------
  Unrealized appreciation/depreciation
    on investments:
    Beginning of period ........................        61,903,470        11,560,966        10,362,120       (8,767,697)
    End of period ..............................       121,163,990        33,036,019         4,806,220       (4,835,295)
                                                     -------------      ------------      ------------      -----------
  Change in unrealized appreciation/
    depreciation during the period .............        59,260,520        21,475,053        (5,555,900)       3,932,402
                                                     -------------      ------------      ------------      -----------
NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS ...............................        66,230,816        22,494,353        (5,571,444)       3,838,185
                                                     -------------      ------------      ------------      -----------
NET INCREASE (DECREASE) IN NET ASSETS
  RESULTING FROM OPERATIONS ....................     $  65,583,620      $ 22,032,690      ($ 3,736,943)     $ 5,537,047
                                                     =============      ============      ============      ===========

<FN>
See Notes to Financial Statements.
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                                                         ASSET ALLOCATION SERIES
                                                     ----------------------------------------------------------------

                                                            BALANCED DIVISION              GROWTH INVESTORS DIVISION
                                                     ------------------------------      ----------------------------
                                                         1996              1995             1996             1995
                                                     ------------      ------------      -----------     ------------
<S>                                                  <C>               <C>               <C>             <C>
INCOME AND EXPENSES:
  Income (Note 2):
    Dividends from The Hudson River Trust ......     $  2,918,051      $  2,921,363      $ 4,376,045     $  3,434,266
  Expenses (Note 3):
    Mortality and expense risk charges .........          605,847           517,556          855,420          580,872
                                                     ------------      ------------      -----------     ------------
NET INVESTMENT INCOME ..........................        2,312,204         2,403,807        3,520,625        2,853,354
                                                     ------------      ------------      -----------     ------------
REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS (Note 2):
    Realized gain (loss) on investments ........         (374,262)         (303,465)         596,618          (30,077)
    Realized gain distribution from
      The Hudson River Trust ...................             --                --               --               --
                                                     ------------      ------------      -----------     ------------
NET REALIZED GAIN (LOSS) .......................         (374,262)         (303,465)         596,618          (30,077)
                                                     ------------      ------------      -----------     ------------
  Unrealized appreciation/depreciation
    on investments:
    Beginning of period ........................       43,097,187        (2,878,875)      81,785,873         (770,693)
    End of period ..............................       50,507,822         7,317,908       86,160,892       14,841,705
                                                     ------------      ------------      -----------     ------------
  Change in unrealized appreciation/
    depreciation during the period .............        7,410,635        10,196,783        4,375,019       15,612,398
                                                     ------------      ------------      -----------     ------------
NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS ...............................        7,036,373         9,893,318        4,971,637       15,582,321
                                                     ------------      ------------      -----------     ------------
NET INCREASE (DECREASE) IN NET ASSETS
  RESULTING FROM OPERATIONS ....................     $  9,348,577      $ 12,297,125      $ 8,492,262     $ 18,435,675
                                                     ============      ============      ===========     ============

<FN>
See Notes to Financial Statements.
</FN>
</TABLE>
                                     FSA-4

<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS
FOR THREE MONTHS ENDED MARCH 31,
(UNAUDITED)


<TABLE>
<CAPTION>
                                                                                  INTERMEDIATE GOVERNMENT
                                              MONEY MARKET DIVISION                 SECURITIES DIVISION
                                         --------------------------------      ------------------------------
                                             1996               1995               1996              1995
                                         -------------      -------------      ------------      ------------
<S>                                      <C>                <C>                <C>               <C>
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income ............     $   1,910,184      $   1,956,943      $    500,834      $    412,973
  Net realized gain (loss) .........          (199,321)          (131,239)         (133,468)          (84,564)
  Change in unrealized appreciation/
    depreciation on investments ....           200,826            (30,567)         (746,986)          692,305
                                         -------------      -------------      ------------      ------------
  Net increase (decrease)
    from operations ................         1,911,689          1,795,137          (379,620)        1,020,714
                                         -------------      -------------      ------------      ------------
FROM POLICY-RELATED TRANSACTIONS:
  Net premiums (Note 3) ............        29,687,450         26,087,869         3,368,052         2,780,423
  Benefits and other policy-related
    transactions (Note 3) ..........        (9,130,450)        (9,368,671)       (1,363,911)       (1,273,719)
  Net transfers among divisions ....       (63,369,256)        (8,440,760)          438,972           (82,704)
                                         -------------      -------------      ------------      ------------
  Net increase (decrease) from
    policy-related transactions ....       (42,812,256)         8,278,438         2,443,113         1,424,000
                                         -------------      -------------      ------------      ------------
NET (INCREASE) DECREASE IN AMOUNT
  RETAINED BY EQUITABLE VARIABLE IN
  SEPARATE ACCOUNT FP (Note 4) .....           (11,766)           (12,324)            3,324           (19,098)
                                         -------------      -------------      ------------      ------------
INCREASE (DECREASE) IN NET ASSETS ..       (40,912,333)        10,061,251         2,066,817         2,425,616
NET ASSETS, BEGINNING OF PERIOD ....       207,133,531        137,496,085        37,149,044        27,654,075
                                         -------------      -------------      ------------      ------------
NET ASSETS, END OF PERIOD ..........     $ 166,221,198      $ 147,557,336      $ 39,215,861      $ 30,079,691
                                         =============      =============      ============      ============

<FN>
See Notes to Financial Statements.
</FN>
</TABLE>


<TABLE>
<CAPTION>

                                              QUALITY BOND DIVISION                 HIGH YIELD DIVISION
                                         --------------------------------      ------------------------------
                                             1996               1995               1996              1995
                                         -------------      -------------      ------------      ------------
<S>                                      <C>                <C>                <C>               <C>
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income ............     $   1,745,734      $   1,835,758      $  1,648,622      $  1,224,156
  Net realized gain (loss) .........           (41,970)          (108,865)          234,013          (256,670)
  Change in unrealized appreciation/
    depreciation on investments ....        (3,969,702)         2,783,193         2,079,294         1,273,476
                                         -------------      -------------      ------------      ------------
  Net increase (decrease)
    from operations ................        (2,265,938)         4,510,086         3,961,929         2,240,962
                                         -------------      -------------      ------------      ------------
FROM POLICY-RELATED TRANSACTIONS:
  Net premiums (Note 3) ............         1,481,419            736,177         4,880,108         3,997,324
  Benefits and other policy-related
    transactions (Note 3) ..........          (891,984)          (710,681)       (2,407,891)       (1,848,856)
  Net transfers among divisions ....         4,777,208            276,391          (796,310)        1,367,858
                                         -------------      -------------      ------------      ------------
  Net increase (decrease) from
    policy-related transactions ....         5,366,643            301,887         1,675,907         3,516,326
                                         -------------      -------------      ------------      ------------
NET (INCREASE) DECREASE IN AMOUNT
  RETAINED BY EQUITABLE VARIABLE IN
  SEPARATE ACCOUNT FP (Note 4) .....             7,396           (182,625)          (30,291)          (23,923)
                                         -------------      -------------      ------------      ------------
INCREASE (DECREASE) IN NET ASSETS ..         3,108,101          4,629,348         5,607,545         5,733,365
NET ASSETS, BEGINNING OF PERIOD ....       138,287,446        117,236,472        71,930,962        49,454,901
                                         -------------      -------------      ------------      ------------
NET ASSETS, END OF PERIOD ..........     $ 141,395,547      $ 121,865,820      $ 77,538,507      $ 55,188,266
                                         =============      =============      ============      ============

<FN>
See Notes to Financial Statements.
</FN>
</TABLE>
                                     FSA-5

<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)
FOR THREE MONTHS ENDED MARCH 31,
(UNAUDITED)


<TABLE>
<CAPTION>

                                           GROWTH & INCOME DIVISION             EQUITY INDEX DIVISION
                                         -----------------------------      ------------------------------
                                             1996             1995              1996             1995*
                                         ------------      -----------      ------------      ------------
<S>                                      <C>               <C>              <C>               <C>
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income ............     $    109,312      $    54,310      $    253,211      $    114,407
  Net realized gain (loss) .........            2,445           (1,035)           (3,003)             (517)
  Change in unrealized appreciation/
    depreciation on investments ....          298,079          355,857         3,554,891         2,884,772
                                         ------------      -----------      ------------      ------------
  Net increase (decrease)
    from operations ................          409,836          409,132         3,805,099         2,998,662
                                         ------------      -----------      ------------      ------------
FROM POLICY-RELATED TRANSACTIONS:
  Net premiums (Note 3) ............        2,832,227        1,357,752         7,371,417           682,124
  Benefits and other policy-related
    transactions (Note 3) ..........         (658,593)        (251,109)       (1,290,973)         (197,582)
  Net transfers among divisions ....        1,095,805          667,638         6,589,617         1,164,646
                                         ------------      -----------      ------------      ------------
  Net increase (decrease) from
    policy-related transactions ....        3,269,439        1,774,281        12,670,061         1,649,188
                                         ------------      -----------      ------------      ------------
NET (INCREASE) DECREASE IN AMOUNT
  RETAINED BY EQUITABLE VARIABLE IN
  SEPARATE ACCOUNT FP (Note 4) .....          (12,016)         (52,290)          (14,779)          (19,586)
                                         ------------      -----------      ------------      ------------
INCREASE (DECREASE) IN NET ASSETS ..        3,667,259        2,131,123        16,460,381         4,628,264
NET ASSETS, BEGINNING OF PERIOD ....       18,618,313        5,908,383        71,623,615        31,125,403
                                         ------------      -----------      ------------      ------------
NET ASSETS, END OF PERIOD ..........     $ 22,285,572      $ 8,039,506      $ 88,083,996      $ 35,753,667
                                         ============      ===========      ============      ============

<FN>
See Notes to Financial Statements.

 *Commencement of operations on April 1.
**Commencement of operations on April 3.
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                                                                                                     INTERNATIONAL
                                             COMMON STOCK DIVISION                  GLOBAL STOCK DIVISION              DIVISION
                                       ----------------------------------      --------------------------------      ------------
                                            1996                1995               1996               1995              1996**
                                       ---------------      -------------      -------------      -------------      ------------
<S>                                    <C>                  <C>                <C>                <C>                <C>
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income ............   $       820,131      $   1,449,872      $     517,195      $     773,763      $     21,343
  Net realized gain (loss) .........           884,436             16,345          1,504,152          1,050,804              (610)
  Change in unrealized appreciation/
    depreciation on investments ....        50,246,107         50,045,841         10,238,590         (1,428,501)          511,863
                                       ---------------      -------------      -------------      -------------      ------------
  Net increase (decrease)
    from operations ................        51,950,674         51,512,058         12,259,937            396,066           532,596
                                       ---------------      -------------      -------------      -------------      ------------
FROM POLICY-RELATED TRANSACTIONS:
  Net premiums (Note 3) ............        71,969,890         56,824,018         29,222,599         29,808,489         2,475,393
  Benefits and other policy-related
    transactions (Note 3) ..........       (35,741,600)       (27,879,606)       (10,833,474)        (8,629,200)         (480,572)
  Net transfers among divisions ....        61,042,559          3,846,089         (3,425,280)        (1,316,995)        6,532,233
                                       ---------------      -------------      -------------      -------------      ------------
  Net increase (decrease) from
    policy-related transactions ....        97,270,849         32,790,501         14,963,845         19,862,294         8,527,054
                                       ---------------      -------------      -------------      -------------      ------------
NET (INCREASE) DECREASE IN AMOUNT
  RETAINED BY EQUITABLE VARIABLE IN
  SEPARATE ACCOUNT FP (Note 4) .....           (57,205)           (90,730)           (23,714)            (3,902)           (6,414)
                                       ---------------      -------------      -------------      -------------      ------------
INCREASE (DECREASE) IN NET ASSETS ..       149,164,318         84,211,829         27,200,068         20,254,458         9,053,236
NET ASSETS, BEGINNING OF PERIOD ....     1,146,585,274        811,006,200        333,497,020        241,838,471        12,431,938
                                       ---------------      -------------      -------------      -------------      ------------
NET ASSETS, END OF PERIOD ..........   $ 1,295,749,592      $ 895,218,029      $ 360,697,088      $ 262,092,929      $ 21,485,174
                                       ===============      =============      =============      =============      ============

<FN>
See Notes to Financial Statements.

 *Commencement of operations on April 1.
**Commencement of operations on April 3.
</FN>
</TABLE>
                                     FSA-6

<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS (CONCLUDED)
FOR THREE MONTHS ENDED MARCH 31,
(UNAUDITED)


<TABLE>
<CAPTION>
                                                                                   ASSET ALLOCATION SERIES
                                                                               --------------------------------
                                                 AGGRESSIVE STOCK                   CONSERVATIVE INVESTORS
                                                     DIVISION                              DIVISION
                                         --------------------------------      --------------------------------
                                             1996               1995                1996              1995
                                         -------------      -------------      -------------      -------------
<S>                                      <C>                <C>                <C>                <C>
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income ............     $    (647,196)     $    (461,663)     $   1,834,501      $   1,698,862
  Net realized gain (loss) .........         6,970,296          1,019,300            (15,544)           (94,217)
  Change in unrealized appreciation/
    depreciation on investments ....        59,260,520         21,475,053         (5,555,900)         3,932,402
                                         -------------      -------------      -------------      -------------
  Net increase (decrease)
    from operations ................        65,583,620         22,032,690         (3,736,943)         5,537,047 
                                         -------------      -------------      -------------      ------------- 
FROM POLICY-RELATED TRANSACTIONS:
  Net premiums (Note 3) ............        42,010,619         30,546,618         11,246,617         11,227,025 
  Benefits and other policy-related
    transactions (Note 3) ..........       (18,810,099)       (13,709,727)        (6,892,681)        (5,665,253)
  Net transfers among divisions ....        (2,167,345)         4,161,843         (2,188,450)        (1,939,736)
                                         -------------      -------------      -------------      ------------- 
  Net increase (decrease) from
    policy-related transactions ....        21,033,175         20,998,734          2,165,486          3,622,036 
                                         -------------      -------------      -------------      ------------- 
NET (INCREASE) DECREASE IN AMOUNT
  RETAINED BY EQUITABLE VARIABLE IN
  SEPARATE ACCOUNT FP (Note 4) .....           (67,627)           (45,834)             8,589            (22,930)
                                         -------------      -------------      -------------      ------------- 
INCREASE (DECREASE) IN NET ASSETS ..        86,549,168         42,985,590         (1,562,868)         9,136,153 
NET ASSETS, BEGINNING OF PERIOD ....       555,188,131        355,671,865        172,087,099        129,940,498 
                                         -------------      -------------      -------------      ------------- 
NET ASSETS, END OF PERIOD ..........     $ 641,737,299      $ 398,657,455      $ 170,524,231      $ 139,076,651 
                                         =============      =============      =============      ============= 

<FN>
See Notes to Financial Statements.
</FN>
</TABLE>


<TABLE>
<CAPTION>
                                                                 ASSET ALLOCATION SERIES
                                         ----------------------------------------------------------------------
                                                                                       GROWTH INVESTORS
                                                BALANCED DIVISION                         DIVISION
                                         --------------------------------      --------------------------------
                                             1996               1995               1996                1995
                                         -------------      -------------      -------------      -------------
<S>                                      <C>                <C>                <C>                <C>          
INCREASE (DECREASE) IN NET ASSETS:

FROM OPERATIONS:
  Net investment income ............     $   2,312,204      $   2,403,807      $   3,520,625      $   2,853,354
  Net realized gain (loss) .........          (374,262)          (303,465)           596,618            (30,077)
  Change in unrealized appreciation/
    depreciation on investments ....         7,410,635         10,196,783          4,375,019         15,612,398
                                         -------------      -------------      -------------      -------------
  Net increase (decrease)
    from operations ................         9,348,577         12,297,125          8,492,262         18,435,675
                                         -------------      -------------      -------------      -------------
FROM POLICY-RELATED TRANSACTIONS:
  Net premiums (Note 3) ............        16,973,862         17,741,771         43,180,982         38,607,572
  Benefits and other policy-related
    transactions (Note 3) ..........       (13,129,552)       (12,191,550)       (19,360,421)       (15,800,337)
  Net transfers among divisions ....        (8,097,359)        (3,174,320)         1,736,579            305,362
                                         -------------      -------------      -------------      -------------
  Net increase (decrease) from
    policy-related transactions ....        (4,253,049)         2,375,901         25,557,140         23,112,597
                                         -------------      -------------      -------------      -------------
NET (INCREASE) DECREASE IN AMOUNT
  RETAINED BY EQUITABLE VARIABLE IN
  SEPARATE ACCOUNT FP (Note 4) .....           (20,779)           (23,516)           (18,137)           (29,414)
                                         -------------      -------------      -------------      -------------
INCREASE (DECREASE) IN NET ASSETS ..         5,074,749         14,649,510         34,031,265         41,518,858
NET ASSETS, BEGINNING OF PERIOD ....       398,565,209        338,415,565        555,877,666        367,219,554
                                         -------------      -------------      -------------      -------------
NET ASSETS, END OF PERIOD ..........     $ 403,639,958      $ 353,065,075      $ 589,908,931      $ 408,738,412
                                         =============      =============      =============      =============

<FN>
See Notes to Financial Statements.
</FN>
</TABLE>

                                     FSA-7

<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

MARCH 31, 1996

1.  General

    Equitable  Variable Life  Insurance  Company  (Equitable  Variable  Life), a
    wholly-owned  subsidiary  of The  Equitable  Life  Assurance  Society of the
    United  States  (Equitable  Life),  established  Separate  Account  FP  (the
    Account) as a unit  investment  trust  registered  with the  Securities  and
    Exchange  Commission  under the Investment  Company Act of 1940. The Account
    consists of thirteen investment  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 Plus  policies  offered with a prospectus  dated on or after
    September 15, 1995,  are referred to as Incentive  Life Plus Second  Series.
    Incentive Life Plus policies issued with a prior  prospectus are referred to
    as Incentive Life Plus Original Series. All Policies are issued by Equitable
    Variable.  The assets of the Account are the property of Equitable Variable.
    However,  the portion of the Account's  assets  attributable to the Policies
    will not be chargeable  with  liabilities  arising out of any other business
    Equitable Variable may conduct.

    Policyowners  may  allocate  amounts  in their  individual  accounts  to the
    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 (from) the  guaranteed  interest  division of the General
    Account and other Separate  Accounts of ($2,168,974)  and $3,164,689 for the
    three  months  ended  1996  and  1995,  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.

                                     FSA-8

<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS (UNAUDITED) -- (CONTINUED)

MARCH 31, 1996

3.  Asset Charges

    Under the Policies,  Equitable  Variable Life assumes  mortality and expense
    risks and,  to cover these  risks,  deducts  charges  from the assets of the
    Account currently at annual rates of 0.60% of the net assets attributable to
    Incentive Life,  Incentive Life 2000,  Incentive Life Plus Second Series and
    Champion 2000 policyowners, 0.90% of net assets attributable to Survivorship
    2000 policyowners,  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.

    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.

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.  Investment Returns

    The  Separate  Account  rates of  return  attributable  to  Incentive  Life,
    Incentive  Life 2000,  Incentive  Life Plus Second  Series and Champion 2000
    policyowners  are different than those  attributable to  Survivorship  2000,
    Incentive  Life Plus  Original  Series and to SP-Flex  policyowners  because
    asset  charges are deducted at  different  rates under each policy (see Note
    3).

    The  tables  on this  page and the  following  pages  show the gross and net
    investment  returns with respect to the Divisions for the periods shown. The
    net return  for each  Division  is based upon net assets for a policy  whose
    policy  commences with the beginning date of such period and is not based on
    the average net assets in the Division  during such period.  Gross return is
    equal to the total return earned by the underlying Trust investment.

                                     FSA-9

<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS (UNAUDITED) -- (CONTINUED)

RATES OF RETURN:
INCENTIVE LIFE,
- --------------
INCENTIVE LIFE 2000,
- -------------------
INCENTIVE LIFE PLUS SECOND SERIES,
- ---------------------------------
AND CHAMPION 2000*
    -------------


<TABLE>
<CAPTION>
                         THREE MONTHS                                                                             JANUARY 26(A) TO
                        ENDED MARCH 31,                         YEARS ENDED DECEMBER 31,                             DECEMBER 31,
                        ---------------    --------------------------------------------------------------------    ----------------
MONEY MARKET DIVISION    1996     1995     1995    1994    1993    1992    1991    1990    1989    1988    1987          1986
- ---------------------    ----     ----     ----    ----    ----    ----    ----    ----    ----    ----    ----          ----
<S>                      <C>      <C>      <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>           <C>  
Gross return ........    1.26%    1.44%    5.74%   4.02%   3.00%   3.56%   6.18%   8.24%   9.18%   7.32%   6.63%         6.05%
Net return ..........    1.10%    1.29%    5.11%   3.39%   2.35%   2.94%   5.55%   7.59%   8.53%   6.68%   5.99%         5.47%
</TABLE>


<TABLE>
<CAPTION>
                         THREE MONTHS                                                  APRIL 1(A) TO
INTERMEDIATE            ENDED MARCH 31,             YEARS ENDED DECEMBER 31,            DECEMBER 31,
GOVERNMENT              ---------------        --------------------------------        -------------
SECURITIES DIVISION      1996     1995         1995     1994      1993     1992            1991
- -------------------      ----     ----         ----     ----      ----     ----            ----
<S>                     <C>       <C>         <C>      <C>       <C>       <C>            <C>   
Gross return ........   (0.79%)   3.68%       13.33%   (4.37%)   10.58%    5.60%          12.26%
Net return ..........   (0.94%)   3.52%       12.65%   (4.95%)    9.88%    4.96%          11.60%
</TABLE>

                         THREE MONTHS           YEARS ENDED         OCTOBER 1(A)
                        ENDED MARCH 31,         DECEMBER 31,        DECEMBER 31,
                        ---------------        -------------        ------------
QUALITY BOND DIVISION    1996     1995         1995     1994           1993
- ---------------------    ----     ----         ----     ----           ----
Gross return ........   (1.45%)   3.84%       17.02%   (5.10%)        (0.51%)
Net return ..........   (1.60%)   3.68%       16.32%   (5.67%)        (0.66%)

<TABLE>
<CAPTION>
                        THREE MONTHS                                                                               JANUARY 26(A) TO
                       ENDED MARCH 31,                         YEARS ENDED DECEMBER 31,                              DECEMBER 31,
                       ---------------     --------------------------------------------------------------------    ----------------
HIGH YIELD DIVISION     1996     1995      1995    1994     1993    1992    1991    1990   1989    1988    1987          1986
- ---------------------   ----     ----      ----    ----     ----    ----    ----    ----   ----    ----    ----          ----
<S>                     <C>      <C>      <C>     <C>      <C>     <C>     <C>     <C>     <C>     <C>     <C>           <C>  
Gross return.........   5.62%    4.48%    19.92%  (2.79%)  23.15%  12.31%  24.46%  (1.12%) 5.13%   9.73%   4.68%           --
Net return...........   5.46%    4.33%    19.20%  (3.37%)  22.41%  11.64%  23.72%  (1.71%) 4.50%   9.08%   4.05%           --
</TABLE>

                         THREE MONTHS           YEARS ENDED         OCTOBER 1(A)
                        ENDED MARCH 31,         DECEMBER 31,        DECEMBER 31,
GROWTH & INCOME         ---------------        -------------        ------------
DIVISION                 1996     1995         1995     1994           1993
- --------                 ----     ----         ----     ----           ----
Gross return.........    2.25%    5.27%       24.07%   (0.58%)        (0.25%)
Net return...........    2.10%    5.11%       23.33%   (1.17%)        (0.41%)

                         THREE MONTHS           YEAR ENDED       MARCH 31(A) TO
                        ENDED MARCH 31,        DECEMBER 31,       DECEMBER 31,
                        ---------------        ------------       ------------
EQUITY INDEX DIVISION    1996     1995             1995               1994
- ---------------------    ----     ----             ----               ----
Gross return.........    5.25%    9.55%           36.48%              1.08%
Net return...........    5.10%    9.39%           35.66%              0.58%

<TABLE>
<CAPTION>
                        THREE MONTHS                                                                               JANUARY 26(A) TO
                       ENDED MARCH 31,                         YEARS ENDED DECEMBER 31,                              DECEMBER 31,
                       ---------------     --------------------------------------------------------------------    ----------------
COMMON STOCK DIVISION   1996     1995      1995     1994    1993    1992    1991    1990   1989    1988    1987          1986
- ---------------------   ----     ----      ----     ----    ----    ----    ----    ----   ----    ----    ----          ----
<S>                     <C>      <C>      <C>      <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>           <C>  
Gross return.........   4.36%    6.35%    32.45%  (2.14%)  24.84%  3.22%  37.88%  (8.12%)  25.59%  22.43%  7.49%         15.65%
Net return...........   4.21%    6.19%    31.66%  (2.73%)  24.08%  2.60%  37.06%  (8.67%)  24.84%  21.70%  6.84%         15.01%

<FN>
- ---------------------
*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.
</FN>
</TABLE>
                                     FSA-10

<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS (UNAUDITED) -- (CONTINUED)

<TABLE>
<CAPTION>
                        THREE MONTHS                                                                               AUGUST 31(A) TO
                       ENDED MARCH 31,                           YEARS ENDED DECEMBER 31,                            DECEMBER 31,
                       ---------------     --------------------------------------------------------------------    ----------------
GLOBAL DIVISION         1996     1995      1995     1994    1993     1992      1991      1990    1989     1988           1987
- ---------------         ----     ----      ----     ----    ----     ----      ----      ----    ----     ----           ----
<S>                     <C>      <C>      <C>      <C>     <C>      <C>       <C>       <C>      <C>      <C>            <C>  
Gross return.........   3.71%    0.18%    18.81%   5.23%   32.09%   (0.50%)   30.55%   (6.07%)   26.93%   10.88%         (13.27%)
Net return...........   3.55%    0.03%    18.11%   4.60%   31.33%   (1.10%)   29.77%   (6.63%)   26.17%   10.22%         (13.45%)
</TABLE>

                             THREE MONTHS         APRIL 3(A) TO
                            ENDED MARCH 31,        DECEMBER 31,
                           ----------------       -------------
INTERNATIONAL DIVISION     1996        1995           1995
- ----------------------     ----        ----           ----
Gross return.........      2.99%        --           11.29%
Net return...........      2.83%        --           10.79%

<TABLE>
<CAPTION>
                        THREE MONTHS                                                                                JANUARY 26(A) TO
                       ENDED MARCH 31,                         YEARS ENDED DECEMBER 31,                               DECEMBER 31,
                       ---------------     ---------------------------------------------------------------------    ----------------
AGGRESSIVE STOCK
DIVISION                1996     1995      1995    1994     1993    1992     1991    1990   1989    1988    1987          1986
- --------                ----     ----      ----    ----     ----    ----     ----    ----   ----    ----    ----          ----
<S>                     <C>      <C>      <C>     <C>      <C>     <C>      <C>     <C>    <C>     <C>     <C>           <C>  
Gross return.........   11.68%   6.10%    31.63%  (3.81%)  16.77%  (3.16%)  86.86%  8.17%  43.50%  1.17%   7.31%         35.88%
Net return...........   11.51%   5.94%    30.85%  (4.39%)  16.05%  (3.74%)  85.75%  7.51%  42.64%  0.53%   6.66%         35.13%
</TABLE>

<TABLE>
<CAPTION>
ASSET ALLOCATION SERIES
- -----------------------
                         THREE MONTHS                                                                       OCTOBER 2(A) TO
                        ENDED MARCH 31,                       YEARS ENDED DECEMBER 31,                        DECEMBER 31,
                        ---------------       --------------------------------------------------------      ---------------
BALANCED DIVISION        1996     1995        1995      1994       1993      1992       1991      1990           1989
- -----------------        ----     ----        ----      ----       ----      ----       ----      ----           ----
<S>                     <C>       <C>        <C>       <C>        <C>       <C>        <C>       <C>            <C>   
Gross return.........    2.50%    3.76%      19.75%    (8.02%)    12.28%    (2.84%)    41.26%     0.24%         25.83%
Net return...........    2.35%    3.61%      19.03%    (8.57%)    11.64%    (3.42%)    40.42%    (0.36%)        25.08%


CONSERVATIVE INVESTORS
DIVISION
- --------
Gross return.........   (1.99%)   4.34%      20.40%    (4.10%)    10.76%     5.72%     19.87%     6.37%          3.09%
Net return...........   (2.14%)   4.18%      19.68%    (4.67%)    10.15%     5.09%     19.16%     5.73%          2.94%

GROWTH INVESTORS DIVISION
- -------------------------
Gross return.........    1.66%    5.00%      26.37%    (3.15%)    15.26%     4.90%     48.89%    10.66%          3.98%
Net return...........    1.51%    4.84%      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.
 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.
</FN>
</TABLE>

                                     FSA-11
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP
NOTES TO FINANCIAL STATEMENTS (UNAUDITED) -- (CONTINUED)
RATES OF RETURN:
SURVIVORSHIP 2000
- -----------------

<TABLE>
<CAPTION>
                           THREE MONTHS                                          AUGUST 17(A) TO
                          ENDED MARCH 31,        YEARS ENDED DECEMBER 31,          DECEMBER 31,
                          ---------------        ------------------------        ---------------
MONEY MARKET DIVISION      1996     1995         1995      1994      1993             1992
- ---------------------      ----     ----         ----      ----      ----             ----
<S>                        <C>      <C>         <C>       <C>       <C>               <C>  
Gross return.........      1.26%    1.44%        5.74%     4.02%     3.00%            1.11%
Net return...........      1.03%    1.21%        4.80%     3.08%     2.04%            0.77%

INTERMEDIATE GOVERNMENT
SECURITIES DIVISION
- -------------------
Gross return.........     (0.79%)   3.68%       13.33%    (4.37%)   10.58%            0.90%
Net return...........     (1.01%)   3.45%       12.31%    (5.23%)    9.55%            0.56%
</TABLE>

<TABLE>
<CAPTION>
                           THREE MONTHS                                         OCTOBER 1(A) TO
                          ENDED MARCH 31,        YEARS ENDED DECEMBER 31,         DECEMBER 31,
                          ---------------        ------------------------       ---------------
QUALITY BOND DIVISION      1996      1995           1995         1994                1993
- ---------------------      ----      ----           ----         ----                ----
<S>                       <C>        <C>           <C>          <C>                 <C>    
Gross return.........     (1.45%)    3.84%         17.02%       (5.10%)             (0.51%)
Net return...........     (1.67%)    3.61%         15.97%       (5.95%)             (0.73%)
</TABLE>

<TABLE>
<CAPTION>
                           THREE MONTHS                                          AUGUST 17(A) TO
                          ENDED MARCH 31,        YEARS ENDED DECEMBER 31,          DECEMBER 31,
                          ---------------        ------------------------        ---------------
HIGH YIELD DIVISION        1996     1995         1995      1994      1993             1992
- -------------------        ----     ----         ----      ----      ----             ----
<S>                        <C>      <C>         <C>       <C>       <C>               <C>  
Gross return.........      5.62%    4.48%       19.92%    (2.79%)   23.15%            1.84%
Net return...........      5.38%    4.25%       18.84%    (3.66%)   22.04%            1.50%
</TABLE>

<TABLE>
<CAPTION>
                           THREE MONTHS                                         OCTOBER 1(A) TO
                          ENDED MARCH 31,        YEARS ENDED DECEMBER 31,         DECEMBER 31,
GROWTH & INCOME           ---------------        ------------------------       ---------------
DIVISION                  1996       1995           1995         1994                1993
- --------                  ----       ----           ----         ----                ----
<S>                       <C>        <C>           <C>          <C>                 <C>    
Gross return.........     2.25%      5.27%         24.07%       (0.58%)             (0.25%)
Net return...........     2.02%      5.03%         22.96%       (1.47%)             (0.48%)
</TABLE>

<TABLE>
<CAPTION>
                           THREE MONTHS              YEAR ENDED        MARCH 1(A) TO
                          ENDED MARCH 31,           DECEMBER 31,       DECEMBER 31,
                          ---------------           ------------       -------------
EQUITY INDEX DIVISION     1996       1995               1995                1994
- ---------------------     ----       ----               ----                ----
<S>                       <C>        <C>               <C>                 <C>  
Gross return.........     5.25%      9.55%             36.48%              1.08%
Net return...........     5.02%      9.30%             35.26%              0.33%
</TABLE>

<TABLE>
<CAPTION>
                           THREE MONTHS                                          AUGUST 17(A) TO
                          ENDED MARCH 31,        YEARS ENDED DECEMBER 31,          DECEMBER 31,
                          ---------------        ------------------------        ---------------
COMMON STOCK DIVISION      1996     1995         1995      1994      1993             1992
- ---------------------      ----     ----         ----      ----      ----             ----
<S>                       <C>      <C>         <C>       <C>       <C>               <C>  
Gross return.........      4.36%    6.35%      32.45%    (2.14%)   24.84%             5.28%
Net return...........      4.13%    6.11%      31.26%    (3.02%)   23.70%             4.93%

GLOBAL DIVISION
- ---------------
Gross return.........      3.71%    0.18%      18.81%     5.23%    32.09%             4.87%
Net return...........      3.47%   (0.04%)     17.75%     4.29%    30.93%             4.52%

AGGRESSIVE STOCK
DIVISION
- --------
Gross return.........      11.68%    6.10%      31.63%    (3.81%)   16.77%            11.49%
Net return...........      11.43%    5.86%      30.46%    (4.68%)   15.70%            11.11%
</TABLE>

                           THREE MONTHS           APRIL 3(A) TO
                          ENDED MARCH 31,          DECEMBER 31,
                          ---------------         -------------
INTERNATIONAL DIVISION     1996     1995               1995
- ----------------------     ----     ----               ----
Gross return.........      2.99%     --               11.29%
Net return...........      2.75%     --               10.55%

<TABLE>
<CAPTION>
ASSET ALLOCATION SERIES
- -----------------------
                           THREE MONTHS                                          AUGUST 17(A) TO
                          ENDED MARCH 31,        YEARS ENDED DECEMBER 31,          DECEMBER 31,
CONSERVATIVE INVESTORS    ---------------        ------------------------        ---------------
DIVISION                   1996     1995         1995      1994      1993             1992
- --------                   ----     ----         ----      ----      ----             ----
<S>                       <C>       <C>         <C>       <C>       <C>               <C>  
Gross return.........     (1.99%)   4.34%       20.40%    (4.10%)   10.76%            1.38%
Net return...........     (2.21%)   4.11%       19.32%    (4.96%)    9.81%            1.04%

BALANCED DIVISION
- -----------------
Gross return.........       2.50%   3.76%       19.75%    (8.02%)   12.28%            5.37%
Net return...........       2.27%   3.53%       18.68%    (8.84%)   11.30%            5.02%

GROWTH INVESTORS DIVISION
- -------------------------
Gross return.........       1.66%   5.00%       26.37%    (3.15%)   15.26%            6.89%
Net return...........       1.43%   4.77%       25.24%    (4.02%)   14.24%            6.53%

<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-12
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS (UNAUDITED) -- (CONTINUED)

RATES OF RETURN:
INCENTIVE LIFE PLUS ORIGINAL SERIES*(b)
- -----------------------------------


                                           THREE MONTHS           YEAR ENDED
                                          ENDED MARCH 31,        DECEMBER 31,
                                          ---------------        ------------
                                          1996       1995            1995
                                          ----       ----            ----
Money Market Division..............       1.26%      1.39%           5.69%

Intermediate Government
Securities Division................      (0.79%)     3.66%          13.31%

Quality Bond Division..............      (1.45%)     3.93%          17.13%

High Yield Division................       5.62%      4.52%          19.95%

Growth & Income Division...........       2.25%      5.53%          24.38%

Equity Index Division..............       5.25%      9.59%          36.53%

Common Stock Division..............       4.36%      6.85%          33.07%

Global Division....................       3.71%      0.66%          19.38%


                                           THREE MONTHS          APRIL 30 TO
                                          ENDED MARCH 31,        DECEMBER 31,
                                          ---------------        ------------
                                          1996       1995            1995
                                          ----       ----            ----
International Division.............       2.99%       --            11.29%


                                           THREE MONTHS           YEAR ENDED
                                          ENDED MARCH 31,        DECEMBER 31,
                                          ---------------        ------------
                                          1996       1995            1995
                                          ----       ----            ----
Aggressive Stock Division..........      11.69%      7.20%          33.00%


ASSET ALLOCATION SERIES
                                           THREE MONTHS           YEAR ENDED
                                          ENDED MARCH 31,        DECEMBER 31,
                                          ---------------        ------------
                                          1996       1995            1995
                                          ----       ----            ----
Conservative Investors Division....      (1.99%)     4.50%          20.59%


Balanced Division..................       2.50%      4.25%          20.32%


Growth Investors Division..........       1.66%      5.46%          26.92%

- -----------------------------------
*Sales of Incentive Life Plus Original Series commenced on January 6, 1995.

(b) There are no Separate  Account  asset  charges for this policy and therefore
    the gross and net rates of return  are the same.  The rate of return for the
    periods indicated is not an annual rate of return.

                                     FSA-13
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS (UNAUDITED) -- (CONTINUED)

RATES OF RETURN:
SP-FLEX
- -------

<TABLE>
<CAPTION>
                        THREE MONTHS                                                                               AUGUST 31(A) TO
                       ENDED MARCH 31,                           YEARS ENDED DECEMBER 31,                            DECEMBER 31,
                       ---------------     --------------------------------------------------------------------    ----------------
MONEY MARKET DIVISION   1996     1995      1995     1994    1993     1992      1991      1990    1989     1988           1987
- ---------------------   ----     ----      ----     ----    ----     ----      ----      ----    ----     ----           ----
<S>                     <C>      <C>      <C>      <C>     <C>      <C>       <C>       <C>      <C>      <C>            <C>  
Gross return.........   1.26%    1.44%    5.74%    4.02%   3.00%    3.56%     6.17%     8.24%    9.18%    7.32%          2.15%
Net return...........   0.80%    0.99%    3.86%    2.17%   1.13%    1.71%     4.29%     6.30%    7.24%    5.41%          1.62%
</TABLE>

<TABLE>
<CAPTION>
                             THREE MONTHS                                                         APRIL 1(A) TO
                            ENDED MARCH 31,                  YEARS ENDED DECEMBER 31,              DECEMBER 31,
INTERMEDIATE GOVERNMENT     ---------------            ------------------------------------       -------------
SECURITIES DIVISION         1996       1995            1995       1994       1993      1992            1991
- -------------------         ----       ----            ----       ----       ----      ----            ----
<S>                        <C>         <C>            <C>        <C>        <C>        <C>            <C>   
Gross return.........      (0.79%)     3.68%          13.33%     (4.37%)    10.58%     5.60%          12.10%
Net return...........      (1.24%)     3.22%          11.31%     (6.08%)     8.57%     3.71%          10.59%
</TABLE>

<TABLE>
<CAPTION>
                             THREE MONTHS             YEAR ENDED          SEPTEMBER 1(A) TO
                            ENDED MARCH 31,          DECEMBER 31,           DECEMBER 31,
                            ---------------          ------------         -----------------
QUALITY BOND DIVISION       1996       1995              1995                   1994
- ---------------------       ----       ----              ----                   ----
<S>                        <C>         <C>              <C>                   <C>    
Gross return.........      (1.45%)     3.84%            17.02%                (2.20%)
Net return...........      (1.89%)     3.37%            14.94%                (2.35%)
</TABLE>

<TABLE>
<CAPTION>
                        THREE MONTHS                                                                               AUGUST 31(A) TO
                       ENDED MARCH 31,                           YEARS ENDED DECEMBER 31,                            DECEMBER 31,
                       ---------------     --------------------------------------------------------------------    ----------------
HIGH YIELD DIVISION     1996     1995      1995     1994      1993     1992      1991     1990     1989    1988          1987
- -------------------     ----     ----      ----     ----      ----     ----      ----     ----     ----    ----          ----
<S>                     <C>      <C>      <C>      <C>       <C>      <C>       <C>      <C>       <C>     <C>           <C>  
Gross return.........   5.62%    4.48%    19.92%   (2.79%)   23.15%   12.31%    24.46%   (1.12%)   5.13%   9.73%         1.95%
Net return...........   5.14%    4.02%    17.79%   (4.52%)   20.96%   10.30%    22.25%   (2.89%)   3.26%   7.78%         1.39%
</TABLE>

                          THREE MONTHS         YEAR ENDED      SEPTEMBER 1(A) TO
                         ENDED MARCH 31,      DECEMBER 31,       DECEMBER 31,
GROWTH & INCOME          ---------------      ------------     -----------------
DIVISION                 1996       1995          1995              1994
- --------                 ----       ----          ----              ----
Gross return.........    2.25%      5.27%        24.07%            (3.40%)
Net return...........    1.79%      4.80%        21.87%            (3.55%)

EQUITY INDEX DIVISION
- ---------------------
Gross return.........    5.25%      9.55%        36.48%            (2.54%)
Net return...........    4.78%      9.06%        34.06%            (2.69%)

<TABLE>
<CAPTION>
                        THREE MONTHS                                                                               AUGUST 31(A) TO
                       ENDED MARCH 31,                           YEARS ENDED DECEMBER 31,                            DECEMBER 31,
                       ---------------     --------------------------------------------------------------------    ----------------
COMMON STOCK DIVISION   1996     1995      1995     1994      1993     1992      1991     1990     1989    1988          1987
- ---------------------   ----     ----      ----     ----      ----     ----      ----     ----     ----    ----          ----
<S>                     <C>      <C>      <C>      <C>       <C>      <C>       <C>      <C>       <C>     <C>         <C>  
Gross return.........   4.36%     6.35%   32.45%    2.14%    24.84%    3.23%    37.87%   (8.12%)   25.59%  22.43%      (22.57%)
Net return...........   3.90%     5.87%   30.10%   (3.88%)   22.60%    1.38%    35.43%   (9.76%)   23.36%  20.26%      (23.00%)

GLOBAL DIVISION
- ---------------
Gross return.........   3.71%     0.18%   18.81%    5.23%    32.09%   (0.50%)   30.55%   (6.07%)   26.93%  10.88%      (11.40%)
Net return...........   3.24%    (0.27%)  16.70%    3.36%    29.77%   (2.28%)   28.23%   (7.75%)   24.67%   8.90%      (11.86%)
</TABLE>

                             THREE MONTHS         APRIL 3(A) TO
                            ENDED MARCH 31,        DECEMBER 31,
                            ---------------       -------------
INTERNATIONAL DIVISION      1996       1995           1995
- ----------------------      ----       ----           ----
Gross return.........       2.99%       --           11.29%
Net return...........       2.52%       --            9.82%

<TABLE>
<CAPTION>
                        THREE MONTHS                                                                               AUGUST 31(A) TO
                       ENDED MARCH 31,                           YEARS ENDED DECEMBER 31,                            DECEMBER 31,
AGGRESSIVE STOCK       ---------------     --------------------------------------------------------------------    ----------------
DIVISION                1996     1995      1995     1994      1993     1992      1991     1990     1989    1988          1987
- --------                ----     ----      ----     ----      ----     ----      ----     ----     ----    ----          ----
<S>                     <C>      <C>      <C>      <C>       <C>      <C>       <C>      <C>       <C>     <C>         <C>  
Gross return.........   11.68%   6.10%    31.63%    3.81%    16.77%   (3.16%)   86.86%   8.17%     43.50%   1.17%      (24.28%)
Net return...........    0.80%   5.62%    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-14

<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS (UNAUDITED) -- (CONCLUDED)


ASSET ALLOCATION SERIES
                          THREE MONTHS         YEAR ENDED      SEPTEMBER 1(A) TO
                         ENDED MARCH 31,      DECEMBER 31,       DECEMBER 31,
CONSERVATIVE INVESTORS   ---------------      ------------     -----------------
DIVISION                 1996       1995          1995              1994
- --------                 ----       ----          ----              ----
Gross return.........   (1.99%)     4.34%        20.40%            (1.83%)
Net return...........   (2.43%)     3.87%        18.26%            (1.98%)

<TABLE>
<CAPTION>
                        THREE MONTHS                                                                               AUGUST 31(A) TO
                       ENDED MARCH 31,                           YEARS ENDED DECEMBER 31,                            DECEMBER 31,
                       ---------------     --------------------------------------------------------------------    ----------------
BALANCED DIVISION       1996     1995      1995     1994      1993     1992      1991     1990     1989    1988          1987
- -----------------       ----     ----      ----     ----      ----     ----      ----     ----     ----    ----          ----
<S>                     <C>      <C>      <C>      <C>       <C>      <C>       <C>      <C>       <C>     <C>         <C>  
Gross return.........   2.50%    3.76%    19.75%   (8.02%)   12.28%   (2.83%)   41.27%    0.24%    25.83%  13.27%      (20.26%)
Net return...........   2.04%    3.30%    17.62%   (9.66%)   10.31%   (4.57%)   38.75%   (1.56%)   23.59%  11.25%      (20.71%)
</TABLE>

                          THREE MONTHS         YEAR ENDED      SEPTEMBER 1(A) TO
                         ENDED MARCH 31,      DECEMBER 31,       DECEMBER 31,
GROWTH INVESTORS         ---------------      ------------     -----------------
DIVISION                 1996       1995          1995              1994
- --------                 ----       ----          ----              ----
Gross return.........    1.66%      5.00%        26.37%            (3.16%)
Net return...........    1.20%      4.53%        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-15

<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-16
<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-17
<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-18
<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-19
<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-20
<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-21
<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-22
<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-23
<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-24
<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-25
<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-26
<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-27
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1995

7.  Investment Returns

    The  Separate  Account  rates of  return  attributable  to  Incentive  Life,
    Incentive  Life 2000,  Incentive  Life Plus Second  Series and Champion 2000
    policyowners  are different than those  attributable to  Survivorship  2000,
    Incentive  Life Plus  Original  Series and to SP-Flex  policyowners  because
    asset  charges are deducted at  different  rates under each policy (see Note
    3).

    The  tables  on this  page and the  following  pages  show the gross and net
    investment  returns with respect to the Divisions for the periods shown. The
    net return  for each  Division  is based upon net assets for a policy  whose
    policy  commences with the beginning date of such period and is not based on
    the average net assets in the Division  during such period.  Gross return is
    equal to the total return earned by the underlying Trust investment.


RATES OF RETURN:
INCENTIVE LIFE,
- --------------
INCENTIVE LIFE 2000,
- --------------------
INCENTIVE LIFE PLUS SECOND SERIES
- ---------------------------------
AND CHAMPION 2000*
- -----------------
<TABLE>
<CAPTION>
                                                                                                                JANUARY 26(A) TO
                                                           YEAR ENDED DECEMBER 31,                                DECEMBER 31,
                              ----------------------------------------------------------------------------------------------------
MONEY MARKET DIVISION           1995     1994     1993      1992     1991     1990     1989      1988     1987         1986
- ---------------------           ----     ----     ----      ----     ----     ----     ----      ----     ----         ----
<S>                            <C>      <C>      <C>       <C>      <C>      <C>      <C>       <C>      <C>          <C>   
Gross return..............     5.74 %   4.02 %   3.00 %    3.56 %   6.18 %   8.24 %   9.18 %    7.32 %   6.63 %       6.05 %
Net return................     5.11 %   3.39 %   2.35 %    2.94 %   5.55 %   7.59 %   8.53 %    6.68 %   5.99 %       5.47 %
</TABLE>


                                                               APRIL 1(A) TO
INTERMEDIATE                     YEAR ENDED DECEMBER 31,        DECEMBER 31,
GOVERNMENT                    -----------------------------------------------
SECURITIES DIVISION             1995    1994    1993    1992       1991
- -------------------             ----    ----    ----    ----       ----
Gross return..............    13.33 % (4.37)%  10.58 %  5.60 %    12.26 %
Net return................    12.65 % (4.95)%   9.88 %  4.96 %    11.60 %


                                  YEAR ENDED     OCTOBER 1(A)
                                 DECEMBER 31,    DECEMBER 31,
                              ----------------------------------
QUALITY BOND DIVISION           1995     1994        1993
- ---------------------           ----     ----        ----
Gross return..............    17.02 %  (5.10)%      (0.51)%
Net return................    16.32 %  (5.67)%      (0.66)%

<TABLE>
<CAPTION>

                                                                                                                JANUARY 26(A) TO
                                                           YEAR ENDED DECEMBER 31,                                DECEMBER 31,
                              ----------------------------------------------------------------------------------------------------
HIGH YIELD DIVISION             1995     1994     1993      1992     1991     1990     1989      1988     1987         1986
- -------------------             ----     ----     ----      ----     ----     ----     ----      ----     ----         ----
<S>                            <C>      <C>      <C>      <C>       <C>      <C>      <C>       <C>      <C>            <C>
Gross return..............     19.92 %  (2.79)%  23.15 %  12.31 %   24.46 %  (1.12)%  5.13 %    9.73 %   4.68 %         --
Net return................     19.20 %  (3.37)%  22.41 %  11.64 %   23.72 %  (1.71)%  4.50 %    9.08 %   4.05 %         --
</TABLE>


                                  YEAR ENDED    OCTOBER 1(A) TO
                                 DECEMBER 31,    DECEMBER 31,
                              ----------------------------------
GROWTH & INCOME  DIVISION       1995      1994       1993
- -------------------------       ----      ----       ----
Gross return..............    24.07 %   (0.58)%     (0.25)%
Net return................    23.33 %   (1.17)%     (0.41)%


                                  YEAR ENDED     MARCH 31(A) TO
                                 DECEMBER 31,     DECEMBER 31,
                              -----------------------------------
EQUITY INDEX DIVISION                1995             1994
- ---------------------                ----             ----
Gross return..............         36.48 %           1.08 %
Net return................         35.66 %           0.58 %

- -------------------------------
*   Sales of Incentive  Life 2000 and Champion 2000  commenced on March 2, 1992.
    Sales of Incentive Life Plus Second Series commenced on September 15, 1995. 

(a) Date as of which net premiums under the policies were first allocated to the
    Division. The gross return and the net return for the periods indicated are
    not annual rates of return.


                                     FSA-28
<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-29
<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-30
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31,1995

RATES OF RETURN:
INCENTIVE LIFE PLUS ORIGINAL SERIES(B)*
- ---------------------------------------

                                  YEAR ENDED DECEMBER 31,
                                 -------------------------
                                           1995
                                           ----
Money Market Division........              5.69%

Intermediate Government
Securities Division..........             13.31%

Quality Bond Division........             17.13%

High Yield Division..........             19.95%

Growth & Income Division.....             24.38%

Equity Index Division........             36.53%

Common Stock Division........             33.07%

Global Division..............             19.38%

                                   APRIL 30 TO DECEMBER 31,
                                   ------------------------
                                           1995
                                           ----
International Division.......             11.29%

                                    YEAR ENDED DECEMBER 31,
                                   ------------------------
                                           1995
                                           ----
Aggressive Stock Division....             33.00% 


ASSET ALLOCATION SERIES

                                    YEAR ENDED DECEMBER 31,
                                   ------------------------
                                            1995
                                            ----
Conservative Investors Division...        20.59%

Balanced Division................         20.32%

Growth Investors Division.........        26.92%

- --------------------
*Sales of Incentive Life Plus Original Series commenced on January 6, 1995.

(b) There are no Separate Account  asset  charges for this policy and  therefore
    the gross and net rates of return  are the same.  The rate of return for the
    period indicated is not an annual rate of return.

                                     FSA-31
<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-32
<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-33

<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY

CONSOLIDATED BALANCE SHEETS
DECEMBER 31, 1995 AND 1994

<TABLE>
<CAPTION>
                                                                                                 1995               1994
                                                                                           -----------------   ----------------
ASSETS                                                                                                (IN MILLIONS)
<S>                                                                                         <C>                 <C>
Investments:
   Fixed maturities:
     Available for sale, at estimated fair value........................................    $     4,366.3       $    2,138.8
     Held to maturity, at amortized cost................................................             --              2,008.5
   Policy loans.........................................................................          1,300.1            1,185.2
   Mortgage loans on real estate........................................................            771.5              888.5
   Equity real estate...................................................................            525.4              641.0
   Other equity investments.............................................................            200.5              239.1
   Other invested assets................................................................            120.9              107.8
                                                                                           -----------------   ----------------
     Total investments..................................................................          7,284.7            7,208.9
Cash and cash equivalents...............................................................            277.6              182.3
Deferred policy acquisition costs.......................................................          2,037.8            2,077.1
Other assets............................................................................            250.6              240.7
Separate Accounts assets................................................................          4,611.6            3,345.3
                                                                                           -----------------   ----------------
TOTAL ASSETS............................................................................    $    14,462.3       $   13,054.3
                                                                                           =================   ================

LIABILITIES
Policyholders' account balances.........................................................    $     7,045.9       $    7,340.0
Future policy benefits and other policyholders' liabilities.............................            570.8              509.4
Other liabilities.......................................................................            521.4              441.1
Separate Accounts liabilities...........................................................          4,586.5            3,314.9
                                                                                           -----------------   ----------------
     Total liabilities..................................................................         12,724.6           11,605.4
                                                                                           -----------------   ----------------
Commitments and contingencies (Notes 7, 9, 10 and 11)

SHAREHOLDER'S EQUITY
Common stock, par value $1 per share;
   5.0 million shares authorized, 1.5 million shares issued and outstanding.............              1.5                1.5
Capital in excess of par value..........................................................          1,480.7            1,355.7
Retained earnings.......................................................................            221.6              165.5
Net unrealized investment gains (losses)................................................             44.6              (72.6)
Minimum pension liability...............................................................            (10.7)              (1.2)
                                                                                           -----------------   ----------------
     Total shareholder's equity.........................................................          1,737.7            1,448.9
                                                                                           -----------------   ----------------
TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY..............................................    $    14,462.3       $   13,054.3
                                                                                           =================   ================
<FN>
See Notes to Consolidated Financial Statements.
</FN>
</TABLE>

                                      F-1
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY

CONSOLIDATED STATEMENTS OF EARNINGS
YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

<TABLE>
<CAPTION>
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)
REVENUES
<S>                                                                      <C>                 <C>                <C>
   Universal life and investment-type product policy fee income......    $       584.5       $      552.6       $      485.2
   Premiums..........................................................             33.7               40.1               46.9
   Net investment income.............................................            529.1              526.8              557.6
   Investment (losses) gains, net....................................              (.5)              (4.6)               1.5
   Other income......................................................              2.1                2.9                3.0
                                                                        -----------------   ----------------   -----------------
     Total revenues..................................................          1,148.9            1,117.8            1,094.2
                                                                        -----------------   ----------------   -----------------

BENEFITS AND OTHER DEDUCTIONS
   Interest credited to policyholders' account balances..............            376.1              389.3              439.2
   Policyholders' benefits...........................................            267.5              242.3              251.0
   Other operating costs and expenses................................            419.5              413.8              356.7
                                                                        -----------------   ----------------   -----------------
     Total benefits and other deductions.............................          1,063.1            1,045.4            1,046.9
                                                                        -----------------   ----------------   -----------------
Earnings before Federal income taxes and cumulative
   effect of accounting change.......................................             85.8               72.4               47.3
Federal income tax expense...........................................             29.7               25.0               20.5
                                                                        -----------------   ----------------   -----------------
Earnings before cumulative effect of accounting change...............             56.1               47.4               26.8
Cumulative effect of accounting change, net of  Federal income taxes.             --                (11.4)              --
                                                                        -----------------   ----------------   -----------------
Net Earnings.........................................................    $        56.1       $       36.0       $       26.8
                                                                        =================   ================   =================
<FN>
See Notes to Consolidated Financial Statements.
</FN>
</TABLE>
                                      F-2
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY

CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY
YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

<TABLE>
<CAPTION>
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)
<S>                                                                      <C>                 <C>                <C>
COMMON STOCK AT PAR VALUE, beginning and end of year.................    $         1.5       $        1.5       $        1.5
                                                                        -----------------   ----------------   -----------------
CAPITAL IN EXCESS OF PAR VALUE, beginning of year....................          1,355.7            1,305.7            1,055.7
Additional capital in excess of par value............................            125.0               50.0              250.0
                                                                        -----------------   ----------------   -----------------
Capital in excess of par value, end of year..........................          1,480.7            1,355.7            1,305.7
                                                                        -----------------   ----------------   -----------------
RETAINED EARNINGS, beginning of year.................................            165.5              129.5              102.7
Net earnings.........................................................             56.1               36.0               26.8
                                                                        -----------------   ----------------   -----------------
Retained earnings, end of year.......................................            221.6              165.5              129.5
                                                                        -----------------   ----------------   -----------------
NET UNREALIZED INVESTMENT (LOSSES) GAINS, beginning of year..........            (72.6)              22.3               11.1
Change in unrealized investment gains (losses).......................            117.2              (94.9)              11.2
                                                                        -----------------   ----------------   -----------------
Net unrealized investment gains (losses), end of year................             44.6              (72.6)              22.3
                                                                        -----------------   ----------------   -----------------
MINIMUM PENSION LIABILITY, beginning of year.........................             (1.2)              (6.3)              --
Change in minimum pension liability..................................             (9.5)               5.1               (6.3)
                                                                        -----------------   ----------------   -----------------
Minimum pension liability, end of year...............................            (10.7)              (1.2)              (6.3)
                                                                        -----------------   ----------------   -----------------
TOTAL SHAREHOLDER'S EQUITY, END OF YEAR..............................    $     1,737.7       $    1,448.9       $    1,452.7
                                                                        =================   ================   =================
<FN>
See Notes to Consolidated Financial Statements.
</FN>
</TABLE>

                                      F-3
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY

CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

<TABLE>
<CAPTION>
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)
<S>                                                                      <C>                 <C>                <C>
NET EARNINGS.........................................................    $        56.1       $       36.0       $       26.8
ADJUSTMENTS TO RECONCILE  NET EARNINGS TO NET CASH (USED)  PROVIDED
   BY OPERATING ACTIVITIES:
   Interest credited to policyholders' account balances..............            376.1              389.3              439.2
   General Account policy charges....................................           (618.7)            (572.8)            (496.7)
   Investment losses (gains), net....................................               .5                4.6               (1.5)
   Other, net........................................................             63.8              (17.2)             117.2
                                                                        -----------------   ----------------   -----------------
Net cash (used) provided by operating activities.....................           (122.2)            (160.1)              85.0
                                                                        -----------------   ----------------   -----------------
CASH FLOWS FROM INVESTING ACTIVITIES:
   Maturities and repayments.........................................            640.7              511.8            1,165.8
   Sales.............................................................          2,667.0            2,119.0            2,844.2
   Return of capital from joint ventures and limited partnerships....             23.9               14.2               56.3
   Purchases.........................................................         (3,065.9)          (2,251.7)          (4,414.0)
   Other, net........................................................           (114.8)            (102.2)             (98.8)
                                                                        -----------------   ----------------   -----------------
Net cash provided (used) by investing activities.....................            150.9              291.1             (446.5)
                                                                        -----------------   ----------------   -----------------
CASH FLOWS FROM FINANCING ACTIVITIES: 
   Policyholders' account balances:
     Deposits........................................................            581.1              602.8              612.9
     Withdrawals.....................................................           (636.6)            (697.7)            (506.2)
   Capital contribution from Equitable Life..........................            125.0               50.0              250.0
   Other, net........................................................             (2.9)              (1.8)               2.0
                                                                        -----------------   ----------------   -----------------
Net cash provided (used) by financing activities.....................             66.6              (46.7)             358.7
                                                                        -----------------   ----------------   -----------------
Change in cash and cash equivalents..................................             95.3               84.3               (2.8)
Cash and cash equivalents, beginning of year.........................            182.3               98.0              100.8
                                                                        -----------------   ----------------   -----------------
Cash and Cash Equivalents, End of Year...............................    $       277.6       $      182.3       $       98.0
                                                                        =================   ================   =================
Supplemental cash flow information
   Interest Paid.....................................................    $        --         $        5.7       $        2.1
                                                                        =================   ================   =================
   Income Taxes Refunded.............................................    $        --         $        8.4       $         .3
                                                                        =================   ================   =================
<FN>
See Notes to Consolidated Financial Statements.
</FN>
</TABLE>
                                      F-4
<PAGE>

EQUITABLE VARIABLE LIFE INSURANCE COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. ORGANIZATION

   Equitable  Variable Life Insurance  Company  ("Equitable  Variable Life") was
   incorporated  on  September  11,  1972 as a wholly  owned  subsidiary  of The
   Equitable Life  Assurance  Society of the United States  ("Equitable  Life").
   Equitable  Variable  Life's  operations  consist  principally  of the sale of
   interest-sensitive life insurance and annuity products.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   Basis of Presentation and Principles of Consolidation

   The accompanying consolidated financial statements are prepared in conformity
   with generally accepted accounting principles ("GAAP").

   The accompanying  consolidated  financial  statements include the accounts of
   Equitable Variable Life and its subsidiaries, (collectively "EVLICO").

   The  preparation  of financial  statements in  conformity  with GAAP requires
   management to make estimates and assumptions that affect the reported amounts
   of assets and liabilities and disclosure of contingent assets and liabilities
   at the date of the financial  statements and the reported amounts of revenues
   and expenses  during the reporting  period.  Actual results could differ from
   those estimates.

   All significant  intercompany  transactions and balances have been eliminated
   in consolidation.

   Certain  reclassifications  have been made in the amounts presented for prior
   periods to conform these periods with the 1995 presentation.

   Accounting Changes

   In  the  first  quarter  of  1995,  EVLICO  adopted  Statement  of  Financial
   Accounting   Standards  ("SFAS")  No.  114,   "Accounting  by  Creditors  for
   Impairment of a Loan." This statement  applies to all loans,  including loans
   restructured  in a troubled debt  restructuring  involving a modification  of
   terms.  This  statement  addresses the accounting for impairment of a loan by
   specifying how  allowances  for credit losses should be determined.  Impaired
   loans within the scope of this  statement  are measured  based on the present
   value of  expected  future  cash flows  discounted  at the  loan's  effective
   interest rate, at the loan's observable market price or the fair value of the
   collateral  if  the  loan  is  collateral  dependent.   EVLICO  provides  for
   impairment of loans through an allowance for possible losses. The adoption of
   this  statement  did  not  have a  material  effect  on the  level  of  these
   allowances   or  on  EVLICO's   consolidated   statements   of  earnings  and
   shareholder's equity.

   In the fourth  quarter of 1994  (effective  as of  January 1,  1994),  EVLICO
   adopted SFAS No. 112,  "Employers'  Accounting for Postemployment  Benefits,"
   which   required   employers  to   recognize   the   obligation   to  provide
   postemployment  benefits.  Implementation  of this  statement  resulted  in a
   charge for the cumulative effect of accounting  change of $11.4 million,  net
   of a Federal income tax benefit of $6.2 million.

   At December 31, 1993,  EVLICO adopted SFAS No. 115,  "Accounting  for Certain
   Investments  in Debt and Equity  Securities,"  which expanded the use of fair
   value  accounting for those  securities that a company does not have positive
   intent and  ability to hold to  maturity.  Implementation  of this  statement
   increased consolidated  shareholder's equity by $7.2 million, net of deferred
   policy   acquisition  costs  and  deferred  Federal  income  tax.   Beginning
   coincident with issuance of SFAS No. 115 implementation  guidance in November
   1995, the Financial Accounting Standards Board ("FASB") permitted companies a
   one-time   opportunity,   through   December  31,   1995,   to  reassess  the
   appropriateness of the classification of all securities held at that time. On
   December  1,  1995,  EVLICO   transferred   $1,806.7  million  of  securities
   classified  as held to maturity to the  available  for sale  portfolio.  As a
   result,  consolidated shareholder's equity increased by $17.9 million, net of
   deferred policy acquisition costs and deferred Federal income tax.

   New Accounting Pronouncements

   In March 1995, the FASB issued SFAS No. 121,  "Accounting  for the Impairment
   of  Long-Lived  Assets and for  Long-Lived  Assets to be Disposed  Of," which
   requires  that  long-lived  assets and certain  identifiable  intangibles  be
   reviewed for impairment whenever events or changes in circumstances  indicate
   the  carrying  amount of such  assets  may not be  recoverable.  EVLICO  will
   implement this  statement as of January 1, 1996.  EVLICO  currently  provides
   allowances for possible  losses for assets under the scope of this statement.
   Management  has not yet  determined  the  impact of this  statement  on these
   assets.

   Valuation of Investments

   Fixed  maturities  which  have  been  identified  as  available  for sale are
   reported at estimated  fair value.  At December 31,  1994,  fixed  maturities
   which  EVLICO had both the ability and the intent to hold to  maturity,  were
   stated  principally at amortized cost. The amortized cost of fixed maturities
   is adjusted for impairments in value deemed to be other than temporary.


                                      F-5
<PAGE>

   Mortgage loans on real estate are stated at unpaid principal balances, net of
   unamortized discounts and valuation  allowances.  Effective with the adoption
   of SFAS No. 114 on January 1, 1995, the valuation allowances are based on the
   present value of expected future cash flows discounted at the loan's original
   effective  interest  rate or the  collateral  value if the loan is collateral
   dependent.  However,  if foreclosure is or becomes probable,  the measurement
   method used is collateral  value.  Prior to the adoption of SFAS No. 114, the
   valuation  allowances  were  based on losses  expected  by  management  to be
   realized on transfers of mortgage  loans to real estate (upon  foreclosure or
   in-substance foreclosure), on the disposition or settlement of mortgage loans
   and on mortgage loans management  believed may not be collectible in full. In
   establishing valuation allowances,  management previously  considered,  among
   other things, the estimated fair value of the underlying collateral.

   Real estate,  including  real estate  acquired in  satisfaction  of debt,  is
   stated  at  depreciated  cost  less  valuation  allowances.  At the  date  of
   foreclosure  (including  in-substance  foreclosure),  real estate acquired in
   satisfaction of debt is valued at estimated fair value.  Valuation allowances
   on real  estate  held for the  production  of income are  computed  using the
   forecasted cash flows of the respective properties discounted at a rate equal
   to EVLICO's cost of funds;  valuation allowances on real estate available for
   sale are computed  using the lower of current  estimated  fair value,  net of
   disposition costs, or depreciated cost.

   Policy loans are stated at unpaid principal balances.

   Partnerships  and  joint  venture  interests  in which  EVLICO  does not have
   control and a majority  economic interest are reported on the equity basis of
   accounting  and are included  with either  equity real estate or other equity
   investments, as appropriate.

   Common  stocks are carried at estimated  fair value and are included in other
   equity investments.

   Short-term  investments are stated at amortized cost which  approximates fair
   value and are included with other invested assets.

   Cash and cash equivalents  includes cash on hand,  amounts due from banks and
   highly liquid debt instruments  purchased with an original  maturity of three
   months or less.

   All securities  are recorded in the  consolidated  financial  statements on a
   trade date basis.

   Investment Results and Unrealized Investment Gains (Losses)

   Realized   investment   gains  and  losses   are   determined   by   specific
   identification  and  are  presented  as a  component  of  revenue.  Valuation
   allowances  are netted  against the asset  categories to which they apply and
   changes in the  valuation  allowances  are  included in  investment  gains or
   losses.

   Unrealized investment gains and losses on fixed maturities available for sale
   and  equity  securities  held  by  EVLICO  are  accounted  for as a  separate
   component of  shareholder's  equity,  net of related  deferred Federal income
   taxes and deferred  policy  acquisition  costs related to universal  life and
   investment-type products.

   Recognition of Insurance Income and Related Expenses

   Premiums from  universal life and  investment-type  contracts are reported as
   deposits to policyholders'  account  balances.  Revenues from these contracts
   consist of amounts assessed during the period against  policyholders' account
   balances for mortality charges,  policy administration  charges and surrender
   charges.  Policy  benefits  and claims that are  charged to expenses  include
   benefit  claims  incurred  in the period in excess of related  policyholders'
   account balances.

   Premiums from life and annuity policies with life contingencies generally are
   recognized  as income when due.  Benefits  and expenses are matched with such
   income so as to result in the  recognition  of  profits  over the life of the
   contracts.  This  match  is  accomplished  by  means  of  the  provision  for
   liabilities  for future  policy  benefits  and the  deferral  and  subsequent
   amortization of policy acquisition costs.

   Deferred Policy Acquisition Costs

   The costs of acquiring new business,  principally commissions,  underwriting,
   agency and policy issue  expenses,  all of which vary with and are  primarily
   related to the  production of new business,  are  deferred.  Deferred  policy
   acquisition costs are subject to recoverability testing at the time of policy
   issue and loss recognition testing at the end of each accounting period.

   For universal life products and  investment-type  products,  deferred  policy
   acquisition  costs  are  amortized  over  the  expected  average  life of the
   contracts  (periods  ranging  from  15  to  35  years  and  5  to  17  years,
   respectively)  as a constant  percentage of estimated  gross profits  arising
   principally  from  investment  results,  mortality  and  expense  margins and
   surrender  charges based on historical  and  anticipated  future  experience,
   updated at the end of each accounting  period. The effect on the amortization
   of deferred policy  acquisition costs of revisions to estimated gross profits
   is  reflected  in  earnings in the period such  estimated  gross  profits are
   revised.  The effect on the deferred policy acquisition cost asset that would
   result from  realization of unrealized  gains (losses) is recognized  with an
   offset to unrealized gains (losses) in consolidated  shareholder's  equity as
   of the balance sheet date.

   Amortization charged to income amounted to $199.0 million, $200.2 million and
   $135.5  million  for the  years  ended  December  31,  1995,  1994 and  1993,
   respectively.

                                      F-6
<PAGE>

   Policyholders' Account Balances and Future Policy Benefits

   EVLICO's insurance contracts primarily are universal life and investment-type
   contracts.  Policyholders'  account  balances are equal to the policy account
   values.  The policy account values represent an accumulation of gross premium
   payments  plus  credited  interest  less  expense and  mortality  charges and
   withdrawals.

   The future policy benefit liabilities for the remainder of EVLICO's insurance
   contracts,   consisting  primarily  of  supplementary   contracts  with  life
   contingencies  and various policy riders,  are computed by various  valuation
   methods  based  on  assumed   interest  rates  and  mortality  and  morbidity
   assumptions reflecting EVLICO's experience and industry standards.

   Federal Income Taxes

   EVLICO is included in a consolidated Federal income tax return with Equitable
   Life and its other  eligible  subsidiaries.  In accordance  with an agreement
   between  EVLICO and  Equitable  Life,  the amount of current  income taxes as
   determined  on a separate  return  basis will be paid to, or  received  from,
   Equitable Life.  Benefits for losses,  which are paid to EVLICO to the extent
   they are  utilized  by  Equitable  Life,  may not have been  received  in the
   absence of such  agreement.  Deferred  income tax assets and  liabilities are
   recognized  based on the  difference  between  financial  statement  carrying
   amounts  and  income tax bases of assets and  liabilities  using the  enacted
   income tax rates and laws.

   Separate Accounts

   Separate  Accounts  are  established  in  conformity  with the New York State
   Insurance Law and generally are not chargeable  with  liabilities  that arise
   from any other business of EVLICO.  Separate  Accounts  assets are subject to
   General  Account  claims only to the extent the value of such assets  exceeds
   the Separate Accounts liabilities.

   Assets and liabilities of the Separate  Accounts,  representing  net deposits
   and  accumulated  net investment  earnings less fees,  held primarily for the
   benefit of contractholders are shown as separate captions in the consolidated
   balance  sheets.  Assets held in the Separate  Accounts are carried at quoted
   market values or, where quoted values are not  available,  at estimated  fair
   values as determined by management.

   The  investment  results of  Separate  Accounts  are  reflected  directly  in
   Separate  Accounts  liabilities.  For the years ended December 31, 1995, 1994
   and 1993, investment results of Separate Accounts were $342.2 million, $135.9
   million and $344.1 million, respectively.

   Deposits to Separate  Accounts are reported as increases in Separate Accounts
   liabilities   and  are  not   reported   in   revenues.   Mortality,   policy
   administration and surrender charges of the Separate Accounts are included in
   revenues.


                                      F-7
<PAGE>


3. INVESTMENTS

   The  following  tables  provide  additional  information  relating  to  fixed
   maturities and equity securities:

<TABLE>
<CAPTION>

                                                                               GROSS              GROSS
                                                          AMORTIZED          UNREALIZED         UNREALIZED         ESTIMATED
                                                            COST               GAINS              LOSSES           FAIR VALUE
                                                       ----------------   -----------------  -----------------   ---------------
                                                                                   (IN MILLIONS)
<S>                                                     <C>                <C>                <C>                 <C>
     December 31, 1995
     Fixed Maturities:
        Available for Sale:
          Corporate.................................    $    3,053.5       $      101.0       $        22.0       $    3,132.5
          Mortgage-backed...........................           573.9                7.7                  .4              581.2
          U.S. Treasury securities and U.S. government
             and agency securities..................           569.2                9.2                 2.6              575.8
          States and political subdivisions.........             4.3                 .1                --                  4.4
          Foreign governments.......................            16.2                 .8                --                 17.0
          Redeemable preferred stock................            56.8                3.7                 5.1               55.4
                                                       ----------------   -----------------  -----------------   ---------------

        Total Available for Sale....................    $    4,273.9       $      122.5       $        30.1       $    4,366.3
                                                       ================   =================  =================   ===============

     Equity Securities:
        Common stock................................    $       36.2       $       10.3       $         4.7       $       41.8
                                                       ================   =================  =================   ===============

     December 31, 1994

     Fixed Maturities:
        Available for Sale:
          Corporate.................................    $    1,622.3       $        5.1       $       112.6       $    1,514.8
          Mortgage-backed...........................           221.9                 .5                16.4              206.0
          U.S. Treasury securities and U.S. government
             and agency securities..................           365.4                1.4                20.7              346.1
          States and political subdivisions.........             4.8               --                    .6                4.2
          Foreign governments.......................            14.8                 .2                --                 15.0
          Redeemable preferred stock................            58.0                 .1                 5.4               52.7
                                                       ----------------   -----------------  -----------------   ---------------

        Total Available for Sale....................    $    2,287.2       $        7.3       $       155.7       $    2,138.8
                                                       ================   =================  =================   ===============

        Held to Maturity:
          Corporate.................................    $    1,812.4       $       11.9       $        93.1       $    1,731.2
          U.S. Treasury securities and U.S. government
             and agency securities..................           180.4               --                  21.7              158.7
          States and political subdivisions.........            14.4               --                    .9               13.5
          Foreign governments.......................             1.3                 .1                --                  1.4
                                                       ----------------   -----------------  -----------------   ---------------

        Total Held to Maturity......................    $    2,008.5       $       12.0       $       115.7       $    1,904.8
                                                       ================   =================  =================   ===============

     Equity Securities:
        Common stock................................    $       42.0       $       10.1       $         9.4       $       42.7
                                                       ================   =================  =================   ===============
</TABLE>

   For publicly traded fixed  maturities and equity  securities,  estimated fair
   value is determined using quoted market prices.  For fixed maturities without
   a readily ascertainable market value, EVLICO has determined an estimated fair
   value using a discounted cash flow approach,  including provisions for credit
   risk,  generally  based upon the assumption that such securities will be held
   to maturity. Estimated fair value for equity securities, substantially all of
   which do not have a readily  ascertainable  market value, has been determined
   by EVLICO. Such estimated fair values do not necessarily represent the values
   for  which  these  securities  could  have  been  sold  at the  dates  of the
   consolidated  balance  sheets.  At December 31, 1995 and 1994,  respectively,
   securities without a readily  ascertainable  market value having an amortized
   cost of $1,233.7 million and $1,571.5  million,  respectively,  had estimated
   fair values of $1,291.1 million and $1,512.2 million, respectively.


                                      F-8
<PAGE>


   The contractual maturity of bonds at December 31, 1995 are shown below:

<TABLE>
<CAPTION>
                                                                                                   AVAILABLE FOR SALE
                                                                                           ------------------------------------

                                                                                              AMORTIZED           ESTIMATED
                                                                                                 COST            FAIR VALUE
                                                                                           -----------------   ----------------

                                                                                                      (IN MILLIONS)
<S>                                                                                         <C>                 <C>
     Due in one year or less.............................................................   $       133.3       $      133.4
     Due in years two through five.......................................................         1,416.4            1,444.9
     Due in years six through ten........................................................         1,361.5            1,391.8
     Due after ten years.................................................................           732.0              759.6
     Mortgage-backed securities..........................................................           573.9              581.2
                                                                                           -----------------   ----------------

     Total...............................................................................   $     4,217.1       $    4,310.9
                                                                                           =================   ================
</TABLE>

   Bonds not due at a single maturity date have been included in the above table
   in the year of final maturity. Actual maturities will differ from contractual
   maturities because borrowers may have the right to call or prepay obligations
   with or without call or prepayment penalties.

   Investment valuation allowances and changes thereto are shown below:

<TABLE>
<CAPTION>
                                                                                      YEARS ENDED DECEMBER 31,
                                                                       --------------------------------------------------------
                                                                             1995                1994               1993
                                                                       -----------------   -----------------  -----------------
                                                                                            (IN MILLIONS)

<S>                                                                     <C>                 <C>                <C>
     Balances, beginning of year....................................    $        68.5       $       87.3       $       147.2
     Additions charged to income....................................             31.0               12.7                44.4
     Deductions for writedowns and asset dispositions...............            (33.8)             (31.5)             (104.3)
                                                                       -----------------   -----------------  -----------------
     Balances, End of Year..........................................    $        65.7       $       68.5       $        87.3
                                                                       =================   =================  =================

     Balances, end of year comprise:
        Mortgage loans on real estate...............................    $        15.9       $       24.0       $        46.7
        Equity real estate..........................................             49.8               44.5                40.6
                                                                       -----------------   -----------------  -----------------

     Total..........................................................    $        65.7       $       68.5       $        87.3
                                                                       =================   =================  =================
</TABLE>

   Deductions  for writedowns  and asset  dispositions  for 1993 include a $20.2
   million  writedown of fixed  maturity  investments  at December 31, 1993 as a
   result of adopting a new  accounting  statement  for the  valuation  of these
   investments   that  requires   specific   writedowns   instead  of  valuation
   allowances.

   At  December  31,  1995,  the  carrying  values of  investments  held for the
   production  of income which were  non-income  producing for the twelve months
   preceding  the  consolidated  balance  sheet date were $21.5 million of fixed
   maturities and $29.1 million of mortgage loans on real estate.

   EVLICO's fixed maturity  investment  portfolio  includes corporate high yield
   securities consisting of public high yield bonds, redeemable preferred stocks
   and directly negotiated debt in leveraged buyout  transactions.  EVLICO seeks
   to  minimize  the  higher  than  normal  credit  risks  associated  with such
   securities by monitoring the total  investments in any single issuer or total
   investment in a particular  industry  group.  Certain of these corporate high
   yield securities are classified as other than investment grade by the various
   rating agencies, i.e., a rating below Baa or an NAIC (National Association of
   Insurance  Commissioners)  designation  of 3  (medium  grade),  4 or 5 (below
   investment  grade)  or  6  (in  or  near  default).  At  December  31,  1995,
   approximately 11.0% of the $4,217.2 million aggregate amortized cost of bonds
   held by EVLICO were considered to be other than investment grade.

   In addition to its holding of corporate high yield  securities,  EVLICO is an
   equity investor in limited  partnership  interests which primarily  invest in
   securities considered to be other than investment grade.

   EVLICO has  restructured  or  modified  the terms of certain  fixed  maturity
   investments.  The fixed maturity portfolio, based on amortized cost, includes
   $13.7 million and $13.3 million at December 31, 1995 and 1994,  respectively,
   of such restructured securities.  The December 31, 1994 amount includes fixed
   maturities which are in default as to principal and/or interest payments, are
   to be restructured pursuant to commenced  negotiations or where the borrowers
   went into bankruptcy subsequent to acquisition (collectively,  "problem fixed
   maturities")  of $5.6  million.  Gross  interest  income that would have been
   recorded  in  accordance  with  the  original  terms  of  restructured  fixed
   maturities  amounted to $1.4 million,  $1.1 million and $2.2 million in 1995,
   1994 and 1993, respectively.  Gross interest income on these fixed maturities
   included in net investment income  aggregated $1.4 million,  $1.0 million and
   $1.5 million in 1995, 1994 and 1993, respectively.


                                      F-9
<PAGE>


   At December 31, 1995 and 1994,  mortgage  loans on real estate with scheduled
   payments 60 days (90 days for agricultural  mortgages) or more past due or in
   foreclosure  (collectively,  "problem  mortgage loans on real estate") had an
   amortized cost of $36.0 million (4.6% of total mortgage loans on real estate)
   and  $35.2   million  (3.9%  of  total   mortgage   loans  on  real  estate),
   respectively.

   The payment  terms of mortgage  loans on real estate may from time to time be
   restructured or modified.  The investment in  restructured  mortgage loans on
   real estate,  based on amortized cost,  amounted to $173.5 million and $130.8
   million at December 31, 1995 and 1994, respectively. Gross interest income on
   restructured  mortgage  loans on real estate that would have been recorded in
   accordance  with the original  terms of such loans amounted to $16.1 million,
   $12.3 million and $13.9 million in 1995, 1994 and 1993,  respectively.  Gross
   interest income on these loans included in net investment  income  aggregated
   $14.0  million,  $11.4  million  and $11.5  million  in 1995,  1994 and 1993,
   respectively.

   Impaired  mortgage  loans (as  defined  under  SFAS No.  114)  along with the
   related provision for losses were as follows:


                                                              DECEMBER 31, 1995
                                                              ------------------
                                                                (IN MILLIONS)

     Impaired mortgage loans with provision for losses....     $        99.0
     Impaired mortgage loans with no provision for losses.              24.5
                                                              ------------------

     Recorded investment in impaired mortgage loans.......             123.5
     Provision for losses.................................              14.5
                                                              ------------------

     Net Impaired Mortgage Loans..........................     $       109.0
                                                              ==================

   Impaired mortgage loans with no provision for losses are loans where the fair
   value of the  collateral  or the net  present  value of the  loan  equals  or
   exceeds the recorded  investment.  Interest  income earned on loans where the
   collateral  value is used to measure  impairment is recorded on a cash basis.
   Interest  income on loans where the present  value  method is used to measure
   impairment  is accrued on the net  carrying  value  amount of the loan at the
   interest  rate used to discount the cash flows.  Changes in the present value
   attributable  to changes in the amount or timing of  expected  cash flows are
   reported as investment gains or losses.

   During the year ended December 31, 1995, EVLICO's average recorded investment
   in impaired  mortgage loans was $99.2 million.  Interest income recognized on
   these  impaired  mortgage  loans  totaled  $8.2  million  for the year  ended
   December 31, 1995, including $2.2 million recognized on a cash basis.

   EVLICO's  investment  in equity real estate is through  direct  ownership and
   through  investments in real estate joint ventures.  At December 31, 1995 and
   1994, the carrying value of equity real estate available for sale amounted to
   $55.6 million and $138.4 million,  respectively. For the years ended December
   31, 1995, 1994 and 1993,  respectively,  real estate of $12.2 million,  $59.0
   million and $92.1 million was acquired in  satisfaction  of debt. At December
   31,  1995  and  1994,   EVLICO  owned  $196.6  million  and  $230.5  million,
   respectively, of real estate acquired in satisfaction of debt.

   Depreciation on real estate is computed using the  straight-line  method over
   the estimated  useful lives of the properties,  which generally range from 40
   to 50 years.  Accumulated  depreciation  on real estate was $51.0 million and
   $51.1  million at  December  31,  1995 and 1994,  respectively.  Depreciation
   expense on real estate totaled $12.8 million, $12.7 million and $11.6 million
   for the years ended December 31, 1995, 1994 and 1993, respectively.


                                      F-10
<PAGE>


4. JOINT VENTURES AND PARTNERSHIPS

   Summarized  combined financial  information of real estate joint ventures (10
   and 12  individual  ventures as of December 31, 1995 and 1994,  respectively)
   and of other  limited  partnership  interests  accounted for under the equity
   method,  in which EVLICO has an investment of $10.0 million or greater and an
   equity interest of 10% or greater is as follows:

<TABLE>
<CAPTION>

                                                                                                    DECEMBER 31,
                                                                                      ------------------------------------------
                                                                                             1995                  1994
                                                                                      -------------------    ------------------
                                                                                                    (IN MILLIONS)
<S>                                                                                    <C>                    <C>         
     FINANCIAL POSITION
     Investments in real estate, at depreciated cost...............................    $       966.3          $    1,047.0
     Investments in securities, generally at estimated fair value..................            648.5               3,061.2
     Cash and cash equivalents.....................................................             99.2                  46.4
     Other assets..................................................................             90.8                 261.9
                                                                                      -------------------    ------------------

     Total assets..................................................................          1,804.8               4,416.5
                                                                                      -------------------    ------------------

     Borrowed funds -- third party..................................................            74.4               1,233.6
     Other liabilities.............................................................            132.4                 611.0
                                                                                      -------------------    ------------------

     Total liabilities.............................................................            206.8               1,844.6
                                                                                      -------------------    ------------------

     Partners' Capital.............................................................    $     1,598.0          $    2,571.9
                                                                                      ===================    ==================

     Equity in partners' capital included above....................................    $       243.8          $      327.3
     Equity in limited partnership interests not included above....................             82.3                  50.4
     (Deficit) excess of equity in partners' capital over
        investment cost and equity earnings........................................              (.4)                  3.7
                                                                                      -------------------    ------------------

     Carrying Value................................................................    $       325.7          $      381.4
                                                                                      ===================    ==================
</TABLE>

<TABLE>
<CAPTION>

                                                                                       YEARS ENDED DECEMBER 31,
                                                                        --------------------------------------------------------
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)
<S>                                                                      <C>                 <C>                <C>         
     STATEMENTS OF EARNINGS
     Revenues of real estate joint ventures............................  $       152.3       $      180.1       $      136.6
     Revenues of other limited partnership interests...................           86.9              102.5              318.9
     Interest expense -- third party....................................         (23.1)             (88.1)             (79.7)
     Interest expense -- The Equitable..................................          (5.6)              --                 --
     Other expenses....................................................         (131.8)            (172.4)            (132.7)
                                                                        -----------------   ----------------   -----------------

     Net Earnings......................................................  $        78.7       $       22.1       $      243.1
                                                                        =================   ================   =================

     Equity in net earnings included above.............................  $        14.4       $       11.7       $       34.0
     Equity in net earnings of limited partnership
        interests not included above...................................           12.9                6.3               12.0
     Reduction of earnings in joint ventures
        over equity ownership percentage and
        amortization of differences in bases...........................           --                 (1.1)               (.1)
                                                                        -----------------   -----------------  -----------------

     Total Equity in Net Earnings......................................  $        27.3       $       16.9       $       45.9
                                                                        =================   ================   =================
</TABLE>


                                      F-11
<PAGE>



5. NET INVESTMENT INCOME AND INVESTMENT (LOSSES) GAINS

   The sources of net investment income are summarized as follows:

<TABLE>
<CAPTION>

                                                                                       YEARS ENDED DECEMBER 31,
                                                                        --------------------------------------------------------
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)

<S>                                                                      <C>                 <C>                <C>         
     Fixed maturities.................................................   $       319.5       $      331.4       $      319.9
     Mortgage loans on real estate....................................            70.3               86.7              105.7
     Equity real estate...............................................            66.2               67.0               69.8
     Policy loans.....................................................            86.8               79.5               76.1
     Other equity investments.........................................            22.4               13.4               38.5
     Other investment income..........................................            30.5               24.5               17.0
                                                                        -----------------   ----------------   -----------------

     Gross investment income..........................................           595.7              602.5              627.0

     Investment expenses..............................................            66.6               75.7               69.4
                                                                        -----------------   ----------------   -----------------

     Net Investment Income............................................   $       529.1       $      526.8       $      557.6
                                                                        =================   ================   =================
</TABLE>

   Investment  (losses) gains, net,  including changes in valuation  allowances,
   are summarized as follows:

<TABLE>
<CAPTION>

                                                                                       YEARS ENDED DECEMBER 31,
                                                                        --------------------------------------------------------
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)

<S>                                                                      <C>                 <C>                <C>         
     Fixed maturities.................................................   $        23.7       $       (6.8)      $       45.1
     Mortgage loans on real estate....................................            (7.0)             (13.3)             (32.0)
     Equity real estate...............................................           (18.9)              (5.3)             (13.4)
     Other equity investments.........................................             1.7               20.8                1.8
                                                                        -----------------   ----------------   -----------------

     Investment (Losses) Gains, Net...................................   $         (.5)      $       (4.6)      $        1.5
                                                                        =================   ================   =================
</TABLE>

   Writedowns of fixed  maturities  amounted to $11.1 million,  $8.2 million and
   $1.4  million  for  the  years  ended  December  31,  1995,  1994  and  1993,
   respectively.

   For the  years  ended  December  31,  1995 and 1994,  respectively,  proceeds
   received  on sales of  fixed  maturities  classified  as  available  for sale
   amounted  to  $2,551.6  million and  $2,065.1  million.  Gross gains of $49.6
   million  and $22.1  million  and  gross  losses  of $18.7  million  and $24.4
   million, respectively, were realized on these sales. The change in unrealized
   investment gains (losses) related to fixed maturities classified as available
   for sale for the years ended  December 31, 1995 and 1994,  amounted to $240.8
   million and $(215.2) million, respectively.

   Gross gains of $66.2  million and gross losses of $66.5 million were realized
   on sales of investments in fixed maturities held for investment and available
   for sale for the year ended December 31, 1993.


                                      F-12
<PAGE>


   Net  unrealized  investment  gains  (losses),  included  in the  consolidated
   balance   sheets  as  a  component  of  equity,   and  the  changes  for  the
   corresponding years are summarized as follows:

<TABLE>
<CAPTION>

                                                                                       YEARS ENDED DECEMBER 31,
                                                                        --------------------------------------------------------
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)

<S>                                                                      <C>                 <C>                <C>        
     Balance, beginning of year.......................................   $      (72.6)       $      22.3        $      11.1
     Changes in unrealized investment gains (losses)..................          244.7             (241.8)               3.4
     Effect of adopting SFAS No. 115..................................           --                 --                 72.2
     Changes in unrealized investment (gains) losses attributable to:
        Deferred policy acquisition costs.............................          (64.4)              95.8              (58.2)
        Deferred Federal income taxes.................................          (63.1)              51.1               (6.2)
                                                                       -----------------   ----------------   -----------------
 
     Balance, End of Year.............................................   $       44.6        $     (72.6)       $      22.3
                                                                        =================   ================   =================

     Balance, end of year comprises:
        Unrealized investment gains (losses) on:
          Fixed maturities............................................   $       92.4        $    (148.4)       $      66.8
          Other equity investments....................................            5.6                 .7               25.6
          Other.......................................................           (2.7)              (1.7)              --
                                                                        -----------------   ----------------   -----------------

        Total.........................................................           95.3             (149.4)              92.4
        Amounts of unrealized investment (gains) losses attributable to:
          Deferred policy acquisition costs...........................          (26.8)              37.6              (58.2)
          Deferred Federal income taxes...............................          (23.9)              39.2              (11.9)
                                                                        -----------------   ----------------   -----------------

     Total............................................................   $       44.6        $     (72.6)       $      22.3
                                                                        =================   ================   =================
</TABLE>

6. FEDERAL INCOME TAXES

   A summary of the Federal income tax expense in the consolidated statements of
   earnings is shown below:

<TABLE>
<CAPTION>

                                                                                       YEARS ENDED DECEMBER 31,
                                                                        --------------------------------------------------------
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)
<S>                                                                      <C>                 <C>                <C>         
     Federal income tax expense (benefit):
        Current.......................................................   $       --          $      (1.4)       $      (3.4)
        Deferred......................................................           29.7               26.4               23.9
                                                                        -----------------   ----------------   -----------------

     Total............................................................   $       29.7        $      25.0        $      20.5
                                                                        =================   ================   =================
</TABLE>

   The  Federal  income  taxes  attributable  to  consolidated   operations  are
   different  from the amounts  determined by  multiplying  the earnings  before
   Federal  income  taxes  and  cumulative  effect of  accounting  change by the
   expected Federal income tax rate of 35%.

   The sources of the difference and the tax effects of each are as follows:

<TABLE>
<CAPTION>

                                                                                       YEARS ENDED DECEMBER 31,
                                                                        --------------------------------------------------------
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)

<S>                                                                      <C>                 <C>                <C>        
     Expected Federal income tax expense..............................   $       30.0        $      25.3        $      16.6
     Tax rate adjustment..............................................           --                 --                  4.0
     Other............................................................            (.3)               (.3)               (.1)
                                                                        -----------------   ----------------   -----------------

     Federal Income Tax Expense.......................................   $       29.7        $      25.0        $      20.5
                                                                        =================   ================   =================
</TABLE>


                                      F-13
<PAGE>



   The components of the net deferred Federal income tax account are as follows:

<TABLE>
<CAPTION>

                                                                   DECEMBER 31, 1995                  DECEMBER 31, 1994
                                                            ---------------------------------  ---------------------------------
                                                                ASSETS         LIABILITIES         ASSETS         LIABILITIES
                                                            ---------------   ---------------  ---------------   ---------------
                                                                                       (IN MILLIONS)
<S>                                                          <C>               <C>              <C>               <C>       
     Deferred policy acquisition costs, reserves and
        reinsurance.......................................   $      --         $    253.8       $      --         $    250.6
     Investments..........................................          --               20.5              38.4             --
     Compensation and related benefits....................          44.3             --                52.2             --
     Other................................................           7.9             --                25.6             --
                                                            ---------------   ---------------  ---------------   ---------------

     Total................................................   $      52.2       $    274.3       $     116.2       $    250.6
                                                            ===============   ===============  ===============   ===============
</TABLE>

   The  deferred  Federal  income tax  expense  (benefit)  impacting  operations
   reflect the net tax effects of  temporary  differences  between the  carrying
   amounts of assets and  liabilities for financial  reporting  purposes and the
   amounts  used for  income  tax  purposes.  The  sources  of  these  temporary
   differences and the tax effects of each are as follows:

<TABLE>
<CAPTION>

                                                                                       YEARS ENDED DECEMBER 31,
                                                                        --------------------------------------------------------
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)
<S>                                                                      <C>                 <C>                <C>         
     Deferred policy acquisition costs, reserves and
        reinsurance...................................................   $        3.2        $     (11.4)       $      (6.8)
     Investments......................................................           (4.2)              26.1               11.4
     Compensation and related benefits................................           13.0               (2.8)               1.9
     Other............................................................           17.7               14.5               17.4
                                                                        -----------------   ----------------   -----------------

     Deferred Federal Income Tax Expense..............................   $       29.7        $      26.4        $      23.9
                                                                        =================   ================   =================
</TABLE>

   At  December  31,  1995,  EVLICO  had net  operating  loss  carryforwards  of
   approximately $10.2 million. These loss carryforwards are available to offset
   future tax payments to Equitable Life under the tax sharing agreement.

7. REINSURANCE AGREEMENTS

   EVLICO cedes reinsurance to other insurance  companies.  EVLICO evaluates the
   financial condition of its reinsurers to minimize its exposure to significant
   losses from reinsurer  insolvencies.  The effect of reinsurance is summarized
   as follows:

<TABLE>
<CAPTION>

                                                                                                      DECEMBER 31,
                                                                                           ------------------------------------
                                                                                                 1995               1994
                                                                                           -----------------   ----------------
                                                                                                      (IN MILLIONS)

<S>                                                                                         <C>                 <C>        
     Direct premiums.....................................................................   $       34.1        $      40.2
     Reinsurance ceded...................................................................            (.4)               (.1)
                                                                                           -----------------   ----------------  

     Premiums............................................................................   $       33.7        $      40.1
                                                                                           =================   ================

     Universal Life and Investment-type Product Policy Fee Income Ceded..................   $       31.0        $      24.9
                                                                                           =================   ================

     Policyholders' Benefits Ceded.......................................................   $       18.7        $       8.3
                                                                                           =================   ================
</TABLE>

   EVLICO  reinsures  mortality  risks in excess of $5.0  million  on any single
   life.   EVLICO  also  reinsures  the  entire  risk  on  certain   substandard
   underwriting risks as well as in certain other cases.


                                      F-14
<PAGE>


8. RELATED PARTY TRANSACTIONS

   Under a cost sharing agreement,  EVLICO reimburses Equitable Life for its use
   of  Equitable  Life's  personnel,  property  and  facilities  in carrying out
   certain of its operations.  Reimbursement for intercompany  services is based
   on the  allocated  cost of the services  provided.  The incurred  balances of
   these intercompany transactions,  which are included in other operating costs
   and expenses are as follows:

<TABLE>
<CAPTION>

                                                                                       YEARS ENDED DECEMBER 31,
                                                                        --------------------------------------------------------
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)

<S>                                                                      <C>                 <C>                <C>        
     Personnel and facilities.........................................   $      249.8        $     257.9        $     252.7
     Agent commissions and fees.......................................          127.4              122.6              103.0
</TABLE>

   These cost  allocations  include  various  employee  related  obligations for
   pensions and postretirement  benefits.  At December 31, 1995 and 1994, EVLICO
   recorded as a reduction of shareholder's  equity its allocated  portion of an
   additional  minimum pension liability of $10.7 million and $1.2 million,  net
   of  Federal  income  taxes,  respectively,  representing  the  excess  of the
   accumulated benefit obligation over the fair value of plan assets and accrued
   pension liability.

   During 1995, 1994 and 1993, Equitable Life restructured certain operations in
   connection with cost reduction  programs.  EVLICO recorded provisions of $6.7
   million, $6.9 million and $17.3 million in 1995, 1994 and 1993, respectively,
   relating  primarily to allocated lease obligations (net of sub-lease rentals)
   and severance liabilities.

   EVLICO  incurred  investment  advisory and asset  management  fee expenses of
   $17.6 million,  $19.2 million and $16.0 million  during 1995,  1994 and 1993,
   respectively.

   EVLICO and Equitable Life have an agreement  whereby  certain  Equitable Life
   policyholders may purchase EVLICO's policies without  presenting  evidence of
   insurability.  Under the  agreement,  Equitable Life pays EVLICO a conversion
   charge for the extra  mortality risk  associated with issuing these policies.
   EVLICO  received  payments of $2.9 million,  $3.0 million and $3.1 million in
   1995, 1994 and 1993, respectively, which were reported as other income.

   On August 31, 1993, EVLICO sold $250.0 million of primarily  privately placed
   below investment grade fixed maturities to EQ Asset Trust 1993 (the "Trust").
   EVLICO  realized  a  $1.1  million  gain,  net  of  related  deferred  policy
   acquisition costs and deferred Federal income taxes. In conjunction with this
   transaction,  EVLICO  received  $75.4  million of Class B notes issued by the
   Trust. These notes have interest rates ranging from 6.85% to 9.45%. The Class
   B notes are classified as other invested assets on the  consolidated  balance
   sheets.

   Net amounts  payable to Equitable Life were $190.2 million and $226.7 million
   at December 31, 1995 and 1994, respectively.

9. DERIVATIVES AND FAIR VALUE OF FINANCIAL INSTRUMENTS

   Derivatives

   EVLICO primarily uses derivatives for asset/liability risk management and for
   hedging  individual  securities.  Derivatives  mainly are  utilized to reduce
   EVLICO's exposure to interest rate fluctuations. Accounting for interest rate
   swap  transactions  is on an  accrual  basis.  Gains and  losses  related  to
   interest rate swap  transactions are amortized as yield  adjustments over the
   remaining  life  of  the  underlying  hedged  security.  Income  and  expense
   resulting from interest rate swap  activities are reflected in net investment
   income.  The notional  amount of matched  interest rate swaps  outstanding at
   December 31, 1995 was $444.8 million. The average unexpired terms at December
   31,  1995 is 3.0  years.  At  December  31,  1995,  the  cost of  terminating
   outstanding  matched  swaps in a loss  position  was  $10.1  million  and the
   unrealized  gain on  outstanding  matched  swaps in a gain  position was $3.4
   million.  EVLICO has no intention of  terminating  these  contracts  prior to
   maturity.

   Fair Value of Financial Instruments

   EVLICO  defines fair value as the quoted market prices for those  instruments
   that are actively traded in financial  markets.  In cases where quoted market
   prices are not  available,  fair values are estimated  using present value or
   other valuation  techniques.  The fair value estimates are made at a specific
   point in time, based on available market  information and judgments about the
   financial  instrument,  including  estimates  of timing,  amount of  expected
   future cash flows and the credit standing of  counterparties.  Such estimates
   do not reflect any premium or discount  that could  result from  offering for
   sale  at  one  time  EVLICO's  entire  holdings  of  a  particular  financial
   instrument,  nor do  they  consider  the tax  impact  of the  realization  of
   unrealized gains or losses. In many cases, the fair value estimates cannot be
   substantiated  by comparison to  independent  markets,  nor can the disclosed
   value be realized in immediate settlement of the instrument.

   Certain   financial   instruments   are  excluded,   particularly   insurance
   liabilities other than financial  guarantees and investment  contracts.  Fair
   market value of  off-balance-sheet  financial  instruments  of EVLICO was not
   material at December 31, 1995 and 1994.


                                      F-15
<PAGE>

   Fair value for mortgage  loans on real estate are  estimated  by  discounting
   future  contractual  cash  flows  using  interest  rates at which  loans with
   similar  characteristics  and credit  quality would be made.  Fair values for
   foreclosed  mortgage  loans and  problem  mortgage  loans are  limited to the
   estimated fair value of the underlying collateral if lower.

   The estimated fair values for single premium deferred  annuities ("SPDA") are
   estimated  using projected cash flows  discounted at current  offering rates.
   The estimated  fair values for  supplementary  contracts  not involving  life
   contingencies  ("SCNILC") and annuities  certain are derived using discounted
   cash flows based upon the estimated current offering rate.

   The following  table  discloses  carrying  value and estimated fair value for
   financial instruments not otherwise disclosed in Note 3:

<TABLE>
<CAPTION>

                                                                                       DECEMBER 31,
                                                            -------------------------------------------------------------------
                                                                         1995                               1994
                                                            --------------------------------   --------------------------------
                                                               CARRYING        ESTIMATED          CARRYING        ESTIMATED
                                                                VALUE          FAIR VALUE          VALUE          FAIR VALUE
                                                            ---------------  ---------------   ---------------  ---------------
                                                                                      (IN MILLIONS)
<S>                                                          <C>              <C>               <C>              <C>          
     Consolidated Financial Instruments:
     Mortgage loans on real estate.......................    $      771.5     $       809.4     $      888.5     $       865.3
     Other joint ventures................................           158.7             158.7            196.4             196.4
     Policy loans........................................         1,300.1           1,374.0          1,185.2           1,138.7
     Policyholders' account balances:
        SPDA.............................................         1,265.8           1,272.0          1,744.3           1,732.7
        Annuities certain and SCNILC.....................           188.0             188.1            159.0             151.3
</TABLE>

10. COMMITMENTS AND CONTINGENT LIABILITIES

    EVLICO is the obligor under certain structured  settlement  agreements which
    it had entered into with unaffiliated insurance companies and beneficiaries.
    To satisfy its  obligations  under these  agreements,  EVLICO has  purchased
    single premium annuities from Equitable Life and directed  Equitable Life to
    make payments directly to the beneficiaries.  A contingent  liability exists
    with respect to these agreements should Equitable Life be unable to meet its
    obligations.  Management  believes the need to satisfy such  obligations  is
    remote.

11. LITIGATION

    A number of lawsuits have been filed against life and health insurers in the
    jurisdictions  in which  EVLICO  does  business  involving  insurers'  sales
    practices,  alleged agent misconduct,  failure to properly supervise agents,
    and  other  matters.  Some of the  lawsuits  have  resulted  in the award of
    substantial judgments against other insurers,  including material amounts of
    punitive amounts, or in substantial settlements.  In some states juries have
    substantial discretion in awarding punitive damages. EVLICO, like other life
    and health  insurers,  from time to time is involved in such  litigation  as
    well  as  other  legal  actions  and  proceedings  in  connection  with  its
    businesses. Some of these litigations have been brought on behalf of various
    alleged  classes of claimants and certain of these claimants seek damages of
    unspecified  amounts.  While the ultimate  outcome of such matters cannot be
    predicted  with  certainty,  in the opinion of  management no such matter is
    likely to have a material adverse effect on EVLICO's  financial  position or
    results of operations.

12. STATUTORY FINANCIAL INFORMATION

    EVLICO is  restricted as to the amounts it may pay as dividends to Equitable
    Life.  Under the New York  Insurance  Law, the New York  Superintendent  has
    broad  discretion to determine  whether the  financial  condition of a stock
    life  insurance  company  would  support  the  payment of  dividends  to its
    shareholders.  For the  years  ended  December  31,  1995,  1994  and  1993,
    statutory  (loss)  earnings  totaled  $(102.5)  million,  $27.3  million and
    $(88.4) million,  respectively.  No amounts are expected to be available for
    dividends from EVLICO to Equitable Life in 1996.

    At December 31, 1995,  EVLICO,  in accordance  with various  government  and
    state  regulations,  had $4.2  million  of  securities  deposited  with such
    government or state agencies.

    Accounting  practices  used to prepare  statutory  financial  statements for
    regulatory  filings  of stock  life  insurance  companies  differ in certain
    instances  from  GAAP.  The  following  reconciles  EVLICO's  net  change in
    statutory  surplus and capital stock and statutory surplus and capital stock
    determined in accordance  with  accounting  practices  prescribed by the New
    York Insurance Department with net earnings and equity on a GAAP basis.


                                      F-16
<PAGE>


<TABLE>
<CAPTION>

                                                                                       YEARS ENDED DECEMBER 31,
                                                                        --------------------------------------------------------
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)

<S>                                                                      <C>                 <C>                <C>         
     Net change in statutory surplus and capital stock................   $       (56.6)      $       64.8       $      184.4
     Change in asset valuation reserves...............................            57.8               18.5               26.0
                                                                        -----------------   ----------------   -----------------

     Net change in statutory surplus, capital stock
        and asset valuation reserves..................................             1.2               83.3              210.4
     Adjustments:
        Future policy benefits and policyholders' account balances....           (12.9)             (13.5)             (22.5)
        Initial fee liability.........................................           (34.2)             (20.3)             (11.6)
        Deferred policy acquisition costs.............................            25.1               34.7               62.2
        Deferred Federal income taxes.................................           (29.7)             (20.2)             (23.9)
        Valuation of investments......................................            38.3               19.9               25.9
        Limited risk reinsurance......................................           146.9                 .1               (5.4)
        Contribution from Equitable Life..............................          (125.0)             (50.0)            (250.0)
        Other, net....................................................            46.4                2.0               41.7
                                                                        -----------------   ----------------   -----------------

     Net Earnings.....................................................   $        56.1       $       36.0       $       26.8
                                                                        =================   ================   =================
</TABLE>

<TABLE>
<CAPTION>

                                                                                             DECEMBER 31,
                                                                        --------------------------------------------------------
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)

<S>                                                                      <C>                 <C>                <C>         
     Statutory surplus and capital stock..............................   $       720.9       $      777.6       $      712.7
     Asset valuation reserves.........................................           146.1               88.3               69.8
                                                                        -----------------   ----------------   -----------------

     Statutory surplus, capital stock and asset valuation reserves....           867.0              865.9              782.5
     Adjustments:
        Future policy benefits and policyholders' account balances....          (367.4)            (354.5)            (341.1)
        Initial fee liability.........................................          (234.7)            (200.5)            (180.3)
        Deferred policy acquisition costs.............................         2,037.8            2,077.1            1,946.7
        Deferred Federal income taxes.................................          (222.1)            (134.4)            (159.5)
        Valuation of investments......................................            68.4             (219.2)               4.4
        Limited risk reinsurance......................................          (231.7)            (378.6)            (378.7)
        Postretirement and other pension liabilities..................          (111.6)            (105.8)            (122.7)
        Other, net....................................................           (68.0)            (101.1)             (98.6)
                                                                        -----------------   ----------------   -----------------

     Shareholder's Equity.............................................   $     1,737.7       $    1,448.9       $    1,452.7
                                                                        =================   ================   =================
</TABLE>

                                      F-17
<PAGE>


    REPORT OF INDEPENDENT ACCOUNTANTS

    To the Board of  Directors  and  Shareholders  of  Equitable  Variable  Life
    Insurance Company

    In our opinion, the accompanying consolidated balance sheets and the related
    consolidated  statements of earnings,  of  shareholder's  equity and of cash
    flows present fairly, in all material  respects,  the financial  position of
    Equitable Variable Life Insurance Company and its subsidiaries ("EVLICO") at
    December 31, 1995 and 1994,  and the results of their  operations  and their
    cash flows for each of the three  years in the  period  ended  December  31,
    1995, in conformity with generally  accepted  accounting  principles.  These
    financial  statements are the  responsibility  of EVLICO's  management;  our
    responsibility is to express an opinion on these financial  statements based
    on our audits.  We conducted  our audits of these  statements  in accordance
    with generally  accepted  auditing  standards which require that we plan and
    perform the audit to obtain reasonable assurance about whether the financial
    statements are free of material  misstatement.  An audit includes examining,
    on a test basis,  evidence  supporting  the amounts and  disclosures  in the
    financial   statements,   assessing  the  accounting   principles  used  and
    significant   estimates  made  by  management  and  evaluating  the  overall
    financial  statement  presentation.  We believe  that our  audits  provide a
    reasonable basis for the opinion expressed above.

    As  discussed in Note 2 to the  consolidated  financial  statements,  EVLICO
    changed  its  methods  of  accounting  for loan  impairments  in  1995,  for
    postemployment benefits in 1994 and for investment securities in 1993.






    PRICE WATERHOUSE LLP
    New York, New York
    February 7, 1996


                                      F-18

<PAGE>

                                                                      APPENDIX A


COMMUNICATING PERFORMANCE DATA

In reports or other  communications to policyowners or in advertising  material,
we may describe  general economic and market  conditions  affecting the Separate
Account and the Trust and may compare the performance or ranking of the Separate
Account  Funds and Trust  portfolios  with (1) that of other  insurance  company
separate  accounts or mutual funds  included in the rankings  prepared by Lipper
Analytical Services, Inc., Morningstar, Inc. or similar investment services that
monitor the performance of insurance  company separate accounts or mutual funds,
(2) other  appropriate  indices of investment  securities  and averages for peer
universes  of funds,  or (3) data  developed  by us derived from such indices or
averages.  Advertisements  or  other  communications  furnished  to  present  or
prospective policyowners may also include evaluations of a Separate Account Fund
or Trust portfolio by financial publications that are nationally recognized such
as Barron's,  Morningstar's  Variable  Annuities / Life,  Business Week, Forbes,
Fortune,  Institutional Investor, Money, Kiplinger's Personal Finance, Financial
Planning,  Investment Adviser,  Investment  Management Weekly,  Money Management
Letter, Investment Dealers Digest, National Underwriter,  Pension & Investments,
USA Today,  Investor's  Daily, The New York Times, The Wall Street Journal,  the
Los Angeles Times and the Chicago Tribune.

Performance data for peer universes of funds with similar investment  objectives
are compiled by Lipper Analytical Services, Inc. (Lipper) in its Lipper Variable
Insurance Products Performance Analysis Service (Lipper Survey) and Morningstar,
Inc. in the Morningstar Variable Annuity / Life Report (Morningstar Report).

The Lipper Survey records  performance  data as reported to it by over 800 funds
underlying  variable  annuity and life  insurance  products.  The Lipper  Survey
divides these actively managed funds into 25 categories by portfolio objectives.
The Lipper Survey contains two different universes, which differ in terms of the
types of fees reflected in performance  data.  The "Separate  Account"  universe
reports  performance data net of investment  management  fees,  direct operating
expenses and asset-based charges applicable under variable insurance and annuity
contracts. The "Mutual Fund" universe reports performance net only of investment
management  fees  and  direct  operating   expenses,   and  therefore   reflects
asset-based charges that relate only to the underlying mutual fund.

The Morningstar Report consists of over 700 variable life and annuity funds, all
of which report their data net of investment  management fees,  direct operating
expenses and separate account level charges.

LONG-TERM MARKET TRENDS

As a tool for  understanding  how  different  investment  strategies  may affect
long-term  results,  it may be useful to  consider  the  historical  returns  on
different types of assets. The following chart presents historical return trends
for various types of securities.  The information presented,  while not directly
related to the  performance  of the Funds of the  Separate  Account or the Trust
portfolios,  may help to  provide a  perspective  on the  potential  returns  of
different  asset  classes over  different  periods of time.  By  combining  this
information  with your knowledge of your own financial needs, you may be able to
better determine how you wish to allocate your IL COLI II premiums.

Historically, the investment performance of common stocks over the long term has
generally been superior to that of long or short-term debt securities,  although
common  stocks have been  subject to more  dramatic  changes in value over short
periods of time. The Common Stock Fund of the Separate  Account may,  therefore,
be a desirable  selection for policyowners who are willing to accept such risks.
Policyowners who have a need to limit short-term risk, may find it preferable to
allocate a smaller  percentage  of their net premiums to those funds that invest
primarily in common stock. Any investment in securities, whether equity or debt,
involves  varying  degrees of potential  risk,  in addition to offering  varying
degrees of potential reward.

The chart on page A-2  illustrates  the average annual  compound rates of return
over selected time periods  between  December 31, 1925 and December 31, 1995 for
common  stocks,   long-term   government  bonds,   long-term   corporate  bonds,
intermediate-term  government bonds and Treasury Bills. The Consumer Price Index
is shown as a measure of inflation for comparison  purposes.  The average annual
returns assume the reinvestment of dividends, capital gains and interest.

The  information  presented  is an  historical  record  of  unmanaged  groups of
securities  and is neither an estimate  nor a guarantee  of future  results.  In
addition,  investment management fees and expenses and charges associated with a
variable life insurance policy, are not reflected.

The rates of return illustrated do not represent returns of the Separate Account
or the Trust and do not constitute a representation that the performance of the
Separate Account funds or the Trust portfolios will correspond to rates of
return such as those illustrated in the chart. For a comparative illustration of
performance results of The Hudson River Trust, see page A-1 of the Trust's
prospectus.


                                      A-1

<PAGE>



                         AVERAGE ANNUAL RATES OF RETURN

<TABLE>
<CAPTION>
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

<FN>
- ----------
*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.
</FN>
</TABLE>


                                      A-2


<PAGE>






VM514 (5/96) CAT. #126945

<PAGE>


                                     Part II


                   REPRESENTATION REGARDING REASONABLENESS OF
                       AGGREGATE POLICY FEES AND CHARGES




      Equitable represents that the fees and charges deducted under the Policies
described in this Registration Statement, in the aggregate, are reasonable in
relation to the services rendered, the expenses to be incurred, and the risks
assumed by Equitable under the Policies. Equitable bases its representation on
its assessment of all of the facts and circumstances, including such relevant
factors as: the nature and extent of such services, expenses and risks, the need
for Equitable to earn a profit, the degree to which the Policies include
innovative features, and regulatory standards for the grant of exemptive relief
under the Investment Company Act of 1940 used prior to October 1996, including
the range of industry practice.


                           UNDERTAKING TO FILE REPORTS

      Subject to the terms and conditions of Section 15(d) of the Securities
Exchange Act of 1934, the undersigned registrant hereby undertakes to file with
the Securities and Exchange Commission such supplementary and periodic
information, documents, and reports as may be prescribed by any rule or
regulation of the Commission heretofore or hereafter duly adopted pursuant to
authority conferred in that section.

                  UNDERTAKING PURSUANT TO RULE 484(b)(1) UNDER
                           THE SECURITIES ACT OF 1933

             Equitable's By-Laws provide, in Article VII, as follows:

7.1   Indemnification of Directors, Officers, Employees and Incorporators. To
the extent permitted by the law of the State of New York and subject to all
applicable requirements thereof:

      (a) any person made or threatened to be made a party to any action or
          proceeding, whether civil or criminal, by reason of the fact that he,
          his testator or intestate, is or was a director, officer, employee or
          incorporator of the Company shall be indemnified by the Company;

      (b) any person made or threatened to be made a party to any action or
          proceeding, whether civil or criminal, by reason of the fact that he,
          his testator or intestate serves or served any other organization in
          any capacity at the request of the Company may be indemnified by the
          Company; and

      (c) the related expenses of any such person in any of said categories may
          be advanced by the Company.

      Insofar as indemnification for liability arising under the Securities Act
of 1933 may be permitted to directors, officers and controlling persons of the
registrant pursuant to the foregoing provisions, or otherwise, the registrant
has been advised that in the opinion of the Securities and Exchange Commission
such indemnification is against public policy as expressed in the Act and is,
therefore, unenforceable. In the event that a claim for indemnification against
such liabilities (other than the payment by the registrant of expenses incurred
or paid by a director, officer or controlling person of the registrant in the
successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.


                                      II-1
<PAGE>


                       CONTENTS OF REGISTRATION STATEMENT

This Registration Statement comprises the following papers and documents:

The facing sheet.

Reconciliation and Tie.

The Supplement dated January 1, 1997, (for inforce business) consisting of
94 pages.

The Prospectus dated January 1, 1997, consisting of 122 pages.

The Prospectus dated July 24, 1996, of Equitable Variable consisting of 81
pages.

Representation regarding reasonableness of aggregate policy fees and charges.

Undertaking to file reports.

Undertaking pursuant to Rule 484(b)(1) under the Securities Act of 1933.

The signatures.

Written Consents of the following persons:

Mary P. Breen, Vice President and Associate General Counsel of Equitable
  (See exhibit 2(a))

Barbara Fraser, F.S.A., M.A.A.A., Vice President of Equitable (See exhibit 2(b))

Independent Public Accountants (See exhibit 6)

The following exhibits: Exhibits required by Article IX, paragraph A of Form
N-8B-2:

<TABLE>
<S>         <C>                     <C>
            1-A(1)(a)(i)            Certified resolution re Authority to Market Variable Life
                                    Insurance and Establish Separate Accounts.

            1-A(2)                  Inapplicable.

            1-A(3)(a)               See Exhibit 1-A(8).

            1-A(3)(b)               Broker-Dealer and General Agent Sales Agreement.

            1-A(3)(c)               See Exhibit 1-A(8)(i).

            1-A(4)                  Inapplicable.

            1-A(5)(a)(i)            Flexible Premium Variable Life Insurance Policy (96-300)
                                    (IL COLI II) (Equitable Variable).

            1-A(5)(a)(ii)           Flexible Premium Variable Life Insurance Policy (96-300)
                                    (IL COLI II) (Equitable).

            1-A(5)(b)               Name change endorsement (S.97-1).

+           1-A(5)(c)               Supplemental Term Insurance Rider on the Insured (R96-100).
                                    (Equitable Variable).

+           1-A(5)(d)               Supplemental Term Insurance Rider on the Insured (R96-100).
                                    (Equitable).

+           1-A(5)(e)               Substitution of Insured Rider (R94-212). (Equitable Variable)

+           1-A(5)(f)               Substitution of Insured Rider (R94-212). (Equitable)

+           1-A(5)(g)               Accelerated Death Benefit Rider (R94-102). (Equitable Variable)

+           1-A(5)(h)               Accelerated Death Benefit Rider (R94-102).  (Equitable)

            1-A(6)(a)               Declaration and Charter of Equitable, as amended.

            1-A(6)(b)               By-Laws of Equitable, as amended.

            1-A(7)                  Inapplicable.

            1-A(8)                  Distribution and Servicing Agreement among EQ Financial
                                    Consultants, Inc. (formerly known as Equico Securities, Inc.),
                                    Equitable and Equitable Variable dated as of May 1, 1994.

            1-A(8)(i)               Schedule of Commissions.

            1-A(9)(a)               Agreement and Plan of Merger of Equitable
                                    Variable with and into Equitable dated
                                    September 19, 1996.

            1-A(10)(i)              Application EV4-200Y. (Equitable Variable)

            1-A(10)(ii)             Application EV4-200Y. (Equitable)


<FN>
+ State variations not included
</FN>
</TABLE>

                                      II-2
<PAGE>


<TABLE>
<CAPTION>

Other Exhibits:

<S>         <C>                     <C>
            2(a)                    Opinion and Consent of Mary P. Breen, Vice President and
                                    Associate General Counsel of Equitable (policy form 96-300.)

            2(b)(i)                 Opinion and Consent of Barbara Fraser, F.S.A, M.A.A.A.,
                                    Vice President of Equitable.

            2(b)(ii)                Consent of Barbara Fraser, F.S.A., M.A.A.A., Vice President
                                    of Equitable, with respect to Exhibit 2(b)(i).

            2(b)(iii)               Opinion and Consent of Barbara Fraser, F.S.A, M.A.A.A.,
                                    Vice President of Equitable.

            3                       Inapplicable.

            4                       Inapplicable.

            5                       Financial Data Schedule (See Exhibit 27 below).

            6                       Consent of Independent Public Accountant.

            7(a)                    Powers-of-Attorney.

            8                       Description of Equitable's Issuance, Transfer and Redemption
                                    Procedures for Flexible Premium Policies pursuant to Rule 6e-
                                    3(T)(b)(12)(iii) under the Investment Company Act of 1940.

             27                       Financial Data Schedule.

</TABLE>

                                      II-3
<PAGE>


                                   SIGNATURES


Pursuant to the requirements of the Securities Act of 1933, the Registrant has
duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized, and its seal to be hereunto affixed and
attested, all in the City and State of New York on the 9th day of December,
1996.


                              SEPARATE ACCOUNT FP OF THE EQUITABLE
                              LIFE ASSURANCE SOCIETY OF THE UNITED STATES

                              By:  THE EQUITABLE LIFE ASSURANCE SOCIETY
                                   OF THE UNITED STATES, DEPOSITOR

                                   By: /s/ Samuel B. Shlesinger
                                       ------------------------
                                          (Samuel B. Shlesinger)
                                           Senior Vice President





Attest: /s/ Linda Galasso
       -----------------
           (Linda Galasso)
            Assistant Secretary
            December 9, 1996














                                      II-4
<PAGE>

                                   SIGNATURES



Pursuant to the requirements of the Securities Act of 1933, the Registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City and State of New York on the
9th day of December, 1996.



                                                 THE EQUITABLE LIFE ASSURANCE
                                                 SOCIETY OF THE UNITED STATES


                                                 By: /s/ Samuel B. Shlesinger
                                                     ------------------------
                                                        (Samuel B. Shlesinger)
                                                         Senior Vice President


        Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed by the following persons in the
capacities and on the date indicated:

PRINCIPAL EXECUTIVE OFFICERS:

*  Joseph J. Melone           Chairman of the Board

*  James M. Benson            President and Chief Executive Officer

*  William T. McCaffrey       Senior Executive Vice President and Chief
                              Operating Officer

*  Jerry M. de St. Paer       Executive Vice President

PRINCIPAL FINANCIAL OFFICER:

*  Stanley B. Tulin.          Senior Executive Vice President and Chief
                              Financial Officer

PRINCIPAL ACCOUNTING OFFICER:

/s/ Alvin H. Fenichel
    Alvin H. Fenichel         Senior Vice President and Controller
    December 9, 1996

*DIRECTORS:


Claude Bebear             Jean-Rene Foutou        Winthrop Knowlton
James M. Benson           Norman C. Francis       Arthur L. Liman
Christopher J. Brocksom   Donald J. Greene        George T. Lowy
Francoise Colloc'h        John T. Hartley         William T. McCaffrey
Henri de Castries         John H.F. Haskell, Jr.  Joseph J. Melone
Joseph L. Dionne          W. Edwin Jarmain        Didier Pineau-Valencienne
William T. Esrey          G.Donald Johnson, Jr.   George J. Sella, Jr.
                                                  Dave H. Williams



*By:  /s/ Samuel B. Shlesinger
     ------------------------
         (Samuel B. Shlesinger)
          Attorney-in-Fact
          December 9, 1996







                                      II-5
<PAGE>


                                  EXHIBIT INDEX
                                  -------------
<TABLE>
<CAPTION>
EXHIBIT NO.                                                                          TAG VALUE
- -----------                                                                          ---------
<S>                 <C>                                                              <C>
1-A(1)(a)(i)        Certified resolution re Authority to Market Variable Life
                    Insurance and Establish Separate Accounts.                       EX-99.1A1ai RESOLU

1-A(3)(b)           Broker-Dealer and General Agent Sales Agreement.                 EX-99.1A3b BROKR AGR

1-A(5)(a)(i)        Flexible Premium Variable Life Insurance Policy (96-300)
                    (IL COLI II) (Equitable Variable).                               EX-99.1A5ai POLICY

1-A(5)(a)(ii)       Flexible Premium Variable Life Insurance Policy (96-300)
                    (IL COLI II)  (Equitable).                                       EX-99.1A5aii POLICY

1-A(5)(b)           Name change endorsement (S.97-1).                                EX-99.1A5b ENDORS

1-A(5)(c)           Supplemental Term Insurance Rider on the Insured (R96-100).
                    (Equitable Variable).                                            EX-99.1A5c INS RIDER

1-A(5)(d)           Supplemental Term Insurance Rider on the Insured (R96-100).
                    (Equitable).                                                     EX-99.1A5d Rider

1-A(5)(e)           Substitution of Insured Rider (R94-212). (Equitable Variable)    EX-99.1A5e RIDER

1-A(5)(f)           Substitution of Insured Rider (R94-212). (Equitable)             EX-99.1A5f RIDER

1-A(5)(g)           Accelerated Death Benefit Rider (R94-102). (Equitable Variable)  EX-99.1A5g RIDER

1-A(5)(h)           Accelerated Death Benefit Rider (R94-102).  (Equitable)          EX-99.1A5h RIDER

1-A(6)(a)           Declaration and Charter of Equitable Variable, as amended.       EX-99.1A6a CHARTER

1-A(6)(b)           By-Laws of Equitable Variable, as amended.                       EX-99.1A6b BYLAWS

1-A(8)              Distribution and Servicing Agreement among EQ Financial
                    Consultants, Inc. (formerly known as  Equico Securities,
                    Inc.), Equitable and Equitable Variable dated as of
                    May 1, 1994.                                                     EX-99.1A8 DIST AGR

1-A(8)(i)           Schedule of Commissions.                                         EX-99.1A8i SCHED COM

1-A(9)(a)           Agreement and Plan of Merger of Equitable Variable with and
                    into Equitable dated September 19, 1996.                         EX-99.1A9a MERG AGR

1-A(10)(i)          Application EV4-200Y. (Equitable Variable)                       EX-99.1-A10i APPLIC

1-A(10)(ii)         Application EV4-200Y. (Equitable)                                EX-99.1A10ii 

2(a)                Opinion and Consent of Mary P. Breen, Vice President and
                    Associate General Counsel of Equitable (policy form 96-300.)     EX-99.2a LEG OPIN

2(b)(i)             Opinion and Consent of Barbara Fraser, F.S.A, M.A.A.A.,
                    Vice President of Equitable.                                     EX-99.2bi ACT OPIN

2(b)(ii)            Consent of Barbara Fraser, F.S.A., M.A.A.A., Vice President      EX-99.2bi Opinion
                    of Equitable, with respect to Exhibit 2(b)(i).

2(b)(iii)           Opinion and Consent of Barbara Fraser, F.S.A, M.A.A.A.,
                    Vice President of Equitable.                                     EX-99.2bii ACT OPIN

6                   Consent of Independent Public Accountant.                        EX-99.6 CONSENT

7(a)                Powers-of-Attorney.                                              EX-99.7a POW ATTY

8                   Description of Equitable's Issuance, Transfer and Redemption
                    Procedures for Flexible Premium Policies pursuant to Rule
                    6e-3(T)(b)(12)(iii) under the Investment Company Act of 1940.    EX-99.8 DESC PROCED

27                  Financial Data Schedule.                                         EX-27


</TABLE>


                                      II-6



           THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES

                        ASSISTANT SECRETARY'S CERTIFICATE

     As an Assistant Secretary of The Equitable Life Assurance Society of the
United States (the "Corporation"), a corporation organized and existing under
the laws of the State of New York, I, Janet E. Hannon, hereby certify that
attached hereto marked Exhibit A is a true, correct, and complete copy of
Resolution B28-95, duly adopted by the Board of Directors of the Corporation at
a meeting held on September 21, 1995, at which a quorum was present and acting
throughout; and that said resolution has not been amended, annulled, rescinded,
or revoked, and is now in full force and effect.


     IN WITNESS WHEREOF, I have hereunto affixed my signature and the seal of
the Corporation this 30th day of May, 1996.


     SEAL                                /s/ Janet E. Hannon 
                                             -------------------
                                             Assistant Secretary


7275N/21


<PAGE>


                                                                       EXHIBIT A
                   AUTHORITY TO MARKET VARIABLE LIFE INSURANCE
                         AND ESTABLISH SEPARATE ACCOUNTS
                         -------------------------------

B28-95

     WHEREAS, by memorandum to Executive Vice President and Chief Administrative
Officer William T. McCaffrey, dated September 6, 1995 (the "Memorandum"), Senior
Vice President Samuel B. Shlesinger referred to a proposal currently under
consideration by management to merge Equitable Variable Life Insurance Company
into Equitable Life (the "Proposed Merger");

     WHEREAS, if the Proposed Merger were to occur, the Company would require
all necessary licenses and other approvals to carry on the business of EVLICO,
some of which must be applied for in advance upon authority granted by this
Board to engage in a variable life insurance business; and

     WHEREAS, the Memorandum requests that this Board authorize, contingent upon
the effectiveness of the Proposed Merger, the conduct by the Company of a
variable life insurance business and other actions to facilitate the operation
of such business;

                              NOW, THEREFORE, BE IT

     RESOLVED, That authorization is given to continue studying the feasibility
of merging EVLICO into the Company;

     FURTHER RESOLVED, That, contingent upon the effectiveness of the Proposed
Merger, the Company shall commence a variable life insurance business in order
to perform its obligations under the EVLICO variable life insurance policies
issued prior to the Proposed Merger and to offer and sell variable life
insurance policies thereafter;

     FURTHER RESOLVED, That the Company hereby establishes Separate Accounts I,
FP, PVT and P-1 (the "Separate Accounts") to become operational upon the
effectiveness of the Merger;

     FURTHER RESOLVED, That the Separate Accounts shall fund variable life
insurance policies currently funded in corresponding separate accounts of EVLICO
and policies to be issued by Equitable Life after the Merger.


<PAGE>


     FURTHER RESOLVED, That the Chief Investment Officer of the Company, with
power to sub-delegate, is authorized in his discretion as he may deem
appropriate from time to time and in accordance with applicable laws and
regulations (a) to divide the Separate Accounts into one or more divisions or
subdivisions, (b) to modify or eliminate any such division or subdivision, (c)
to change the designation of the Separate Accounts to another designation (d) to
designate additional divisions or subdivisions thereof and (e) to authorize and
establish any and all additional separate accounts as may be deemed by such
officer to by necessary or desirable for the Company's variable life insurance
business and having investment policies substantially similar to any current or
future separate account of the Company which has been or may be specifically
approved by this Board;

     FURTHER RESOLVED, That the officers of the Company be, and each of them
hereby is, authorized to invest cash in the Separate Accounts or in any division
thereof as may be deemed necessary or appropriate to facilitate the commencement
of the Separate Account's operations or to meet any minimum capital requirements
under the Investment Company Act of 1940 (the "1949 Act") and to transfer cash
or securities from time to time between the Company's general account and any
Separate Account as deemed necessary or appropriate as long as such transfers
are not prohibited by law and are consistent with the terms of the variable life
insurance policies issued by the Company providing for allocations to such
Separate Accounts;

     FURTHER RESOLVED, That authority is hereby delegated to the Chief Executive
Officer, the President and the Chief Investment Officer, with power to
sub-delegate, to adopt Rules and Regulations for Certain Operations of the
Separate Accounts, providing for, among other things, criteria by which the
Company shall institute procedures to provide for a pass-through of voting
rights to the owners of variable life insurance policies issued by the Company
providing for allocation to any Separate Account with respect to the shares of
any investment companies which are held in such Separate Account;

     FURTHER RESOLVED, That the initial fundamental investment policy of each
Separate Account shall be the investment policy of the corresponding separate
account of EVLICO at the effective date of the Proposed Merger, provided,
however, that such investment policy may be changed from time to time in
accordance with applicable law by the Chief Investment Officer of the Company or
such other officer as he may designate;

     FURTHER RESOLVED, That the Company may register under the Securities Act of
1933 (the "1933 Act") variable life insurance policies, or units of interest
thereunder, under which amounts will be allocated by the Company to the Separate
Accounts to support reserves for such policies and, in connection therewith, the
officers of the Company be, and each of them hereby is, authorized, with the


<PAGE>


assistance of accountants, legal counsel and other consultants, to prepare,
execute and file with the Securities and Exchange Commission, in the name and on
behalf of the Company, registration statements under the 1933 Act, including
prospectuses, supplements, exhibits and other documents relating thereto, and
amendments to the foregoing, in such form as the officer executing the same may
deem necessary or appropriate;

     FURTHER RESOLVED, That the officers of the Company are authorized, with the
assistance of accountants, legal counsel and other consultants, to take all
actions necessary to register the Separate Accounts under the 1940 Act and to
take such related actions as they deem necessary and appropriate to carry out
the foregoing;

     FURTHER RESOLVED, That the officers of the Company be, and each of them
hereby is, authorized to prepare, execute, and file with the Securities and
Exchange Commission such no-action requests and applications for such
exemptions from or orders under the federal or state securities laws as they may
from time to time deem necessary or desirable;

     FURTHER RESOLVED, That the President of the Company is hereby appointed as
agent for service under any registration statement under the 1933 Act or the
1940 Act relating to the Separate Accounts, such person to by duly authorized to
receive communications and notices from the Securities and Exchange Commission
with respect to such registration statement and to exercise powers given to such
agent by the 1933 Act and 1940 Act and the rules and regulations thereunder, and
any other applicable law;

     FURTHER RESOLVED, That the officers of the Company be, and each of them
hereby is, authorized to effect, in the name and on behalf of the Company, all
such registrations, filing and qualifications under applicable securities laws
and regulations and under insurance securities laws and insurance laws and
regulations of such states and other jurisdictions as they may deem necessary or
appropriate, with respect to the Company, and with respect to any variable life
insurance policies under which amounts will be allocated by the Company to the
Separate Accounts to support reserves for such policies; such authorization to
include registration, filing and qualification of the Company and of said
policies, as well as registration, filing and qualification of officers,
employees and agents of the Company as brokers, dealers, agents, salesmen, or
otherwise; and such authorization shall also include, in connection therewith,
authority to prepare, execute, acknowledge and file all such applications,
applications for exemptions, certificates, affidavits, covenants, consents to
service of process and other instruments and to take all such action as the
officer executing the same or taking such action may deem necessary or
desirable;


<PAGE>


B28-95 (continued)

     FURTHER RESOLVED, That the standards of suitability and code of conduct
relating to the doing by the Company of a variable life insurance business, in
the forms annexed to the Memorandum, are hereby approved; and

     FURTHER RESOLVED, That the officers of the Company are, and each of them
hereby is, authorized and instructed to take all such acts and prepare and
deliver all such documents in the name and on behalf of the Company, including
all documents required by state licensing authorities to conduct a variable life
insurance business, as may be necessary or desirable to effectuate the purposes
of the foregoing resolutions.





                         BROKER-DEALER AND GENERAL AGENT

                                 SALES AGREEMENT


     AGREEMENT,  by and among EQ Financial  Consultants,  Inc.  ("Distributor"),
__________________________   ("Broker-Dealer")  and  ___________________________
("General Agent").

                              W I T N E S S E T H :

     WHEREAS,  the Distributor  and the  Broker-Dealer  are both  broker-dealers
registered  with the  Securities  and Exchange  Commission  under the Securities
Exchange  Act of 1934,  as amended  ("1934  Act"),  and members of the  National
Association of Securities Dealers, Inc.;

     WHEREAS,  the General  Agent,  which is an Affiliate of, or the same person
as,  the   Broker-Dealer,   or  whose   employees  are  also  employees  of  the
Broker-Dealer,  is an  insurance  agency  duly  licensed to sell  variable  life
insurance and variable annuities in any state or other jurisdiction in which the
General Agent intends to perform hereunder;

     WHEREAS,  The  Equitable  Life  Assurance  Society  of  the  United  States
("Equitable")  has  appointed  the  Distributor  as  principal   underwriter  or
distributor of the Variable Accounts and the MVA Interests and as distributor of
the  Contracts  and has  authorized  the  Distributor  to recommend  persons for
appointment as agents of Equitable to solicit  applications  for the sale of the
Contracts;

     WHEREAS, it is intended that the General Agent shall be authorized to offer
and sell the Contracts to the general public subject to the terms and conditions
set forth more fully herein;

     WHEREAS,  Equitable has authorized  the  Distributor to enter into separate
written agreements with broker-dealers registered under the 1934 Act which agree
to participate  in the  distribution  of the  Contracts,  and the parties hereto
desire that the Broker-Dealer be authorized to solicit applications for the sale
of the Contracts;

     WHEREAS,  Contracts  may be  issued  by an  insurance  company  which is an
Affiliate of Equitable  and the  Distributor  may be  authorized  to promote the
offer  and  sale of  such  Contracts  in the  same  manner  that  Equitable  has
authorized the Distributor to act, as described above.

     NOW,  THEREFORE,  in  consideration  of the  premises  and  of  the  mutual
covenants and promises herein contained, the parties hereto agree as follows:

                                    ARTICLE I
                                   DEFINITIONS

     ss.1.1  Defined Terms.  In addition to any terms defined  elsewhere in this
Agreement,  the  terms  defined  in  this  Section  1.1,  whenever  used in this
Agreement  (including in the Schedules and Exhibits),  shall have the respective
meanings indicated.

              a.   Affiliated  Person or  Affiliate -- With respect to a person,
any other person controlling,  controlled by, or under common control with, such
person.


<PAGE>


              b.   Agent -- An individual  associated with the General Agent and
registered  with  the  NASD  as a  representative  of the  Broker-Dealer  who is
appointed by an Equitable Life Company as an insurance  agent for the purpose of
soliciting applications for the Contracts.

              c.   Broker-of-Record  -- The party  designated  in the  Equitable
Life  Companies  records  as the  person,  with  respect to a  Contract,  who is
entitled to receive  compensation  payable with respect to such Contract and who
is authorized  to contact  directly the owner of such  Contract.  In the case of
compensation payable with respect to a Premium,  the  Broker-of-Record  shall be
the party designated as such in the records of an Equitable Life Company, at the
time such Premium is accepted by such Equitable Life Company. In the case of any
payment  of  compensation  payable  with  respect  to  Contract  value or client
services,  the  Broker-of-Record  shall be the party  designated  as such in the
records  of an  Equitable  Life  Company,  in  accordance  with  the  rules  and
procedures  of the  Equitable  Life  Companies  at the time any such  payment is
payable. In the case of compensation payable on annuitization of a Contract, the
Broker-of-Record  shall be the party  designated  as such in the  records  of an
Equitable  Life  Company on the  annuity  commencement  date  specified  in such
Contract.

              d.   Contract Prospectus -- The prospectus for the interests under
the Contracts  included within a Contract  Registration  Statement and including
any Contract  prospectus or supplement  separately filed under the 1933 Act. The
Contract  Prospectus also shall include the statement of additional  information
which  is  part of the  Contract  Registration  Statement,  unless  the  context
otherwise requires.

              e.   Contract Registration Statements -- The most recent effective
registration  statements,  or most recent  effective  post-effective  amendments
thereto, relating to interests under the Contracts and in the Variable Accounts,
as required  by the 1933 Act and the 1940 Act,  including  financial  statements
therein and all exhibits thereto.

              f.   Contracts  -- All  classes  of life  insurance  policies  and
annuity  contracts,  including  certificates,  issued  by  Equitable  or  by  an
Affiliate of Equitable  distributed by the  Distributor,  except those which are
identified  in Schedule  I.  Schedule I may be  modified  from time to time,  as
provided in Section 2.6.

              g.   Equitable Life Companies or, individually,  an Equitable Life
Company --  Equitable  and any  Affiliate  of  Equitable  which is an  insurance
company.

              h.   MVA Interests -- The market value  adjustment  interests,  if
any, under the Contracts.

              i.   NASD -- National Association of Securities Dealers, Inc.

              j.   1940 Act -- Investment Company Act of 1940, as amended.

              k.   1934 Act -- Securities Exchange Act of 1934, as amended.

              l.   1933 Act -- Securities Act of 1933, as amended.

              m.   Premium -- Any premium,  contribution or other  consideration
relating to the Contracts.

              n.   SEC or Commission -- Securities and Exchange Commission.


                                   -2-
<PAGE>


              o.  Trust -- The Hudson River Trust and any other entity available
for investment through the Variable Accounts under the Contracts.

              p.  Trust  Prospectus  -- The  prospectus  for the Trust  included
within the Trust  Registration  Statement and including any Trust  prospectus or
supplement  separately filed under the 1933 Act. The Trust Prospectus also shall
include  the  statement  of  additional  information  which is part of the Trust
Registration Statement, unless the context otherwise requires.

              q.  Trust  Registration  Statement  -- The most  recent  effective
registration statement or most recent effective post-effective amendment thereto
relating to the Trust as  required  by the 1933 Act and the 1940 Act,  including
financial statements therein and all exhibits thereto.

              r.  Variable Accounts -- Segregated asset accounts,  each of which
has been  established  by an Equitable  Life Company  pursuant to state law as a
funding  vehicle for the  Contracts.  The  Variable  Accounts  are divided  into
divisions that invest in shares of the Trust.

     ss.1.2   Cross-References.  All  references in this Agreement to a Section,
Article,  Schedule or Exhibit are to a section,  article, schedule or exhibit of
this Agreement, unless otherwise indicated.

                                   ARTICLE II
                AUTHORIZATION OF BROKER-DEALER AND GENERAL AGENT

     ss.2.1   Authority  to  Distribute  Contracts.  Pursuant  to the  authority
granted to it by Equitable, the Distributor hereby authorizes the Broker-Dealer,
under the securities laws, and General Agent,  under the insurance laws, each in
a non-exclusive capacity, to distribute the Contracts. The Broker-Dealer and the
General Agent accept such  authorization  and agree to use their best efforts to
find  purchasers for the Contracts in each case acceptable to the Equitable Life
Company  issuing  such  Contracts.  The  Broker-Dealer  and  the  General  Agent
understand that the public offering of and  solicitation for interests under the
Contracts  are not  permitted to commence,  or to continue,  unless the Contract
Registration Statements have become effective and, with respect to each state or
other  jurisdiction  in which  Contract  applications  are to be solicited,  the
Contracts are qualified for sale under all  applicable  securities and insurance
laws. The  Broker-Dealer  and the General Agent agree that the  solicitation  of
applications  for the sale of the Contracts will commence as soon as practicable
after the Contract Registration Statements have become effective.

     ss.2.2   Notification  by  Distributor.  The  Distributor  shall notify the
Broker-Dealer and the General Agent:

              a.  If there are no effective  Contract  Registration  Statements,
when the Contract Registration Statements have become effective;

              b.  Of all states and other  jurisdictions  in which the Contracts
are  qualified for sale and of the states and other  jurisdictions  in which the
Contracts may not be lawfully sold;

              c.  Of any request by the SEC for any amendments or supplements to
a Contract Registration  Statement or of any request for additional  information
that must be provided by the Broker-Dealer or the General Agent or any Affiliate
of the Broker-Dealer or the General Agent;

              d.  Of the issuance by the SEC of any stop order with respect to a
Contract  Registration  Statement or the initiation of any  proceedings for that
purpose or for any other purpose relating to the registration and/or offering of
the Contracts;


                                      -3-
<PAGE>


              e.  If  any  event  occurs  as a  result  of  which  the  Contract
Prospectus(es)  or any sales  literature  for the  Contracts  would  include any
untrue  statement of a material fact or omit to state a material fact  necessary
to make the statements therein not misleading.

The  Distributor  will  provide the  Broker-Dealer  and the  General  Agent with
notification  of these matters  immediately by telephone,  with  notification in
writing promptly thereafter.

     ss.2.3   Authority to Recommend  Agent  Appointments.  The General Agent is
vested under this  Agreement  with power and  authority to select and  recommend
individuals  who are  associated  with  the  General  Agent  and are  registered
representatives of the Broker-Dealer for appointment as agents of Equitable, and
only individuals so recommended by the General Agent to the Distributor shall be
eligible to become Agents,  provided that the number of Agents with appointments
in effect  under this  Agreement  shall not at any time exceed  five.  Equitable
reserves  the right in its sole  discretion  to refuse to appoint  any  proposed
agent or,  once  appointed,  to  terminate  the same at any time with or without
cause.

     ss.2.4   Limitations  on  Authority.  Neither  the  Broker-Dealer  nor  the
General  Agent  shall  possess  or  exercise  any  authority  on  behalf  of the
Distributor or the Equitable Life Companies other than that expressly  conferred
on the Broker-Dealer or the General Agent by this Agreement. In particular,  and
without limiting the foregoing,  neither the Broker-Dealer nor the General Agent
shall have any authority, nor shall either grant such authority to any Agent, on
behalf of the Distributor (i) to make,  alter or discharge any Contract or other
contract  entered  into  pursuant  to a  Contract;  (ii) to waive  any  Contract
provision;  (iii) to extend  the time for  payment of any  Premiums;  or (iv) to
receive  any  monies  or  Premiums  from  applicants  for or  purchasers  of the
Contracts  (except for the sole purpose of  forwarding  monies or Premiums to an
Equitable Life Company).

     ss.2.5   Suitability.  The Distributor  wishes to ensure that the Contracts
solicited by Broker-Dealer will be issued to persons for whom the Contracts will
be suitable.  Broker-Dealer  shall take  reasonable  steps to ensure that Agents
shall not make  recommendations  to an applicant to purchase any Contract in the
absence of  reasonable  grounds to believe that the purchase of such Contract is
suitable for such applicant. While not limited to the following, a determination
of  suitability  shall be  based  on  information  furnished  to an Agent  after
reasonable   inquiry   concerning  the  applicant's   insurance  and  investment
objectives, financial situation and needs.

     ss.2.6   Insurer's Right to Reject Applications.  The Broker-Dealer and the
General Agent  acknowledge that each Equitable Life Company has the right in its
sole  discretion to reject any  applications  or Premiums  received by it and to
return or refund to an applicant such applicant's  Premium. In the event that an
Equitable  Life  Company  rejects an  application  solicited  by an Agent,  such
Equitable  Life Company  will return any Premium  paid by the  applicant to such
applicant,  or to the soliciting Agent for prompt  forwarding to such applicant.
In the event  that a  purchaser  exercises  his or her free look  right  under a
Contract,  any amount to be refunded as  provided  in such  Contract  will be so
refunded to the  purchaser  by or on behalf of the  Equitable  Life Company that
issued such Contract,  or to the soliciting Agent for prompt  forwarding to such
purchaser.

     ss.2.7   Contracts  Included and Contracts  Excluded Under Agreement.  This
Agreement  applies  to all  classes  of  annuity  contracts  or  life  insurance
contracts issued by an Equitable Life Company and distributed by the Distributor
("Contracts").  Schedule I to this  Agreement  describes the life  insurance and
annuity contracts which are excluded as Contracts under this Agreement. Schedule
I may be amended by the  Distributor in its sole discretion from time to time to
add or to delete classes of annuity contracts or life insurance  contracts.  The
provisions of this Agreement  shall apply with equal force to all Contracts from
time to time covered by it unless the context otherwise requires.


                                      -4-
<PAGE>


     ss.2.8   Independent  Contractor Status. The Distributor  acknowledges that
the  Broker-Dealer  and the  General  Agent  are each  independent  contractors.
Accordingly,  while the  Broker-Dealer  and the General Agent agree to use their
best efforts to solicit  applications for the Contracts,  the  Broker-Dealer and
the General  Agent are not obliged or expected to give full time and energies to
the performance of their obligations hereunder or to sell or solicit a specified
number of Contracts,  nor are the Broker-Dealer and the General Agent obliged or
expected to represent the Distributor or any Equitable Life Company exclusively.
Nothing herein contained shall constitute the Broker-Dealer,  the General Agent,
or any agents or  representatives  of the  Broker-Dealer or the General Agent as
employees of an Equitable Life Company or the Distributor.

                                   ARTICLE III
      LICENSING AND REGISTRATION OF BROKER-DEALER, GENERAL AGENT AND AGENTS

     ss.3.1   Broker-Dealer Qualifications. The Broker-Dealer represents that it
is a  broker-dealer  registered with the SEC under the 1934 Act, and is a member
of the NASD. The Broker-Dealer  must, at all times when performing its functions
and fulfilling its  obligations  under this  Agreement,  be duly registered as a
broker-dealer  under  the 1934 Act and in each  state or other  jurisdiction  in
which Broker-Dealer intends to perform its functions and fulfill its obligations
hereunder and in which such  registration  is required,  and be a member in good
standing of the NASD.

     ss.3.2   General Agent Qualifications. The General Agent represents that it
is a licensed life insurance agent where required to solicit  applications.  The
General Agent must, at all times when  performing  its functions and  fulfilling
its obligations under this Agreement,  be duly licensed to sell the Contracts in
each state or other  jurisdiction  in which the General Agent intends to perform
its functions and fulfill its obligations hereunder.

     ss.3.3   Qualifications of Broker-Dealer Representatives. The Broker-Dealer
represents  and warrants that it shall take all necessary  action to ensure that
no individual  shall offer or sell the Contracts on behalf of  Broker-Dealer  in
any state or other  jurisdiction  in which the  Contracts  may  lawfully be sold
unless such individual is an associated person of Broker-Dealer (as that term is
defined in Section  3(a)(18) of the 1934 Act), is neither subject to a statutory
disqualification  (as that term is defined in the 1934 Act) nor prohibited  from
engaging in the business of insurance  (under the Violent  Crime Control and Law
Enforcement  Act of  1994),  and is  duly  registered  with  the  NASD  and  any
applicable  state  securities  regulatory  authority as a  registered  person of
Broker-Dealer  qualified  to  distribute  the  Contracts  in such state or other
jurisdiction.

     ss.3.4  Qualifications of General Agent's Agents and Appointment of Agents.
The General  Agent  represents  and  warrants  that it shall take all  necessary
action to ensure that no individual  shall offer or sell the Contracts on behalf
of the General Agent in any state or other  jurisdiction  unless such individual
is duly appointed as an agent of the General Agent,  duly licensed and appointed
as an  agent  of  the  appropriate  Equitable  Life  Company  and  appropriately
licensed,  registered or otherwise  qualified to offer and sell the Contracts to
be offered and sold by such individual under the insurance laws of such state or
jurisdiction. The General Agent understands that certain states may require that
a special variable contracts examination be passed by agent before he or she can
solicit  applications  for the  Contracts.  Nothing in this  Agreement  is to be
construed as requiring an Equitable  Life Company to obtain a license or issue a
consent or  appointment to enable any particular  agent to sell  Contracts.  All
matters concerning the licensing of any individuals  recommended for appointment
by the General Agent under any applicable  state insurance law shall be a matter
directly between the General Agent and such individual.  The General Agent shall
furnish the  Equitable  Life  Companies  with proof of proper  licensing of such
individual  or  other  proof,   reasonably  acceptable  to  the  Equitable  Life
Companies, of satisfaction by such individual of licensing requirements prior to
the  appointment  of any  such  individual  as an agent  of any  Equitable  Life
Company.  In conjunction with the submission of appointment  papers for all such


                                      -5-
<PAGE>


individuals as insurance agents of an Equitable Life Company,  the General Agent
shall   fulfill  all   requirements   set  forth  in  the   General   Letter  of
Recommendation,  which is Exhibit A, and shall be deemed to represent  that each
individual is competent and qualified to act as an agent for the Equitable  Life
Companies  and to hold  himself  or  herself  out in good  faith to the  general
public.

                                   ARTICLE IV
                   BROKER-DEALER AND GENERAL AGENT COMPLIANCE

     ss.4.1   Supervisory  Responsibilities  of General Agent. The General Agent
shall train,  supervise and be solely  responsible for the conduct of the Agents
in their  solicitation  activities in connection  with the Contracts,  and shall
supervise Agents' strict compliance with applicable rules and regulations of any
governmental  or  other  insurance   authorities  that  have  jurisdiction  over
insurance  contract  activities,  as well as the  rules  and  procedures  of the
Equitable Life Companies pertaining to the solicitation,  sale and submission of
applications  for the Contracts  and the  provision of services  relating to the
Contracts.  The  General  Agent  shall  be  solely  responsible  for  background
investigations  of the proposed agents to determine their  qualifications,  good
character and moral fitness to sell the Contracts.

     ss.4.2   Supervisory  Responsibilities of Broker-Dealer.  The Broker-Dealer
shall be responsible  for securities  training,  supervision  and control of the
Agents in  connection  with their  solicitation  activities  and any  incidental
services  with  respect to the  Contracts  and shall  supervise  Agents'  strict
compliance  with  applicable   federal  and  state   securities  laws  and  NASD
requirements in connection with such solicitation  activities and with the rules
and procedures of the Equitable Life Companies.

     ss.4.3   Compliance With Applicable Laws. The Broker-Dealer and the General
Agent  hereby  represent  and  warrant  that  they  are in  compliance  with all
applicable  federal and state securities laws and regulations and all applicable
insurance laws and regulations,  including,  without limitation, state insurance
laws  and   regulations   imposing   insurance   licensing   requirements.   The
Broker-Dealer  and the  General  Agent each agree to carry out their  respective
sales and  administrative  activities  and  obligations  under this Agreement in
continued  compliance  with  federal and state laws and  regulations,  including
those governing securities and insurance-related activities or transactions,  as
applicable. The Broker-Dealer and the General Agent shall notify the Distributor
and the Equitable Life Companies  immediately in writing if Broker-Dealer and/or
the General Agent fail to comply with any of the laws and regulations applicable
to either of them.

     ss.4.4   Restrictions on Sales Activity.  The Broker-Dealer and the General
Agent and Agents shall not offer or attempt to offer the Contracts,  nor solicit
applications  for the Contracts,  nor deliver  Contracts,  in any state or other
jurisdiction  in which the  Contracts  may not  lawfully  be sold or offered for
sale.  For  purposes  of  determining  where the  Contracts  may be offered  and
applications  solicited,  the  Broker-Dealer  and the General  Agent may rely on
written  notification,   as  revised  from  time  to  time,  received  from  the
Distributor.

     ss.4.5   Premiums and Other  Payments.  All  Premiums  and loan  repayments
shall be sent  promptly (and in any event not later than two business days after
receipt) to the appropriate  Equitable Life Company at the address  indicated in
the rules and  procedures  of the  Equitable  Life  Companies,  or at such other
address as the Equitable  Life  Companies or the  Distributor  may  subsequently
specify in writing.  Each initial  Premium  shall be  accompanied  by a properly
completed  application  for a Contract,  unless  such  Premium is  submitted  in
accordance  with the procedures set forth in Exhibit B, which have been accepted
and agreed to by the Broker-Dealer and the General Agent, as provided in Exhibit
B.  Checks in payment of  Premiums  or  outstanding  loans shall be drawn to the
order of the appropriate Equitable Life Company.


                                      -6-
<PAGE>


     ss.4.6   Misdirected   Payments.   In  the  event  that  Premiums  or  loan
repayments  are sent to the General Agent or  Broker-Dealer,  rather than to the
appropriate  Equitable Life Company,  the General Agent and Broker-Dealer  shall
promptly (and in any event, within two business days) remit such Premiums to the
appropriate  Equitable  Life  Company at the address  indicated in the rules and
procedures of the Equitable Life Companies.  The General Agent and Broker-Dealer
acknowledge  that if any Premium or other  payment is held at any time by either
of them,  such Premium or other  payment  shall be held on behalf of the client,
and the General Agent or  Broker-Dealer  shall  segregate  such Premium or other
payment from their own funds and promptly (and in any event, within two business
days) remit such Premium or other payment to the Equitable Life Company  issuing
the Contract pursuant to which such amounts have been paid.

     ss.4.7   Delivery of Contracts. Upon issuance of a Contract by an Equitable
Life  Company and  delivery  of such  Contract  to the Agent who  solicited  its
purchase,  the  soliciting  Agent shall  promptly  deliver such  Contract to its
purchaser.  For purposes of this provision,  "promptly"  shall be deemed to mean
not  later  than  five  calendar  days.   Consistent  with  its   administrative
procedures, each Equitable Life Company will assume that a Contract issued by it
will be  delivered by the  soliciting  Agent to the  purchaser of such  Contract
within five calendar days. As a result,  if a purchaser  exercises the free look
rights under a Contract, the Broker-Dealer and the General Agent shall indemnify
the  Equitable  Life Company  issuing a Contract  for any loss  incurred by such
Equitable  Life  Company that results  from the  soliciting  Agent's  failure to
deliver such Contract to its purchaser within the contemplated five-calendar-day
period.

     ss.4.8   Restrictions on Communications.  Neither the Broker-Dealer nor the
General  Agent,  nor any of  their  directors,  partners,  officers,  employees,
registered  persons,  associated  persons,  agents  or  affiliated  persons,  in
connection  with the offer or sale of the Contracts,  shall give any information
or make any  representations  or  statements,  written or oral,  concerning  the
Contracts,  the  Variable  Accounts  or the  Trust  other  than  information  or
representations contained in the Contract and Trust Prospectuses,  statements of
additional  information  and  Registration  Statements,  or in  reports or proxy
statements therefor,  or in promotional,  sales or advertising material or other
information supplied and approved in writing by the Distributor.

     ss.4.9   Directions Given on Behalf of Contract Owners.  The  Broker-Dealer
and the General Agent shall be solely responsible for the accuracy and propriety
of any  instruction  given or action  taken by an Agent on behalf of an owner or
prospective owner of a Contract, including any instruction or action pursuant to
Exhibit B. Neither the  Distributor  nor the Equitable Life Companies shall have
any responsibility or liability for any action taken or omitted by it or by them
in good faith in reliance on or by acceptance of such an instruction or action.

     ss.4.10  Restrictions on Sales Material and Name Usage.  The  Broker-Dealer
and  the  General  Agent  shall  neither  use  nor  authorize  the  use  of  any
promotional,  sales or  advertising  material  relating  to the  Contracts,  the
Equitable Life Companies,  the Variable Accounts, the MVA Interests or the Trust
without  the  prior  written  approval  of  the  Distributor.  Furthermore,  the
Broker-Dealer  and the General  Agent shall neither use nor authorize the use of
the name of  Equitable  or of an  Affiliate  of  Equitable,  or any other  name,
trademark,  service mark,  symbol or trade style that is now or may hereafter be
owned by Equitable or by an Affiliate of Equitable,  except in the manner and to
the extent that such use may be specifically  authorized in writing by Equitable
or the Distributor.

     ss.4.11  Market Timing and Other  Prohibitions.  The  Broker-Dealer and the
General Agent  understand  and  acknowledge  that the  Distributor,  in its sole
discretion  and at any time during the term of this  Agreement,  may restrict or
prohibit the solicitation, offer or sale of Contracts and Premiums thereunder in
connection  with any so-called  "market timing" or "asset  allocation"  program,
plan,  arrangement  or service.  Should the  Distributor  determine  in its sole
discretion that the Broker-Dealer or


                                      -7-


<PAGE>


the General Agent is soliciting,  offering or selling, or has solicited, offered
or sold,  Contracts  or Premiums  subject to any  so-called  "market  timing" or
"asset allocation" program,  plan, arrangement or service which is not permitted
under this Agreement (an  "unapproved  program"),  the Distributor may take such
action which is necessary,  in its sole discretion,  to halt such solicitations,
offers or sales.  Furthermore,  in addition to any  indemnification  provided in
Article XI and any other liability that the  Broker-Dealer and the General Agent
might have, the  Distributor  may hold the  Broker-Dealer  and the General Agent
liable for any  damages or losses,  actual or  consequential,  sustained  by the
Distributor  or any of  its  Affiliates,  or the  Trust  or any  Equitable  Life
Company,  as a result of any  unapproved  program  which  causes  such losses or
damages following  solicitation,  offer or sale of a Contract or Premium subject
to any  unapproved  program or similar  service made available by or through the
Broker-Dealer or the General Agent.  Notwithstanding  any prohibitions which may
be imposed pursuant to this Section 4.11, the  Broker-Dealer  and its registered
representatives  who are Agents may provide  incidental  services in the form of
guidance to  applicants  and owners of Contracts  regarding  the  allocation  of
Premiums  and  Contract  value,  provided  that  such  services  are (i)  solely
incidental to the Broker-Dealer's activities in connection with the sales of the
Contracts, (ii) subject to the supervision and control of the Broker-Dealer, and
(iii)  furnished  in  accordance  with rules and  procedures  prescribed  by the
Equitable Life Companies.

     ss.4.12  Tax Reporting  Responsibility.  The  Broker-Dealer and the General
Agent shall be solely responsible under applicable tax laws for the reporting of
compensation  paid to Agents and for any withholding of taxes from  compensation
paid to Agents,  including,  without limitation,  FICA, FUTA, and federal, state
and local income taxes.

     ss.4.13  Maintenance  of Books and Records.  The General  Agent  represents
that it  maintains  and shall  maintain  such books and records  concerning  the
activities  of the  Agents  as  may be  required  by the  appropriate  insurance
regulatory  agencies that have jurisdiction and that may be reasonably  required
by the  Distributor to reflect  adequately the Contracts  processed  through the
General Agent. The General Agent shall make such books and records  available to
the  Distributor  and/or an Equitable Life Company at any  reasonable  time upon
written  request  by the  Distributor.  The  Broker-Dealer  represents  that  it
maintains  and shall  maintain  appropriate  books and  records  concerning  the
activities of the Agents as are required by the SEC, the NASD and other agencies
having  jurisdiction  and that may be reasonably  required by the Distributor to
reflect   adequately  the  Contracts   processed   through  the  General  Agent.
Broker-Dealer  shall make such books and records  available  to the  Distributor
and/or an Equitable Life Company at any reasonable  time upon written request by
the Distributor or an Equitable Life Company.

     ss.4.14  Bonding of Agents and Others.  The  Broker-Dealer  represents that
all  directors,  officers,  employees,  and  registered  representatives  of the
Broker-Dealer  who are appointed  pursuant to this Agreement as Agents for state
insurance  law  purposes  or who have  access  to funds  of the  Equitable  Life
Companies,  including but not limited to funds submitted with  applications  for
the Contracts or funds being returned to purchasers of Contracts,  are and shall
be covered by a blanket  fidelity  bond,  including  coverage  for  larceny  and
embezzlement,  issued  by a  reputable  bonding  company.  This  bond  shall  be
maintained by the Broker-Dealer at the Broker-Dealer's  expense. Such bond shall
be, at least, of the form, type and amount required under the NASD Rules of Fair
Practice.  The Distributor may require  evidence,  satisfactory to it, that such
coverage is in force, and the Broker-Dealer  shall give prompt written notice to
the  Distributor of any  cancellation or change of coverage.  The  Broker-Dealer
assigns any proceeds received from the fidelity bonding company to the Equitable
Life  Companies  to the  extent of each  Equitable  Life  Company's  loss due to
activities  covered by the bond. If there is any deficiency  amount, as a result
of a deductible provision or otherwise, the Broker-Dealer shall promptly pay the
affected  Equitable  Life Company such amount on demand,  and the  Broker-Dealer
hereby  indemnifies and holds harmless such Equitable Life Company from any such
deficiency  and  from the  costs of  collection  thereof  (including  reasonable
attorneys' fees).


                                      -8-
<PAGE>


     ss.4.15  Reports to Insurers. The Broker-Dealer and the General Agent shall
promptly  furnish to each  Equitable  Life Company or its  authorized  agent any
reports and information that such Equitable Life Company may reasonably  request
for  the  purpose  of  meeting  such  Equitable  Life  Company's  reporting  and
recordkeeping  requirements  under the  insurance  laws of any state,  under any
applicable federal or state securities laws, rules or regulations,  or the rules
of the NASD.

                                    ARTICLE V
                         STANDARD OF CONDUCT FOR AGENTS

     ss.5.1   Basic Rules of Conduct.  The  Broker-Dealer  and the General Agent
shall ensure that each Agent shall comply with a standard of conduct  including,
but not limited to, the following:

              a.  An Agent shall be duly  qualified,  licensed and registered to
solicit and participate in the sale of Contracts as provided in Article III.

              b.  An Agent  shall not  solicit  applications  for the  Contracts
without delivering the appropriate Contract  Prospectus(es) the Trust Prospectus
and,  where  required  by state  insurance  law (as set  forth in a notice to be
supplied  by  the  Equitable  Life  Companies),  the  then  currently  effective
statement of additional information for the Contracts, and any other information
whose delivery is  specifically  required.  In soliciting  applications  for the
Contracts,  an Agent shall only make statements,  oral or written,  which are in
accordance with the Contract Prospectus,  the Trust Prospectus and written sales
literature regarding the Contracts authorized by the Distributor. An Agent shall
utilize only those  applications for the Contracts provided to the General Agent
by the Distributor.

              c.  An Agent  shall  recommend  the  purchase  of a Contract to an
applicant only if he or she has reasonable grounds to believe that such purchase
is suitable for the applicant in accordance with, among other things, applicable
regulations of any state regulatory  authority,  the SEC and the NASD. While not
limited to the  following,  a  determination  of  suitability  shall be based on
information  supplied  to an Agent after a  reasonable  inquiry  concerning  the
applicant's  insurance and  investment  objectives  and financial  situation and
needs.

              d.  An Agent shall require that any payment of an initial Premium,
whether in the form of a check or otherwise, shall be drawn in U.S. dollars on a
bank located in the United States and made payable to the appropriate  Equitable
Life Company  and, if in the form of a check,  signed by the  applicant  for the
Contract. An Agent shall not accept third-party checks or cash for Premiums.

              e.  All checks and applications  for the Contracts  received by an
Agent shall be forwarded promptly,  and in any event not later than two business
days after receipt,  to the processing  office  designated by the Equitable Life
Companies.

              f.  Every  Contract  received  by  an  Agent  shall  be  delivered
promptly,  and in any event not later than five calendar days after receipt,  to
its purchaser.

              g.  Any checks  representing  a return or refund of Premium  which
are received by an Agent for  delivery to an  applicant  or  purchaser  shall be
delivered promptly to the designated recipient.

              h.  An Agent  shall  have no  authority  to  endorse  checks to an
Equitable Life Company.

              i.  An Agent shall have no  authority to alter,  modify,  waive or
change any of the terms, rates, charges or conditions of the Contracts.


                                      -9-
<PAGE>


              j.  An  Agent  shall  make  no   representations   concerning  the
continuation of non-guaranteed terms or provisions of the Contracts.

              k.  An Agent shall have no authority  to advertise  for, on behalf
of, or with respect to an Equitable Life Company, the Distributor,  the Variable
Accounts,  the MVA  Interests,  the Contracts or the Trust without prior written
approval and authorization from the Distributor.

              l.  An Agent shall have no authority to solicit  applications  for
Contracts or Premiums  thereunder which will be subject to or in connection with
any so-called "market timing" or "asset allocation" program,  plan,  arrangement
or service which is an unapproved program.

              m.  An Agent shall not furnish any transfer or other  instructions
by telephone  to an  Equitable  Life Company on behalf of an owner of a Contract
without having first obtained from such owner a written  authorization in a form
acceptable to the Equitable Life Companies.

              n.  An Agent  shall  not  encourage  a  prospective  purchaser  to
surrender  or exchange an  insurance  policy or contract  issued by an Equitable
Life  Company in order to purchase a Contract  or,  conversely,  to surrender or
exchange a Contract in order to purchase  another  insurance  policy or contract
issued by an Equitable  Life  Company,  except to the extent such  surrenders or
exchanges  have  been  authorized  by the  Distributor.  In the  event  that  an
insurance  policy or contract issued by an Equitable Life Company is surrendered
or  exchanged  in order to purchase a Contract,  no  compensation  shall be paid
under this Agreement.

              o.  An Agent shall act in accordance with the rules and procedures
of the Equitable Life Companies,  including  their policy  statements on ethical
conduct,  in  connection  with  any  solicitation  activities  relating  to  the
Contracts.

                                   ARTICLE VI
       RESPONSIBILITIES OF DISTRIBUTOR FOR MARKETING MATERIALS AND REPORTS

     ss.6.1   Prospectuses and Applications Provided by Distributor.  During the
term of this Agreement,  the Distributor upon request will make available to the
Broker-Dealer  and the General  Agent,  for a reasonable  charge,  copies of the
Contract  Prospectus(es),  Trust  Prospectus and applications for the Contracts.
Upon  receipt  from  the   Distributor   of  updated   copies  of  the  Contract
Prospectus(es),  Trust  Prospectus  and  applications  for  the  Contracts,  the
Broker-Dealer  and the General Agent will promptly discard or destroy all copies
of such documents  previously provided to them, except such copies as are needed
for purposes of maintaining proper records.  Upon termination of this Agreement,
the   Broker-Dealer   and  the  General  Agent  will  promptly  return,  to  the
Distributor,  all Contract and Trust Prospectuses,  Contract  applications,  and
other materials and supplies  furnished by the Distributor to the  Broker-Dealer
or the General Agent or to the Agents.

     ss.6.2   Sales Material  Provided by  Distributor.  During the term of this
Agreement,  the Distributor  will be responsible for providing and approving all
promotional,  sales and advertising material to be used by the Broker-Dealer and
the General Agent.  The Distributor  will file such materials or will cause such
materials to be filed with the SEC and the NASD,  and with any state  securities
regulatory authorities, as required.

     ss.6.3   Information Provided by Distributor.  The Distributor will compile
periodic  marketing  reports  summarizing sales results to the extent reasonably
requested by the Broker-Dealer or the General Agent.


                                      -10-
<PAGE>


                                   ARTICLE VII
                         COMMISSIONS, FEES AND EXPENSES

     ss.7.1   Compensation  Schedule.  During  the term of this  Agreement,  the
Distributor  shall pay to the  General  Agent (or to the  Broker-Dealer,  at the
request of the General Agent) as compensation  for Contracts for which it is the
Broker-of-Record,  the amounts set forth in Schedule II, as such Schedule II may
be amended or modified at any time,  in any manner and without  prior  notice by
the  Distributor,  and subject to the other  provisions of this  Agreement.  Any
amendment  to  Schedule  II will be  applicable  to any  Contract  for  which an
application  or initial  Premium is received by an Equitable  Life Company on or
after the  effective  date of such  amendment,  in  accordance  with  procedures
established by the Distributor.  Compensation with respect to any Contract shall
be paid to the  General  Agent  only  for so long as the  General  Agent  is the
Broker-of-Record for such Contract.

     ss.7.2   Limitations on Compensation. No compensation shall be payable, and
any  compensation  already  paid shall be  returned  to the  Distributor  (or to
Equitable,  at the direction of the  Distributor) on request,  under each of the
following conditions:

              a.  if  an  Equitable  Life  Company,   in  its  sole  discretion,
determines not to issue the Contract applied for;

              b.  if an Equitable  Life  Company  refunds the Premium paid by an
applicant, upon the exercise of applicant's right of withdrawal;

              c.  if an Equitable  Life  Company  refunds the Premium paid by an
applicant,  as a result of a complaint by the  applicant,  recognizing  that the
Equitable Life Companies have sole discretion to refund Premiums; or

              d.  if the  Distributor  determines  that any  person  signing  an
application  or any  person  or entity  receiving  compensation  for  soliciting
purchases of Contracts is not duly licensed to sell life  insurance (and to sell
variable contracts if required by the state in question).

No compensation or  reimbursement  of any kind other than that described in this
Agreement is payable to the General Agent or the Broker-Dealer. In addition, the
Broker-Dealer  and the General Agent  recognize  that,  unless the provisions of
Exhibit B apply to the receipt of an initial Premium,  all compensation  payable
to the  General  Agent  hereunder  will  be  disbursed  by or on  behalf  of the
Distributor  after each  Premium is received  and  accepted  by the  appropriate
Equitable Life Company.

     ss.7.3   Expenses  Paid by  Broker-Dealer  and General  Agent.  Neither the
Broker-Dealer  nor the General Agent shall,  directly or  indirectly,  expend or
contract for the  expenditure  of any funds of the  Distributor or any Equitable
Life  Company.  The  Broker-Dealer  and the  General  Agent  shall  each pay all
expenses  incurred by each of them in the performance of this Agreement,  unless
otherwise  specifically provided for in this Agreement or unless the Distributor
shall have  agreed in advance in writing to share the cost of certain  expenses.
Initial state  appointment  fees for agents of an Equitable Life Company who are
associated  with the General Agent will be paid by such  Equitable  Life Company
unless  otherwise  paid by the General  Agent or  Broker-Dealer.  Renewal  state
appointment  fees for any Agent shall be paid by such Equitable Life Company if,
in the sole  discretion of such Equitable Life Company,  its minimum  production
and activity  requirements for the payment of renewal appointment fees have been
met by such Agent.  Each  Equitable  Life  Company  shall  establish  reasonable
minimum  production and activity  requirements  for the payment of renewal state
appointment  fees,  which may be changed by such  Equitable  Life Company in its
sole discretion at any time without notice. Except as otherwise provided herein,
the  Broker-Dealer  will  be  obligated  to  pay  all  state  appointment  fees,
including, but not limited


                                      -11-
<PAGE>


to, renewal appointment fees not paid for by an Equitable Life Company, transfer
fees and  termination  fees,  and any other fees  required  to be paid to obtain
state insurance licenses for Agents.

     ss.7.4   Offsets of Compensation  Under Other  Agreements.  With respect to
commissions,  compensation  or any other amounts owed by the  Distributor or any
Affiliate of the Distributor to the Broker-Dealer or the General Agent under any
other  agreement,  the  Distributor  shall have a right to set off against  such
amounts any monies payable by the General Agent under this Agreement,  including
Schedule II, to the Distributor, to the extent permitted by applicable law. This
right on the part of the Distributor shall not prevent both of them or either of
them from pursuing any other means or remedies available to them to recover such
monies payable by the General Agent.

     ss.7.5   No Rights of Agents to Compensation  Paid by  Distributor.  Agents
shall have no interest in this Agreement or right to any  commissions to be paid
by the  Distributor  to the General  Agent.  The  General  Agent shall be solely
responsible  for the payment of any commission or  consideration  of any kind to
Agents.  The General Agent shall have no interest in any compensation paid by an
Equitable Life Company to the Distributor,  now or hereafter, in connection with
the sale of any Contracts under this Agreement.

                                  ARTICLE VIII
                        TERM AND EXCLUSIVITY OF AGREEMENT

     ss.8.1   Limited Classes of Contracts. This Agreement relates solely to the
Contracts identified in Schedule I.

     ss.8.2   Term.  This  Agreement  shall remain in effect for a period of one
year from the  Effective  Date,  and,  unless  terminated  earlier  pursuant  to
Sections 8.3 or 8.4, shall automatically continue in effect for one-year periods
thereafter;  provided,  however,  that it  shall  automatically  terminate  upon
termination  of  any  distribution  agreement  between  the  Distributor  and an
Equitable Life Company relating to the Contracts.

     ss.8.3   Early  Termination by Notice.  This Agreement may be terminated by
any party hereto by giving  notice to the other parties at least sixty (60) days
prior to an anniversary of the Effective Date.

     ss.8.4   Termination for Cause. If Broker-Dealer or the General Agent shall
default in their respective  obligations under this Agreement,  or breach any of
their  respective  representations  or warranties  made in this  Agreement,  the
Distributor  may, at its option,  cancel and terminate  this  Agreement  without
notice.

     ss.8.5   Surviving  Provisions.  Upon  termination of this  Agreement,  all
authorizations, rights, and obligations hereunder shall cease except:

              a. the  obligation  to settle  accounts  hereunder,  including the
payment  of  compensation  with  respect to  Contracts  in effect at the time of
termination  or issued  pursuant to  applications  received by an Equitable Life
Company  prior  to  termination  or  Premiums   received  under  such  Contracts
subsequent to termination of this Agreement;

              b. the  provisions  with respect to  indemnification  set forth in
Article XI;

              c. the  provisions  of Section 4.13 that require the General Agent
and the Broker-Dealer to maintain certain books and records;

              d. the confidentiality provisions contained in Section 10.3; and


                                      -12-


<PAGE>


              e. the provisions of  subparagraph  l. of Section 5.1 with respect
to the surrender or exchange of a Contract.

                                   ARTICLE IX
                          COMPLAINTS AND INVESTIGATIONS

     ss.9.1   Cooperation in  Investigations  and Proceedings.  The Distributor,
the  Broker-Dealer  and the  General  Agent  shall each  cooperate  fully in any
insurance  regulatory  investigation,  proceeding  or inquiry or in any judicial
proceeding  arising  in  connection  with  the  Contracts  marketed  under  this
Agreement. In addition, the Distributor, the Broker-Dealer and the General Agent
shall cooperate fully in any securities regulatory investigation,  proceeding or
inquiry or in any  judicial  proceeding  with  respect to the  Distributor,  the
Broker-Dealer,  their  Affiliates  or their  agents,  to the  extent  that  such
investigation  or proceeding is in connection with the Contracts  marketed under
this Agreement.  Copies of documents  received by any party to this Agreement in
connection with any judicial  proceeding  shall be furnished  promptly to all of
the other parties.

     ss.9.2   Notification  and  Related  Requirements.   Without  limiting  the
provisions of Section 9.1:

              a.  The  Broker-Dealer  and the  General  Agent  will be  notified
promptly of any customer  complaint or notice of any  regulatory  investigation,
proceeding or inquiry or any judicial  proceeding received by the Distributor or
an Equitable  Life Company with respect to the  Broker-Dealer,  General Agent or
any Agent.

               b. The  Broker-Dealer  and the General Agent will promptly notify
the  Distributor  and the  appropriate  Equitable  Life  Company of any customer
complaint or notice of any  regulatory  investigation,  proceeding or inquiry or
any judicial  proceeding  received by the  Broker-Dealer,  the General  Agent or
their  Affiliates with respect to themselves,  their  Affiliates or any Agent in
connection  with any  Contract  marketed  under this  Agreement  or any activity
relating  to any such  Contract  and,  upon  request  by the  Distributor,  will
promptly provide copies of all relevant materials to the Distributor.

               c. In the case of a  customer  complaint,  the  Distributor,  the
Broker-Dealer  and the  General  Agent  will  cooperate  in  investigating  such
complaint,  and any response by the  Broker-Dealer  or the General Agent to such
complaint  will be sent to the  Distributor  for written  approval not less than
five  business  days  prior to its  being  sent to the  customer  or  regulatory
authority,  except that if a more  prompt  response is  required,  the  proposed
response shall be communicated by telephone or facsimile.  The Distributor shall
have final authority to determine the content of each such response.

                                    ARTICLE X
                     ASSIGNMENT, AMENDMENT, CONFIDENTIALITY

     ss.10.1  Non-Assignable Except to Certain Affiliates.  This Agreement shall
be  non-assignable  by the  parties  hereto,  except that a party may assign its
rights and obligations to any subsidiary of, or any company under common control
with, such party, provided that:

              a.  the  assignee  is  duly  licensed  to  perform  all  functions
required of that party under this Agreement;

              b.  the assignee  undertakes  to perform  such  party's  functions
hereunder; and

              c.  in the  event  that the  Broker-Dealer  or the  General  Agent
determines to assign its rights and obligations under this Agreement:


                                      -13-


<PAGE>


                      i. such proposed  assignment is approved in advance by the
Distributor; and

                      ii. the  Broker-Dealer  or the  General  Agent or assignee
pays any state insurance agent  appointment  fees and any other charges or fees,
including taxes, that become due and payable as a result of the assignment.

     ss.10.2  Prior  Agreements and Amendments.  This Agreement  constitutes the
entire agreement between the parties hereto and supersedes all prior agreements,
either oral or  written,  between the  parties  relating to the  Contracts  and,
except for any amendment of Schedule I, pursuant to the terms of Section 2.6, or
Schedule  II,  pursuant to the terms of Section  7.1, may not be modified in any
way unless by written agreement.

     ss.10.3  Confidentiality.  Each party to this Agreement  shall maintain the
confidentiality of any client list or any other proprietary  information that it
may  acquire  in the  performance  of this  Agreement  and  shall  not use  such
information  for any purpose  unrelated to the  administration  of the Contracts
without the prior written consent of the other parties.

                                   ARTICLE XI
                                 INDEMNIFICATION

     ss.11.1  Indemnification of Distributor.  The Broker-Dealer and the General
Agent,  jointly and severally,  shall indemnify and hold harmless each Equitable
Life Company, the Distributor and each person who controls or is associated with
an Equitable  Life Company or the  Distributor  within the meaning of such terms
under the federal securities laws, and any officer, director,  employee or agent
of the foregoing,  against any and all losses,  claims,  damages or liabilities,
joint  or  several  (including  any  investigative,  legal  and  other  expenses
reasonably  incurred in connection  with, and any amounts paid in settlement of,
any action,  suit or proceeding or any claim asserted),  insofar as such losses,
claims, damages or liabilities arise out of or are based upon:

              a.  violation(s)  by the  Broker-Dealer,  the General  Agent or an
Agent of federal or state  securities  laws or  regulations,  insurance  laws or
regulations, or any rule or requirement of the NASD;

              b.  any  unauthorized  use of sales or advertising  material,  any
oral or written  misrepresentations,  or any unlawful sales practices concerning
the Contracts,  the Equitable Life  Companies,  the Variable  Accounts,  the MVA
Interests or the Trust, by the Broker-Dealer, the General Agent or an Agent;

              c.  claims by the Agents or other agents or representatives of the
General Agent or the  Broker-Dealer  for  commissions or other  compensation  or
remuneration of any type;

              d.  any  action  or  inaction  by any  clearing  broker  or broker
furnishing similar services through which the Broker-Dealer or the General Agent
processes any transaction pursuant to this Agreement;

              e.  any  failure  on the part of the  Broker-Dealer,  the  General
Agent or an Agent to submit Premiums or  applications  for Contracts or accurate
and  proper  instructions  of a  Contract  owner  or  prospective  owner  to the
Equitable Life  Companies,  or to submit the correct  amount of a Premium,  on a
timely  basis  and in  accordance  with  Sections  4.5 and 4.6 and the rules and
procedures of the Equitable Life Companies.


                                      -14-
<PAGE>


              f.  any  failure  on the part of the  Broker-Dealer,  the  General
Agent, or an Agent to deliver Contracts to purchasers  thereof on a timely basis
in accordance  with Section 4.7 and in accordance  with the rules and procedures
of the Equitable Life Companies; or

              g.  any other breach by the  Broker-Dealer or the General Agent of
any provision of this Agreement, including, without limitation, Section 5.1.

This   indemnification   will  be  in  addition  to  any  liability   which  the
Broker-Dealer and the General Agent may otherwise have.

     ss.11.2  Indemnification   of   Broker-Dealer   and  General   Agent.   The
Distributor  shall indemnify and hold harmless the Broker-Dealer and the General
Agent and each person who controls or is associated  with the  Broker-Dealer  or
the General Agent within the meaning of such terms under the federal  securities
laws, and any officer, director, employee or agent of the foregoing, against any
and all losses, claims, damages or liabilities,  joint or several (including any
investigative,  legal and other expenses reasonably incurred in connection with,
and any amounts paid in  settlement  of, any action,  suit or  proceeding or any
claim  asserted),  to which  they or any of them may  become  subject  under any
statute or  regulation,  at common  law or  otherwise,  insofar as such  losses,
claims,  damages  or  liabilities  arise  out of or are  based  upon  negligent,
improper, fraudulent or unauthorized acts or omissions.

     ss.11.3  Notification and Procedures.  After receipt by a party entitled to
indemnification  ("Indemnified  Party")  under this  Article XI of notice of the
commencement  of any  action  or threat of such  action,  if a claim in  respect
thereof is to be made against any person  obligated  to provide  indemnification
under this Article XI ("Indemnifying Party"), such Indemnified Party will notify
the  Indemnifying  Party  in  writing  of the  commencement  thereof  as soon as
practicable thereafter, provided that the omission so to notify the Indemnifying
Party will not relieve it from any  liability  under this Article XI,  except to
the  extent  that the  omission  results  in a failure  of actual  notice to the
Indemnifying  Party and such Indemnifying Party is damaged solely as a result of
the failure to give such notice. The Indemnifying Party, upon the request of the
Indemnified  Party,   shall  retain  counsel  reasonably   satisfactory  to  the
Indemnified  Party  to  represent  the  Indemnified  Party  and any  others  the
Indemnifying  Party may designate in such  proceeding and shall pay the fees and
disbursements  of  such  counsel  related  to  such  proceeding.   In  any  such
proceeding,  any  Indemnified  Party  shall  have the  right to  retain  its own
counsel,  but the fees and expenses of such  counsel  shall be at the expense of
such Indemnified  Party,  unless (i) the Indemnifying  Party and the Indemnified
Party shall have  mutually  agreed to the  retention of such counsel or (ii) the
named parties to any such proceeding  (including any impleaded  parties) include
both the Indemnifying Party and the Indemnified Party and representation of both
parties by the same counsel  would be  inappropriate  due to actual or potential
differing interests between them. The Indemnifying Party shall not be liable for
any settlement of any proceeding  effected without its written  consent,  but if
such  proceeding is settled with such consent or if final judgment is entered in
such proceeding for the plaintiff,  the  Indemnifying  Party shall indemnify the
Indemnified  Party  from and  against  any loss or  liability  by reason of such
settlement or judgment.


                                      -15-
<PAGE>


                                   ARTICLE XII
                                  MISCELLANEOUS

     ss.12.1  Headings.   The  headings  in  this  Agreement  are  included  for
convenience  of  reference  only and in no way  define or  delineate  any of the
provisions hereof or otherwise affect their construction or effect.

     ss.12.2  Counterparts.  This  Agreement  may be  executed  in  two or  more
counterparts,  each of which taken  together  shall  constitute one and the same
instrument.

     ss.12.3  Severability.  If any provision of this Agreement shall be held or
made invalid by a court decision,  statute, rule or otherwise,  the remainder of
this Agreement shall not be affected thereby.

     ss.12.4  Notices.  All  notices  under  this  Agreement  shall  be given in
writing and addressed as follows:

if to the Distributor, to:

         EQ Financial Consultants, Inc.
         1755 Broadway
         New York, New York 10019
         Attention:  President

if to the Broker-Dealer or the General Agent, to:

         __________________________________

         __________________________________

         __________________________________

         Attention: _______________________

or to such other  address as such party may hereafter  specify in writing.  Each
such notice shall be either hand delivered or  transmitted  by certified  United
States mail, return receipt requested, and shall be effective upon delivery.

     ss.12.5  Governing Law. This  Agreement  shall be governed by and construed
in accordance with the laws of the State of New York,  excluding its conflict of
laws provisions.  This Agreement shall also be subject to the rules of the NASD,
including its By-Laws;  and all disputes arising hereunder shall be submitted to
arbitration under the Code of Arbitration Procedure of the NASD.

     ss.12.6  Scope  of  Sales  Material   References.   For  purposes  of  this
Agreement,  all  references  to sales,  promotional,  marketing  or  advertising
material shall include,  without  limitation,  advertisements  (such as material
published,  or designed for use in, a newspaper,  magazine or other  periodical,
radio,  television,  telephone or tape recording,  videotape  display,  signs or
billboards,  motion pictures or other public media), sales literature (i.e., any
written  communication  distributed or made generally  available to customers or
the public,  including brochures,  circulars,  research reports, market letters,
form letters,  seminar texts,  reprints or excerpts of any other  advertisement,
sales literature or published article), and educational or training materials or
other  communications  distributed  or made  generally  available to some or all
Agents or employees of the Broker-Dealer or the General Agent.


                                      -16-
<PAGE>


     ss.12.7  Noninterference with Employees, Agents, and Clients.

              a. During the term of this  Agreement,  neither the  Broker-Dealer
nor the General Agent shall hire or solicit, as an employee,  agent, consultant,
registered  representative  or  other  sales  representative,  or in  any  other
capacity,  any  individual  who has been, at any time within six months prior to
such hiring or solicitation,  an employee, agent or registered representative of
the Distributor or any affiliate of the Distributor. Violation of this provision
shall constitute a material breach of this Agreement.

              b. During the term of this Agreement,  the  Broker-Dealer  and the
General  Agent  agree not to solicit  knowingly  any person who is a client of a
member of the career agency force of Equitable (an "Equitable agent"). If, while
servicing a client,  the  Broker-Dealer  or General  Agent  ascertains  that the
person is also a client of an  active  Equitable  agent,  the  Broker-Dealer  or
General  Agent will refer the client to the  Equitable  agent and, if  possible,
notify the Equitable agent of the person's  interest.  The Broker-Dealer and the
General Agent agree that no commission  will be payable under this  Agreement in
connection  with  any sale of a  Contract  which  involves  a  violation  of the
foregoing  rules  regarding  clients of Equitable  agents.  In the event that an
Agent  and an  Equitable  agent  each  claim the same  person  as a client,  the
client's desires will be taken into consideration in determining the application
of this Section 12.7(b).

     ss.12.8  No  Waiver  of  Rights.  The  rights,   remedies  and  obligations
contained in this  Agreement are  cumulative  and are in addition to any and all
rights, remedies and obligations,  at law or in equity, which the parties hereto
are  entitled to under state and  federal  laws.  Failure of any party to insist
upon strict compliance with any of the conditions of this Agreement shall not be
construed  as a waiver of any of the  conditions,  but the same shall  remain in
full force and  effect.  No waiver of any of the  provisions  of this  Agreement
shall be deemed, or shall constitute, a waiver of any other provisions,  whether
or not similar, nor shall any waiver constitute a continuing waiver.

     ss.12.9  Scope of Agreement.  All Schedules and Exhibits to this  Agreement
are part of the Agreement.

                                  ARTICLE XIII
                            SALES BY OR THROUGH BANKS

     ss.13.1  Applicability  of Article;  Supplement  Definitions.  This Article
XIII  applies  only  if the  Broker-Dealer  or  the  General  Agent  distributes
Contracts in one or more of the following  circumstances  (collectively referred
to as  "Bank-Related  Sales"):  (i) on the  premises of a bank,  trust  company,
savings  bank,  savings  and  loan  association,  or other  institution  (a) the
deposits  of which are  insured by the  Federal  Deposit  Insurance  Corporation
("FDIC") or (b) which is chartered, organized, regulated or supervised under the
authority  of any  federal  or  state  bank  or  similar  financial  institution
regulatory  agency  or  authority  (collectively,  "Banks");  (ii) by  means  of
personal, telephone, mail or other oral or written contacts originating from the
premises of a Bank; or (iii) to persons which are referred to the  Broker-Dealer
or General Agent by a Bank.  For purposes of this Article  XIII,  the term "Bank
Regulatory  Requirements" shall include (i) the Interagency  Statement on Retail
Sales of Non-deposit Products (February 15, 1994),  published by the U.S. Office
of the  Comptroller  of the  Currency,  the Board of  Governors  of the  Federal
Reserve  System,  the  FDIC  and the  U.S.  Office  of  Thrift  Supervision,  as
supplemented  or amended from time to time,  and (ii) any federal or state laws,
regulations,  orders, directives,  circulars,  agreements in writing, memoranda,
commitments in writing or other legal or supervisory  requirements  which may be
administered,  adopted,  promulgated,  enforced or applied  with  respect to any
Bank-Related  Sales  under  this  Agreement  (regardless  of  whether  any  such
requirement  is of general or  specific  applicability)  by any federal or state
bank or financial institution regulatory agency or authority.


                                      -17-


<PAGE>


     ss.13.2  Written  Agreement for Bank-Related  Sales.  The  authorization to
distribute  Contracts  which is conferred on the  Broker-Dealer  and the General
Agent  under  Article  II shall  not  include  Bank-Related  Sales  unless  such
activities  are conducted  under the terms of a written  agreement with each and
any Bank where such  Bank-Related  Sales will take place  which  complies in all
respects with applicable  Bank Regulatory  Requirements.  The  Broker-Dealer  or
General Agent shall,  upon request of the  Distributor,  provide the Distributor
with a copy of each such written  agreement.  The  Broker-Dealer and the General
Agent shall have exclusive  responsibility  for ensuring strict  compliance with
the terms and conditions of any such written agreement.

     ss.13.3  Compliance with Bank Regulatory  Requirements.  The  Broker-Dealer
and the General Agent each  represent  and warrant,  on behalf of itself and the
Agents,  that  it  is  in  compliance  with  all  Bank  Regulatory  Requirements
applicable to third parties engaged in Bank-Related Sales. The Broker-Dealer and
the General  Agent  shall have  exclusive  responsibility  for  ensuring  strict
compliance   with  all  Bank  Regulatory   Requirements   with  respect  to  any
Bank-Related Sales under this Agreement. The Broker-Dealer and the General Agent
each  undertake to keep the  Distributor  promptly  informed of any  amendments,
supplements  or changes to applicable  Bank  Regulatory  Requirements  which may
affect this Agreement.

     ss.13.4  Production  by  Distributor  of  Certain  Books and  Records.  The
Distributor  agrees to provide to the  Broker-Dealer or the General Agent,  upon
request,  any  books and  records  relating  to  Contracts  distributed  through
Bank-Related  Sales for purposes of making such records available for inspection
by any federal or state bank or  financial  institution  regulatory  agency with
jurisdiction  over such  Bank-Related  Sales,  or over a Bank through which such
sales are conducted.  The Distributor's  agreement under this Section 13.4 shall
not  constitute  or represent in any respect an admission or  acknowledgment  by
Distributor that such federal or state bank or financial institution  regulatory
authority  has  any  jurisdiction  over  Distributor  or the  activities  of the
Distributor, and the Distributor expressly disclaims any such jurisdiction.

     ss.13.5  Prospectuses  and  Applications  Provided  by  Distributor;  Sales
Materials.  During the term of this Agreement,  the Distributor will provide the
Broker-Dealer and the General Agent,  without charge, with as many copies of the
Contract  Prospectus(es),  Trust  Prospectus and applications for the Contracts,
containing  those  disclosures  specifically  required  by any  applicable  Bank
Regulatory  Requirements  with  respect to products  not insured by the FDIC and
similar  matters,  as the  Broker-Dealer  or the General  Agent  reasonably  may
request.   The   Broker-Dealer  and  the  General  Agent  shall  have  exclusive
responsibility  for  ensuring the use and  delivery of such  materials,  and any
sales  materials  described in Article VI, in compliance  with  applicable  Bank
Regulatory  Requirements.  The terms of Article VI  otherwise  shall  govern the
furnishing, use and return of such documents and materials.

     ss.13.6  Supplemental  Indemnification  of Distributor.  In addition to the
indemnifications   provided  to  the   Distributor   under  Section  11.1,   the
Broker-Dealer and the General Agent, jointly and severally, shall indemnify each
person entitled to  indemnification  under Section 11.1 for any losses,  claims,
damages or liabilities (as described in Section 11.1) arising out of or based on
violations  or  failures to comply with any Bank  Regulatory  Requirements.  The
provisions of Article VI otherwise  shall govern the terms and  procedures  with
respect to any indemnifications provided under this Section 13.6.

     ss.13.7  Construction With Other Provisions. The provisions of this Article
XIII are in addition to the other terms and conditions of this Agreement. In the
event of any  inconsistency  between the provisions of this Article XIII and any
other term or condition of this Agreement, the requirements of this Article XIII
and not such other term or condition, shall govern.


                                      -18-
<PAGE>


     IN WITNESS  WHEREOF,  the parties  hereto have caused this  Agreement to be
executed by their respective duly authorized officers.

                                             ___________________________________
                                             [Broker-Dealer]

                                             By: _______________________________
                                             Title:

                                             ___________________________________
                                             [General Agent]

                                             By: _______________________________
                                             Title:

Agreed to and accepted as of the _______ day
of _________________, 199_____ in New York, New York

EQ FINANCIAL CONSULTANTS, INC.

By: __________________________________
Title: _________________________________




L5S_1.DOC/27424
MTX_1.DOC/29589
OPU_1.DOC/32034
10/95
octsa.doc


                                      -19-


<PAGE>


                                    EXHIBIT A


                        GENERAL LETTER OF RECOMMENDATION



     The General Agent hereby certifies to the Equitable Life Companies that all
the  following   requirements  have  been  fulfilled  in  conjunction  with  the
submission of  appointment  papers for all  applicants as agents of an Equitable
Life  Company  submitted  by the  General  Agent,  as listed on  Schedule A. The
General Agent will,  upon request,  forward proof of compliance with same to the
Equitable Life Companies in a timely manner.

     1. We have made a thorough and diligent inquiry and investigation  relative
to each applicant's identity, residence and business reputation and declare that
each  applicant is personally  known to us, has been examined by us, is known to
be of good moral  character,  has a good business  reputation,  is reliable,  is
financially  responsible  and  is  worthy  of  a  license.  Each  individual  is
trustworthy,  competent and qualified to act as an agent for the Equitable  Life
Companies  and to hold  himself  or  herself  out in good  faith to the  general
public. We vouch for each applicant.

     2. We have on file a Form U-4 which was  completed  by each  applicant.  We
have fulfilled all the necessary investigative requirements for the registration
of each applicant as a registered  representative  through our NASD member firm,
and each applicant is presently registered as an NASD registered representative.
The above  information in our files  indicates no fact or condition  which would
disqualify the applicant  from receiving a license,  and all the findings of all
investigative information is favorable.

     3. We  certify  that all  educational  requirements  have  been met for the
specific state in which each applicant is requesting a license and that all such
persons have  fulfilled  the  appropriate  examination,  education  and training
requirements.

     4. If the applicant is required to submit his or her picture,  signature or
securities  registration  in the  state  in which  he or she is  applying  for a
license,  we certify that those items  forwarded to the Equitable Life Companies
are those of the applicant and the securities registration is a true copy of the
original.

     5. We hereby  warrant that the applicant is not applying for a license with
an Equitable Life Company in order to place  insurance  chiefly or solely on his
or her life or property or on the lives,  property or  liability of relatives or
associates.

     6. We  certify  that  each   applicant  will  receive  close  and  adequate
supervision,  and that we will make  inspection  when needed of any or all risks
written  by these  applicants,  to the end that the  insurance  interest  of the
public will be properly protected.


                                      -i-
<PAGE>


     7. We will not permit any applicant to transact insurance as an agent until
duly licensed  therefor.  No applicants  have been given a contract or furnished
supplies, nor have any applicants been permitted to write or solicit business or
to act as an agent in any capacity,  and they will not be so permitted until the
certificate of authority or license applied for is received.

     This  certification  is given and  agreed  to as of the day and year  first
above written.


                                             ___________________________________
                                             [Broker-Dealer]

                                             By: _______________________________


                                             ___________________________________
                                             [General Agent]

                                             By: _______________________________



                                      -ii-
<PAGE>


                                   SCHEDULE A

                      APPLICANTS FOR APPOINTMENT AS AGENTS



1)_________________________________

2)_________________________________

3)_________________________________

4)_________________________________

5)_________________________________


                                             ___________________________________
                                             [Broker-Dealer]

                                             By: _______________________________


                                             ___________________________________
                                             [General Agent]

                                             By: _______________________________



                                      -i-
<PAGE>


                                    EXHIBIT B

               SPECIAL PROCEDURES FOR INITIAL PREMIUM TRANSMITTAL


     As indicated in Section 4.5, an initial Premium which is not accompanied by
a properly completed  application for a Contract may be accepted by an Equitable
Life Company if the Broker-Dealer and the General Agent have accepted, agreed to
and complied with the procedures set forth in this Exhibit B.


Wire Transmittal and Submission of Application

     1. The  Broker-Dealer  will  cause the  initial  Premium  to be paid to the
appropriate Equitable Life Company by wire transfer.

     2. The  wire  transfer  will be  accompanied  by a  simultaneous  telephone
facsimile  transmission  of application  information in a form prescribed by the
Equitable Life Companies.

     3. Any  cost  associated  with  the  correction  of an  error  made  in the
investment  of an initial  Premium shall be borne by the  Broker-Dealer,  unless
such error  results  directly  from any  improper  action of an  Equitable  Life
Company.

     4. If no properly  completed  application  for a Contract is received by an
Equitable  Life  Company  within  the  period of time  specified  by it, and the
initial Premium is therefore returned to the proposed owner of the Contract, the
General Agent shall  promptly  repay to the  Distributor,  upon request from the
Distributor,  any and all compensation  received by the General Agent,  based on
the Premium paid into the Contract,  and shall pay any loss incurred as a result
of the Premium  being  returned,  unless  such loss  results  directly  from any
improper action of an Equitable Life Company.

     The  procedures  set forth in this  Exhibit B, as further  described in the
Contract  Prospectus  and as modified  from time to time by the  Equitable  Life
Companies,  are hereby accepted and agreed to as of the day and year first above
written.


                                             ___________________________________
                                             [Broker-Dealer]

                                             By: _______________________________


                                             ___________________________________
                                             [General Agent]

                                             By: _______________________________



                                      -i-
<PAGE>


                                   SCHEDULE I

                               EXCLUDED CONTRACTS


         Contracts made available through the Income Management Group of
Equitable, including the following, are not covered by this Agreement:

         NQ Accumulator

         Rollover IRA

         Assured Growth Plan

         NQ Assured Payment Plan
                  (Certain Period and Life Annuity)

         NQ Assured Payment Plan
                  (Certain Period Only)


                                      -i-





                                                          [EVLICO LOGO]

                                                          THE EQUITABLE
                                                          VARIABLE LIFE
                                                          INSURANCE COMPANY

                                                          VARIABLE LIFE
                                                          INSURANCE
                                                          POLICY


INSURED PERSON        RICHARD ROE

  POLICY OWNER        ABC CORPORATION

   FACE AMOUNT        $ 50,000

 TARGET AMOUNT        $100,000

 DEATH BENEFIT        OPTION A (SEE PAGE 6)

 POLICY NUMBER        XX XXX XXX


WE AGREE to pay the  Insurance  Benefit of this  policy and to provide its other
benefits and rights in accordance with its provisions.

                      FLEXIBLE PREMIUM VARIABLE LIFE POLICY

This is a flexible  premium  variable life  insurance  policy.  You can,  within
limits:

o make premium payments at any time and in any amount;

o change the death benefit option;

o change the  allocation of net premiums and  deductions  among your  investment
  options; and

o transfer amounts among your investment options.

THE DEATH BENEFIT IS  GUARANTEED TO THE INSURED'S  ATTAINED AGE 100 IF THE DEATH
BENEFIT IS ALWAYS  OPTION A OR TO THE LATER OF ATTAINED  AGE 80 OR 15 YEARS FROM
ISSUE IF THE DEATH  BENEFIT IS EVER OPTION B,  SUBJECT TO  PREMIUMS  HAVING BEEN
PAID IN ACCORDANCE WITH THE DEATH BENEFIT GUARANTEE  PROVISION  DESCRIBED IN THE
POLICY.

All of these rights and benefits are subject to the terms and conditions of this
policy.  All  requests  for policy  changes are subject to our  approval and may
require evidence of insurability.

We will put your net premiums  into your Policy  Account.  You may then allocate
them to one or more investment funds of our Separate  Account(s) (SA) and to our
Guaranteed Interest Account (GIA).

THE PORTION OF YOUR POLICY ACCOUNT THAT IS IN AN INVESTMENT  FUND OF OUR SA WILL
VARY UP OR DOWN DEPENDING ON THE UNIT VALUE OF SUCH  INVESTMENT  FUND,  WHICH IN
TURN DEPENDS ON THE INVESTMENT  PERFORMANCE  OF THE  SECURITIES  HELD BY THAT SA
FUND. THERE ARE NO MINIMUM GUARANTEES AS TO SUCH PORTION OF YOUR POLICY ACCOUNT.

The portion of your Policy  Account  that is in our GIA will  accumulate,  after
deductions,  at rates of interest we determine. Such rates will not be less than
4% a year.

THE  AMOUNT  AND  DURATION  OF THE DEATH  BENEFIT  MAY BE  VARIABLE  OR FIXED AS
DESCRIBED IN THIS POLICY.

This is a non-participating policy.

RIGHT TO EXAMINE  POLICY.  You may examine this policy and if for any reason you
are not  satisfied  with it, you may cancel it by  returning  this policy with a
written request for  cancellation to our  Administrative  Office by the 10th day
after you receive it. If you do this, we will refund the premiums that were paid
on this policy.




  A    B    C    D                                            A    B    C    D  
Pauline Sherman,                                               Joseph J. Melone,
Vice President & Secretary                    Chairman & Chief Executive Officer

No. 96-300

<PAGE>


Contents
- --------

Policy Information   3

Table of Maximum Monthly Charges
for Benefits   4

Those Who Benefit from this Policy   5

The Insurance Benefit We Pay   5

Changing the Face Amount of Insur-
ance or the Death Benefit Option   7

The Premiums You Pay   7

Your Policy Account and How it
Works   9

Your Investment Options   9

The Value of Your Policy Account   11

The Cash Surrender Value of this
Policy   12

How a Loan Can Be Made   12

Our Separate Account(s) (SA)   14

Our Annual Report to You   15

How Benefits are Paid   15

Other Important Information   16


IN THIS POLICY:
- ---------------

"We," "our," and "us" mean
Equitable Variable Life Insurance
Company.

"You" and "your" mean the 
owner of this  policy at the time 
an owner's  right is exercised.

Unless otherwise stated, all 
references to interest in this 
policy are effective annual rates 
of interest.

Attained age means age on the 
birthday  nearest to the  beginning 
of the current policy year.


ADMINISTRATIVE OFFICE
- ---------------------

The  address of our  Administra-
tive  Office is shown on Page 3. 
You should  send premiums and 
correspondence to that address 
unless instructed otherwise.



Copies of the application for this 
policy and any additional  benefit 
riders are attached to the policy.


                                  INTRODUCTION

The premiums you pay, after  deductions are made in accordance with the Table of
Expense  Charges in the Policy  Information  section,  are put into your  Policy
Account.  Amounts in your Policy  Account are allocated at your direction to one
or more investment funds of our SA and to our GIA.

The investment funds of our SA invest in securities and other  investments whose
value is  subject  to  market  fluctuations  and  investment  risk.  There is no
guarantee of principal or investment experience.

Our GIA earns  interest at rates we declare in advance of each policy year.  The
rates are guaranteed for each policy year. The principal,  after deductions,  is
also guaranteed.

If death benefit Option A is in effect,  the death benefit is the Face Amount of
Insurance,  and the  amount of the death  benefit is fixed  except  when it is a
percentage of your Policy Account.  If death benefit Option B is in effect,  the
death  benefit is the Face  Amount of  Insurance  plus the amount in your Policy
Account.  The amount of the death benefit is variable.  Under either option, the
death  benefit  will never be less than a percentage  of your Policy  Account as
stated on Page 6.

The death benefit is  guaranteed to the Insured's  attained age 100 if the Death
Benefit is always  Option A or to the later of attained  age 80 or 15 years from
issue if the Death  Benefit is ever Option B,  subject to  premiums  having been
paid in accordance with the Death Benefit Guarantee  provision  described in the
policy.

We make  monthly  deductions  from your Policy  Account to cover the cost of the
benefits provided by this policy and the cost of any benefits provided by riders
to this policy.

This is only a summary of what this policy  provides.  You should read all of it
carefully. Its terms govern your rights and our obligations.

No. 96-300                           Page 2

<PAGE>


                               POLICY INFORMATION

      INSURED PERSON   RICHARD ROE

        POLICY OWNER   ABC CORPORATION

         FACE AMOUNT
      OF BASE POLICY   $ 50,000

         FACE AMOUNT
       OF TERM RIDER   $ 50,000

       TARGET AMOUNT   $100,000
(BASE POLICY + TERM)

       DEATH BENEFIT   OPTION A (SEE PAGE 6)

       POLICY NUMBER   xx xxx xxx

         BENEFICIARY   MARGARET H. ROE        SEPARATE ACCOUNT [FP]

       REGISTER DATE   JANUARY 3, 1996        ISSUE AGE 35

       DATE OF ISSUE   JANUARY 3, 1996        SEX MALE

    INSURED PERSON'S                          PREFERRED
     RESIDENCE STATE   SPECIMEN               NON-TOBACCO USER




A MINIMUM INITIAL PREMIUM PAYMENT OF $555.45 IS DUE ON OR BEFORE DELIVERY OF THE
POLICY.

THE PLANNED PERIODIC PREMIUM OF [$600.00] IS PAYABLE [SEMI-ANNUALLY].

PREMIUM PAYMENTS ARE FOR THE INSURANCE BENEFIT AND ANY ADDITIONAL BENEFIT
RIDERS LISTED.

SUPPLEMENTAL TERM INSURANCE ON INSURED - EXPIRY DATE - JANUARY 2, 2061

DEATH BENEFIT GUARANTEE PREMIUM FOR BASIC LIFE INSURANCE

                                            MONTHLY PREMIUM      PREMIUM PERIOD
                                            ---------------      --------------
                                            NOT APPLICABLE       NOT APPLICABLE
                                            --------------       --------------


THE PLANNED PERIODIC  PREMIUMS SHOWN ABOVE MAY NOT BE SUFFICIENT TO CONTINUE THE
POLICY AND LIFE INSURANCE  COVERAGE IN FORCE TO THE FINAL POLICY DATE,  WHICH IS
THE POLICY ANNIVERSARY  NEAREST THE INSURED PERSON'S 100TH BIRTHDAY.  THE PERIOD
FOR WHICH THE POLICY AND COVERAGE WILL CONTINUE IN FORCE WILL DEPEND ON: (1) THE
AMOUNT, TIMING AND FREQUENCY OF PREMIUM PAYMENTS; (2) CHANGES IN THE FACE AMOUNT
OF INSURANCE AND THE DEATH BENEFIT  OPTIONS;  (3) CHANGES IN THE INTEREST  RATES
CREDITED TO OUR GIA AND IN THE INVESTMENT PERFORMANCE OF THE INVESTMENT FUNDS OF
OUR SA; (4) CHANGES IN THE MONTHLY  DEDUCTIONS  FROM THE POLICY ACCOUNT FOR THIS
POLICY AND ANY  BENEFITS  PROVIDED  BY RIDERS TO THIS  POLICY;  AND (5) LOAN AND
PARTIAL NET CASH SURRENDER VALUE WITHDRAWAL ACTIVITY.

                                     PAGE 3
                            (CONTINUED ON NEXT PAGE)
96-300-3


<PAGE>


             POLICY INFORMATION CONTINUED - POLICY NUMBER XX XXX XXX

      ------------ TABLE OF MAXIMUM AUTOMATIC EXPENSE CHARGES ------------

DEDUCTIONS FROM PREMIUM PAYMENTS:

      CHARGE FOR APPLICABLE TAXES (OTHER THAN TAXES DISCUSSED ON PAGE 11):

            [2.00%] OF EACH PREMIUM PAYMENT. WE RESERVE THE RIGHT TO CHANGE THIS
            PERCENTAGE TO CONFORM TO CHANGES IN THE LAW OR IF THE INSURED PERSON
            CHANGES RESIDENCE.

      PREMIUM SALES CHARGE:

            FOR POLICY YEARS 1-10: 5.50% OF EACH PREMIUM PAYMENT.
            FOR POLICY YEARS 11 AND LATER: 2.50% OF EACH PREMIUM PAYMENT.

DEDUCTIONS FROM YOUR POLICY ACCOUNT (THESE CHARGES ARE DEDUCTED AT THE BEGINNING
OF EACH POLICY MONTH):

      ADMINISTRATIVE CHARGE:

            FOR POLICY YEARS 1-3: $26.00 PER MONTH.
            FOR POLICY YEARS 4-10: $13.50 PER MONTH.
            FOR POLICY YEARS 11 AND LATER: $9.00 PER MONTH.

      FOR MORTALITY AND EXPENSE RISK:

            .03333% OF THE UNLOANED POLICY ACCOUNT VALUE.








                              ADMINISTRATIVE OFFICE
                              ---------------------

                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY
                             SPECIMEN SERVICE CENTER
                               100 SPECIMEN STREET
                             CITY, STATE 10001-6018








96-300-3                       PAGE 3 - CONTINUED


<PAGE>


             POLICY INFORMATION CONTINUED - POLICY NUMBER XX XXX XXX


  -------- TABLE OF GUARANTEED MAXIMUM MONTHLY COST OF INSURANCE RATES --------
     PER $1,000 OF NET AMOUNT AT RISK (SEE PAGE 9) FOR BASIC LIFE INSURANCE

INSURED                    INSURED                      INSURED
PERSON'S                   PERSON'S                     PERSON'S
ATTAINED                   ATTAINED                     ATTAINED
  AGE          RATE          AGE           RATE           AGE           RATE

   35         0.14094         55          0.65401         75           5.03724
   36         0.14762         56          0.72203         76           5.59039
   37         0.15880         57          0.79429         77           6.17549
   38         0.16682         58          0.87251         78           6.78686
   39         0.17851         59          0.96090         79           7.44038

   40         0.19103         60          1.05949         80           8.16249
   41         0.20607         61          1.16916         81           8.97320
   42         0.22110         62          1.29417         82           9.89813
   43         0.23865         63          1.43714         83          10.95204
   44         0.25619         64          1.59899         84          12.11846

   45         0.27709         65          1.77812         85          13.37460
   46         0.29966         66          1.97123         86          14.69860
   47         0.32391         67          2.18097         87          16.08129
   48         0.34984         68          2.40660         88          17.49682
   49         0.37912         69          2.65338         89          18.96601

   50         0.41009         70          2.93268         90          20.51212
   51         0.44693         71          3.30181         91          22.16549
   52         0.48965         72          3.61779         92          23.98724
   53         0.53742         73          4.04199         93          26.06643
   54         0.59276         74          4.52073         94          28.78427

                                                          95          32.81758
                                                          96          39.64294
                                                          97          53.06605
                                                          98          83.33238
                                                          99          83.33238




96-300-4                             PAGE 4


<PAGE>


             POLICY INFORMATION CONTINUED - POLICY NUMBER XX XXX XXX


  -------- TABLE OF GUARANTEED MAXIMUM MONTHLY COST OF INSURANCE RATES --------
                PER $1,000 OF SUPPLEMENTAL TERM INSURANCE BENEFIT

INSURED                      INSURED                     INSURED
PERSON'S                     PERSON'S                    PERSON'S
ATTAINED                     ATTAINED                    ATTAINED
  AGE           RATE           AGE          RATE           AGE          RATE

   35          0.14800          55         0.68684          75          5.29661
   36          0.15501          56         0.75828          76          5.87918
   37          0.16465          57         0.83419          77          6.49561
   38          0.17517          58         0.91635          78          7.13994
   39          0.18744          59         1.00921          79          7.82897

   40          0.20060          60         1.11279          80          8.59062
   41          0.21638          61         1.22801          81          9.44613
   42          0.23217          62         1.35937          82         10.42270
   43          0.25060          63         1.50960          83         11.53615
   44          0.26902          64         1.67968          84         12.76934

   45          0.29097          65         1.86795          85         14.09843
   46          0.31467          66         2.07093          86         15.50051
   47          0.34014          67         2.29141          87         16.96608
   48          0.36737          68         2.52862          88         18.46791
   49          0.39812          69         2.78811          89         20.02823

   50          0.43064          70         3.08183          90         21.67203
   51          0.46933          71         3.47009          91         23.43192
   52          0.51420          72         3.80253          92         25.37355
   53          0.56437          73         4.24890          93         27.59288
   54          0.62250          74         4.75279          94         30.49944

                                                            95         34.82486
                                                            96         42.17972
                                                            97         56.79054
                                                            98         83.33238
                                                            99         83.33238




96-300-4                       PAGE 4 - CONTINUED


<PAGE>



- --------------------------------------------------------------------------------
THOSE WHO BENEFIT FROM THIS POLICY

OWNER. The owner of this policy is the insured person unless otherwise stated in
the application, or later changed.

As the owner,  you are  entitled to exercise all the rights of this policy while
the insured person is living.  To exercise a right,  you do not need the consent
of anyone  who has only a  conditional  or  future  ownership  interest  in this
policy.

BENEFICIARY.  The  beneficiary  is as stated in the  application,  unless  later
changed.  The  beneficiary is entitled to the Insurance  Benefit of this policy.
One or  more  beneficiaries  for  the  Insurance  Benefit  can be  named  in the
application.  If more than one  beneficiary  is named,  they can be  classed  as
primary or contingent. If two or more persons are named in a class, their shares
in the benefit can be stated. The stated shares in the Insurance Benefit will be
paid to any primary  beneficiaries who survive the insured person. If no primary
beneficiaries  survive,  payment  will  be  made  to  any  surviving  contingent
beneficiaries.  Beneficiaries  who  survive  in the same  class  will  share the
Insurance Benefit equally, unless you have made another arrangement with us.

If there is no designated beneficiary living at the death of the insured person,
we will pay the Insurance Benefit to the insured person's  surviving children in
equal shares. If none survive, we will pay the insured person's estate.

CHANGING THE OWNER OR BENEFICIARY.  While the insured person is living,  you may
change the owner or beneficiary by written notice in a form  satisfactory to us.
You can get such a form from our agent or by writing to us at our Administrative
Office. The change will take effect on the date you sign the notice; however, it
will not apply to any payment we make or other  action we take before we receive
the notice. If you change the beneficiary,  any previous arrangement you made as
to a payment  option for benefits is cancelled.  You may choose a payment option
for the new beneficiary in accordance with "How Benefits Are Paid" on Page 15.

ASSIGNMENT.  You may assign this policy,  if we agree. In any event, we will not
be  bound  by an  assignment  unless  we  have  received  it in  writing  at our
Administrative  Office. Your rights and those of any other person referred to in
this policy will be subject to the assignment.  We assume no responsibility  for
the validity of an assignment.  An absolute  assignment  will be considered as a
change of ownership to the assignee.

- --------------------------------------------------------------------------------

THE INSURANCE BENEFIT WE PAY

We will pay the  Insurance  Benefit of this  policy to the  beneficiary  when we
receive  at our  Administrative  Office  (1) proof  satisfactory  to us that the
insured person died before the Final Policy Date; and (2) all other requirements
we deem  necessary  before  such  payment  may be made.  The  Insurance  Benefit
includes the following  amounts,  which we will  determine as of the date of the
insured person's death:

   o the death benefit described on Page 6;

   o PLUS any other benefits then due from riders to this policy;

   o MINUS any policy loan and accrued interest;

   o MINUS any overdue deductions from your Policy Account if the insured person
     dies during a grace period.

We will add interest to the resulting  amount in accordance with applicable law.
We will  compute  the  interest  at a rate we  determine,  but not less than the
greater of (a) the rate we are paying on the date of payment  under the  Deposit
Option on Page 15, or (b) the rate required by any  applicable  law.  Payment of
the Insurance  Benefit may also be affected by other  provisions of this policy.
See Pages 16 and 17,  where we specify  our right to  contest  the  policy,  the
suicide  exclusion,  and what happens if age or sex has been misstated.  Special
exclusions or limitations (if any) are listed in the Policy Information section.

96-300-5                             Page 5

<PAGE>


DEATH  BENEFIT.  The death benefit at any time will be  determined  under either
Option A or Option B below,  whichever  you have chosen and is in effect at such
time.

Under  Option A, the death  benefit  is the  greater  of (a) the Face  Amount of
Insurance;  or (b) a  percentage  (see Table below) of the amount in your Policy
Account.  Under this option,  the amount of the death  benefit is fixed,  except
when it is determined by such percentage.

Under  Option B, the death  benefit  is the  greater  of (a) the Face  Amount of
Insurance plus the amount in your Policy Account; or (b) a percentage (see Table
below) of the amount in your Policy Account. Under this option the amount of the
death benefit is variable.

The percentages  referred to above are the percentages  from the following table
for the insured  person's age (nearest  birthday) at the beginning of the policy
year of determination.

                              TABLE OF PERCENTAGES

                    For ages not shown, the percentages shall
                decrease by a ratable portion for each full year

   INSURED                                     INSURED
PERSON'S AGE            PERCENTAGE           PERSON'S AGE           PERCENTAGE
- ------------            ----------           ------------           ----------

40 and under               250%                   65                   120%
     45                    215                    70                   115
     50                    185                75 thru 95               105
     55                    150                   100                   100
     60                    130

Section  7702 of the  Internal  Revenue  Code of 1986,  as  amended  (i.e.,  the
"Code"),  gives a definition of life insurance which limits the amounts that may
be paid into a life insurance policy relative to the benefits it provides.  Even
if this policy states  otherwise,  at no time will the "future  benefits"  under
this policy be less than an amount such that the  "premiums  paid" do not exceed
the Code's "guideline premium limitations".  We may adjust the amount of premium
paid to meet these limitations.  Also, at no time will the "death benefit" under
the  policy  be less than the  "applicable  percentage"  of the "cash  surrender
value" of the policy.  The above terms are as defined in the Code.  In addition,
we may take certain actions, described here and elsewhere in the policy, to meet
the definitions and limitations in the Code, based on our  interpretation of the
Code. Please see "Policy Changes -- Applicable Tax Law" for more information.

DEATH BENEFIT  GUARANTEE.  Subject to the conditions set forth below,  the death
benefit of this policy is guaranteed if the sum of premium payments  accumulated
at 4%, less any partial withdrawals  accumulated at 4%, is at least equal to the
sum of the Death Benefit Guarantee Premiums (shown on Page 3) accumulated at 4%,
and any  outstanding  loan and accrued  loan  interest  does not exceed the cash
surrender  value.  Certain  policy  changes  after  issue will  change the Death
Benefit Guarantee Premiums accordingly.

The death  benefit is  guaranteed  to  Insured's  attained  age 100 if the Death
Benefit is always Option A, or the later of the Insured's  attained age 80 or 15
years from issue if the Death Benefit is ever Option B.

MATURITY  BENEFIT.  If the  Insured  person is living on the Final  Policy  Date
defined in the Policy  Information  section,  we will pay you the amount in your
Policy  Account on that date minus any policy  loan and accrued  interest.  This
policy will then end.

96-300-5                             Page 6

<PAGE>


- --------------------------------------------------------------------------------
CHANGING THE FACE AMOUNT OF INSURANCE OR THE DEATH BENEFIT OPTION

You may change  the death  benefit  option or the Face  Amount of  Insurance  by
written request to us at our Administrative  Office, subject to our approval and
the following:

1. After the second policy year while this policy is in force, you may ask us to
   reduce the Face Amount of Insurance  but not to less than the minimum  amount
   for which we would then issue this policy under our rules. Any such reduction
   in the Face Amount of Insurance may not be less than $10,000.

2. After the second  policy year while this  policy is in force,  you can change
   your death benefit option. If you ask us to change from Option A to Option B,
   we will  decrease  the Face Amount of  Insurance by the amount in your Policy
   Account on the date the change takes effect. However, we reserve the right to
   decline to make such change if it would  reduce the Face Amount of  Insurance
   below the minimum  amount for which we would then issue this policy under our
   rules. We also reserve the right to request  evidence of  insurability  for a
   change to Option  B. If you ask us to  change  from  Option B to Option A, we
   will  increase  the Face  Amount of  Insurance  by the amount in your  Policy
   Account on the date the change takes effect.  Such decreases and increases in
   the Face Amount of Insurance  are made so that the death  benefit is the same
   immediately  before and after the change.

3. The  change  will take  effect at the  beginning  of the  policy  month  that
   coincides with or next follows the date we approve your request.

4. We reserve  the right to decline to make any change that we  determine  would
   cause this policy to fail to qualify as life insurance  under  applicable tax
   law as interpreted by us (see Page 16).

5. You may ask for a change by completing an application  for change,  which you
   can get from our agent or by writing to us at our  Administrative  Office.  A
   copy of your  application  for  change  will be  attached  to the new  Policy
   Information  section  that we will  issue  when the  change is made.  The new
   section and the application for change will become a part of this policy.  We
   may require you to return this policy to our Administrative  Office to make a
   policy change.

- --------------------------------------------------------------------------------

THE PREMIUMS YOU PAY

The minimum initial premium payment shown in the Policy  Information  section is
due on or before delivery of this policy. No insurance will take effect before a
premium at least equal to the minimum  initial  premium  payment is paid.  Other
premiums  may be paid at any time while  this  policy is in force and before the
Final Policy Date at our Administrative Office.

We will send premium  notices to you for the planned  periodic  premium shown in
the Policy Information  section. You may skip planned periodic premium payments.
However,  this may  adversely  affect the duration of the death benefit and your
policy's  values.  We will  assume  that any payment you make to us is a premium
payment, unless you tell us in writing that it is a loan repayment.

LIMITS. Each premium payment after the initial one must be at least $100. We may
increase  this  minimum  limit 90 days after we send you written  notice of such
increase.  We reserve  the right to require  evidence  of  insurability  for any
premium  payment  you may make  which is in excess of the  greater  of the Death
Benefit Guarantee Premium or the Planned Periodic Premium shown on Page 3.

We also  reserve the right not to accept  premium  payments or to return  excess
amounts  that we  determine  would  cause this policy to fail to qualify as life
insurance under applicable tax law as interpreted by us (see Page 16).

GRACE  PERIOD.  At the beginning of each policy  month,  the Net Cash  Surrender
Value will be compared to the total monthly  deductions  described on Page 9. If
the  Net  Cash  Surrender  Value  is  sufficient  to  cover  the  total  monthly
deductions, the policy is not in default.

If the Net Cash  Surrender  Value at the  beginning  of any policy month is less
than such  deductions for that month we will perform the following  calculations
to determine whether the policy is in default:

   1. Determine the Death  Benefit  Guarantee  Premium  fund.  The Death Benefit
      Guarantee Premium fund for any policy month is the accumulation of all the
      death benefit  guarantee  premiums  shown on Page 3 up to that month at 4%
      interest.

96-300-7                             Page 7


<PAGE>


   2. Determine the actual  premium fund. The actual premium fund for any policy
      month is the  accumulation  of all the  premiums  received  at 4% interest
      minus all withdrawals accumulated at 4% interest.

   3. If the result in Step 2 is greater  than or equal to the result in Step 1,
      and any loan and accrued loan interest does not exceed the Cash  Surrender
      Value, the policy is not in default.  The death benefit  guarantee will be
      in effect and monthly  deductions in excess of the Policy  Account will be
      waived.

   4. If the  result  of Step 2 is less  than  the  result  in Step 1, or if the
      result of Step 2 is greater  than or equal to the result in Step 1 and any
      loan and accrued  loan  interest  exceeds the Cash  Surrender  Value,  the
      policy is in default as of the first day of this policy month. This is the
      date of default.

If the Death Benefit  Guarantee  provision does not apply,  the  calculations in
Steps  1. - 4.  above  will  not be  performed.  In that  case,  if the Net Cash
Surrender  Value at the  beginning  of any policy month is less than the monthly
deductions for that month,  the policy is in default as of the first day of such
policy month.

If the policy is in default, we will send you and any assignee on our records at
last known  addresses  written notice stating that a grace period of 61 days has
begun as of the date of  default.  The  notice  will also  state  the  amount of
payment that is due.

The payment required will not be more than an amount  sufficient to increase the
Net Cash Surrender Value to cover all monthly  deductions for 3 months beginning
with  the  date of  default,  calculated  assuming  no  interest  or  investment
performance were credited to or charged against the Policy Account and no policy
changes were made.

If we do not receive such amount at our Administrative  Office before the end of
the grace period, we will then (1) withdraw and retain the entire amount in your
Policy  Account;  and (2) send a written  notice to you and any  assignee on our
records at last  known  addresses  stating  that this  policy has ended  without
value.

If we receive the requested  amount before the end of the grace period,  but the
Net  Cash  Surrender  Value  is  still   insufficient  to  cover  total  monthly
deductions,  we will send a written  notice that a new 61-day  grace  period has
begun and request an additional payment.

If the  insured  person dies during a grace  period,  we will pay the  Insurance
Benefit as described on Page 5.

RESTORING YOUR POLICY BENEFITS.  If this policy has ended without value, you may
restore policy benefits while the insured person is alive if you:

   1. Ask for restoration of policy benefits within 6 months from the end of the
      grace period; and

   2. Provide evidence of insurability satisfactory to us; and

   3. Make a required  payment.  The  required  payment will not be more than an
      amount sufficient to cover (i) the monthly administrative charges from the
      beginning of the grace period to the effective date of  restoration;  (ii)
      total monthly deductions for 3 months,  calculated from the effective date
      of restoration;  and (iii) the charge for applicable taxes and the premium
      sales charge associated with this payment. We will determine the amount of
      this  required  payment as if no interest or investment  performance  were
      credited to or charged against your Policy Account.

From the required payment we will deduct the charge for applicable taxes and the
premium  sales charge.  The policy  account on the date of  restoration  will be
equal to the balance of the required payment.

The effective date of the  restoration of policy  benefits will be the beginning
of the policy  month which  coincides  with or next  follows the date we approve
your request.

We  will  start  to make  monthly  charges  again  as of the  effective  date of
restoration.  The monthly administrative charges from the beginning of the grace
period to the  effective  date of  restoration  will be deducted from the Policy
Account as of the effective date of restoration.

96-300-7                             Page 8


<PAGE>


- --------------------------------------------------------------------------------
YOUR POLICY ACCOUNT AND HOW IT WORKS

PREMIUM PAYMENTS. When we receive your premium payments, we subtract the expense
charges shown in the table in the Policy Information section. We put the balance
(the net premium) into your Policy Account as of the date we receive the premium
payment at our Administrative Office, and before any deductions from your Policy
Account due on that date are made.  However, we will put the initial net premium
payment into your Policy Account as of the Register Date if it is later than the
date of receipt.  No premiums  will be applied to your Policy  Account until the
minimum initial premium payment is received at our Administrative Office.

MONTHLY  DEDUCTIONS.  At the  beginning of each policy month we make a deduction
from your Policy Account. Such deductions for any policy month is the sum of the
following amounts determined as of the beginning of that month:

o the monthly charge for mortality and expense risk;

o the monthly administrative charge;

o the monthly cost of insurance for the insured person; and

o the monthly cost of any benefits provided by riders to this policy.

The  monthly  cost  of  insurance  is the  sum of our  current  monthly  cost of
insurance  rate per $1000 of net amount at risk plus any extra charge per $1,000
of net  amount at risk shown in the Policy  Information  section,  times the net
amount at risk at the beginning of the policy month  divided by $1,000.  The net
amount at risk at any time is the death  benefit minus the amount in your Policy
Account at that time.

We will determine  cost of insurance  rates from time to time. Any change in the
cost of  insurance  rates we use will be as described in "Changes in Policy Cost
Factors"  on Page 16.  They will never be more than those  shown in the Table of
Guaranteed  Maximum Cost of  Insurance  Rates Per $1000 of Net Amount At Risk on
Page 4.

OTHER  DEDUCTIONS.  We also make the following other deductions from your Policy
Account as they occur:

o We deduct a withdrawal charge if you make a partial withdrawal of the Net Cash
  Surrender Value (see Page 12).

o We deduct a charge for certain transfers (see Page 10).

- --------------------------------------------------------------------------------

YOUR INVESTMENT OPTIONS

ALLOCATIONS.  This  policy  provides  investment  options for the amount in your
Policy Account.  Amounts put into your Policy Account and deductions from it are
allocated to the investment  funds of our SA and to the unloaned  portion of our
GIA at your  direction.  You  specified  your  initial  premium  allocation  and
deduction allocation  percentages in your application for this policy, a copy of
which is attached to this policy. Unless you change them, such percentages shall
also apply to subsequent premium and deduction allocations. However, any amounts
which are put into your Policy  Account prior to the  Allocation  Date and which
are to be  allocated  to the  investment  funds  of our  SA  will  initially  be
allocated  to (and monthly  deductions  taken from) the Money Market Fund of our
SA. The Allocation  Date is the first business day (see Page 11) twenty calendar
days after the date of issue of this policy.  On the  Allocation  Date, any such
amounts then in the Money Market Fund will be allocated in  accordance  with the
directions contained in your policy application.

Allocation  percentages must be zero or a whole number not greater than 100. The
sum of the  premium  allocation  percentages  and  of the  deduction  allocation
percentages must each equal 100.

You  may  change  such   allocation   percentages   by  written  notice  to  our
Administrative  Office.  A change  will take effect on the date we receive it at
our  Administrative  Office  except  for  changes  received  on or  prior to the
Allocation  Date which will take effect on the first  business day following the
Allocation Date.

96-300-9                             Page 9


<PAGE>


If we cannot make a monthly  deduction on the basis of the deduction  allocation
percentages then in effect,  we will make that deduction based on the proportion
that your unloaned value in our GIA and your values in the  investment  funds of
our SA bear to the total unloaned value in your Policy Account.

TRANSFERS.  At  your  written  request  to our  Administrative  Office,  we will
transfer amounts from your value in any investment fund of our SA to one or more
other funds of our SA or to our GIA. Any such  transfer  will take effect on the
date we receive your written request at our Administrative  Office.  However, no
transfers will be made prior to the Allocation Date.

Once  during  each  policy  year  you  may  ask us by  written  request  to  our
Administrative Office to transfer an amount you specify from your unloaned value
in our GIA to one or more investment funds of our SA. However, we will make such
a transfer  only if (1) we receive  your written  request at our  Administrative
Office within 30 days before or after a policy  anniversary;  and (2) the amount
you  specify  is not more than 25% of your  unloaned  value in our GIA as of the
date the transfer  takes  effect.  The transfer  will take effect on the date we
receive your written request for it at our Administrative  Office but not before
the policy anniversary.

We reserve the right to make a transfer charge up to $25.00 for each transfer of
amounts among your investment options.  The transfer charge, if any, is deducted
from the amounts  transferred  from the  investment  funds of our SA and the GIA
based on the proportion  that the amount  transferred  from each investment fund
and the GIA bears to the total amount  being  transferred.  A transfer  from the
Money  Market  Fund on the  Allocation  Date (if  applicable)  will not  incur a
transfer  charge.  If you ask us to transfer the entire  amount of your value in
the  investment  funds of our SA to our GIA,  we will not make a charge for that
transfer.

- --------------------------------------------------------------------------------

THE VALUE OF YOUR POLICY ACCOUNT

The amount in your Policy Account at any time is equal to the sum of the amounts
you then have in our GIA and the investment funds of our SA under this policy.

YOUR  VALUE IN OUR GIA.  The  amount you have in our GIA at any time is equal to
the amounts  allocated and transferred to it, plus the interest  credited to it,
minus amounts deducted, transferred and withdrawn from it.

We will credit the amount in our unloaned GIA with interest  rates we determine.
We will determine  such interest rates annually in advance for unloaned  amounts
in our GIA. The interest  rates we determine  each year will apply to the policy
year that follows the date of determination. Any change in the interest rates we
determine  will be as described in "Changes in Policy Cost  Factors" on Page 16.
Such interest rates will not be less than 4%.  Interest  accrues and is credited
on unloaned  amounts in the GIA daily.  However,  we will credit interest on the
initial  net premium  from the  Register  Date,  if it is later than the date of
receipt,  provided  that the  initial  premium is at least  equal to the minimum
initial premium shown on page 3 of the policy.

96-300-9                            Page 10


<PAGE>


We credit interest on the loaned portion of our GIA daily.  The interest rate we
credit to the loaned  portion of our GIA will be  determined at the beginning of
each  calendar  year at an annual rate up to 2% less than the loan interest rate
we charge.  However, we reserve the right to credit a lower rate than this if in
the future tax laws  change  such that our taxes on policy  loans or policy loan
interest are increased. In no event will we credit less than 4% a year.

YOUR  VALUE  IN THE  INVESTMENT  FUNDS  OF OUR SA.  The  amount  you  have in an
investment  fund of our SA under this  policy at any time is equal to the number
of units this policy then has in that fund  multiplied  by the fund's unit value
at that time.

Amounts allocated, transferred or added to an investment fund of our SA are used
to purchase  units of that fund;  units are redeemed  when amounts are deducted,
loaned,   transferred  or  withdrawn.   These  transactions  are  called  policy
transactions.

The number of units a policy has in an  investment  fund at any time is equal to
the number of units purchased minus the number of units redeemed in that fund to
that time. The number of units purchased or redeemed in a policy  transaction is
equal to the dollar amount of the policy transaction  divided by the fund's unit
value on the date of the policy transaction.  Policy transactions may be made on
any day.  The unit value that  applies to a  transaction  made on a business day
will be the  unit  value  for  that  day.  The  unit  value  that  applies  to a
transaction  made on a  non-business  day  will be the unit  value  for the next
business day.

We determine unit values for the  investment  funds of our SA at the end of each
business day. Generally,  a business day is any day we are open and the New York
Stock Exchange is open for trading.  A business day immediately  preceded by one
or more non-business  calendar days will include those non-business days as part
of that business  day. For example,  a business day which falls on a Monday will
consist of that Monday and the immediately preceding Saturday and Sunday.

The unit value of an  investment  fund of our SA on any business day is equal to
the  unit  value  for  that  fund  on the  immediately  preceding  business  day
multiplied by the net investment factor for that fund on that business day.

The net investment  factor for an investment  fund of our SA on any business day
is (a) divided by (b), minus (c), where:

(a) is the net asset value of the shares in designated investment companies that
belong to the  investment  fund at the close of  business on such  business  day
before  any  policy  transactions  are made on that day,  plus the amount of any
dividend or capital gain distribution  paid by the investment  companies on that
day;

(b) is the value of the assets in that  investment fund at the close of business
on the immediately  preceding  business day after all policy  transactions  were
made for that day; and

(c) is any charge for that day for taxes or amounts  set aside as a reserve  for
taxes.

The net asset value of an investment  company's  shares held in each  investment
fund shall be the value reported to us by that investment company.

96-300-11                           Page 11


<PAGE>



- --------------------------------------------------------------------------------
THE CASH SURRENDER VALUE OF THIS POLICY

CASH  SURRENDER  VALUE.  The  Cash  Surrender  Value on any date is equal to the
amount in your Policy Account on that date.

NET CASH  SURRENDER  VALUE.  The Net Cash  Surrender  Value is equal to the Cash
Surrender Value minus any policy loan and accrued loan interest. You may give up
this  policy  for its Net Cash  Surrender  Value at any time  while the  insured
person is living.  You may do this by sending  us a written  request  for it and
this policy to our Administrative Office. We will compute the Net Cash Surrender
Value as of the date we  receive  your  request  for it and this  policy  at our
Administrative  Office.  All insurance  coverage  under this policy ends on such
date.

PARTIAL NET CASH  SURRENDER  VALUE  WITHDRAWAL.  After the first policy year and
while the insured person is living, you may ask for a partial Net Cash Surrender
Value withdrawal by written request to our Administrative  Office.  Your request
will be subject  to our  approval  based on our rules in effect  when we receive
your  request.  The amount  withdrawn  from the  Policy  Account is equal to the
amount  requested plus an expense charge equal to the lesser of $25.00 and 2% of
the amount  withdrawn.  We have the right to decline a request for a partial Net
Cash Surrender Value withdrawal. A partial withdrawal will result in a reduction
in the Cash  Surrender  Value and in your  Policy  Account  equal to the  amount
withdrawn  plus the expense charge as well as a reduction in your death benefit.
If the death benefit is Option A, the  withdrawal  may also result in a decrease
in the face amount.

You  may  tell us how  much of each  partial  withdrawal  is to come  from  your
unloaned value in our GIA and from your values in each of the  investment  funds
of our SA. If you do not tell us or we cannot make the withdrawal  based on your
directions,  we will make the withdrawal and expense charge  deduction  based on
the  proportion  that  your  unloaned  value in our GIA and your  values  in the
investment  funds of our SA bear to the  total  unloaned  value  in your  Policy
Account.

Such  withdrawal  and  resulting  reduction  in the death  benefit,  in the Cash
Surrender  Value and in your  Policy  Account  will  take  effect on the date we
receive your written request at our  Administrative  Office.  We will send you a
new Policy  Information  section if a  withdrawal  results in a reduction in the
Face Amount of Insurance.  It will become a part of this policy.  We may require
you to return this policy to our Administrative Office to make a change.

- --------------------------------------------------------------------------------

HOW A LOAN CAN BE MADE

POLICY LOANS. You can take a loan on this policy while it has a loan value. This
policy  will be the only  security  for the loan.  Any amount on loan is part of
your Policy  Account  (see Page 11).  We refer to this as the loaned  portion of
your Policy Account.

LOAN  VALUE.  The loan value on any date is 90% of the Cash  Surrender  Value on
that date.

The amount of the loan may not be more than the loan  value.  If you  request an
increase to an existing loan, the additional  amount  requested will be added to
the amount of the existing loan and accrued loan interest.

96-300-11                           Page 12


<PAGE>


Your request for a policy loan must be in writing to our Administrative  Office.
You  may  tell us how  much of the  requested  loan is to be  allocated  to your
unloaned value in our GIA and your value in each investment fund of our SA. Such
values will be determined as of the date we receive your request.  If you do not
tell us or if we cannot  allocate  the loan on the basis of your  direction , we
will allocate it based on the proportion that your unloaned value in our GIA and
your values in the  investment  funds of our SA bear to the total unloaned value
in your Policy Account.

The loaned  portion of your Policy  Account will be  maintained as a part of our
GIA. Thus, when a loaned amount is allocated to an investment fund of our SA, we
will  redeem  units of that  investment  fund  sufficient  in value to cover the
amount of the loan so allocated and transfer that amount to our GIA.

LOAN INTEREST.  Interest on a loan accrues daily at an adjustable  loan interest
rate. We will determine the rate at the beginning of each calendar year, subject
to the following paragraphs.  It will apply to any new or outstanding loan under
the policy during the calendar year next following the date of determination.

The maximum loan  interest rate for a calendar year shall be the greater of: (1)
the "Published  Monthly  Average," as defined below, for the calendar month that
ends two months before the date of determination;  or (2) 5%. "Published Monthly
Average" means the Monthly Average  Corporates yield shown in Moody's  Corporate
Bond  Yield  Averages  published  by Moody's  Investors  Service,  Inc.,  or any
successor  thereto.  If such averages are no longer published,  we will use such
other averages as may be established by regulation by the insurance  supervisory
official of the jurisdiction in which this policy is delivered. In no event will
the loan  interest  rate for a calendar  year be greater  than the maximum  rate
permitted by applicable law. We reserve the right to establish a rate lower than
the maximum.

No change in the rate shall be less than 1/2 of 1% a year.  We may  increase the
rate  whenever the maximum  rate as  determined  by clause (1) of the  preceding
paragraph  exceeds the rate being  charged by 1/2 of 1% or more.  We will reduce
the rate to or  below  the  maximum  rate as  determined  by  clause  (1) of the
preceding  paragraph if such maximum is lower than the rate being charged by 1/2
of 1% or more.

We will notify you of the initial loan  interest  rate when you make a loan.  We
will also give you advance  written  notice of any increase in the interest rate
of any outstanding loan.

Loan  interest is due on each policy  anniversary.  If the  interest is not paid
when due,  then the  difference  between the loan  interest due and the interest
credited on the loaned portion of the GIA will be added to your outstanding loan
and allocated  based on the  proportion  that your unloaned value in our GIA and
your values in the  investment  funds of our SA bear to the total unloaned value
in your Policy Account.  The unpaid interest will then be treated as part of the
loaned amount and will bear interest at the loan rate.

When unpaid loan interest is allocated to an investment  fund of our SA, we will
redeem units of that  investment fund sufficient in value to cover the amount of
the interest so allocated and transfer that amount to our GIA.

LOAN REPAYMENT. You may repay all or part of a policy loan at any time while the
insured person is alive and this policy is in force.

Repayments will first be allocated to our GIA until you have repaid any unloaned
amounts that were allocated to our GIA. You may tell us how to allocate payments
above that amount  among our GIA and the  investment  funds of our SA. If you do
not tell us,  we will  make the  allocation  based on the  proportion  that your
unloaned value in our GIA and your values in the investment funds of our SA bear
to the total unloaned value in your Policy Account.

Failure to repay a policy loan or, to pay loan interest will not terminate  this
policy unless at the beginning of a policy month the Net Cash Surrender Value is
less than the total monthly  deduction  then due. In that case, the Grace Period
provision will apply (see Page 7).

A policy loan will have a permanent  effect on your  benefits  under this policy
even if it is repaid.

96-300-13                           Page 13


<PAGE>


- --------------------------------------------------------------------------------
OUR SEPARATE ACCOUNT(S) (SA)

We established and we maintain or SA under the laws of New York State.  Realized
and  unrealized  gains and  losses  from the  assets of our SA are  credited  or
charged against it without regard to our other income,  gains, or losses. Assets
are put in our SA to support  this  policy  and other  variable  life  insurance
policies.  Assets  may be put in our SA for other  purposes,  but not to support
contracts or policies other than variable contracts.

The assets of our SA are our  property.  The portion of its assets  equal to the
reserves  and  other  policy  liabilities  with  respect  to our SA will  not be
chargeable with liabilities arising out of any other business we conduct. We may
transfer  assets  of an  investment  fund in excess  of the  reserves  and other
liabilities  with  respect  to that fund to  another  investment  fund or to our
General Account.

INVESTMENT  FUNDS. Our SA consists of investment funds. Each fund may invest its
assets in a  separate  class of shares of a  designated  investment  company  or
companies or make direct investments in securities.  The investment funds of our
SA that you chose for your initial  allocations are shown on the application for
this  policy,  a copy of which is attached to this  policy.  We may from time to
time make other  investment funds available to you or we may create a new SA. We
will  provide  you  with  written  notice  of  all  material  details  including
investment objectives and all charges.

We have the right to change or add designated investment companies.  We have the
right to add or remove investment funds. We have the right to withdraw assets of
a class of policies to which this policy belongs from an investment fund and put
them in another  investment  fund.  We also have the right to combine any two or
more investment  funds. The term investment fund in this policy shall then refer
to any other investment fund in which the assets of a class of policies to which
this policy belongs were placed.

We have the right to:

1. register  or  deregister  any  SA  available  under  this  policy  under  the
   Investment Company Act of 1940;

2. run any SA available  under this policy  under the  direction of a committee,
   and discharge such committee at any time;

3. restrict or eliminate  any voting rights of policy  owners,  or other persons
   who have voting rights as to any SA available under this policy; and

4. operate any SA available  under this policy or one or more of its  investment
   funds by making direct  investments or in any other form. If we do so, we may
   invest  the assets of such SA or one or more of the  investment  funds in any
   legal investments. We will rely upon our own or outside counsel for advice in
   this  regard.  Also,  unless  otherwise  required  by law or  regulation,  an
   investment  adviser or any investment  policy may not be changed  without our
   consent.  If  required  by law or  regulation,  the  investment  policy of an
   investment  fund of any SA available under this policy will not be changed by
   us unless  approved by the  Superintendent  of Insurance of New York State or
   deemed  approved in accordance  with such law or regulation.  If so required,
   the  process  for  getting  such  approval  is on  file  with  the  insurance
   supervisory official of the jurisdiction in which this policy is delivered.

If  any  of  these  changes  result  in a  material  change  in  the  underlying
investments of an investment  fund of our SA, we will notify you of such change,
as required by law. If you have value in that  investment  fund, if you wish, we
will transfer it at your written  direction  from that fund (without  charge) to
another  fund of our SA or to our GIA,  and you may then change your premium and
deduction allocation percentages.

96-300-13                           Page 14


<PAGE>


- --------------------------------------------------------------------------------
OUR ANNUAL REPORT TO YOU

For each  policy  year we will send you a report for this  policy that shows the
current death  benefit,  the value you have in our GIA and the value you have in
each investment  fund of any SA available under this policy,  the Cash Surrender
Value and any policy loan with the current loan interest rate. It will also show
the premiums paid and any other  information as may be required by the insurance
supervisory official of the jurisdiction in which this policy is delivered.

- --------------------------------------------------------------------------------

HOW BENEFITS ARE PAID

You can have the Insurance Benefit, your Net Cash Surrender Value withdrawals or
your Policy  Account  payable on the Final Policy Date paid  immediately  in one
sum. Or, you can choose  another form of payment for all or part of them. If you
do not  arrange  for a specific  choice  before the  insured  person  dies,  the
beneficiary will have this right when the insured person dies. If you do make an
arrangement,  however, the beneficiary cannot change it after the insured person
dies.

Payments  under the following  options  will  not be affected by the  investment
experience  of any  investment  fund of our SA after  proceeds are applied under
such options.

The options are:

1. DEPOSIT:  The sum will be left on deposit for a period  mutually agreed upon.
   We will pay  interest  at the end of every  month,  every 3  months,  every 6
   months or every 12 months, as chosen.

2. INSTALLMENT PAYMENTS: There are two ways that we pay installments:

      A. FIXED PERIOD: We will pay the sum in equal installments for a specified
         number of years (not more than 30). The  installments  will be at least
         those shown in the Table of Guaranteed Payments on Page 18.

      B. FIXED AMOUNT:  We will pay the sum in  installments  as mutually agreed
         upon until the  original  sum,  together  with  interest  on the unpaid
         balance, is used up.

3. MONTHLY LIFE INCOME:  We will pay the sum as a monthly  income for life.  The
   amount of the  monthly  payment  will be at least  that shown in the Table of
   Guaranteed  Payments  on Page 18.  You may  choose  any one of three  ways to
   receive monthly life income. We will guarantee payments for at least 10 years
   (called "10 Years  Certain");  at least 20 years (called "20 Years Certain");
   or until  the  payments  we make  equal  the  original  sum  (called  "Refund
   Certain").

4. OTHER:  We will apply the sum under any other option  requested  that we make
   available at the time of payment.

The  payee  may name and  change  a  successor  payee  for any  amount  we would
otherwise pay to the payee's estate.

Any arrangements involving more than one of the options, or a payee who is not a
natural person (for example, a corporation) or who is a fiduciary, must have our
approval.  Also, details of all arrangements will be subject to our rules at the
time the arrangement takes effect. These include rules on: the minimum amount we
will  apply  under an option  and  minimum  amounts  for  installment  payments;
withdrawal  or  commutation  rights;  naming payees and  successor  payees;  and
proving age and survival.

Payment  choices (or any later changes) will be made and will take effect in the
same way as a change of  beneficiary.  Amounts  applied under these options will
not be subject to the claims of  creditors  or to legal  process,  to the extent
permitted by law,

96-300-15                           Page 15


<PAGE>



- --------------------------------------------------------------------------------
OTHER IMPORTANT INFORMATION

YOUR CONTRACT WITH US. This policy is issued in  consideration of payment of the
initial premium payment shown in the Policy Information section.

This policy, and the attached copy of the initial application and all subsequent
applications  to change  this  policy,  and all  additional  Policy  Information
sections added to this policy, make up the entire contract. The rights conferred
by this policy are in addition to those provided by applicable Federal and State
laws and regulations.

Only our Chairman of the Board,  our President or one of our Vice Presidents can
modify this  contract or waive any of our rights or  requirements  under it. The
person making these changes must put them in writing and sign them.

POLICY CHANGES -- APPLICABLE TAX LAW. For you and the beneficiary to receive the
tax  treatment  accorded to life  insurance  under Federal law, this policy must
qualify  initially and continue to qualify as life  insurance  under the Code or
successor law.  Therefore,  we have reserved earlier in this policy the right to
decline to accept premium  payments,  change death benefit  options,  change the
Face Amount of Insurance, or to make partial withdrawals,  that would cause this
policy  to fail  to  qualify  as  life  insurance  under  applicable  tax law as
interpreted by us. Further,  we reserve the right to make changes in this policy
or its  riders  (for  example,  in the  percentages  on  Page  6) or to  require
additional  premium  payments  or to make  distributions  from this policy or to
change  the Face  Amount of  Insurance  to the  extent we deem it  necessary  to
continue to qualify this policy as life  insurance.  Any such changes will apply
uniformly to all policies that are affected.  You will be given advance  written
notice of such changes.

CHANGES IN POLICY COST FACTORS.  Changes in policy cost factors  (interest rates
we credit,  cost of insurance  deductions,  expense  charges and  mortality  and
expense  risk  charges)  will be by class  and  based  upon  changes  in  future
expectations for such elements as: investment earnings, mortality,  persistency,
expenses  and taxes.  Any change in policy cost factors  will be  determined  in
accordance  with  procedures  and  standards  on  file,  if  required,  with the
insurance  supervisory  official  of the  jurisdiction  in which this  policy is
delivered.

WHEN THE POLICY IS  INCONTESTABLE.  We have the right to contest the validity of
this policy based on material  misstatements made in the initial application for
this policy. We also have the right to contest the validity of any policy change
or restoration based on material  misstatements made in any application for that
change or restoration.  However, we will not contest the validity of this policy
after it has been in effect  during the  lifetime of the insured  person for two
years from the date of issue shown in the Policy  Information  section.  We will
not contest any policy change that  requires  evidence of  insurability,  or any
restoration of this policy,  after the change or restoration  has been in effect
for two years during the insured person's lifetime.

No  statement  shall  be  used  to  contest  a  claim  unless  contained  in  an
application.

All statements made in an application are representations and not warranties.

See any additional benefit riders for modifications of this provision that apply
to them.

WHAT IF AGE OR SEX HAS BEEN  MISSTATED?  If the insured  person's age or sex has
been misstated on any application,  the death benefit and any benefits  provided
by riders to this policy  shall be those which  would be  purchased  by the most
recent  deduction  for the  cost of  insurance,  and  the  cost of any  benefits
provided by riders, at the correct age and sex.

96-300-15                           Page 16


<PAGE>


HOW THE  SUICIDE  EXCLUSION  AFFECTS  BENEFITS.  If the insured  person  commits
suicide (while sane or insane) within two years after the Date of Issue shown in
the Policy Information  section, our liability will be limited to the payment of
a single sum.  This sum will be equal to the premiums  paid,  minus any loan and
accrued loan interest and minus any partial withdrawal of the Net Cash Surrender
Value.  If the insured person commits  suicide (while sane or insane) within two
years after the effective date of a change that you asked for that increases the
death  benefit,  then our liability as to the increase in amount will be limited
to the payment of a single sum equal to any monthly cost of insurance deductions
made for such increase.

HOW WE MEASURE POLICY PERIODS AND ANNIVERSARIES. We measure policy years, policy
months,  and policy  anniversaries  from the  Register  Date shown in the Policy
Information  section.  Each policy month begins on the same day in each calendar
month as the day of the month in the Register Date.

HOW,  WHEN AND WHAT WE MAY DEFER.  We may not be able to obtain the value of the
assets of the investment  funds of our SA if: (1) the New York Stock Exchange is
closed;  or (2) the Securities and Exchange  Commission  requires  trading to be
restricted or declares an emergency.  During such times, as to amounts allocated
to the investment funds of our SA, we may defer:

1. Determination and payment of Net Cash Surrender Value withdrawals;

2. Determination  and payment of any death  benefit in excess of the Face Amount
   of Insurance;

3. Payment of loans;

4. Determination of the unit values of the investment funds of our SA; and

5. Any requested transfer or the transfer on the Allocation Date.

As to  amounts  allocated  to our  GIA,  we may  defer  payment  of any Net Cash
Surrender Value  withdrawal or loan amount for up to six months after we receive
a request for it. We will allow  interest,  at a rate of at least 3% a year,  on
any Net Cash Surrender  Value payment  derived from our GIA that we defer for 30
days or more.

THE BASIS WE USE FOR  COMPUTATION.  We provide Cash Surrender Values that are at
least  equal to those  required by law. If required to do so, we have filed with
the insurance  supervisory  official of the jurisdiction in which this policy is
delivered  a detailed  statement  of our method of  computing  such  values.  We
compute  reserves  under  this  policy by the  Commissioners  Reserve  Valuation
Method.

We base minimum cash  surrender  values and reserves on the  Commissioners  1980
Standard Ordinary, Male and Female, Smoker and Non-Smoker,  Mortality Tables. We
also use these  tables as the basis for  determining  maximum  insurance  costs,
taking account of sex, attained age,  underwriting class and Tobacco User status
of the insured person. We use an effective annual interest rate of 4%.

POLICY  ILLUSTRATIONS.  Upon request we will give you an  illustration of policy
values  based upon both  guaranteed  and current  cost factor  assumptions,  and
assumed rates of return. However, if you ask us to do this more than once in any
policy year, we reserve the right to charge you a fee for this service.

96-300-17                           Page 17


<PAGE>


                          TABLE OF GUARANTEED PAYMENTS

                    (MINIMUM AMOUNT FOR EACH $1,000 APPLIED)


                                    OPTION 2A

                            FIXED PERIOD INSTALLMENTS

   NUMBER                        MONTHLY                        ANNUAL
 OF YEARS'                       INSTALL-                       INSTALL-
INSTALLMENTS                      MENT                           MENT
- ------------                     -------                       -------

      1                          $84.28                       $1000.00
      2                           42.66                         506.17
      3                           28.79                         341.60
      4                           21.86                         259.33
      5                           17.70                         210.00

      6                           14.93                         177.12
      7                           12.95                         153.65
      8                           11.47                         136.07
      9                           10.32                         122.40
     10                            9.39                         111.47

     11                            8.64                         102.54
     12                            8.02                          95.11
     13                            7.49                          88.83
     14                            7.03                          83.45
     15                            6.64                          78.80

     16                            6.30                          74.73
     17                            6.00                          71.15
     18                            5.73                          67.97
     19                            5.49                          65.13
     20                            5.27                          62.58

     21                            5.08                          60.28
     22                            4.90                          58.19
     23                            4.74                          56.29
     24                            4.60                          54.55
     25                            4.46                          52.95

     26                            4.34                          51.48
     27                            4.22                          50.12
     28                            4.12                          48.87
     29                            4.02                          47.70
     30                            3.93                          46.61

If  installments  are paid  every 3 months,  they  will be 25.23% of the  annual
installments. If they are paid every 6 months, they will be 50.31% of the annual
installments.



                                    OPTION 3

                               MONTHLY LIFE INCOME


<TABLE>
<CAPTION>
                         10 Years Certain                  20 Years Certain                   Refund Certain
                    ----------------------------     -----------------------------     -----------------------------
      Age               Male          Female             Male           Female             Male          Female
- ----------------    -------------  -------------     --------------  -------------     -------------  --------------

   <S>                  <C>            <C>               <C>             <C>               <C>            <C>
      50                $3.48          $3.19             $3.42           $3.17             $3.37          $3.14
      51                 3.54           3.23              3.47            3.21              3.42           3.17
      52                 3.59           3.28              3.51            3.25              3.46           3.21
      53                 3.65           3.32              3.56            3.29              3.51           3.25
      54                 3.70           3.37              3.61            3.33              3.56           3.29

      55                 3.77           3.42              3.66            3.37              3.61           3.34
      56                 3.83           3.47              3.72            3.42              3.67           3.38
      57                 3.90           3.52              3.77            3.47              3.72           3.43
      58                 3.97           3.58              3.83            3.52              3.78           3.48
      59                 4.04           3.64              3.88            3.57              3.84           3.53

      60                 4.12           3.70              3.94            3.62              3.90           3.58
      61                 4.20           3.76              4.00            3.68              3.97           3.64
      62                 4.29           3.83              4.06            3.74              4.04           3.69
      63                 4.38           3.90              4.12            3.79              4.11           3.75
      64                 4.48           3.98              4.18            3.85              4.19           3.82

      65                 4.58           4.06              4.25            3.92              4.26           3.88
      66                 4.68           4.14              4.31            3.98              4.35           3.95
      67                 4.79           4.23              4.37            4.04              4.43           4.02
      68                 4.90           4.32              4.43            4.11              4.52           4.10
      69                 5.02           4.42              4.50            4.18              4.62           4.18

      70                 5.14           4.52              4.56            4.25              4.71           4.26
      71                 5.26           4.63              4.62            4.31              4.82           4.35
      72                 5.39           4.75              4.67            4.38              4.92           4.44
      73                 5.52           4.87              4.73            4.45              5.03           4.53
      74                 5.66           4.99              4.78            4.51              5.14           4.63

      75                 5.80           5.12              4.83            4.58              5.27           4.74
      76                 5.95           5.26              4.88            4.64              5.39           4.84
      77                 6.10           5.40              4.93            4.70              5.53           4.96
      78                 6.25           5.55              4.97            4.75              5.66           5.08
      79                 6.40           5.70              5.01            4.80              5.80           5.20

      80                 6.56           5.85              5.04            4.86              5.96           5.33
      81                 6.72           6.01              5.08            4.90              6.11           5.45
      82                 6.88           6.18              5.11            4.95              6.27           5.60
      83                 7.04           6.34              5.13            4.99              6.43           5.73
      84                 7.20           6.51              5.16            5.03              6.62           5.89
   85 & over             7.36           6.67              5.18            5.07              6.81           6.04
</TABLE>

Amounts for Monthly  Life Income are based on age nearest  birthday  when income
starts. Amounts for ages not shown will be furnished on request.

96-300-17                           Page 18

<PAGE>


EQUITABLE
VARIABLE LIFE INSURANCE COMPANY

A Stock Life Insurance Company
Home Office: 787 Seventh Avenue, New York, New York 10019-6018

Flexible Premium Variable Life Insurance  Policy.  Insurance  payable upon death
before Final  Policy Date.  Policy  Account less  outstanding  loans and accrued
interest is payable on Final Policy Date. Adjustable Death Benefit. Premiums may
be paid  while  insured  person is living  and  before  the Final  Policy  Date.
Premiums must be sufficient to keep the policy in force. Values provided by this
policy are based on declared interest rates, and on the investment experience of
the  investment  funds  of a  separate  account  which  in turn  depends  on the
investment  performance of the securities held by such investment fund. They are
not guaranteed as to dollar amount.  Investment options are described on Page 9.
This is a non-participating policy.

No. 96-300





INSURED PERSON    RICHARD ROE                             [EQUITABLE LOGO]

POLICY OWNER      ABC CORPORATION                         THE
                                                          EQUITABLE
FACE AMOUNT       $50,000
                                                          THE EQUITABLE
TARGET AMOUNT     $100,000                                LIFE ASSURANCE SOCIETY
                                                          OF THE UNITED STATES
DEATH BENEFIT     OPTION A (SEE PAGE 6)
                                                          VARIABLE LIFE
POLICY NUMBER     XX XXX XXX                              INSURANCE
                                                          POLICY

- --------------------------------------------------------------------------------

WE AGREE to pay the  Insurance  Benefit of this  policy and to provide its other
benefits and rights in accordance with its provisions.

                      FLEXIBLE PREMIUM VARIABLE LIFE POLICY

  This is a flexible  premium  variable life insurance  policy.  You can, within
  limits:

    o make premium payments at any time and in any amount;

    o change the death benefit option;

    o change the allocation of net premiums and deductions among your investment
      options; and

    o transfer amounts among your investment options.

  THE DEATH BENEFIT IS GUARANTEED TO THE INSURED'S ATTAINED AGE 100 IF THE DEATH
  BENEFIT IS ALWAYS OPTION A OR TO THE LATER OF ATTAINED AGE 80 OR 15 YEARS FROM
  ISSUE IF THE DEATH  BENEFIT IS EVER OPTION B, SUBJECT TO PREMIUMS  HAVING BEEN
  PAID IN ACCORDANCE WITH THE DEATH BENEFIT GUARANTEE PROVISION DESCRIBED IN THE
  POLICY.

  All of these rights and benefits  are subject to the terms and  conditions  of
  this policy.  All requests for policy  changes are subject to our approval and
  may require evidence of insurability.

  We will put your net premiums into your Policy Account.  You may then allocate
  them to one or more  investment  funds of our Separate  Account(s) (SA) and to
  our Guaranteed Interest Account (GIA).

  THE PORTION OF YOUR POLICY  ACCOUNT  THAT IS IN AN  INVESTMENT  FUND OF OUR SA
  WILL VARY UP OR DOWN  DEPENDING  ON THE UNIT  VALUE OF SUCH  INVESTMENT  FUND,
  WHICH IN TURN DEPENDS ON THE INVESTMENT  PERFORMANCE OF THE SECURITIES HELD BY
  THAT SA FUND.  THERE ARE NO  MINIMUM  GUARANTEES  AS TO SUCH  PORTION  OF YOUR
  POLICY ACCOUNT.

  The portion of your Policy Account that is in our GIA will  accumulate,  after
  deductions,  at rates of  interest we  determine.  Such rates will not be less
  than 4% a year.

  THE AMOUNT AND  DURATION  OF THE DEATH  BENEFIT  MAY BE  VARIABLE  OR FIXED AS
  DESCRIBED IN THIS POLICY.

  This is a non-participating policy.

  RIGHT TO EXAMINE POLICY. You may examine this policy and if for any reason you
  are not satisfied  with it, you may cancel it by returning  this policy with a
  written request for cancellation to our Administrative  Office by the 10th day
  after you receive it. If you do this,  we will refund the  premiums  that were
  paid on this policy.


/s/ Pauline Sherman                           /s/ James M. Benson
Pauline Sherman, Vice President & Secretary   James M. Benson, President & Chief
                                                               Executive Officer


No. 96-300


<PAGE>


CONTENTS
- --------

Policy Information  3

Table of Maximum Monthly Charges
for Benefits  4

Those Who Benefit from this Policy  5

The Insurance Benefit We Pay  5

Changing the Face Amount of Insurance
or the Death Benefit Option  7

The Premiums You Pay  7

Your Policy Account and How it
Works  9

Your Investment Options  9

The Value of Your Policy Account  11

The Cash Surrender Value of this
Policy  12

How a Loan Can Be Made  12

Our Separate Account(s) (SA)  14

Our Annual Report to You  15

How Benefits are Paid  15

Other Important Information  16


IN THIS POLICY:
- ---------------

"We," "our," and "us" mean The Equitable Life Assurance Society of the United
States.

"You" and "your" mean the owner of this policy at the time an owner's right is
exercised.

Unless otherwise stated, all references to interest in this policy are effective
annual rates of interest.

Attained age means age on the birthday nearest to the beginning of the current
policy year.


ADMINISTRATIVE OFFICE
- ---------------------

The address of our Administrative Office is shown on Page 3. You should send
premiums and correspondence to that address unless instructed otherwise.


Copies of the application for this policy and any additional benefit riders are
attached to the policy.


                                  INTRODUCTION

The premiums you pay, after  deductions are made in accordance with the Table of
Expense  Charges in the Policy  Information  section,  are put into your  Policy
Account.  Amounts in your Policy  Account are allocated at your direction to one
or more investment funds of our SA and to our GIA.

The investment funds of our SA invest in securities and other  investments whose
value is  subject  to  market  fluctuations  and  investment  risk.  There is no
guarantee of principal or investment experience.

Our GIA earns  interest at rates we declare in advance of each policy year.  The
rates are guaranteed for each policy year. The principal,  after deductions,  is
also guaranteed.

If death benefit Option A is in effect,  the death benefit is the Face Amount of
Insurance,  and the  amount of the death  benefit is fixed  except  when it is a
percentage of your Policy Account.  If death benefit Option B is in effect,  the
death  benefit is the Face  Amount of  Insurance  plus the amount in your Policy
Account.  The amount of the death benefit is variable.  Under either option, the
death  benefit  will never be less than a percentage  of your Policy  Account as
stated on Page 6.

The death benefit is  guaranteed to the Insured's  attained age 100 if the Death
Benefit is always  Option A or to the later of attained  age 80 or 15 years from
issue if the Death  Benefit is ever Option B,  subject to  premiums  having been
paid in accordance with the Death Benefit Guarantee  provision  described in the
policy.

We make  monthly  deductions  from your Policy  Account to cover the cost of the
benefits provided by this policy and the cost of any benefits provided by riders
to this policy.

This is only a summary of what this policy  provides.  You should read all of it
carefully. Its terms govern your rights and our obligations.


No. 96-300                                                                Page 2


<PAGE>


                               POLICY INFORMATION

      INSURED PERSON       RICHARD ROE

        POLICY OWNER       ABC CORPORATION

         FACE AMOUNT
      OF BASE POLICY       $ 50,000

         FACE AMOUNT
       OF TERM RIDER       $ 50,000
                           --------

       TARGET AMOUNT       $100,000
(BASE POLICY + TERM)

       DEATH BENEFIT       OPTION A (SEE PAGE 6)

       POLICY NUMBER       XX XXX XXX

         BENEFICIARY       MARGARET H. ROE                 SEPARATE ACCOUNT [FP]

       REGISTER DATE       JANUARY 3, 1996                 ISSUE AGE 35

       DATE OF ISSUE       JANUARY 3, 1996                 SEX MALE

    INSURED PERSON'S                                       PREFERRED
     RESIDENCE STATE       SPECIMEN                        NON-TOBACCO USER



A MINIMUM INITIAL PREMIUM PAYMENT OF $555.45 IS DUE ON OR BEFORE DELIVERY OF THE
POLICY.

THE PLANNED PERIODIC PREMIUM OF [$600.00] IS PAYABLE [SEMI-ANNUALLY].

PREMIUM PAYMENTS ARE FOR THE INSURANCE BENEFIT AND ANY ADDITIONAL BENEFIT RIDERS
LISTED.

SUPPLEMENTAL TERM INSURANCE ON INSURED - EXPIRY DATE - JANUARY 2, 2061

DEATH BENEFIT GUARANTEE PREMIUM FOR BASIC LIFE INSURANCE

                                            MONTHLY PREMIUM       PREMIUM PERIOD
                                            ---------------       --------------

                                            NOT APPLICABLE        NOT APPLICABLE
                                            --------------        --------------

THE PLANNED PERIODIC  PREMIUMS SHOWN ABOVE MAY NOT BE SUFFICIENT TO CONTINUE THE
POLICY AND LIFE INSURANCE  COVERAGE IN FORCE TO THE FINAL POLICY DATE,  WHICH IS
THE POLICY ANNIVERSARY  NEAREST THE INSURED PERSON'S 100TH BIRTHDAY.  THE PERIOD
FOR WHICH THE POLICY AND COVERAGE WILL CONTINUE IN FORCE WILL DEPEND ON: (1) THE
AMOUNT, TIMING AND FREQUENCY OF PREMIUM PAYMENTS; (2) CHANGES IN THE FACE AMOUNT
OF INSURANCE AND THE DEATH BENEFIT  OPTIONS;  (3) CHANGES IN THE INTEREST  RATES
CREDITED TO OUR GIA AND IN THE INVESTMENT PERFORMANCE OF THE INVESTMENT FUNDS OF
OUR SA; (4) CHANGES IN THE MONTHLY  DEDUCTIONS  FROM THE POLICY ACCOUNT FOR THIS
POLICY AND ANY  BENEFITS  PROVIDED  BY RIDERS TO THIS  POLICY;  AND (5) LOAN AND
PARTIAL NET CASH SURRENDER VALUE WITHDRAWAL ACTIVITY.


                                     PAGE 3
96-300-3                    (CONTINUED ON NEXT PAGE)


<PAGE>


            POLICY INFORMATION CONTINUED - POLICY NUMBER XX XXX XXX

       ----------- TABLE OF MAXIMUM AUTOMATIC EXPENSE CHARGES -----------

DEDUCTIONS FROM PREMIUM PAYMENTS:

   CHARGE FOR APPLICABLE TAXES (OTHER THAN TAXES DISCUSSED ON PAGE 11):

      [2.00%]  OF EACH  PREMIUM  PAYMENT.  WE RESERVE  THE RIGHT TO CHANGE  THIS
      PERCENTAGE  TO  CONFORM TO  CHANGES  IN THE LAW OR IF THE  INSURED  PERSON
      CHANGES RESIDENCE.

   PREMIUM SALES CHARGE:

      FOR POLICY YEARS 1-10: 5.50% OF EACH PREMIUM PAYMENT.
      FOR POLICY YEARS 11 AND LATER: 2.50% OF EACH PREMIUM PAYMENT.

DEDUCTIONS FORM YOUR POLICY ACCOUNT (THESE CHARGES ARE DEDUCTED AT THE BEGINNING
OF EACH POLICY MONTH):

   ADMINISTRATIVE CHARGE:

      FOR POLICY YEARS 1-3: $26.00 PER MONTH.
      FOR POLICY YEARS 4-10: $13.50 PER MONTH.
      FOR POLICY YEARS 11 AND LATER: $9.00 PER MONTH.

   FOR MORTALITY AND EXPENSE RISK:

      .03333% OF THE UNLOANED POLICY ACCOUNT VALUE.


                              ADMINISTRATIVE OFFICE
                              ---------------------

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                             SPECIMEN SERVICE CENTER
                               100 SPECIMEN STREET
                             CITY, STATE 10001-6018


96-300-3                       PAGE 3 - CONTINUED


<PAGE>


             POLICY INFORMATION CONTINUED - POLICY NUMBER XX XXX XXX

  ---------TABLE OF GUARANTEED MAXIMUM MONTHLY COST OF INSURANCE RATES---------
     PER $1,000 OF NET AMOUNT AT RISK (SEE PAGE 9) FOR BASIC LIFE INSURANCE

 INSURED                    INSURED                     INSURED
 PERSON'S                   PERSON'S                    PERSON'S
 ATTAINED                   ATTAINED                    ATTAINED
   AGE         RATE           AGE          RATE           AGE          RATE

   35          0.14094        55           0.65401        75           5.03724
   36          0.14762        56           0.72203        76           5.59039
   37          0.15680        57           0.79429        77           6.17549
   38          0.16682        58           0.87251        78           6.78686
   39          0.17851        59           0.96090        79           7.44038
   40          0.19103        60           1.05949        80           8.16249
   41          0.20607        61           1.16916        81           8.97320
   42          0.22110        62           1.29417        82           9.89813
   43          0.23865        63           1.43714        83          10.95204
   44          0.25619        64           1.59899        84          12.11846
   45          0.27709        65           1.77812        85          13.37460
   46          0.29966        66           1.97123        86          14.69860
   47          0.32391        67           2.18097        87          16.08129
   48          0.34984        68           2.40660        88          17.49682
   49          0.37912        69           2.65338        89          18.96601
   50          0.41009        70           2.93268        90          20.51212
   51          0.44693        71           3.30181        91          22.16549
   52          0.48965        72           3.61779        92          23.98724
   53          0.53742        73           4.04199        93          26.06643
   54          0.59276        74           4.52073        94          28.78427
                                                          95          32.81758
                                                          96          39.64294
                                                          97          53.06605
                                                          98          83.33238
                                                          99          83.33238



96-300-4                             PAGE 4
                            (CONTINUED ON NEXT PAGE)


<PAGE>


             POLICY INFORMATION CONTINUED - POLICY NUMBER XX XXX XXX

 ----------TABLE OF GUARANTEED MAXIMUM MONTHLY COST OF INSURANCE RATES----------
                PER $1,000 OF SUPPLEMENTAL TERM INSURANCE BENEFIT

 INSURED                     INSURED                     INSURED
 PERSON'S                    PERSON'S                    PERSON'S
 ATTAINED                    ATTAINED                    ATTAINED
   AGE        RATE             AGE        RATE             AGE          RATE

   35          0.14800         55          0.68684         75           5.29661
   36          0.15501         56          0.75828         76           5.87918
   37          0.16465         57          0.83419         77           6.49561
   38          0.17517         58          0.91635         78           7.13994
   39          0.18744         59          1.00921         79           7.82897
   40          0.20060         60          1.11279         80           8.59062
   41          0.21638         61          1.22801         81           9.44613
   42          0.23217         62          1.35937         82          10.42270
   43          0.25060         63          1.50960         83          11.53615
   44          0.26902         64          1.67968         84          12.76934
   45          0.29097         65          1.86795         85          14.09843
   46          0.31467         66          2.07093         86          15.50051
   47          0.34014         67          2.29141         87          16.96608
   48          0.36737         68          2.52862         88          18.46791
   49          0.39812         69          2.78811         89          20.02823
   50          0.43064         70          3.08183         90          21.67203
   51          0.46933         71          3.47009         91          23.43192
   52          0.51420         72          3.80253         92          25.37355
   53          0.56437         73          4.24890         93          27.59288
   54          0.62250         74          4.75279         94          30.49944
                                                           95          34.82486
                                                           96          42.17972
                                                           97          56.79054
                                                           98          83.33238
                                                           99          83.33238


96-300-4                       PAGE 4 - CONTINUED


<PAGE>


- --------------------------------------------------------------------------------

THOSE WHO BENEFIT FROM THIS POLICY

OWNER. The owner of this policy is the insured person unless otherwise stated in
the application, or later changed.

As the owner,  you are  entitled to exercise all the rights of this policy while
the insured person is living.  To exercise a right,  you do not need the consent
of anyone  who has only a  conditional  or  future  ownership  interest  in this
policy.

BENEFICIARY.  The  beneficiary  is an stated in the  application,  unless  later
changed.  The  beneficiary is entitled to the Insurance  Benefit of this policy.
One or  more  beneficiaries  for  the  Insurance  Benefit  can be  named  in the
application.  If more than one  beneficiary  is named,  they can be  classed  as
primary or contingent. If two or more persons are named in a class, their shares
in the benefit can be stated. The stated shares in the Insurance Benefit will be
paid to any primary  beneficiaries who survive the insured person. If no primary
beneficiaries  survive,  payment  will  be  made  to  any  surviving  contingent
beneficiaries.  Beneficiaries  who  survive  in the same  class  will  share the
Insurance Benefit equally, unless you have made another arrangement with us.

If there is no designated beneficiary living at the death of the insured person,
we will pay the Insurance Benefit to the insured person's  surviving children in
equal shares. If none survive, we will pay the insured person's estate.

CHANGING THE OWNER OR BENEFICIARY.  While the insured person is living,  you may
change the owner or beneficiary by written notice in a form  satisfactory to us.
You can get such a form from our agent or by writing to us at our Administrative
Office. The change will take effect on the date you sign the notice; however, it
will not apply to any payment we make or other  action we take before we receive
the notice. If you change the beneficiary,  any previous arrangement you made as
to a payment  option for benefits is cancelled.  You may choose a payment option
for the new beneficiary in accordance with "How Benefits Are Paid" on Page 15.

ASSIGNMENT.  You may assign this policy,  if we agree. In any event, we will not
be  bound  by an  assignment  unless  we  have  received  it in  writing  at our
Administrative  Office. Your rights and those of any other person referred to in
this policy will be subject to the assignment.  We assume no responsibility  for
the validity of an assignment.  An absolute  assignment  will be considered as a
change of ownership to the assignee.

- --------------------------------------------------------------------------------

THE INSURANCE BENEFIT WE PAY

We will pay the  Insurance  Benefit of this  policy to the  beneficiary  when we
receive  at our  Administrative  Office  (1) proof  satisfactory  to us that the
insured person died before the Final Policy Date; and (2) all other requirements
we deem  necessary  before  such  payment  may be made.  The  Insurance  Benefit
includes the following  amounts,  which we will  determine as of the date of the
insured person's death:

    o the death benefit described on Page 6;

    o PLUS any other benefits then due from riders to this policy;

    o MINUS any policy loan and accrued interest;

    o MINUS any  overdue  deductions  from your  Policy  Account if the  insured
      person dies during a grace period.

We will add interest to the resulting  amount in accordance with applicable law.
We will  compute  the  interest  at a rate we  determine,  but not less than the
greater of (a) the rate we are paying on the date of payment  under the  Deposit
Option on Page 15, or (b) the rate required by any  applicable  law.  Payment of
the Insurance  Benefit may also be affected by other  provisions of this policy.
See Pages 16 and 17,  where we specify  our right to  contest  the  policy,  the
suicide  exclusion,  and what happens if age or sex has been misstated.  Special
exclusions or limitations (if any) are listed in the Policy Information section.


96-300-5                                                                  Page 5


<PAGE>


DEATH  BENEFIT.  The death benefit at any time will be  determined  under either
Option A or Option B below,  whichever  you have chosen and is in effect at such
time.

Under  Option A, the death  benefit  is the  greater  of (a) the Face  Amount of
Insurance;  or (b) a  percentage  (see Table below) of the amount in your Policy
Account.  Under this option,  the amount of the death  benefit is fixed,  except
when it is determined by such percentage.

Under  Option B, the death  benefit  is the  greater  of (a) the Face  Amount of
Insurance plus the amount in your Policy Account; or (b) a percentage (see Table
below) of the amount in your Policy Account. Under this option the amount of the
death benefit is variable.

The percentages  referred to above are the percentages  from the following table
for the insured  person's age (nearest  birthday) at the beginning of the policy
year of determination.

                              TABLE OF PERCENTAGES

                    For ages not shown, the percentages shall
                decrease by a ratable portion for each full year

           INSURED                           INSURED
        PERSON'S AGE       PERCENTAGE     PERSON'S AGE      PERCENTAGE
        ------------       ----------     ------------      ----------

        40 and under          250%             65               120%

             45               215              70               115

             50               185          75 thru 95           105

             55               150              100              100

             60               130

Section  7702 of the  Internal  Revenue  Code of 1986,  as  amended  (i.e.,  the
"Code"),  gives a definition of life insurance which limits the amounts that may
be paid into a life insurance policy relative to the benefits it provides.  Even
if this policy states  otherwise,  at no time will the "future  benefits"  under
this policy be less than an amount such that the  "premiums  paid" do not exceed
the Code's "guideline premium limitations".  We may adjust the amount of premium
paid to meet these limitations.  Also, at no time will the "death benefit" under
the  policy  be less than the  "applicable  percentage"  of the "cash  surrender
value" of the policy.  The above terms are as defined in the Code.  In addition,
we may take certain actions, described here and elsewhere in the policy, to meet
the definitions and limitations in the Code, based on our  interpretation of the
Code. Please see "Policy Changes -- Applicable Tax Law" for more information.

DEATH BENEFIT  GUARANTEE.  Subject to the conditions set forth below,  the death
benefit of this policy is guaranteed if the sum of premium payments  accumulated
at 4%, less any partial withdrawals  accumulated at 4%, is at least equal to the
sum of the Death Benefit Guarantee Premiums (shown on Page 3) accumulated at 4%,
and any  outstanding  loan and accrued  loan  interest  does not exceed the cash
surrender  value.  Certain  policy  changes  after  issue will  change the Death
Benefit Guarantee Premiums accordingly.

The death  benefit is  guaranteed  to  Insured's  attained  age 100 if the Death
Benefit is always Option A, or the later of the Insured's  attained age 80 or 15
years from issue if the Death Benefit is ever Option B.

MATURITY  BENEFIT.  If the  Insured  person is living on the Final  Policy  Date
defined in the Policy  Information  section,  we will pay you the amount in your
Policy  Account on that date minus any policy  loan and accrued  interest.  This
policy will then end.


96-300-5                                                                  Page 6


<PAGE>


- --------------------------------------------------------------------------------

CHANGING THE FACE AMOUNT OF INSURANCE OR THE DEATH BENEFIT OPTION

You may change  the death  benefit  option or the Face  Amount of  Insurance  by
written request to us at our Administrative  Office, subject to our approval and
the following:

1.  After the second  policy year while this policy is in force,  you may ask us
    to reduce  the Face  Amount of  Insurance  but not to less than the  minimum
    amount for which we would then issue this policy  under our rules.  Any such
    reduction in the Face Amount of Insurance may not be less than $10,000.

2.  After the second  policy year while this policy is in force,  you can change
    your death benefit  option.  If you ask us to change from Option A to Option
    B, we will  decrease  the Face  Amount of  Insurance  by the  amount in your
    Policy Account on the date the change takes effect.  However, we reserve the
    right to decline to make such  change if it would  reduce the Face Amount of
    Insurance below the minimum amount for which we would then issue this policy
    under  our  rules.  We  also  reserve  the  right  to  request  evidence  of
    insurability for a change to Option B. If you ask us to change from Option B
    to Option A, we will  increase the Face Amount of Insurance by the amount in
    your Policy Account on the date the change takes effect.  Such decreases and
    increases in the Face Amount of Insurance are made so that the death benefit
    is the same immediately before and after the change.

3.  The  change  will take  effect at the  beginning  of the  policy  month that
    coincides with or next follows the date we approve your request.

4.  We reserve the right to decline to make any change that we  determine  would
    cause this policy to fail to qualify as life insurance under  applicable tax
    law as interpreted by us (see Page 16).

5.  You may ask for a change by completing an application for change,  which you
    can get from our agent or by writing to us at our  Administrative  Office. A
    copy of your  application  for  change  will be  attached  to the new Policy
    Information  section  that we will issue  when the  change is made.  The new
    section and the application for change will become a part of this policy. We
    may require you to return this policy to our Administrative Office to make a
    policy change.

- --------------------------------------------------------------------------------

THE PREMIUMS YOU PAY

The minimum initial premium payment shown in the Policy  Information  section is
due on or before delivery of this policy. No insurance will take effect before a
premium at least equal to the minimum  initial  premium  payment is paid.  Other
premiums  may be paid at any time while  this  policy is in force and before the
Final Policy Date at our Administrative Office.

We will send premium  notices to you for the planned  periodic  premium shown in
the Policy Information  section. You may skip planned periodic premium payments.
However,  this may  adversely  affect the duration of the death benefit and your
policy's  values.  We will  assume  that any payment you make to us is a premium
payment, unless you tell us in writing that it is a loan repayment.

LIMITS. Each premium payment after the initial one must be at least $100. We may
increase  this  minimum  limit 90 days after we send you written  notice of such
increase.  We reserve  the right to require  evidence  of  insurability  for any
premium  payment  you may make  which is in excess of the  greater  of the Death
Benefit Guarantee Premium or the Planned Periodic Premium shown on Page 3.

We also  reserve the right not to accept  premium  payments or to return  excess
amounts  that we  determine  would  cause this policy to fail to qualify as life
insurance under applicable tax law as interpreted by us (see Page 16).

GRACE  PERIOD.  At the beginning of each policy  month,  the Net Cash  Surrender
Value will be compared to the total monthly  deductions  described on Page 9. If
the  Net  Cash  Surrender  Value  is  sufficient  to  cover  the  total  monthly
deductions, the policy is not in default.

If the Net Cash  Surrender  Value at the  beginning  of any policy month is less
than such  deductions for that month we will perform the following  calculations
to determine whether the policy is in default:

    1.  Determine the Death Benefit  Guarantee  Premium fund.  The Death Benefit
        Guarantee  Premium fund for any policy month is the  accumulation of all
        the death benefit guarantee premiums shown on Page 3 up to that month at
        4% interest.


96-300-7                                                                  Page 7


<PAGE>


    2.  Determine  the actual  premium  fund.  The actual  premium  fund for any
        policy  month is the  accumulation  of all the  premiums  received at 4%
        interest minus all withdrawals accumulated at 4% interest.

    3.  If the result in Step 2 is  greater  than or equal to the result in Step
        1, and any loan and  accrued  loan  interest  does not  exceed  the Cash
        Surrender  Value,  the  policy  is not in  default.  The  death  benefit
        guarantee  will be in effect  and  monthly  deductions  in excess of the
        Policy Account will be waived.

    4.  If the  result  of Step 2 is less  than the  result in Step 1, or if the
        result of Step 2 is  greater  than or equal to the  result in Step 1 and
        any loan and accrued loan interest exceeds the Cash Surrender Value, the
        policy is in default as of the first day of this policy  month.  This is
        the date of default.

If the Death Benefit  Guarantee  provision does not apply,  the  calculations in
Steps  1. - 4.  above  will  not be  performed.  In that  case,  if the Net Cash
Surrender  Value at the  beginning  of any policy month is less than the monthly
deductions for that month,  the policy is in default as of the first day of such
policy month.

If the policy is in default, we will send you and any assignee on our records at
last known  addresses  written notice stating that a grace period of 61 days has
begun as of the date of  default.  The  notice  will also  state  the  amount of
payment that is due.

The payment required will not be more than an amount  sufficient to increase the
Net Cash Surrender Value to cover all monthly  deductions for 3 months beginning
with  the  date of  default,  calculated  assuming  no  interest  or  investment
performance were credited to or charged against the Policy Account and no policy
changes were made.

If we do not receive such amount at our Administrative  Office before the end of
the grace period, we will then (1) withdraw and retain the entire amount in your
Policy  Account;  and (2) send a written  notice to you and any  assignee on our
records at last  known  addresses  stating  that this  policy has ended  without
value.

If we receive the requested  amount before the end of the grace period,  but the
Net  Cash  Surrender  Value  is  still   insufficient  to  cover  total  monthly
deductions,  we will send a written  notice that a new 61-day  grace  period has
begun and request an additional payment.

If the  insured  person dies during a grace  period,  we will pay the  Insurance
Benefit as described on Page 5.

RESTORING YOUR POLICY BENEFITS.  If this policy has ended without value, you may
restore policy benefits while the insured person is alive if you:

    1.  Ask for  restoration of policy  benefits within 6 months from the end of
        the grace period; and

    2.  Provide evidence of insurability satisfactory to us; and

    3.  Make a required  payment.  The required payment will not be more than an
        amount sufficient to cover (i) the monthly  administrative  charges from
        the beginning of the grace period to the effective date of  restoration;
        (ii)  total  monthly  deductions  for  3  months,  calculated  from  the
        effective date of restoration; and (iii) the charge for applicable taxes
        and the premium  sales  charge  associated  with this  payment.  We will
        determine  the  amount of this  required  payment as if no  interest  or
        investment  performance  were credited to or charged against your Policy
        Account.

From the required payment we will deduct the charge for applicable taxes and the
premium  sales charge.  The policy  account on the date of  restoration  will be
equal to the balance of the required payment.

The effective date of the  restoration of policy  benefits will be the beginning
of the policy  month which  coincides  with or next  follows the date we approve
your request.

We  will  start  to make  monthly  charges  again  as of the  effective  date of
restoration.  The monthly administrative charges from the beginning of the grace
period to the  effective  date of  restoration  will be deducted from the Policy
Account as of the effective date of restoration.


96-300-7                                                                  Page 8


<PAGE>


- --------------------------------------------------------------------------------
YOUR POLICY ACCOUNT AND HOW IT WORKS

PREMIUM PAYMENTS. When we receive your premium payments, we subtract the expense
charges shown in the table in the Policy Information section. We put the balance
(the net premium) into your Policy Account as of the date we receive the premium
payment at our Administrative Office, and before any deductions from your Policy
Account due on that date are made.  However, we will put the initial net premium
payment into your Policy Account as of the Register Date if it is later than the
date of receipt.  No premiums  will be applied to your Policy  Account until the
minimum initial premium payment is received at our Administrative Office.

MONTHLY  DEDUCTIONS.  At the  beginning of each policy month we make a deduction
from your Policy Account.  Such deduction for any policy month is the sum of the
following amounts determined as of the beginning of that month:

o  the monthly charge for mortality and expense risk;

o  the monthly administrative charge;

o  the monthly cost of insurance for the insured person; and

o  the monthly cost of any benefits provided by riders to this policy.

The  monthly  cost  of  insurance  is the  sum of our  current  monthly  cost of
insurance  rate per $1000 of net amount at risk plus any extra charge per $1,000
of net  amount at risk shown in the Policy  Information  section,  times the net
amount at risk at the beginning of the policy month  divided by $1,000.  The net
amount at risk at any time is the death  benefit minus the amount in your Policy
Account at that time.

We will determine  cost of insurance  rates from time to time. Any change in the
cost of  insurance  rates we use will be as described in "Changes in Policy Cost
Factors"  on Page 16.  They will never be more than those  shown in the Table of
Guaranteed  Maximum Cost of  Insurance  Rates Per $1000 of Net Amount At Risk on
Page 4.

OTHER  DEDUCTIONS.  We also make the following other deductions from your Policy
Account as they occur:

o  We deduct a  withdrawal  charge if you make a partial  withdrawal  of the Net
   Cash Surrender Value (see Page 12).

o  We deduct a charge for certain transfers (see Page 10).

- --------------------------------------------------------------------------------

YOUR INVESTMENT OPTIONS

ALLOCATIONS.  This  policy  provides  investment  options for the amount in your
Policy Account.  Amounts put into your Policy Account and deductions from it are
allocated to the investment  funds of our SA and to the unloaned  portion of our
GIA at your  direction.  You  specified  your  initial  premium  allocation  and
deduction allocation  percentages in your application for this policy, a copy of
which is attached to this policy. Unless you change them, such percentages shall
also apply to subsequent premium and deduction allocations. However, any amounts
which are put into your Policy  Account prior to the  Allocation  Date and which
are to be  allocated  to the  investment  funds  of our  SA  will  initially  be
allocated  to (and monthly  deductions  taken from) the Money Market Fund of our
SA. The Allocation  Date is the first business day (see Page 11) twenty calendar
days after the date of issue of this policy.  On the  Allocation  Date, any such
amounts then in the Money Market Fund will be allocated in  accordance  with the
directions contained in your policy application.

Allocation  percentages must be zero or a whole number not greater than 100. The
sum of the  premium  allocation  percentages  and  of the  deduction  allocation
percentages must each equal 100.

You  may  change  such   allocation   percentages  by  written   notice  to  our
Administrative  Office.  A change  will take effect on the date we receive it at
our  Administrative  Office  except  for  changes  received  on or  prior to the
Allocation  Date which will take effect on the first  business day following the
Allocation Date.


96-300-9                                                                  Page 9


<PAGE>


If we cannot make a monthly  deduction on the basis of the deduction  allocation
percentages then in effect,  we will make that deduction based on the proportion
that your unloaned value in our GIA and your values in the  investment  funds of
our SA bear to the total unloaned value in your Policy Account.

TRANSFERS.  At  your  written  request  to our  Administrative  Office,  we will
transfer amounts from your value in any investment fund of our SA to one or more
other funds of our SA or to our GIA. Any such  transfer  will take effect on the
date we receive your written request at our Administrative  Office.  However, no
transfers will be made prior to the Allocation Date.

Once  during  each  policy  year  you  may  ask  us by  written  request  to our
Administrative Office to transfer an amount you specify from your unloaned value
in our GIA to one or more investment funds of our SA. However, we will make such
a transfer  only if (1) we receive  your written  request at our  Administrative
Office within 30 days before or after a policy  anniversary;  and (2) the amount
you  specify  is not more than 25% of your  unloaned  value in our GIA as of the
date the transfer  takes  effect.  The transfer  will take effect on the date we
receive your written request for it at our Administrative  Office but not before
the policy anniversary.

We reserve the right to make a transfer charge up to $25.00 for each transfer of
amounts among your investment options.  The transfer charge, if any, is deducted
from the amounts  transferred  from the  investment  funds of our SA and the GIA
based on the proportion  that the amount  transferred  from each investment fund
and the GIA bears to the total amount  being  transferred.  A transfer  from the
Money  Market  Fund on the  Allocation  Date (if  applicable)  will not  incur a
transfer  charge.  If you ask us to transfer the entire  amount of your value in
the  investment  funds of our SA to our GIA,  we will not make a charge for that
transfer.

- --------------------------------------------------------------------------------


THE VALUE OF YOUR POLICY ACCOUNT


The amount in your Policy Account at any time is equal to the sum of the amounts
you then have in our GIA and the investment funds of our SA under this policy.

YOUR  VALUE IN OUR GIA.  The  amount you have in our GIA at any time is equal to
the amounts  allocated and transferred to it, plus the interest  credited to it,
minus amounts deducted, transferred and withdrawn from it.

We will credit the amount in our unloaned GIA with interest  rates we determine.
We will determine  such interest rates annually in advance for unloaned  amounts
in our GIA. The interest  rates we determine  each year will apply to the policy
year that follows the date of determination. Any change in the interest rates we
determine  will be as described in "Changes in Policy Cost  Factors" on Page 16.
Such interest rates will not be less than 4%.  Interest  accrues and is credited
on unloaned  amounts in the GIA daily.  However,  we will credit interest on the
initial  net premium  from the  Register  Date,  if it is later than the date of
receipt,  provided  that the  initial  premium is at least  equal to the minimum
initial premium shown on page 3 of the policy.


96-300-9                                                                 Page 10


<PAGE>


We credit interest on the loaned portion of our GIA daily.  The interest rate we
credit to the loaned  portion of our GIA will be  determined at the beginning of
each  calendar  year at an annual rate up to 2% less than the loan interest rate
we charge.  However, we reserve the right to credit a lower rate than this if in
the future tax laws  change  such that our taxes on policy  loans or policy loan
interest are increased. In no event will we credit less than 4% a year.

YOUR  VALUE  IN THE  INVESTMENT  FUNDS  OF OUR SA.  The  amount  you  have in an
investment  fund of our SA under this  policy at any time is equal to the number
of units this policy then has in that fund  multiplied  by the fund's unit value
at that time.

Amounts allocated, transferred or added to an investment fund of our SA are used
to purchase  units of that fund;  units are redeemed  when amounts are deducted,
loaned,   transferred  or  withdrawn.   These  transactions  are  called  policy
transactions.

The number of units a policy has in an  investment  fund at any time is equal to
the number of units purchased minus the number of units redeemed in that fund to
that time. The number of units purchased or redeemed in a policy  transaction is
equal to the dollar amount of the policy transaction  divided by the fund's unit
value on the date of the policy transaction.  Policy transactions may be made on
any day.  The unit value that  applies to a  transaction  made on a business day
will be the  unit  value  for  that  day.  The  unit  value  that  applies  to a
transaction  made on a  non-business  day  will be the unit  value  for the next
business day.

We determine unit values for the  investment  funds of our SA at the end of each
business day. Generally,  a business day is any day we are open and the New York
Stock Exchange is open for trading.  A business day immediately  preceded by one
or more non-business  calendar days will include those non-business days as part
of that business  day. For example,  a business day which falls on a Monday will
consist of that Monday and the immediately preceding Saturday and Sunday.

The unit value of an  investment  fund of our SA on any business day is equal to
the  unit  value  for  that  fund  on the  immediately  preceding  business  day
multiplied by the net investment factor for that fund on that business day.

The net investment  factor for an investment  fund of our SA on any business day
is (a) divided by (b), minus(c), where:

(a) is the net asset value of the shares in designated investment companies that
belong to the  investment  fund at the close of  business on such  business  day
before  any  policy  transactions  are made on that day,  plus the amount of any
dividend or capital gain distribution  paid by the investment  companies on that
day;

(b) is the value of the assets in that  investment fund at the close of business
on the immediately  preceding  business day after all policy  transactions  were
made for that day; and

(c) is any charge for that day for taxes or amounts  set aside as a reserve  for
taxes.

The net asset value of an investment  company's  shares held in each  investment
fund shall be the value reported to us by that investment company.


96-300-11                                                                Page 11


<PAGE>



- --------------------------------------------------------------------------------

THE CASH SURRENDER VALUE OF THIS POLICY

CASH  SURRENDER  VALUE.  The  Cash  Surrender  Value on any date is equal to the
amount in your Policy Account on that date.

NET CASH  SURRENDER  VALUE.  The Net Cash  Surrender  Value is equal to the Cash
Surrender Value minus any policy loan and accrued loan interest. You may give up
this  policy  for its Net Cash  Surrender  Value at any time  while the  insured
person is living.  You may do this by sending  us a written  request  for it and
this policy to our Administrative Office. We will compute the Net Cash Surrender
Value as of the date we  receive  your  request  for it and this  policy  at our
Administrative  Office.  All insurance  coverage  under this policy ends on such
date.

PARTIAL NET CASH  SURRENDER  VALUE  WITHDRAWAL.  After the first policy year and
while the insured person is living, you may ask for a partial Net Cash Surrender
Value withdrawal by written request to our Administrative  Office.  Your request
will be subject  to our  approval  based on our rules in effect  when we receive
your  request.  The amount  withdrawn  from the  Policy  account is equal to the
amount  requested plus an expense charge equal to the lesser of $25.00 and 2% of
the amount  withdrawn.  We have the right to decline a request for a partial Net
Cash Surrender Value withdrawal. A partial withdrawal will result in a reduction
in the Cash  Surrender  Value  and in you  Policy  Account  equal to the  amount
withdrawn  plus the expense charge as well as a reduction in your death benefit.
If the death benefit is Option A, the  withdrawal  may also result in a decrease
in the face amount.

You  may  tell us how  much of each  partial  withdrawal  is to come  from  your
unloaned value in our GIA and from your values in each of the  investment  funds
of our SA. If you do not tell us or we cannot make the withdrawal  based on your
directions,  we will make the withdrawal and expense charge  deduction  based on
the  proportion  that  your  unloaned  value in our GIA and your  values  in the
investment  funds of our SA bear to the  total  unloaned  value  in your  Policy
Account.

Such withdrawal and resulting reduction in the death benefit, the Cash Surrender
Value and your  Policy  Account  will take  effect on the date we  receive  your
written  request  at our  Administrative  Office.  We will send you a new Policy
Information section if a withdrawal results in a reduction in the Face Amount of
Insurance.  It will become a part of this  policy.  We may require you to return
this policy to our Administrative Office to make a change.

- --------------------------------------------------------------------------------


HOW A LOAN CAN BE MADE


POLICY LOANS. You can take a loan on this policy while it has a loan value. This
policy  will be the only  security  for the loan.  Any amount on loan is part of
your Policy  Account  (see Page 11).  We refer to this as the loaned  portion of
your Policy Account.

LOAN  VALUE.  The value on any date is 90% of the Cash  Surrender  Value on that
date.

The amount of the loan may not be more than the loan  value.  If you  request an
increase to an existing loan, the additional  amount  requested will be added to
the amount of the existing loan and accrued loan interest.


96-300-11                                                                Page 12


<PAGE>


Your request for a policy loan must be in writing to our Administrative  Office.
You  may  tell us how  much of the  requested  loan is to be  allocated  to your
unloaned value in our GIA and your value in each investment fund of our SA. Such
values will be determined as of the date we receive your request.  If you do not
tell us, or if we cannot  allocate the loan on the basis of your  direction,  we
will allocate it based on the proportion that your unloaned value in our GIA and
your values in the  investment  funds of our SA bear to the total unloaned value
in your Policy Account.

The loaned  portion of your Policy  Account will be  maintained as a part of our
GIA. Thus, when a loaned amount is allocated to an investment fund of our SA, we
will  redeem  units of that  investment  fund  sufficient  in value to cover the
amount of the loan so allocated and transfer that amount to our GIA.

LOAN INTEREST.  Interest on a loan accrues daily at an adjustable  loan interest
rate. We will determine the rate at the beginning of each calendar year, subject
to the following paragraphs.  It will apply to any new or outstanding loan under
the policy during the policy year next following the date of determination.

The maximum loan  interest rate for a calendar year shall be the greater of: (1)
the "Published  Monthly  Average," as defined below, for the calendar month that
ends two months before the date of determination;  or (2) 5%. "Published Monthly
Average" means the Monthly Average  Corporates yield shown in Moody's  Corporate
Bond  Yield  Averages  published  by Moody's  Investors  Service,  Inc.,  or any
successor  thereto.  If such averages are no longer published,  we will use such
other averages as may be established by regulation by the insurance  supervisory
official of the jurisdiction in which this policy is delivered. In no event will
the loan  interest  rate for a calendar  year be greater  than the maximum  rate
permitted by applicable law. We reserve the right to establish a rate lower than
the maximum.

No change in the rate shall be less than 1/2 of 1% a year.  We may  increase the
rate  whenever the maximum  rate as  determined  by clause (1) of the  preceding
paragraph  exceeds the rate being  charged by 1/2 of 1% or more.  We will reduce
the rate to or  below  the  maximum  rate as  determined  by  clause  (1) of the
preceding  paragraph if such maximum is lower than the rate being charged by 1/2
of 1% or more.

We will notify you of the initial loan  interest  rate when you make a loan.  We
will also give you advance  written  notice of any increase in the interest rate
of any outstanding loan.

Loan  interest is due on each policy  anniversary.  If the  interest is not paid
when due, it will be added to your  outstanding loan and will then be treated as
part of the loaned  amount and bear  interest at the loan rate.  The  difference
between the loan interest due and the interest credited on the loaned portion of
the GIA is the net unpaid loan  interest.  The net unpaid loan  interest will be
allocated  based on the proportion  that your unloaned value in our GIA and your
values in the  investment  funds of our SA bear to the total  unloaned  value in
your Policy  Account.  When the net unpaid loan  interest is allocated to one or
more investment  funds of our SA, we will redeem units of those investment funds
sufficient  in value to cover the amount of interest so  allocated  and transfer
that amount to our GIA.

LOAN REPAYMENT. You may repay all or part of a policy loan at any time while the
insured person is alive and this policy is in force.

Repayments  will first be  allocated to our GIA until you have repaid any loaned
amounts that were allocated to our GIA. You may tell us how to allocate payments
above that amount  among our GIA and the  investment  funds of our SA. If you do
not tell us,  we will  make the  allocation  based on the  proportion  that your
unloaned value in our GIA and your values in the investment funds of our SA bear
to the total unloaned value in your Policy Account.

Failure to repay a policy loan or to pay loan interest  will not terminate  this
policy unless at the beginning of a policy month the Net Cash Surrender Value is
less than the total monthly  deduction  then due. In that case, the Grace Period
provision will apply (see Page 7).

A policy loan will have a permanent  effect on your  benefits  under this policy
even if it is repaid.


96-300-13                                                                Page 13


<PAGE>


- --------------------------------------------------------------------------------

OUR SEPARATE ACCOUNT(S) (SA)

We established and we maintain our SA under the laws of New York State. Realized
and  unrealized  gains and  losses  from the  assets of our SA are  credited  or
charged against it without regard to our other income,  gains, or losses. Assets
are put in our SA to support  this  policy  and other  variable  life  insurance
policies.  Assets  may be put in our SA for other  purposes,  but not to support
contracts or policies other than variable contracts.

The assets of our SA are our  property.  The portion of its assets  equal to the
reserves  and  other  policy  liabilities  with  respect  to our SA will  not be
chargeable with liabilities arising out of any other business we conduct. We may
transfer  assets  of an  investment  fund in excess  of the  reserves  and other
liabilities  with  respect  to that fund to  another  investment  fund or to our
General Account.

INVESTMENT  FUNDS. Our SA consists of investment funds. Each fund may invest its
assets in a  separate  class of shares of a  designated  investment  company  or
companies or make direct investments in securities.  The investment funds of our
SA that you chose for your initial  allocations are shown on the application for
this  policy,  a copy of which is attached to this  policy.  We may from time to
time make other  investment funds available to you or we may create a new SA. We
will  provide  you  with  written  notice  of  all  material  details  including
investment objectives and all charges.

We have the right to change or add designated investment companies.  We have the
right to add or remove investment funds. We have the right to withdraw assets of
a class of policies to which this policy belongs from an investment fund and put
them in another  investment  fund.  We also have the right to combine any two or
more investment  funds. The term investment fund in this policy shall then refer
to any other investment fund in which the assets of a class of policies to which
this policy belongs were placed.

We have the right to:

1.  register  or  deregister  any SA  available  under  this  policy  under  the
    Investment Company Act of 1940;

2.  run any SA available  under this policy under the  direction of a committee,
    and discharge such committee at any time;

3.  restrict or eliminate any voting rights of policy  owners,  or other persons
    who have voting rights as to any SA available under this policy; and

4.  operate any SA available  under this policy or one or more of its investment
    funds by making direct investments or in any other form. If we do so, we may
    invest the assets of such SA or one or more of the  investment  funds in any
    legal  investments.  We will rely upon our own or outside counsel for advice
    in this regard.  Also,  unless otherwise  required by law or regulation,  an
    investment  adviser or any investment  policy may not be changed without our
    consent.  If  required by law or  regulation,  the  investment  policy of an
    investment fund of any SA available under this policy will not be changed by
    us unless approved by the  Superintendent  of Insurance of New York State or
    deemed approved in accordance  with such law or regulation.  If so required,
    the  process  for  getting  such  approval  is on file  with  the  insurance
    supervisory official of the jurisdiction in which this policy is delivered.


If  any  of  these  changes  result  in a  material  change  in  the  underlying
investments of an investment  fund of our SA, we will notify you of such change,
as required by law. If you have value in that  investment  fund, if you wish, we
will transfer it at your written  direction  from that fund (without  charge) to
another  fund of our SA or to our GIA,  and you may then change your premium and
deduction allocation percentages.


96-300-13                                                                Page 14


<PAGE>


- --------------------------------------------------------------------------------

OUR ANNUAL REPORT TO YOU

For each  policy  year we will send you a report for this  policy that shows the
current death  benefit,  the value you have in our GIA and the value you have in
each investment  fund of any SA available under this policy,  the Cash Surrender
Value and any policy loan with the current loan interest rate. It will also show
the premiums paid and any other  information as may be required by the insurance
supervisory official of the jurisdiction in which this policy is delivered.

- --------------------------------------------------------------------------------

HOW BENEFITS ARE PAID

You can have the Insurance Benefit, your Net Cash Surrender Value withdrawals or
your Policy  Account  payable on the Final Policy Date paid  immediately  in one
sum. Or, you can choose  another form of payment for all or part of them. If you
do not  arrange  for a specific  choice  before the  insured  person  dies,  the
beneficiary will have this right when the insured person dies. If you do make an
arrangement,  however, the beneficiary cannot change it after the insured person
dies.

Payments  under the  following  options  will not be affected by the  investment
experience  of any  investment  fund of our SA after  proceeds are applied under
such options.

The options are:

1.  DEPOSIT:  The sum will be left on deposit for a period mutually agreed upon.
    We will pay  interest  at the end of every  month,  every 3 months,  every 6
    months or every 12 months, as chosen.

2.  INSTALLMENT PAYMENTS: There are two ways that we pay installments:

    A.  FIXED PERIOD: We will pay the sum in equal  installments for a specified
        number of years (not more than 30).  The  installments  will be at least
        those shown in the Table of Guaranteed Payments on Page 18.

    B.  FIXED AMOUNT:  We will pay the sum in  installments  as mutually  agreed
        upon  until the  original  sum,  together  with  interest  on the unpaid
        balance, is used up.

3.  MONTHLY LIFE INCOME:  We will pay the sum as a monthly  income for life. The
    amount of the  monthly  payment  will be at least that shown in the Table of
    Guaranteed  Payments  on Page 18.  You may  choose  any one of three ways to
    receive  monthly life  income.  We will  guarantee  payments for at least 10
    years  (called  "10 years  Certain");  at least 20 years  (called  "20 Years
    Certain");  or until the  payments  we make equal the  original  sum (called
    "Refund Certain").

4.  OTHER:  We will apply the sum under any other option  requested that we make
    available at the time of payment.

The  payee  may name and  change  a  successor  payee  for any  amount  we would
otherwise pay to the payee's estate.

Any arrangements involving more than one of the options, or a payee who is not a
natural person (for example, a corporation) or who is a fiduciary, must have our
approval.  Also, details of all arrangements will be subject to our rules at the
time the arrangement takes effect. These include rules on: the minimum amount we
will  apply  under an option  and  minimum  amounts  for  installment  payments;
withdrawal  or  commutation  rights;  naming payees and  successor  payees;  and
proving age and survival.

Payment  choices (or any later changes) will be made and will take effect in the
same way as a change of  beneficiary.  Amounts  applied under these options will
not be subject to the claims of  creditors  or to legal  process,  to the extent
permitted by law.


96-300-15                                                                Page 15


<PAGE>


- --------------------------------------------------------------------------------

OTHER IMPORTANT INFORMATION

YOUR CONTRACT WITH US. This policy is issued in  consideration of payment of the
initial premium payment shown in the Policy Information section.

This policy, and the attached copy of the initial application and all subsequent
applications  to change  this  policy,  and all  additional  Policy  Information
sections added to this policy, make up the entire contract. The rights conferred
by this policy are in addition to those provided by applicable Federal and State
laws and regulations.

Only our Chairman of the Board,  our President or one of our Vice Presidents can
modify this  contract or waive any of our rights or  requirements  under it. The
person making these changes must put them in writing and sign them.

POLICY CHANGES -- APPLICABLE TAX LAW. For you and the beneficiary to receive the
tax  treatment  accorded to life  insurance  under Federal law, this policy must
qualify  initially and continue to qualify as life  insurance  under the Code or
successor law.  Therefore,  we have reserved earlier in this policy the right to
decline to accept premium  payments,  change death benefit  options,  change the
Face Amount of Insurance, or to make partial withdrawals,  that would cause this
policy  to fail  to  qualify  as  life  insurance  under  applicable  tax law as
interpreted by us. Further,  we reserve the right to make changes in this policy
or its  riders  (for  example,  in the  percentages  on  Page  6) or to  require
additional  premium  payments  or to make  distributions  from this policy or to
change  the Face  Amount of  Insurance  to the  extent we deem it  necessary  to
continue to qualify this policy as life  insurance.  Any such changes will apply
uniformly to all policies that are affected.  You will be given advance  written
notice of such changes.

CHANGES IN POLICY COST FACTORS.  Changes in policy cost factors  (interest rates
we credit,  cost of insurance  deductions,  expense  charges and  mortality  and
expense  risk  charges)  will be by class  and  based  upon  changes  in  future
expectations for such elements as: investment earnings, mortality,  persistency,
expenses  and taxes.  Any change in policy cost factors  will be  determined  in
accordance  with  procedures  and  standards  on  file,  if  required,  with the
insurance  supervisory  official  of the  jurisdiction  in which this  policy is
delivered.

WHEN THE POLICY IS  INCONTESTABLE.  We have the right to contest the validity of
this policy based on material  misstatements made in the initial application for
this policy. We also have the right to contest the validity of any policy change
or restoration based on material  misstatements made in any application for that
change or restoration.  However, we will not contest the validity of this policy
after it has been in effect  during the  lifetime of the insured  person for two
years from the date of issue shown in the Policy  Information  section.  We will
not contest any policy change that  requires  evidence of  insurability,  or any
restoration of this policy,  after the change or restoration  has been in effect
for two years during the insured person's lifetime.

No  statement  shall  be  used  to  contest  a  claim  unless  contained  in  an
application.

All statements made in an application are representations and not warranties.

See any additional benefit riders for modifications of this provision that apply
to them.

WHAT IF AGE OR SEX HAS BEEN  MISSTATED?  If the insured  person's age or sex has
been misstated on any application,  the death benefit and any benefits  provided
by riders to this policy  shall be those which  would be  purchased  by the most
recent  deduction  for the  cost of  insurance,  and  the  cost of any  benefits
provided by riders, at the correct age and sex.


96-300-15                                                                Page 16


<PAGE>


HOW THE  SUICIDE  EXCLUSION  AFFECTS  BENEFITS.  If the Insured  person  commits
suicide (while sane or insane) within two years after the Date of Issue shown in
the Policy Information  section, our liability will be limited to the payment of
a single sum.  This sum will be equal to the premiums  paid,  minus any loan and
accrued loan interest and minus any partial withdrawal of the Net Cash Surrender
Value.  If the insured person commits  suicide (while sane or insane) within two
years after the effective date of a change that you asked for that increases the
death  benefit,  then our liability as to the increase in amount will be limited
to the payment of a single sum equal to any monthly cost of insurance deductions
made for such increase.

HOW WE MEASURE POLICY PERIODS AND ANNIVERSARIES. We measure policy years, policy
months,  and policy  anniversaries  from the  Register  Date shown in the Policy
Information  section.  Each policy month begins on the same day in each calendar
month as the day of the month in the Register Date.

HOW,  WHEN AND WHAT WE MAY DEFER.  We may not be able to obtain the value of the
assets of the investment  funds of our SA if: (1) the New York Stock Exchange is
closed;  or (2) the Securities and Exchange  Commission  requires  trading to be
restricted or declares an emergency.  During such times, as to amounts allocated
to the investment funds of our SA, we may defer:

1. Determination and payment of Net Cash Surrender Value withdrawals;

2. Determination  and payment of any death  benefit in excess of the Face Amount
   of Insurance;

3. Payment of loans;

4. Determination of the unit values of the investment divisions of our SA; and

5. Any requested transfer or the transfer on the Allocation Date.

As to  amounts  allocated  to our  GIA,  we may  defer  payment  of any Net Cash
Surrender Value  withdrawal or loan amount for up to six months after we receive
a request for it. We will allow  interest,  at a rate of at least 3% a year,  on
any Net Cash Surrender  Value payment  derived from our GIA that we defer for 30
days or more.

THE BASIS WE USE FOR  COMPUTATION.  We provide Cash Surrender Values that are at
least  equal to those  required by law. If required to do so, we have filed with
the insurance  supervisory  official of the jurisdiction in which this policy is
delivered  a detailed  statement  of our method of  computing  such  values.  We
compute  reserves  under  this  policy by the  Commissioners  Reserve  Valuation
Method.

We base minimum cash  surrender  values and reserves on the  Commissioners  1980
Standard Ordinary Male and Female,  Smoker and Non-Smoker,  Mortality Tables. We
also use these  tables as the basis for  determining  maximum  insurance  costs,
taking account of sex, attained age,  underwriting class and Tobacco User status
of the insured person. We use an effective annual interest rate of 4%.

POLICY  ILLUSTRATIONS.  Upon request we will give you an  illustration of policy
values  based upon both  guaranteed  and  current  cost factor  assumptions  and
assumed rates of return. However, if you ask us to do this more than once in any
policy year, we reserve the right to charge you a fee for this service.


96-300-17                                                                Page 17


<PAGE>


                          TABLE OF GUARANTEED PAYMENTS
                    (MINIMUM AMOUNT FOR EACH $1,000 APPLIED)


                                    OPTION 2A

                            FIXED PERIOD INSTALLMENTS
                            -------------------------

        Number
       of Years'                 Monthly                   Annual
     Installments              Installment               Installment
     ------------              -----------               -----------

           1                       $84.28                  $1,000.00
           2                        42.66                     506.17
           3                        28.79                     341.60
           4                        21.86                     259.33
           5                        17.70                     210.00

           6                        14.93                     177.12
           7                        12.95                     153.65
           8                        11.47                     136.07
           9                        10.32                     122.40
          10                         9.39                     111.47

          11                         8.64                     102.54
          12                         8.02                      95.11
          13                         7.49                      88.83
          14                         7.03                      83.45
          15                         6.64                      78.80

          16                         6.30                      74.73
          17                         6.00                      71.15
          18                         5.73                      67.97
          19                         5.49                      65.13
          20                         5.27                      62.58

          21                         5.08                      60.28
          22                         4.90                      58.19
          23                         4.74                      56.29
          24                         4.60                      54.55
          25                         4.46                      52.95

          26                         4.34                      51.48
          27                         4.22                      50.12
          28                         4.12                      48.87
          29                         4.02                      47.70
          30                         3.93                      46.61

If  installments  are paid  every 3 months,  they  will be 25.23% of the  annual
installments. If they are paid every 6 months, they will be 50.31% of the annual
installments.


                                    OPTION 3

                               MONTHLY LIFE INCOME
                               -------------------

                 10 Years Certain        20 Years Certain     Refund Certain
                 ----------------        ----------------     --------------
   AGE           Male      Female        Male     Female      Male     Female
                 ----      ------        ----     ------      ----     ------

    50           $3.48      $3.19        $3.42     $3.17      $3.37    $3.14
    51            3.54       3.23         3.47      3.21       3.42     3.17
    52            3.59       3.28         3.51      3.25       3.46     3.21
    53            3.65       3.32         3.56      3.29       3.51     3.25
    54            3.70       3.37         3.61      3.33       3.56     3.29

    55            3.77       3.42         3.66      3.37       3.61     3.34
    56            3.83       3.47         3.72      3.42       3.67     3.38
    57            3.90       3.52         3.77      3.47       3.72     3.43
    58            3.97       3.58         3.83      3.52       3.78     3.48
    59            4.04       3.64         3.88      3.57       3.84     3.53

    60            4.12       3.70         3.94      3.62       3.90     3.58
    61            4.20       3.76         4.00      3.68       3.97     3.64
    62            4.29       3.83         4.06      3.74       4.04     3.69
    63            4.38       3.90         4.12      3.79       4.11     3.75
    64            4.48       3.98         4.18      3.85       4.19     3.82

    65            4.58       4.06         4.25      3.92       4.26     3.88
    66            4.68       4.14         4.31      3.98       4.35     3.95
    67            4.79       4.23         4.37      4.04       4.43     4.02
    68            4.90       4.32         4.43      4.11       4.52     4.10
    69            5.02       4.42         4.50      4.18       4.62     4.18

    70            5.14       4.52         4.56      4.25       4.71     4.26
    71            5.26       4.63         4.62      4.31       4.82     4.35
    72            5.39       4.75         4.67      4.38       4.92     4.44
    73            5.52       4.87         4.73      4.45       5.03     4.53
    74            5.66       4.99         4.78      4.51       5.14     4.63

    75            5.80       5.12         4.83      4.58       5.27     4.74
    76            5.95       5.26         4.88      4.64       5.39     4.84
    77            6.10       5.40         4.93      4.70       5.53     4.96
    78            6.25       5.55         4.97      4.75       5.66     5.08
    79            6.40       5.70         5.01      4.80       5.80     5.20

    80            6.56       5.85         5.04      4.86       5.96     5.33
    81            6.72       6.01         5.08      4.90       6.11     5.45
    82            6.88       6.18         5.11      4.95       6.27     5.60
    83            7.04       6.34         5.13      4.99       6.43     5.73
    84            7.20       6.51         5.16      5.03       6.62     5.89
85 & over         7.36       6.67         5.18      5.07       6.81     6.04

Amounts for Monthly  Life Income are based on age nearest  birthday  when income
starts. Amounts for ages not shown will be furnished on request.


96-300-17                                                                Page 18


<PAGE>


THE EQUITABLE
LIFE ASSURANCE SOCIETY OF THE UNITED STATES


A Stock Life Insurance Company
Home Office:  787 Seventh Avenue, New York, New York  10019-6018

           Flexible Premium Variable Life Insurance  Policy.  Insurance  payable
           upon death before Final Policy Date.  Policy Account less outstanding
           loans  and  accrued   interest  is  payable  on  Final  Policy  Date.
           Adjustable  Death Benefit.  Premiums may be paid while insured person
           is  living  and  before  the  Final  Policy  Date.  Premiums  must be
           sufficient  to keep the  policy in  force.  Values  provided  by this
           policy are based on declared  interest  rates,  and on the investment
           experience  of the  investment  funds of a separate  account which in
           turn depends on the investment  performance of the securities held by
           such  investment  fund.  They are not guaranteed as to dollar amount.
           Investment   options   are   described   on   Page   9.   This  is  a
           non-participating policy.


           No. 96-300





NAME CHANGE ENDORSEMENT

In this endorsement, "your" means the Owner of the policy at the time an Owner's
right is exercised.

- --------------------------------------------------------------------------------

EFFECTIVE DATE: JANUARY 1, 1997

This endorsement is made part of your policy as of its Effective Date. It should
be attached to and kept with your policy.

Effective January 1, 1997, Equitable Variable Life Insurance Company merged into
The Equitable Life Assurance Society of the United States.

The Equitable Life Assurance Society of the United States is now responsible for
all the liabilities and obligations of Equitable Variable Life Insurance Company
under this policy.  Wherever the name Equitable  Variable Life Insurance Company
appears in this policy,  the name The Equitable  Life  Assurance  Society of the
United  States  is hereby  substituted.  In all  other  respects,  the terms and
provisions of this policy remain unchanged and in full force and effect.


            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES


/s/ Pauline Sherman                          /s/ James M. Benson

Pauline Sherman,                             James M. Benson,
Vice President & Secretary                   President & Chief Executive Officer


S.97-1




- --------------------------------------------------------------------------------
SUPPLEMENTAL TERM INSURANCE
RIDER ON THE INSURED


In this  rider,  "we,"  "our" and "us" mean  
Equitable  Variable  Life  Insurance
Company. "You" means the owner of the 
policy at the time an owner's right is
exercised.

- --------------------------------------------------------------------------------

THIS RIDER'S BENEFIT.  We will pay to the Beneficiary the term insurance benefit
in effect under this rider at the insured person's death,  when we receive proof
that the insured person died before this rider's Expiry Date shown on the policy
page 3.

The term  insurance  benefit is equal to the face  amount of this rider shown on
page 3 of the policy.  However, if the death benefit of the policy to which this
rider is attached is  calculated to be a percentage of the amount in your Policy
Account,  the term insurance  benefit will instead be determined as follows:  a)
for Death  Benefit  Option A, the term  insurance  benefit will equal the Target
Amount shown on the policy page 3 minus the base policy death benefit; or b) for
Death Benefit Option B, the term insurance  benefit will equal the Target Amount
shown on the policy page 3 plus the Policy  Account  minus the base policy death
benefit. This will not be less than zero in either case.

After the second  policy  year  while this rider is in force,  you may ask us to
decrease  the  Target  Amount  of  insurance  but not to less  than the  minimum
combination of base policy face amount plus rider face amount for which we would
then issue this policy and this rider.  Any such  reduction in the Target Amount
of  insurance  may not be less than  $10,000.  A  requested  decrease  in Target
Amount,  or a partial  withdrawal  that  would  result in a  decrease  in Target
Amount, will be allocated between the base policy and the rider in proportion to
their  respective  face amounts at issue.  However,  we will not reduce the base
policy  face amount  below the minimum  amount for which we would then issue the
policy.  The decrease will take effect at the beginning of the policy month that
coincides with or next follows the date we approve your request.

Death  benefit  option  changes  under the policy may result in an  increase  or
decrease in the Target  Amount of  insurance.  Such  increases and decreases are
made so that the sum of the death  benefits  from the  policy and this rider are
the same immediately before and after the change.  However, we reserve the right
to  decline  to make  such  change if it would  result in less than the  minimum
combination of base policy face amount plus rider face amount for which we would
then issue this policy and this rider.

THIS RIDER'S COST.  While this rider is in effect,  its charge will be a part of
the monthly  deduction from the Policy  Account.  The monthly cost is the sum of
our current  monthly cost of insurance rate at the beginning of the policy month
plus any extra  charge per $1000 of base  policy net amount at risk shown in the
Policy Information section, times the term insurance benefit at the beginning of
the policy  month  divided by $1000.  The monthly rate for this benefit for each
$1,000 of term  insurance  benefit in effect under this rider will be determined
by us from time to time.  The rate is based on the insured  person's sex,  issue
age, tobacco user status, underwriting  classification,  and the policy year. It
will never be more than the rate shown in the Table of Guaranteed  Maximum Rates
for Supplemental Term Insurance on Page 4 -- Continued of this policy.

NONCONVERTIBILITY. This rider may not be converted.

WHEN THIS RIDER WILL TERMINATE. This rider will not be in effect:

1. On and after its Expiry Date;

2. If the policy is terminated; or

3. If the rider face amount is reduced to zero due to a policy change.

HOW THIS RIDER  RELATES TO THE POLICY.  This rider is a part of the policy.  Its
benefit is subject to all the terms of this rider and the  policy.  However,  if
this rider is issued the provisions of the policy are modified as follows:

1. The Death Benefit Guarantee provision will not apply; and

2. The  calculations  described in steps 1-4 of the Grace Period  provision will
   not be performed.

                   Equitable Variable Life Insurance Company




  A    B    C    D                                            A    B    C    D
Pauline Sherman,                                                Joseph J. Melone
Vice President & Secretary                    Chairman & Chief Executive Officer

R96-100         Supplemental Term Insurance Rider On the Insured




SUPPLEMENTAL TERM INSURANCE
  RIDER ON THE INSURED

In this rider, "we", "our" and "us" mean The Equitable Life Assurance Society of
the United  States.  "You"  means the owner of the policy at the time an owner's
right is exercised.

- --------------------------------------------------------------------------------

THIS RIDER'S BENEFIT.  We will pay to the Beneficiary the term insurance benefit
in effect under this rider at the insured person's death,  when we receive proof
that the insured person died before this rider's Expiry Date shown on the policy
page 3.

The term  insurance  benefit is equal to the face  amount of this rider shown on
page 3 of the policy.  However, if the death benefit of the policy to which this
rider is attached is  calculated to be a percentage of the amount in your Policy
Account,  the term insurance  benefit will instead be determined as follows:  a)
for Death  Benefit  Option A, the term  insurance  benefit will equal the Target
Amount shown on the policy page 3 minus the base policy death benefit; or b) for
Death Benefit Option B, the term insurance  benefit will equal the Target Amount
shown on the policy page 3 plus the Policy  Account  minus the base policy death
benefit. This will not be less than zero in either case.

After the second  policy  year  while this rider is in force,  you may ask us to
decrease  the  Target  Amount  of  insurance  but not to less  than the  minimum
combination of base policy face amount plus rider face amount for which we would
then issue this policy and this rider.  Any such  reduction in the Target Amount
of  insurance  may not be less than  $10,000.  A  requested  decrease  in Target
Amount,  or a partial  withdrawal  that  would  result in a  decrease  in Target
Amount, will be allocated between the base policy and the rider in proportion to
their  respective  face amounts at issue.  However,  we will not reduce the base
policy  face amount  below the minimum  amount for which we would then issue the
policy.  The decrease will take effect at the beginning of the policy month that
coincides with or next follows the date we approve your request.

Death  benefit  option  changes  under the policy may result in an  increase  or
decrease in the Target  Amount of  insurance.  Such  increases and decreases are
made so that the sum of the death  benefits  from the  policy and this rider are
the same immediately before and after the change.  However, we reserve the right
to  decline  to make  such  change if it would  result in less than the  minimum
combination of base policy face amount plus rider face amount for which we would
then issue this policy and this rider.

THIS RIDER'S COST.  While this rider is in effect,  its charge will be a part of
the monthly  deduction from the Policy  Account.  The monthly cost is the sum of
our current  monthly cost of insurance rate at the beginning of the policy month
plus any extra  charge per $1,000 of base policy net amount at risk shown in the
Policy Information section, times the term insurance benefit at the beginning of
the policy month  divided by $1,000.  The monthly rate for this benefit for each
$1,000 of term  insurance  benefit in effect under this rider will be determined
by us from time to time. The rate is based on the insured  person's sex,  issue,
age, tobacco user status, underwriting  classification,  and the policy year. It
will never be more than the rate shown in the Table of Guaranteed  Maximum Rates
for Supplemental Term Insurance on Page 4 -- Continued of the policy.

NONCONVERTIBILITY.  This rider may not be converted.

WHEN THIS RIDER WILL TERMINATE.  This rider will not be in effect:

1. On and after its Expiry Date;

2. If the policy is terminated; or

3. If the rider face amount is reduced to zero due to a policy change.

HOW THIS RIDER  RELATES TO THE POLICY.  This rider is a part of the policy.  Its
benefit is subject to all the terms of this rider and the  policy.  However,  if
this rider is issued the provisions of the policy are modified as follows:

1. The Death Benefit Guarantee provision will not apply; and

2. The  calculations  described in steps 1-4 of the Grace Period  provision will
   not be performed.


           THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES



/s/ Pauline Sherman                          /s/ James M. Benson
Pauline Sherman, Vice President              James M. Benson, President & Chief
 & Secretary                                  Executive Officer


R96-100        Supplemental Term Insurance Rider On the Insured




SUBSTITUTION OF
    INSURED
        RIDER

In this rider,  "we",  "our" and "us" mean  Equitable  Variable  Life  Insurance
Company.  "You"  means the Owner of the policy at the time an  Owner's  right is
exercised.

- -------------------------------------------------------------------------------

After the second  policy year you may  substitute  coverage on the life of a new
insured person for coverage on the life of the original insured person,  subject
to conditions we determine.  The  conditions  include but are not limited to the
following:

1.  We must be satisfied that the new insured person is insurable for the amount
    of insurance applied for.

2.  The new insured  person must join in the  request for  substitution  and the
    owner of the  policy  must have an  insurable  interest  in the new  insured
    person.  If the  policy  is  assigned,  the  assignee  must  consent  to the
    substitution of coverage.

3.  The  substitution may be made as of the beginning of any policy month if the
    new insured person is not then over age 65.

4.  The new insured  person's  date of birth must not be later than the Register
    Date of the policy.

5.  This policy must be in effect on the date of  substitution  with all monthly
    deductions  from the  Policy  Account  having  been  made,  and with no such
    deductions or premiums then being waived nor amounts  credited to the Policy
    Account by a disability rider.

6.  Within 31 days before the date of substitution, we must receive: (a) written
    request for the  substitution on our  application  form; (b) evidence of the
    new insured person's insurability  satisfactory to us; and (c) any extra sum
    we may require.

7.  Insurance on the original  insured  person will cease when  insurance on the
    new insured person takes effect.

8.  Any  additional  benefit riders in effect under the policy will terminate at
    the time of  substitution  of insureds.  You may apply for any of them as to
    the new insured  person.  The issue of such riders will  require our consent
    and evidence of insurability satisfactory to us.

9.  In our  determination  the substitution must not affect the qualification of
    this policy as life insurance  under the Internal  Revenue Code or successor
    legislation, as interpreted by us.

EFFECTS OF  SUBSTITUTION.  Premiums for the policy will be based on our rules in
effect on its Register Date for the  insurance age of the new insured  person on
that  date.  The  Register  Date  for the  policy  will not be  affected  by the
substitution  of insureds.  The face amount of insurance  and the death  benefit
option  in the  policy  will be the same as in  effect  immediately  before  the
substitution,  unless  either  (i) you  ask for a  change  or (ii) a  change  is
required in order to continue the  qualification of the policy as life insurance
under the Internal Revenue Code or successor legislation.

We  reserve  the  right  to  charge  an  administrative  fee  of  $100  for  the
substitution. This fee will be deducted from the policy account.

The  substitution of a new insured person for the original  insured person shall
not preclude additional later substitutions of insureds, in which case reference
to the "original insured person" shall include such substituted  insureds as the
context requires.

The time periods in the  Incontestability  and Suicide  Exclusion  provisions of
this policy will begin on the date of substitution.

HOW THIS RIDER  RELATES TO THE POLICY.  This rider is a part of the policy.  Its
benefits are subject to all the terms of this rider and the policy.


                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY


/s/ Molly K. Heines                           /s/ Joseph J. Melone

Molly K. Heines,                              Joseph J. Melone,
Vice President & Secretary                    Chairman & Chief Executive Officer


R94-212           Substitution of Insured Rider





SUBSTITUTION OF
    INSURED
        RIDER

In this rider, "we", "our" and "us" mean The Equitable Life Assurance Society of
the United  States.  "You"  means the Owner of the policy at the time an Owner's
right is exercised.

- -------------------------------------------------------------------------------

After the second  policy year you may  substitute  coverage on the life of a new
insured person for coverage on the life of the original insured person,  subject
to conditions we determine.  These conditions include but are not limited to the
following:

1.  We must be satisfied that the new insured person is insurable for the amount
    of insurance applied for.

2.  The new insured  person must join in the  request for  substitution  and the
    owner of the  policy  must have an  insurable  interest  in the new  insured
    person.  If the  policy  is  assigned,  the  assignee  must  consent  to the
    substitution of coverage.

3.  The  substitution may be made as of the beginning of any policy month if the
    new insured person is not then over age 65.

4.  The new insured  person's  date of birth must not be later than the Register
    Date of the policy.

5.  This policy must be in effect on the date of  substitution  with all monthly
    deductions  from the  Policy  Account  having  been  made,  and with no such
    deductions or premiums then being waived nor amounts  credited to the Policy
    Account by a disability rider.

6.  Within 31 days before the date of substitution, we must receive: (a) written
    request for the  substitution on our  application  form; (b) evidence of the
    new insured person's insurability  satisfactory to us; and (c) any extra sum
    we may require.

7.  Insurance on the original  insured  person will cease when  insurance on the
    new insured person takes effect.

8.  Any  additional  benefit riders in effect under the policy will terminate at
    the time of  substitution  of insureds.  You may apply for any of them as to
    the new insured  person.  The issue of such riders will  require our consent
    and evidence of insurability satisfactory to us.

9.  In our  determination  the substitution must not affect the qualification of
    this policy as life insurance  under the Internal  Revenue Code or successor
    legislation, as interpreted by us.

EFFECTS OF  SUBSTITUTION.  Premiums for the policy will be based on our rules in
effect on its Register Date for the  insurance age of the new insured  person on
that  date.  The  Register  Date  for the  policy  will not be  affected  by the
substitution  of insureds.  The face amount of insurance  and the death  benefit
option  in the  policy  will be the same as in  effect  immediately  before  the
substitution,  unless  either  (i) you  ask for a  change  or (ii) a  change  is
required in order to continue the  qualification of the policy as life insurance
under the Internal Revenue Code or successor legislation.

We  reserve  the  right  to  charge  an  administrative  fee  of  $100  for  the
substitution. This fee will be deducted from the policy account.

The  substitution of a new insured person for the original  insured person shall
not preclude additional later substitutions of insureds, in which case reference
to the "original insured person" shall include such substituted  insureds as the
context requires.

The time periods in the Incontestability and Suicide Exclusion provisions of the
policy will begin on the date of substitution.

HOW THIS RIDER  RELATES TO THE POLICY.  This rider is a part of the policy.  Its
benefits are subject to all the terms of this rider and the policy.


            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES


/s/ Pauline Sherman                          /s/ James M. Benson

Pauline Sherman,                             James M. Benson,
Vice President & Secretary                   President & Chief Executive Officer


R94-212           Substitution of Insured Rider





                         ACCELERATED DEATH BENEFIT RIDER

DISCLOSURE.  THE RECEIPT OF THE ACCELERATED DEATH BENEFIT AMOUNT MAY BE TAXABLE.
YOU SHOULD SEEK  ASSISTANCE FROM YOUR PERSONAL TAX ADVISOR PRIOR TO ELECTING THE
BENEFIT.

In this  rider  "we",  "our" and "us" mean  Equitable  Variable  Life  Insurance
Company.  "You"  means the Owner of the policy at the time an  Owner's  right is
exercised. "This Policy" means the policy to which this rider is attached.

POLICY NUMBER:
- --------------------------------------------------------------------------------

THIS RIDER'S  BENEFIT.  We will pay an  accelerated  death benefit in the amount
requested  by the  Owner,  if the  Insured  is  terminally  ill,  subject to the
provisions of this rider.  We will pay an  accelerated  death benefit under this
policy only once and in one lump sum.

The maximum accelerated death benefit you may receive is the lesser of:

    1.  75% of the death benefit payable under this policy, less any policy loan
        and loan interest, and

    2.  $500,000.

The maximum  aggregate amount of Accelerated Death Benefit payments that will be
paid under all policies issued by us on the life of the Insured is $500,000.

For purposes of this benefit,  the death benefit does not include any accidental
death benefits,  non-convertible  term riders or convertible  term riders not in
their  conversion  period or any  benefits  payable  because of the death of any
person other than the Insured.

There is no premium or cost of insurance charge for this rider.

We reserve the right to deduct a  processing  charge of up to $250.00 per policy
from the accelerated death benefit payment.

We reserve  the right to set a minimum  of $5,000 on the amount you may  receive
under this rider.

To be eligible  for this benefit you must  provide  satisfactory  evidence to us
that the Insured's  life  expectancy  is six months or less.  This evidence must
include,  but is not  limited  to,  certification  by a  physician  licensed  to
practice  medicine in the United  States or Canada and who is acting  within the
scope of such license.  A physician does not include the Owner, the Insured or a
member of either's family.

HOW THIS RIDER  RELATES TO THE POLICY.  This rider is a part of the policy.  Its
benefits  are subject to all the terms of this rider and the policy.  This rider
has no cash or loan value. This rider is non-participating.

INTEREST.  Interest  will be  charged  on the  amount of the  Accelerated  Death
Benefit and on any unpaid premium we advance after the payment of an Accelerated
Death  Benefit.  The interest  rate at the time the  Accelerated  Death  Benefit
payment is made will not exceed the greater of the following on such date:

    1.  the yield on a 90-day treasury bill; or

    2.  the maximum  adjustable policy loan interest rate permitted in the state
        in which this policy is delivered.

EFFECT OF ACCELERATED DEATH BENEFIT PAYMENT ON THE POLICY. The Accelerated Death
Benefit payment, plus any accrued interest will be treated as a lien against the
policy values. The amount of the lien will be pro-rated against the policy's net
cash  surrender  value,  if any, and the net amount at risk.  (The net amount at
risk is defined as the death  benefit  of the  policy  minus the cash  surrender
value, if any.)

For variable life policies,  the portion of the cash surrender  value that is on
lien and is allocated to  investment  divisions of the Separate  Account will be
transferred  to and maintained as a part of the unloaned  Guaranteed  Investment
Division  (GID).  You may tell us how much of the  accelerated  payment is to be
transferred  from each  investment  division.  Units will be redeemed  from each
investment  division  sufficient  to  cover  the  amount  that  is on  lien  and
transferred  to the  unloaned  portion of the GID.  If you do not tell us how to
allocate the payment, we will allocate it based on our rules then in effect. For
variable life policies that do not have a GID, the portion of the cash surrender
value that is on lien will be  transferred to and maintained in the Money Market
Division of our Separate  Account.  Such  transfers will occur as of the date we
approve an Accelerated Death Benefit payment.  The amount payable at death under
the  policy  will be  reduced  by the full  amount  of the  lien  and any  other
indebtedness  outstanding  under the policy.  The Owner's access to the policy's
cash  surrender  value  will be  limited  to the  excess  of the  policy's  cash
surrender  value over the amount of the lien secured  against the cash surrender
value and any other outstanding policy loans and loan interest.

R94-102      Accelerated Death Benefit Rider

<PAGE>


If premiums are required to be paid under the policy,  they will  continue to be
due after the  payment of the  accelerated  payment.  If any premium is not paid
when due, the amount of the unpaid premium will be added to the lien.

If the policy is a flexible  premium  life  policy,  and the net cash  surrender
value is not large enough to cover a monthly deduction,  Equitable Variable will
advance a premium  sufficient  enough to keep the  policy in force for up to six
months following the date we approve an Accelerated Death Benefit payment.  This
premium advance will be added to the lien.

If a  Disability  Premium  Waiver  Rider is in  effect  under the  policy,  this
policy's premiums or monthly deductions will be waived as of the date we approve
an Accelerated Death Benefit payment.

RIDER  LIMITATIONS.  Your right to be paid under the  Accelerated  Death Benefit
Rider is subject to the following conditions:

     1. The policy must be in force other than as extended term insurance.

     2. For term insurance policies, there must be at least one year left before
        the final term expiry date.

     3. For adjustable life policies (Equitable Life Account), if policy is term
        insurance or paid-up extended term insurance, there must be at least one
        year left before the final term expiry date.

     4. You must make a claim in writing in a form that is satisfactory to us.

     5. If the policy is collaterally  assigned,  except to us as security for a
        policy loan or an Accelerated Death Benefit lien, we must receive a full
        release of this assignment for the election of this benefit.

     6. An Accelerated  Death Benefit payment must be approved in writing by any
        irrevocable beneficiary.

     7. For joint last to die policies, a claim may be made under the rider only
        after the death of the first of the Insureds to die.

     8. You may not be  eligible  for the  Accelerated  Death  Benefit if we are
        notified that:

        a)  you are  required by law to elect this  rider's  benefit in order to
            meet the claims of creditors, whether in bankruptcy or otherwise; or

        b)  you are  required  by a  government  agency  to elect  this  rider's
            benefit in order to apply for, obtain, or keep a government  benefit
            or entitlement.

     9. You may request only one Accelerated Death Benefit Amount to be paid per
        policy.

    10. We may require examination of the Insured by our medical representatives
        at our  expense  as part  of any  proof  to  establish  eligibility  for
        benefits under this rider.

WHEN THIS RIDER WILL  TERMINATE.  You may  terminate  this rider by asking us in
writing  in a  form  satisfactory  to  us  and  by  sending  the  rider  to  our
Administrative  Office.  The  effective  date  of the  termination  will  be the
beginning of the policy month which  coincides  with or next follows the date we
receive your request.  Once this rider has been terminated,  another Accelerated
Death Benefit Rider cannot be attached to the policy.

This rider will terminate when the policy terminates.  If at any time the amount
of  the  lien  equals  the  total  death  benefit  the  policy  will  terminate.
Termination  will  occur 31 days after we have  mailed  notice to the last known
address of the Owner,  unless  the full  amount of the lien is repaid  within 31
days of the notice.

                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY

/s/ Molly K. Heines                           /s/ Joseph J. Melone

Molly K. Heines                                                 Joseph J. Melone
Vice President & Secretary                    Chairman & Chief Executive Officer

R94-102      Accelerated Death Benefit Rider



                        ACCELERATED DEATH BENEFIT RIDER

DISCLOSURE.  THE RECEIPT OF THE ACCELERATED     In  this  rider "we", "our"  and
DEATH BENEFIT AMOUNT MAY BE TAXABLE.  YOU       "us"  mean  The  Equitable  Life
SHOULD SEEK ASSISTANCE FROM YOUR PERSONAL       Assurance  Society of the United
TAX ADVISOR PRIOR TO ELECTING THE BENEFIT.      States.  "You"  means  the Owner
                                                of  the  policy  at  the time an
                                                Owner's  right   is   exercised.
                                                "This  Policy"  means the policy
                                                to which this rider is attached.

POLICY NUMER:
- --------------------------------------------------------------------------------

THIS RIDER'S  BENEFIT.  We will pay an  accelerated  death benefit in the amount
requested  by the  Owner,  if the  Insured  is  terminally  ill,  subject to the
provisions of this rider.  We will pay an  accelerated  death benefit under this
policy only once and in one lump sum.

The maximum accelerated death benefit you may receive is the lesser of:

     1.   75% of the death benefit  payable  under this policy,  less any policy
          loan and loan interest, and

     2.   $500,000.

The maximum aggregate amount of Accelerated Death Benefits payments that will be
paid under all policies issued by us on the life of the Insured is $500,000.

For purposes of this benefit,  the death benefit does not include any accidental
death benefits,  non-convertible  term riders or convertible  term riders not in
their  conversion  period or any  benefits  payable  because of the death of any
person other than the Insured.

There is no premium or cost of insurance charge for this rider.

We reserve the right to deduct a  processing  charge of up to $250.00 per policy
from the accelerated death benefit payment.

We reserve  the right to set a minimum  of $5,000 on the amount you may  receive
under this rider.

To be eligible  for this benefit you must  provide  satisfactory  evidence to us
that the Insured's  life  expectancy  is six months or less.  This evidence must
include,  but is not  limited  to,  certification  by a  physician  licensed  to
practice  medicine in the United  States or Canada and who is acting  within the
scope of such license.  A physician does not include the Owner, the Insured or a
member of either's family.

HOW THIS RIDER  RELATES TO THE POLICY.  This rider is a part of the policy.  Its
benefits  are subject to all the terms of this rider and the policy.  This rider
has no cash or loan value. This rider is non-participating.

INTEREST.  Interest  will be  charged  on the  amount of the  Accelerated  Death
Benefit and on any unpaid premium we advance after the payment of an Accelerated
Death  Benefit.  The interest  rate at the time the  Accelerated  Death  Benefit
payment is made will not exceed the greater of the following on such date:

     1.   the yield on a 90-day treasury bill; or
     
     2.   the maximum  adjustable  policy loan  interest  rate  permitted in the
          state in which this policy is delivered.

EFFECT OF ACCELERATED DEATH BENEFIT PAYMENT ON THE POLICY. The Accelerated Death
Benefit payment, plus any accrued interest will be treated as a lien against the
policy values. The amount of the lien will be pro-rated against the policy's net
cash  surrender  value,  if any, and the net amount at risk.  (The net amount at
risk is defined as the death  benefit  of the  policy  minus the cash  surrender
value, if any.)

For variable life policies,  the portion of the cash surrender  value that is on
lien and is allocated to  investment  divisions of the Separate  Account will be
transferred  to and maintained as a part of the unloaned  Guaranteed  Investment
Division  (GID).  You may tell us how much of the  accelerated  payment is to be
transferred  from each  investment  division.  Units will be redeemed  from each
investment  division  sufficient  to  cover  the  amount  that  is on  lien  and
transferred  to the  unloaned  portion of the GID.  If you do not tell us how to
allocate the payment, we will allocate it based on our rules then in effect. For
variable life policies that do not have a GID, the portion of the cash surrender
value that is on lien will be  transferred to and maintained in the Money Market
Division of our Separate  Account.  Such  transfers will occur as of the date we
approve an Accelerated Death Benefit payment.  The amount payable at death under
the  policy  will be  reduced  by the full  amount  of the  lien  and any  other
indebtedness  outstanding  under the policy.  The Owner's access to the policy's
cash  surrender  value  will be  limited  to the  excess  of the  policy's  cash
surrender  value over the amount of the lien secured  against the cash surrender
value and any other outstanding policy loans and loan interest.

R94-102   Accelerated Death Benefit Rider
<PAGE>


If premiums are required to be paid under the policy,  they will  continue to be
due after the  payment of the  accelerated  payment.  If any premium is not paid
when due, the amount of the unpaid premium will be added to the lien.

If the policy is a flexible  premium  life  policy,  and the net cash  surrender
value is not  large  enough to cover a monthly  deduction,  Equitable  Life will
advance a premium  sufficient  enough to keep the  policy in force for up to six
months following the date we approve an Accelerated Death Benefit payment.  This
premium advance will be added to the lien.

If a  Disability  Premium  Waiver  Rider is in  effect  under the  policy,  this
policy's premiums or monthly deductions will be waived as of the date we approve
an Accelerated Death Benefit payment.

RIDER  LIMITATIONS.  Your right to be paid under the  Accelerated  Death Benefit
Rider is subject to the following conditions:

     1.   The policy must be in force other than as extended term insurance.

     2.   For term  insurance  policies,  there  must be at least  one year left
          before the final term expiry date.

     3.   For adjustable life policies  (Equitable  Life Account),  if policy is
          term insurance or paid-up  extended term  insurance,  there must be at
          least one year left before the final term expiry date.

     4.   You must make a claim in writing in a form that is satisfactory to us.

     5.   If the policy  is collaterally assigned,  except to us as security for
          a policy loan or an Accelerated  Death Benefit lien, we must receive a
          full release of this assignment for the election of this benefit.

     6.   An  Accelerated  Death Benefit  payment must be approved in writing by
          any irrevocable beneficiary.

     7.   For joint  last to die  policies,  a claim may be made under the rider
          only after the death of the first of the Insureds to die.

     8.   You may not be eligible for the  Accelerated  Death  Benefit if we are
          notified that:

          a)   you are required by law to elect this rider's benefit in order to
               meet the claims of creditors, whether in bankruptcy or otherwise;
               or

          b)   you are  required by a  government  agency to elect this  rider's
               benefit  in order  to apply  for,  obtain,  or keep a  government
               benefit or entitlement.

     9.   You may request only one  Accelerated  Death Benefit Amount to be paid
          per policy.

    10.   We  may   require   examination   of  the   Insured  by  our   medical
          representatives  at our  expense  as part of any  proof  to  establish
          eligibility for benefits under this rider.

WHEN THIS RIDER WILL  TERMINATE.  You may terminate   this rider by asking us in
writing  in a  form  satisfactory  to  us  and  by  sending  the  rider  to  our
Administrative  Office.  The  effective  date  of the  termination  will  be the
beginning of the policy month which  coincides  with or next follows the date we
receive your request.  Once this rider has been terminated, another  Accelerated
Death Benefit Rider cannot be attached to the policy.

This rider will terminate when the policy terminates.  If at any time the amount
of  the  lien  equals  the  total  death  benefit  the  policy  will  terminate.
Termination  will  occur 31 days after we have  mailed  notice to the last known
address of the Owner,  unless  the full  amount of the lien is repaid  within 31
days of the notice.

           THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES

/s/  Pauline Sherman                              /s/  James M. Benson
     ---------------                                   ---------------
     Pauline Sherman                                   James M. Benson
     Vice President &                                  President & Chief
     Secretary                                         Executive Officer

R94-102      Accelerated Death Benefit Rider





                                RESTATED CHARTER

                                       OF

                      THE EQUITABLE LIFE ASSURANCE SOCIETY
                              OF THE UNITED STATES

                                      Under
                             Sections 1206 and 7103
                        of the New York Insurance Law and
                                   Section 807
                    of the New York Business Corporation Law
                    ----------------------------------------

         The undersigned, being the President and Secretary, respectively, of
The Equitable Life Assurance Society of the United States (the "Corporation"), a
New York corporation, hereby certify as follows:

         1. The name of the Corporation is The Equitable Life Assurance Society
of the United States.

         2. The Charter of the Corporation was filed in the office of the
Superintendent of Insurance of the State of New York on May 10, 1859.

         3. The Charter of the Corporation, as restated and amended prior to the
date hereof (the "Charter"), is hereby further amended, as authorized by
Sections 1206 and 7103 of the New York Insurance Law and Section 807 of the New
York Business Corporation Law, in connection with the Agreement and Plan of
Merger (the "Merger Agreement"), dated as of September 19, 1996, by and between
the Corporation and Equitable Variable Life Insurance Company ("EVLICO"), to (i)
revise the provision of the Charter relating to the definition of "Life
Insurance" to be in accordance with Section 1113 (a) (1) of the New York
Insurance Law and (ii) delete the third sentence in paragraph (a) of Article VI
relating to the Board of Directors of the Corporation.

         4. The text of the Charter, as amended by the filing of this Restated
Charter, is hereby amended and restated to read in full as follows:


<PAGE>


                                                                RESTATED CHARTER

                                                                              OF

                                            THE EQUITABLE LIFE ASSURANCE SOCIETY
                                                            OF THE UNITED STATES



ARTICLE I

         The name of the corporation shall continue to be The Equitable Life
Assurance Society of the United States.

ARTICLE II

         The principal office of the corporation shall be located in the City of
New York, County of New York, State of New York.

ARTICLE III

         (a) The business to be transacted by the corporation shall be the kinds
of insurance business specified in Paragraphs 1, 2 and 3 of Subsection (a) of
Section 1113 of the Insurance Law of the State of New York, as follows:

                  (1) "Life insurance": every insurance upon the lives of human
         beings, and every insurance appertaining thereto, including the
         granting of endowment benefits, additional benefits in the event of
         death by accident, additional benefits to safeguard the contract from
         lapse, accelerated payments of part or all of the death benefit or a
         special surrender value upon diagnosis (A) of terminal illness defined
         as a life expectancy of twelve months or less, or (B) of a medical
         condition requiring extraordinary medical care or treatment regardless
         of life expectancy, or provide a special surrender value, upon total
         and permanent disability of the insured, and optional modes of
         settlement of proceeds. "Life insurance" also includes additional
         benefits to safeguard the contract against lapse in the event of
         unemployment of the insured. Amounts paid the insurer for life
         insurance and proceeds applied under optional modes of settlement or
         under dividend options may be allocated by the insurer 


                                      -2-


<PAGE>


         to one or more separate accounts pursuant to section four thousand two
         hundred forty of the Insurance Law of the State of New York;

                  (2) "Annuities": all agreements to make periodical payments
         for a period certain or where the making or continuance of all or some
         of a series of such payments, or the amount of any such payment,
         depends upon the continuance of human life, except payments made under
         the authority of paragraph (1) above. Amounts paid the insurer to
         provide annuities and proceeds applied under optional modes of
         settlement or under dividend options may be allocated by the insurer to
         one or more separate accounts pursuant to section four thousand two
         hundred forty of the Insurance Law of the State of New York;

                  (3) "Accident and health insurance": (i) insurance against
         death or personal injury by accident or by any specified kind or kinds
         of accident and insurance against sickness, ailment or bodily injury,
         including insurance providing disability benefits pursuant to article
         nine of the workers' compensation law, except as specified in item (ii)
         hereof; and (ii) non-cancellable disability insurance, meaning
         insurance against disability resulting from sickness, ailment or bodily
         injury (but excluding insurance solely against accidental injury) under
         any contract which does not give the insurer the option to cancel or
         otherwise terminate the contract at or after one year from its
         effective date or renewal date;

and any amendments to such paragraphs or provisions in substitution therefor
which may be hereafter adopted; such other kind or kinds of business now or
hereafter authorized by the laws of the State of New York to stock life
insurance companies; and such other kind or kinds of business to the extent
necessarily or properly incidental to the kind or kinds of insurance business
which the corporation is authorized to do.

         (b) The corporation shall also have all other rights, powers, and
privileges now or hereafter authorized or granted by the Insurance Law of the
State of New York or any other law or laws of the State of New York to stock
life insurance companies having power to do the kind or kinds of business
hereinabove referred to and any and all other rights, powers, and privileges of
a corporation now or hereafter granted by the laws of the State of New York and
not prohibited to such stock life insurance companies.


                                   -3-


<PAGE>


ARTICLE IV

         The business of the corporation shall be managed under the direction of
the Board of Directors.

ARTICLE V

         (a) The Board of Directors shall consist of not less than 13 (except
for vacancies temporarily unfilled) nor more than 36 Directors, as may be
determined from time to time by a vote of a majority of the entire Board of
Directors. No decrease in the number of Directors shall shorten the term of any
incumbent Director.

         (b) The Board of Directors shall have the power to adopt from time to
time such By-Laws, rules and regulations for the governance of the officers,
employees and agents and for the management of the business and affairs of the
corporation, not inconsistent with this Charter and the laws of the State of New
York, as may be expedient, and to amend or repeal such by-laws, rules and
regulations, except as provided in the By-Laws.

         (c) Any or all of the  Directors  may be removed at any time,  either
for or without  cause,  by vote of the shareholders.

         (d) No Director shall be personally liable to the corporation or any of
its shareholders for damages for any breach of duty as a Director; provided,
however, that the foregoing provision shall not eliminate or limit (i) the
liability of a Director if a judgment or other final adjudication adverse to him
or her establishes that his or her acts or omissions were in bad faith or
involved intentional misconduct or that he or she personally gained in fact a
financial profit or other advantage to which he or she was not legally entitled,
or were acts or omissions which (a) he or she knew or reasonably should have
known violated the Insurance Law of the State of New York or (b) violated a
specific standard of care imposed on Directors directly, and not by reference,
by a provision of the Insurance Law of the State of New York (or any regulations
promulgated thereunder) or (c) constituted a knowing violation of any other law;
or (ii) the liability of a Director for any act or omission prior to September
21, 1989.


                                      -4-


<PAGE>


ARTICLE VI

         (a) The Directors of the corporation shall be elected at each annual
meeting of shareholders of the corporation in the manner prescribed by law. The
annual meeting of shareholders shall be held at such place, within or without
the State of New York, and at such time as may be fixed by or under the By-Laws.
At each annual meeting of shareholders, directors shall be elected to hold
office for a term expiring at the next annual meeting of shareholders.

         (b) Newly created directorships resulting from an increase in the
number of Directors and vacancies occurring in the Board of Directors shall be
filled by vote of the shareholders.

         (c) Each Director shall be at least twenty-one years of age, and at all
times a majority of the Directors shall be citizens and residents of the United
States, and not less than three of the Directors shall be residents of the State
of New York.

         (d) The Board of Directors shall elect such officers as are provided
for in the By-Laws at the first meeting of the Board of Directors following each
annual meeting of the shareholders. In the event of the failure to elect
officers at such meeting, officers may be elected at any regular or special
meeting of the Board of Directors. A vacancy in any office may be filled by the
Board of Directors at any regular or special meeting.

ARTICLE VII

         The duration of the corporate existence of the corporation shall be
perpetual.

ARTICLE VIII

         The amount of the capital of the  corporation  shall be  $2,500,000,
and shall  consist of 2,000,000  Common Shares, par value $1.25 per share.


                                      -5-


<PAGE>


         5. The Merger Agreement and the foregoing amendments and restatement of
the Charter were duly authorized, adopted and approved at a meeting duly called
and held on September 19, 1996 by the board of directors of the Corporation,
followed by the written consent of the sole shareholder of the Corporation, and
the Merger Agreement was duly authorized, adopted and approved by the unanimous
written consent dated September 19, 1996 of the board of directors of EVLICO
followed by the written consent of the sole shareholder of EVLICO.

         IN WITNESS WHEREOF, the undersigned have executed this Restated Charter
on the 19th day of September, 1996.


                                                  /s/ James M. Benson
                                                      --------------------------
                                                      James M. Benson
                                                       President


                                                  /s/ Pauline Sherman
                                                      --------------------------
                                                      Pauline Sherman
                                                       Secretary


                                      -6-


<PAGE>


STATE OF NEW YORK                           )
                                            )        SS.:
COUNTY OF NEW YORK                          )

         On this 19th day of September, 1996, before me personally came
James M. Benson, to me personally known to me to be one of the persons who
executed the foregoing instrument, and he duly acknowledged to me that he
executed the same.


                                                 /s/ Edra F Bloom
                                                     --------------------------
                                                     Notary Public


                                                        EDRA F. BLOOM
                                              Notary Public, State of New York
                                                        No. 31-4962102
                                                Qualified in New York County
                                          Commission Expires February 12th, 1998

STATE OF NEW YORK                           )
                                            )        SS.:
COUNTY OF NEW YORK                          )

         On this 19th day of September, 1996, before me personally came Pauline
Sherman, to me personally known to me to be one of the persons who executed the
foregoing instrument, and she duly acknowledged to me that she executed the
same.


                                                 /s/ Edra F Bloom
                                                     --------------------------
                                                     Notary Public


                                                        EDRA F. BLOOM
                                              Notary Public, State of New York
                                                        No. 31-4962102
                                                Qualified in New York County
                                          Commission Expires February 12th, 1998


44606-1.DOC


                                      -7-


                                     BY-LAWS

                                       OF

                      THE EQUITABLE LIFE ASSURANCE SOCIETY
                              OF THE UNITED STATES

                                    ARTICLE I
                                    ---------

                                  SHAREHOLDERS
                                  ------------

         Section 1.1. Annual Meetings. The annual meeting of the shareholders of
the Company for the election of Directors and for the transaction of such other
business as properly may come before such meeting shall be held at the principal
office of the Company on the third Wednesday in the month of May at 3:00 P.M. or
at such other hour as may be fixed from time to time by resolution of the Board
of Directors and set forth in the notice or waiver of notice of the meeting.
[Business Corporation Law Sec. 602 (a), (b)]*

         Section 1.2. Notice of Meetings; Waiver. The Secretary or any Assistant
Secretary shall cause written notice of the place, date and hour of each meeting
of the shareholders, and, in the case of a special meeting, the purpose or
purposes for which such meeting is called and by or at whose direction such
notice is being issued, to be given, personally or by first class mail, not
fewer than ten nor more than fifty days before the date of the meeting to each
shareholder of record entitled to vote at such meeting.

         No notice of any meeting of shareholders need be given to any
shareholder who submits a signed waiver of notice, in person or by proxy,
whether before or after the meeting or who attends the meeting, in person or by
proxy, without protesting prior to its conclusion the lack of notice of such
meeting. [Business Corporation Law Sec. 605, 606]

         Section 1.3. Organization; Procedure. At every meeting of shareholders
the presiding officer shall be the Chairman of the Board or, in the event of his
or her absence or disability, the President or, in his or her absence, any
officer of the Company designated by the shareholders. The order of business and
all other matters of procedure at every meeting of shareholders may be
determined by such presiding officer. The Secretary, or in the event of his or
her absence or disability, an Assistant Secretary or, in his or her absence, an
appointee of the presiding officer shall act as Secretary of the meeting.

- ------------------------------------
*        Citations are to the Business  Corporation Law and Insurance Law of the
         State of New York, as in effect on [date of adoption], and are inserted
         for reference only, and do not constitute a part of the By-Laws.

                                        1

<PAGE>


         Section 1.4. Action Without a Meeting. Any action required or permitted
to be taken by shareholders may be taken without a meeting on written consent
signed by the holders of all the outstanding shares entitled to vote on such
action. [Business Corporation Law Sec. 615]

                                   ARTICLE II

                               BOARD OF DIRECTORS

         Section 2.1. Regular Meetings. Regular meetings of the Board of
Directors shall be held at the principal office of the Company on the third
Thursday of each month, except January and August, unless a change in place or
date is ordered by the Board of Directors. The first regular meeting of the
Board of Directors following the annual meeting of the shareholders of the
Company is designated as the Annual Meeting. [Business Corporation Law Sec. 710]

         Section 2.2. Special Meetings. Special meetings of the Board of
Directors may be called at any time by the Chairman of the Board, the President,
or two directors. [Business Corporation Law Sec. 710]

         Section 2.3. Independent Directors; Quorum. Not less than one-third of
the Board of Directors shall be persons who are not officers or employees of the
Company or of any entity controlling, controlled by, or under common control
with the Company and who are not beneficial owners of a controlling interest in
the voting stock of the Company or of any such entity.

         A majority of the entire Board of Directors, including at least one
Director who is not an officer or employee of the Company or of any entity
controlling, controlled by, or under common control with the Company and who is
not a beneficial owner of a controlling interest in the voting stock of the
Company or of any such entity, shall constitute a quorum for the transaction of
business at any regular or special meeting of the Board of Directors, except as
otherwise prescribed by these By-Laws. Except as otherwise prescribed by law,
the Charter of the Company, or these By-Laws, the vote of a majority of the
Directors present at the time of the vote, if a quorum is present at such time,
shall be the act of the Board of Directors. A majority of the Directors present,
whether or not a quorum is present, may adjourn any meeting from time to time
and from place to place. As used in these By-Laws "entire Board of Directors"
means the total number of directors which the Company would have if there were
no vacancies. [Business Corporation Law Sec. 707, 708; Insurance Law Sec. 1202]

         Section 2.4. Notice of Meetings. Notice of a regular meeting of the
Board of Directors need not be given. Notice of a change in the time or place of
a regular meeting of the Board of Directors shall be given to each Director at
least ten days in advance thereof in writing and by telephone or telecopy.
Notice of each special meeting of the Board of Directors shall be given to each
Director at least two days in advance thereof in 

                                       2

<PAGE>


writing and by  telephone  or  telecopy,  and shall  state in general  terms the
purpose or  purposes  of the  meeting.  Any such notice for a regular or special
meeting not  specifically  required by this Section 2.4 to be given by telephone
or telecopy  shall be deemed  given to a director  when sent by mail,  telegram,
cablegram  or  radiogram  addressed  to  such  director  at his  or her  address
furnished to the Secretary. Notice of an adjourned regular or special meeting of
the Board of Directors  shall be given if and as determined by a majority of the
directors  present at the time of the  adjournment,   whether or not a quorum is
present. [Business Corporation Law Sec. 711]

         Section 2.5. Newly Created Directorships; Vacancies. Any newly created
directorships resulting from an increase in the number of Directors and
vacancies occurring in the Board of Directors for any reasons (including
vacancies resulting from the removal of a Director without cause) shall be
filled by the shareholders of the Company. [Business Corporation Law Sec. 705;
Insurance Law Sec. 4211]

         Section 2.6. Presiding Officer. In the absence or inability to act of
the Chairman of the Board at any regular or special meeting of the Board of
Directors, any Vice-Chairman of the Board, or the President, as designated by
the chief executive officer, shall preside at such meeting. In the absence or
inability to act of all of such officers, the Board of Directors shall select
from among their number present a presiding officer.

         Section 2.7. Telephone Participation in Meetings; Action by Consent
Without Meeting. Any Director may participate in a meeting of the Board or any
committee thereof by means of a conference telephone or similar communications
equipment by means of which all persons participating in the meeting can hear
each other at the same time, and such participation shall constitute presence in
person at such meeting; provided that one meeting of the Board each year shall
be held without the use of such conference telephone or similar communication
equipment. When time is of the essence, but not in lieu of a regularly scheduled
meeting of the Board of Directors, any action required or permitted to be taken
by the Board or any committee thereof may be taken without a meeting if all
members of the Board or such committee, as the case may be, consent in writing
to the adoption of a resolution authorizing the action and such written consents
and resolution are filed with the minutes of the Board or such committee, as the
case may be. [Business Corporation Law Sec. 708].

                                   ARTICLE III

                                   COMMITTEES

         Section 3.1. Committees. (a) The Board of Directors, by resolution
adopted by a majority of the entire Board of Directors, may establish from among
its members an Executive Committee of the Board composed of five or more
Directors. Not less than one-third of the members of such committee shall be
persons who are not officers or employees of the Company or of any entity
controlling, controlled by, or under common 

                                       3

<PAGE>


control  with the Company  and who are not  beneficial  owners of a  controlling
interest in the voting stock of the Company or of any such entity.

         (b) The Board of Directors, by resolution adopted by a majority of the
entire Board of Directors, shall establish from among its members one or more
committees with authority to discharge the responsibilities enumerated in this
subsection (b). Each such committee shall be composed of five or more Directors
and shall be comprised solely of Directors who are not officers or employees of
the Company or of any entity controlling, controlled by, or under common control
with the Company and who are not beneficial owners of a controlling interest in
the voting stock of the Company or of any such entity. Such committee or
committees shall have responsibility for:

              (i)  Recommending to the Board of Directors candidates for
                   nomination for election by the shareholders to the Board of
                   Directors;

             (ii)  Evaluating the performance of officers deemed by any such
                   committee to be principal officers of the Company and
                   recommending their selection and compensation;

            (iii)  Recommending the selection of independent certified public
                   accountants;

             (iv)  Reviewing the scope and results of the independent audit and
                   of any internal audit; and

              (v)  Reviewing the Company's financial condition.

         (c) The Board of Directors, by resolution adopted from time to time by
a majority of the entire Board of Directors, may establish from among its
members one or more additional committees of the Board, each composed of five or
more Directors. Not less than one-third of the members of each such committee
shall be persons who are not officers or employees of the Company or of any
entity controlling, controlled by, or under common control with the Company and
who are not beneficial owners of a controlling interest in the voting stock of
the Company or of any such entity. [Business Corporation Law Sec. 712; Insurance
Law Sec. 1202]

         Section 3.2. Authority of Committees. Each committee shall have all the
authority of the Board of Directors, to the extent permitted by law and provided
in the resolution creating such committee, provided, however, that no committee
shall have the authority of the Board of Directors contained in Sections 1.1,
1.3, 2.1, 3.1, 3.2, 3.3, 3.4, 3.5, 3.7, 3.8, 4.1, 4.2, 4.3, 4.4. 4.5, 4.6, 5.1,
5.2, 7.1, 7.3, 7.4, 7.5 or 8.1 or these By-Laws, nor shall any committee have
authority to amend or repeal any resolution of the Board of Directors. [Business
Corporation Law Sec. 712]

                                       4

<PAGE>


         Section 3.3. Quorum and Manner of Acting. A majority of the total
membership that a committee would have if there were no vacancies (including at
least one Director who is not an officer or employee of the Company or of any
entity controlling, controlled by, or under common control with the Company and
who is not a beneficial owner of a controlling interest in the voting stock of
the Company or of any such entity) shall constitute a quorum for the transaction
of business. The vote of a majority of the members present at the time of the
vote, if a quorum is present at such time, shall be the act of such committee.
Except as otherwise prescribed by these By-Laws or by the Board of Directors,
each committee may elect a chairman from among its members, fix the times and
dates of its meeting, and adopt other rules of procedure.

         Section 3.4. Removal of Members. Any member (and any alternate member)
of a committee may be removed by vote of a majority of the entire Board of
Directors.

         Section 3.5. Vacancies. Any vacancy occurring in any committee for any
reason may be filled by vote of a majority of the entire Board of Directors.

         Section 3.6. Subcommittees. Any committee may appoint one or more
subcommittees from its members. Any such subcommittee may be charged with the
duty of considering and reporting to the appointing committee on any matter
within the responsibility of the committee appointing such subcommittee but
cannot act in place of the appointing committee.

         Section 3.7. Alternate Members of Committees. The Board of Directors
may designate, by resolution adopted by a majority of the entire Board of
Directors, one or more directors as alternate members of any committee who may
replace any absent member or members at a meeting of such committee. [Business
Corporation Law Sec. 712]

         Section 3.8. Attendance of Other Directors. Except as otherwise
prescribed by the Board of Directors, members of the Board of Directors may
attend any meeting of any committee.

                                   ARTICLE IV

                                    OFFICERS

         Section 4.1. Chairman of the Board. The Board of Directors may at a
regular or special meeting elect from among their number a Chairman of the Board
who shall hold office, at the pleasure of the Board of Directors, until the next
Annual Meeting.

         The Chairman of the Board shall preside at all meetings of the Board of
Directors and also shall exercise such powers and perform such duties as may be
delegated or assigned to or required of him or her by these By-Laws or by or
pursuant to authorization of the Board of Directors.

                                       5

<PAGE>

         Section 4.2. Vice-Chairman of the Board. The Board of Directors may at
a regular or special meeting elect from among their number one or more
Vice-Chairmen of the Board who shall hold office, at the pleasure of the Board
of Directors, until the next Annual Meeting.

         The Vice-Chairman of the Board shall exercise such powers and perform
such duties as may be delegated or assigned to or required of them by these
By-Laws or by or pursuant to authorization of the Board of Directors or by the
Chairman of the Board.

         Section 4.3. President. The Board of Directors shall at a regular or
special meeting elect from among their number a President who shall hold office,
at the pleasure of the Board of Directors, until the next Annual Meeting and
until the election of his or her successor.

         The President shall exercise such powers and perform such duties as may
be delegated or assigned to or required of him or her by these By-Laws or by or
pursuant to authorization of the Board of Directors or (if the President is not
the chief executive officer) by the chief executive officer. The President and
Secretary may not be the same person.

         Section 4.4. Chief Executive Officer. The Chairman of the Board or the
President shall be the chief executive officer of the Company as the Board of
Directors from time to time shall determine, and the Board of Directors from
time to time may determine who shall act as chief executive officer in the
absence or inability to act of the then incumbent.

         Subject to the control of the Board of Directors, and to the extent not
otherwise prescribed by these By-Laws, the chief executive officer shall have
plenary power over all departments, officers, employees, and agents of the
Company, and shall be responsible for the general management and direction of
all the business and affairs of the Company.

         Section 4.5. Secretary. The Board of Directors shall at a regular or
special meeting elect a Secretary who shall hold office, at the pleasure of the
Board of Directors, until the next Annual Meeting and until the election of his
or her successor.

         The Secretary shall issue notices of the meeting of the shareholders
and the Board of Directors and its committees, shall keep the minutes of the
meetings of the shareholders and the Board of Directors and its committees and
shall have custody of the Company's corporate seal and records. The Secretary
shall exercise such powers and perform such other duties as relate to the office
of the Secretary, and also such powers and duties as may be delegated or
assigned to or required of him or her by or pursuant to authorization of the
Board of Directors or by the Chairman of the Board or (if the Chairman of the
Board is not the chief executive officer) the chief executive officer.

         Section 4.6. Other Offices. The Board of Directors may elect such other
officers  as may be deemed  necessary  for the  conduct of the  business  of the
Company. Each such

                                       6

<PAGE>

officer elected by the Board of Directors shall exercise such powers and perform
such duties as may be  delegated or assigned to or required of him or her by the
Board of Directors of the chief executive  officer,  and shall hold office until
the next Annual Meeting, but at any time may be suspended by the chief executive
officer or by the Board of  Directors,  or  removed  by the Board of  Directors.
[Business Corporation Law Sec. 715, 716]

                                    ARTICLE V

                                  CAPITAL STOCK

         Section 5.1. Transfers of Stock; Registered Shareholders. (a) Shares of
stock of the Company shall be transferable only upon the books of the Company
kept for such purpose upon surrender to the Company or its transfer agent or
agents of a certificate (unless such shares shall be uncertificated shares)
representing shares, duly endorsed or accompanied by appropriate evidence of
succession, assignment or authority to transfer. Within a reasonable time after
the transfer of uncertificated shares, the Company shall send to the registered
owner thereof a written notice containing the information required to be set
forth or stated on certificates.

         (b) Except as otherwise prescribed by law, the Board of Directors may
make such rules, regulations and conditions as it may deem expedient concerning
the subscription for, issue, transfer and registration of, shares of stock.
Except as otherwise prescribed by law, the Company, prior to due presentment for
registration of transfer, may treat the registered owner of shares as the person
exclusively entitled to vote, to receive notification, and otherwise to exercise
all the rights and powers of an owner. [Business Corporation Law Sec.508(d),
(f); Insurance Law Sec. 4203]

         Section 5.2. Transfer Agent and Registrar. The Board of Directors may
appoint one or more transfer agents and one or more registrars, and may require
all certificates representing shares to bear the signature of any such transfer
agents or registrars. The same person may act as transfer agent and registrar
for the Company.

                                   ARTICLE VI

                            EXECUTION OF INSTRUMENTS

         Section 6.1. Execution of Instruments. (a) Any one of the following,
namely, the Chairman of the Board, any Vice-Chairman of the Board, the
President, any Vice-President (including a Deputy or Assistant Vice-President or
any other Vice-President designated by a number or a word or words added before
or after the title Vice-President to indicate his or her rank or
responsibilities), the Secretary, or the Treasurer, or any officer, employee or
agent designated by or pursuant to authorization of the Board of Directors or
any committee created under these By-Laws, shall have power in the ordinary
course of business to enter into contracts or execute instruments on behalf of
the

                                       7

<PAGE>

Company (other than checks, drafts and other orders drawn on funds of the
Company deposited in its name in banks) and to affix the corporate seal. If any
such instrument is to be executed on behalf of the Company by more than one
person, any two or more of the foregoing or any one or more of the foregoing
with an Assistant Secretary or an Assistant Treasurer shall have power to
execute such instrument and affix the corporate seal.

         (b) The signature of any officer may be in facsimile on any such
instrument if it shall also bear the actual signature, or personally inscribed
initials, of an officer, employee or agent empowered by or pursuant to the first
sentence of this Section to execute such instrument, provided that the Board of
Directors or a committee thereof may authorize the issuance of insurance
contracts and annuity contracts on behalf of the Company bearing the facsimile
signature of an officer without the actual signature or personally inscribed
initials of any person.

         (c) All checks, drafts and other orders drawn on funds of the Company
deposited in its name in banks shall be signed only pursuant to authorization of
and in accordance with rules prescribed from time to time by the Board of
Directors or a committee thereof , which rules may permit the use of facsimile
signatures.

         Section 6.2. Facsimile Signatures of Former Officers. If any officer
whose facsimile signature has been placed upon any instrument shall have ceased
to be such officer before such instrument is issued, it may be issued with the
same effect as if he or she had been such officer at the time of its issue.

         Section 6.3. Meaning of Term "Instruments". As used in this Article VI,
the term "instruments" includes, but is not limited to, contracts and
agreements, checks, drafts and other orders for the payment of money, transfers
of bonds, stocks, notes and other securities, and powers of attorney, deeds,
leases, releases of mortgages, satisfactions and all other instruments entitled
to be recorded in any jurisdiction.

                                   ARTICLE VII

                                     GENERAL

         Section 7.1. Reports of Committees. Reports of any committee charged
with responsibility for supervising or making investments shall be submitted at
the next meeting of the Board of Directors. Reports of other committees of the
Board of Directors shall be submitted at a regular meeting of the Board of
Directors as soon as practicable, unless otherwise directed by the Board of
Directors.

         Section 7.2. Financial Statements and Reports, etc. At the meeting of
the Board of Directors falling on the third Thursday of February, the Annual
Statement and audited financial statements of the Company for the preceding
year, together with an opinion with respect to such audited financial statements
by such independent certified public accountants as may have been selected by
the Board of Directors, shall be submitted. 

                                       8

<PAGE>


Interim reports on the financial condition of the Company shall be submitted at
a regular meeting of the Board of Directors as soon as practicable following the
end of each of the first three quarterly financial periods in each year. All
such financial statements and interim reports shall be filed with the records of
the Board of Directors and a note of such submission shall be spread upon the
minutes.

         Section 7.3. Independent Certified Public Accountants. The books and
accounts of the Company shall be audited throughout each year by such
independent certified public accountants as shall be selected by the Board of
Directors.

         Section 7.4. Directors' Fees. The Directors shall be paid such fees for
their services in any capacity as may have been authorized by the Board of
Directors. No Director who is a salaried officer of the Company shall receive
any fees for serving as a Director of the Company. [Business Corporation Law
Sec. 713(e)]

         Section 7.5. Indemnification of Directors, Officers and Employees. (a)
To the extent permitted by the law of the State of New York and subject to all
applicable requirements thereof:

                 (i)   any person made or threatened to be made a party to any
                       action or proceeding, whether civil or criminal, by
                       reason of the fact that he or she, or his or her testator
                       or intestate, is or was a director, officer or employee
                       of the Company shall be indemnified by the Company;

                 (ii)  any person made or threatened to be made a party to any
                       action or proceeding , whether civil or criminal, by
                       reason of the fact that he or she, or his or her testator
                       or intestate serves or served any other organization in
                       any capacity at the request of the Company may be
                       indemnified by the Company; and

                 (iii) the related expenses of any such person in any of said
                       categories may be advanced by the Company.

         (b) To the extent permitted by the law of the State of New York, the
Company may provide for further indemnification or advancement of expenses by
resolution of shareholders of the Company or the Board of Directors, by
amendment of these By-Laws, or by agreement. [Business Corporation Law Sec.
721-726; Insurance Law Sec. 1216]

         Section 7.6. Waiver of Notice. Notice of any meeting of the Board of
Directors or any committee thereof shall not be required to be given to any
Director who submits a signed waiver of notice whether before or after the
meeting, or who attends the meeting without protesting, prior to or at its
commencement, the lack of notice to him. [Business Corporation Law Sec. 711(c)]

                                       9
<PAGE>

         Section 7.7. Company. The term "Company" in these By-Laws means The
Equitable Life Assurance Society of the United States.

                                  ARTICLE VIII

                              AMENDMENT OF BY-LAWS

         Section 8.1. Amendment of By-Laws. Subject to Section 1210 of the
Insurance Law of the State of New York, these By-Laws (other than Sections 1.4,
2.2, 2.3, 2.4, 2.5, 3.1, 3.2 and 8.1 (the "Governance By-Laws") and all By-Laws
adopted by vote of the shareholders of the Company) may be amended or repealed
and new By-Laws, consistent with the Governance By-Laws and with all By-Laws
adopted by the shareholders of the Company, may be adopted at a regular or
special meeting of the Board of Directors, provided that a notice, given not
less than ten days before the meeting in writing and by telephone or telecopy,
shall set forth the amendment or repeal or new By-Laws proposed to be acted upon
at such meeting. [Business Corporation Law Sec. 601; Insurance Law Sec. 1210]

                                       10
<PAGE>







                      THE EQUITABLE LIFE ASSURANCE SOCIETY
                                       OF
                                THE UNITED STATES




                                     BY-LAWS





                            As Amended July 22, 1992




                                       11
<PAGE>


                      THE EQUITABLE LIFE ASSURANCE SOCIETY
                                       OF
                                THE UNITED STATES

                                Table of Contents
                                -----------------

ARTICLE I              SHAREHOLDERS                                            1

         Section 1.1   Annual Meetings                                         1
         Section 1.2   Notice of Meetings; Waiver                              1
         Section 1.3   Organization; Procedure                                 1
         Section 1.4   Action Without a Meeting                                2

ARTICLE II             BOARD OF DIRECTORS                                      2

         Section 2.1   Regular Meetings                                        2
         Section 2.2   Special Meetings                                        2
         Section 2.3   Independent Directors; Quorum                           2
         Section 2.4   Notice of Meetings                                      2
         Section 2.5   Newly Created Directorships; Vacancies                  3
         Section 2.6   Presiding Officer                                       3
         Section 2.7   Telephone Participation in Meetings; Action by
                          Consent Without Meeting                              3

ARTICLE III            COMMITTEES                                              3

         Section 3.1   Committees                                              3
         Section 3.2   Authority of Committees                                 4
         Section 3.3   Quorum and Manner of Acting                             5
         Section 3.4   Removal of Members                                      5
         Section 3.5   Vacancies                                               5
         Section 3.6   Subcommittees                                           5
         Section 3.7   Alternate Members of Committees                         5
         Section 3.8   Attendance of Other Directors                           5

ARTICLE IV             OFFICERS                                                5

         Section 4.1   Chairman of the Board                                   5
         Section 4.2   Vice-Chairman of the Board                              6
         Section 4.3   President                                               6
         Section 4.4   Chief Executive Officer                                 6
         Section 4.5   Secretary                                               6
         Section 4.6   Other Officers                                          6

                                       i
<PAGE>

ARTICLE V              CAPITAL STOCK                                           7

         Section 5.1   Transfers of Stock;
                          Registered Shareholders                              7
         Section 5.2   Transfer Agent and Registrar                            7

ARTICLE VI             EXECUTION OF INSTRUMENTS                                7

         Section 6.1   Execution of Instruments                                7
         Section 6.2   Facsimile Signature of
                          Former Officers                                      8
         Section 6.3   Meaning of Term "Instruments"                           8

ARTICLE VII            GENERAL                                                 8

         Section 7.1   Reports of Committees                                   8
         Section 7.2   Financial Statements
                         and Reports, etc.                                     8
         Section 7.3   Independent Certified
                         Public Accountants                                    9
         Section 7.4   Directors' Fees                                         9
         Section 7.5   Indemnification of Directors,
                          Officers and Employees                               9
         Section 7.6   Waiver of Notice                                        9
         Section 7.7   Company                                                10

ARTICLE VIII           AMENDMENT OF BY-LAWS                                   10

         Section 8.1   Amendment of By-laws                                   10




                                       ii


                                

                      DISTRIBUTION AND SERVICING AGREEMENT


         This DISTRIBUTION AND SERVICING AGREEMENT,  dated as of May 1, 1994, is
made by and  among  Equico  Securities,  Inc.  ("Equico"),  The  Equitable  Life
Assurance Society of the United States ("Equitable") and Equitable Variable Life
Insurance Company ("Equitable Variable"), as follows:

         WHEREAS, pursuant to a Distribution Agreement, dated as of May 1, 1994,
Equico is the  principal  underwriter  of The Hudson  River Trust  ("Trust"),  a
series mutual fund  registered  under the Investment  Company Act of 1940 ("1940
Act") whose  shareholders  are  separate  accounts of  Equitable  and  Equitable
Variable and of other insurance companies;

         WHEREAS, both Equitable and Equitable Variable issue variable insurance
contracts  ("Variable  Contracts")  whose net  premiums  or  considerations  are
allocated in whole or in part to the respective  separate  accounts of Equitable
and Equitable Variable for investment in the Trust, for direct investment or for
investment in other funding media ("Separate Accounts");

         WHEREAS,  units of interest in the  Separate  Accounts  are  registered
under the Securities Act of 1933 ("1933 Act") to the extent such registration is
required;

         WHEREAS,  Equitable  and  Equitable  Variable  are each  broker-dealers
registered  under the Securities  Exchange Act of 1934, as amended ("1934 Act"),
and each is a member of the National  Association  of Securities  Dealers,  Inc.
("NASD");

<PAGE>
                                       -2-




         WHEREAS,  the Variable  Contracts  (including  all  Variable  Contracts
issued by  Equitable  Variable)  are offered and sold by members of  Equitable's
agency force,  or by insurance  brokers under contract with  Equitable,  who are
also registered representatives of Equico and of Equitable ("Agents");

         WHEREAS, Equitable and Equitable Variable each desire to engage Equico,
a wholly-owned subsidiary of Equitable which is a registered broker-dealer under
the 1934 Act and a member of the NASD, to assume the  responsibilities set forth
in this Agreement with respect to the  distribution  of the Variable  Contracts,
including in particular the  responsibility  for compliance  with  broker-dealer
requirements  under federal and any applicable state or foreign  securities laws
and the NASD Rules of Fair Practice  ("NASD Rules") with respect to the offering
of the Variable Contracts, and Equico desires to assume such responsibilities;

         WHEREAS,  Equico desires to utilize Equitable's  services and personnel
in  carrying  out  certain of its  responsibilities  under this  Agreement,  and
Equitable is willing to furnish the same on the terms and conditions hereinafter
set forth;

         NOW, THEREFORE, the parties hereto agree as follows:

<PAGE>
                                       -3-


                                    ARTICLE I
             Distribution Responsibility for the Variable Contracts

         Sec. 1.1 Equitable and Equitable  Variable authorize Equico to act, and
Equico agrees to serve, as  broker-dealer in connection with the distribution of
their respective Variable Contracts to the extent provided in this

Agreement.  Equico  shall  be  fully  responsible  for  carrying  out  all
compliance and supervisory  obligations in connection  with the  distribution of
the  Variable  Contracts,  as  required by the NASD Rules and by federal and any
applicable  state  or  foreign   securities  laws.   Equitable  shall  be  fully
responsible for compensating  the Agents for their sales of Variable  Contracts,
as provided in Section 1.4.

         Sec. 1.2 Without  limiting the generality of Section 1.1, Equico agrees
that it shall be fully responsible for:

                  (A) Requiring  that each person who is authorized to offer and
sell the Variable Contracts is duly registered as a representative of Equico and
is appropriately  licensed,  registered or otherwise qualified to offer and sell
the Variable  Contracts  under the federal  securities  laws and any  applicable
securities  laws of each  state or other  jurisdiction  in  which  the  Variable
Contracts offered by such person may be lawfully sold;

                  (B)  Training,   supervising  and  directing  the  Agents  for
purposes of complying on a continuous basis with the NASD Rules and with federal
and state  securities  laws  applicable in connection with the offer and sale of
the Variable Contracts. In this connection, Equico shall:

<PAGE>
                                       -4-


                    (i) Establish and implement  reasonable  written  procedures
which provide for diligent supervision of sales practices of the Agents;

                    (ii)  Require that Agents  shall  recommend  the purchase of
Variable  Contracts only upon reasonable grounds to believe that the purchase is
suitable for each prospective  purchaser,  and verify their compliance with such
requirement;

                    (iii) Provide a sufficient  number of registered  principals
and an adequate  compliance  staff to carry out the  responsibilities  set forth
herein; and

                    (iv) Impose disciplinary measures on the Agents.

                  (C)  Oversight  of the  securities  activities  of all persons
engaged directly or indirectly in operations of Equico,  Equitable and Equitable
Variable  related to the offer or sale of the  Variable  Products,  each of whom
shall be  considered a "person  associated"  with Equico,  as defined in Section
3(a)(18) of the 1934 Act.  Equico shall have full  responsibility  for each such
person  with  regard  to  his or  her  training,  supervision  and  control,  as
contemplated by Section 15 of the 1934 Act, and, in that connection,  shall have
the authority to require that disciplinary  action be taken with respect to such
persons.

         Sec. 1.3 Equico  represents that it is a broker-dealer  duly registered
under the 1934 Act and is a member  in good  standing  of the NASD  and,  to the
extent  necessary  to perform the  activities  contemplated  hereunder,  is duly
registered, or otherwise qualified,  under the securities laws of every state or
other  jurisdiction in

<PAGE>
                                       -5-


which the  Variable  Contracts  are  available  for sale,  and Equico  agrees to
maintain such status.  Consistent  with its  designation  as  distributor of the
Variable  Contracts,  as  provided  in  Section  1.1 of this  Agreement,  Equico
acknowledges  that  it may be  deemed  to be an  "underwriter"  or a  "principal
underwriter" of the Separate Accounts under the federal securities laws.

         Sec. 1.4 Equitable shall have exclusive  responsibility for the payment
of  commissions  or other  fees in  accordance  with the  applicable  agreements
between  each  Agent and  Equitable  relating  to the  Variable  Contracts.  All
compensation  paid by  Equitable  to the  Agents  with  respect  to sales of the
Variable  Contracts shall be paid by Equitable on its own behalf or on behalf of
Equitable  Variable  (with  respect  to sales of  Variable  Contracts  issued by
Equitable  Variable),  and  shall be  reflected  on the  books  and  records  of
Equitable and, to the extent related to Variable  Contracts  issued by Equitable
Variable, on the books and records of Equitable Variable.  The responsibility of
Equitable  shall include the  performance of all  activities  necessary in order
that the payment of compensation  hereunder complies with all applicable federal
securities laws and state securities and insurance laws. Equitable and Equitable
Variable  retain the ultimate  right to determine  the rates of  commission  and
other fees to be paid to the Agents in connection with their respective Variable
Contracts.  Nothing contained in this Agreement shall obligate Equico to pay any
commissions  or other fees to Agents or to  reimburse  any  Agents for  expenses
incurred by them, nor shall Equico have any  responsibility  for the adequacy or
accuracy  of any  amount  paid to an  Agent in  connection  with the sale of the
Variable  Contracts.  Equico shall have no right or interest  whatsoever  in any
commissions  or other  fees  payable  to Agents  by  Equitable  or by  Equitable
Variable.

<PAGE>
                                       -6-


         Sec.  1.5  Equitable   represents  that  it  is  a  broker-dealer  duly
registered  under the 1934 Act and is a member in good  standing of the NASD. If
Equitable  shall  determine,  in its sole  judgment,  that  such  status  is not
required  for the  purpose of  properly  discharging  its  responsibility  under
Section 1.4 of this Agreement,

Equitable may terminate its status as a registered broker-dealer without notice
to the other parties hereto.

         Sec. 1.6 Equitable  Variable  agrees to cooperate fully with Equico and
with Equitable in the proper discharge of the responsibilities allocated to them
under this  Article I. While  undertaking  to provide  such  cooperation  and to
perform  various  activities  on its own behalf  hereunder,  Equitable  Variable
assumes no duties or responsibilities  under this Agreement in its capacity as a
registered  broker-dealer  and,  accordingly,  shall be under no  obligation  to
maintain such status.

         Sec. 1.7 Equico,  Equitable and Equitable  Variable shall each cause to
be maintained  and preserved  such  accounts,  books and other  documents as are
required  by the  1934  Act and  1940  Act and any  other  applicable  laws  and
regulations.  In particular,  without limiting the foregoing, Equico shall cause
all the books and records in connection  with the offer and sale of the Variable
Contracts to be maintained and preserved in conformity with the  requirements of
Rules 17a-3 and 17a-4  under the 1934 Act, to the extent that such  requirements
are  applicable  to the Variable  Contracts.  The payment of premiums,  purchase
payments,  commissions  and  other  fees and  payments  in  connection  with the
Variable  Contracts shall be reflected on the books and records of Equitable and
of Equitable Variable, as provided in Section 1.4 hereof and as may otherwise be
<PAGE>
                                       -7-


required under  applicable  NASD  regulations  and federal and applicable  state
securities laws requirements.

         Sec. 1.8 Equico,  Equitable and Equitable Variable shall each submit to
all regulators and administrative  bodies having  jurisdiction over the sales of
the Variable  Contracts,  present or future, any information,  reports, or other
material  that any such body by reason of this  Agreement may request or require
pursuant to applicable laws or regulations. In particular,  without limiting the
foregoing,  Equitable  and Equitable  Variable  agree that any books and records
which they maintain pursuant to Section 1.5 of this Agreement which are required
to be  maintained  under Rule 17a-3 or 17a-4 of the 1934 Act shall be subject to
inspection by the SEC in accordance with Section 17(a) of the 1934 Act.

         Sec.  1.9  Equico and  Equitable  each  agree and  understand  that all
documents,  reports,  records,  books,  files and other materials required under
applicable NASD  regulations  and federal and state  securities laws relative to
the sale of  Variable  Contracts  shall be the  property  of  Equico,  with the
exception of those books and records maintained by Equitable pursuant to Section
1.4 which  relate to sales  compensation  and  shall be the  joint  property  of
Equitable and Equico.  If, however,  such documents,  reports,  records,  books,
files and other  materials  which are the  property  of Equico are  required  by
applicable  regulation or law to be maintained also by Equitable or by Equitable
Variable,  such  material  shall be the joint  property of Equico,  Equitable or
Equitable  Variable.  All other documents,  reports,  records,  books, files and
other materials  maintained  relative to this Agreement shall be the property of
Equitable or of Equitable Variable, depending upon the identity of the issuer of
the Variable  Contracts  involved.  Upon the

<PAGE>
                                       -8-


termination  of this  Agreement,  all such  material  shall be  returned  to the
applicable party.

         Sec. 1.10 Equico,  Equitable  and Equitable  Variable from time to time
during the term of this Agreement, shall allocate among themselves, subject to a
right of further delegation,  the administrative  responsibility for maintaining
and  preserving  the books,  records and accounts  kept in  connection  with the
Variable  Contracts;  provided,  however,  in the  case of  books,  records  and
accounts kept pursuant to a requirement  of applicable  law or  regulation,  the
ultimate  responsibility for maintaining and preserving such books,  records and
accounts  shall be that of the party  which is  required to maintain or preserve
such books,  records and accounts under the  applicable  law or regulation,  and
such books,  records and accounts  shall be maintained  and preserved  under the
supervision of that party. Equico,  Equitable and Equitable Variable shall cause
each other to be furnished with such reports as each may reasonably  request for
the purpose of meeting its respective  reporting and recordkeeping  requirements
under such regulations and laws and under the insurance laws of the State of New
York and any other applicable states or jurisdictions.

                                   ARTICLE II
                    Procedures for Sale of Variable Contracts

         Sec. 2.1 Equitable and  Equitable  Variable each  represent and warrant
that units of interest of their respective  Separate  Accounts offered under the
Variable  Contracts  are  registered  under  the  1933  Act to the  extent  such
registration is required,  that the Separate  Accounts are registered  under the
1940 Act unless

<PAGE>
                                       -9-


exempt from such registration,  and that the Variable Contracts are qualified to
be sold  under the  insurance  laws and any  applicable  securities  laws of all
states and other  jurisdictions  in which the Variable  Contracts are authorized
for sale.  Equitable and Equitable  Variable each further  represent and warrant
that each of them is a life insurance  company duly organized  under the laws of
the State of New York and in good standing and  authorized  to conduct  business
under the laws of each state in which the  Variable  Contracts  are  offered and
sold.

         Sec.  2.2 Equico will  require  that the Agents use only the  effective
prospectuses, statements of additional information ("SAIs") and other authorized
materials  in  soliciting  and selling  the  Variable  Contracts.  Equico is not
authorized to give any information or to make any representations concerning the
Variable  Contracts other than those contained in the current  prospectus or SAI
therefor  filed  with  the  SEC or in such  materials  as may be  authorized  by
Equitable or by Equitable Variable.

         Sec.  2.3 All  applications  for  Variable  Contracts  shall be made on
application   forms  supplied  by  Equitable  or  by  Equitable   Variable,   as
appropriate,  and all  payments  collected by Equico shall be remitted by Equico
promptly in full,  together with such  application  or enrollment  forms and any
other required documentation, directly to Equitable or to Equitable Variable, as
appropriate,  at the  address  indicated  on such  application  or to such other
address as Equitable or Equitable Variable may, from time to time,  designate in
writing.  Equico shall review all such  applications for suitability.  Checks or
money orders in payment on any Variable  Contract shall be drawn to the order of
"The  Equitable  Life  Assurance  Society  of the United  States" or  "Equitable
Variable Life Insurance Company", as appropriate.  All applications for Variable
Contracts  shall be  subject to

<PAGE>
                                       -10-


acceptance  or  rejection  by  Equitable  or  by  Equitable  Variable  at  their
respective discretion.

         Sec.  2.4 All money  payable  in  connection  with any of the  Variable
Contracts, whether as premiums, purchase payments or otherwise, and whether paid
by, or on behalf of any applicant or contractowner, is the property of Equitable
or of Equitable  Variable and shall be transmitted  promptly in accordance  with
the  administrative  procedures of Equitable and Equitable  Variable without any
deduction or offset for any reason, including by example but not limitation, any
deduction or offset for compensation claimed by Equico or payable to the Agents.
No cash  payments  shall be accepted by Equico in  connection  with the Variable
Contracts.

         Sec. 2.5 Equitable  and Equitable  Variable  shall be  responsible  for
payment of the costs of printing the prospectuses,  SAIs and sales material used
in connection with the solicitation of applications  for the Variable  Contracts
and to allocate such costs between themselves.  Equitable and Equitable Variable
shall provide to Equico copies of such prospectuses,  SAIs and sales material in
such number as Equico shall reasonably request. Equitable and Equitable Variable
shall make  available to Equico  copies of all  financial  statements  and other
documents that Equico shall  reasonably  request for use in connection  with the
distribution of the Variable Contracts.

         Sec. 2.6  Notwithstanding  anything in this  Agreement to the contrary,
Equico may enter into sales agreements with independent  broker-dealers  for the
sale of the  Variable  Contracts,  subject  to the  prior  written  approval  of
Equitable and of Equitable  Variable of each such sales  agreement and the terms
thereof.  All such

<PAGE>
                                      -11-


sales  agreements  entered  into by Equico shall  provide that each  independent
broker-dealer will assume full responsibility for continued compliance by itself
and its associated  persons with the NASD Rules and applicable federal and state
securities  and  insurance  laws.  All  associated  persons of such  independent
broker-dealer  soliciting  applications for the Variable Contracts shall be duly
and appropriately  licensed or appointed for the sale of the Variable  Contracts
under the NASD Rules and  federal and state  securities  and  insurance  laws in
which such person shall offer or sell the Variable Contracts.

         Sec. 2.7  Equitable  shall apply for and maintain the proper  insurance
licenses for each of the Agents selling the Variable  Contracts in all states or
jurisdictions  in which the  Variable  Contracts  are  offered  for sale by such
Agent.  Equitable and Equitable  Variable reserve the right to refuse to appoint
any proposed agent, or independent  broker-dealer,  and to terminate an Agent or
independent broker-dealer once appointed. Equitable and Equitable Variable shall
promptly  notify  Equico  of  each  such  termination.  Equitable  agrees  to be
responsible  for all  licensing or other fees  required  under  pertinent  state
insurance  laws  to  properly  authorize  Agents  for the  sale of the  Variable
Contracts;  however,  the foregoing shall not limit Equitable's right to collect
such amount from any person or entity other than Equico.

         Sec.  2.8 The  parties  hereto  recognize  that any person  selling the
Variable  Contracts  as  contemplated  by this  Agreement  shall be acting as an
insurance agent of Equitable or of Equitable Variable or as an insurance broker,
and that the rights of Equico to supervise  such persons shall be limited to the
extent  specifically  described herein or required under  applicable  federal or
state securities laws or NASD regulations.  Such persons shall not be considered
employees of Equico and

<PAGE>
                                       -12-


shall be considered  agents of Equico only as and to the extent required by such
laws and  regulations.  Further,  it is intended by the parties hereto that such
persons are and shall continue to be considered to have a common law independent
contractor  relationship  with  Equitable and  Equitable  Variable and not to be
common law employees of Equitable or of Equitable Variable,  unless any contract
between  Equitable and any person  selling the Variable  Contracts  specifically
provides otherwise.

         Sec. 2.9 Consistent with the  responsibility of Equico to discharge all
compliance  and  supervisory  obligations  relating to the  distribution  of the
Variable  Contracts  as  provided  in this  Agreement  and  consistent  with the
authority  given to Equico  hereunder,  Equitable and Equitable  Variable  shall
retain the ultimate right of control over, and responsibility for, the issuance,
servicing  and  marketing  of  their  respective  Variable  Contracts.  In  that
connection,  Equitable  and  Equitable  Variable  shall  review and  approve all
advertising  concerning the Variable Contracts issued by each of them;  however,
Equico shall be responsible  for filing such  materials,  as required,  with the
NASD and with state  securities  regulators  and for obtaining such approvals as
may be necessary.

         Sec.  2.10  Unless  otherwise  agreed in  writing  by  Equitable  or by
Equitable   Variable,   neither  Equico  nor  any  Agent  nor  any   independent
broker-dealer  shall have an interest in any  surrender  charges,  deductions or
other fees payable to Equitable or to Equitable Variable.

<PAGE>
                                       -13-


                                   ARTICLE III
                  Services and Personnel Provided by Equitable

         Sec. 3.1 Equitable  agrees to furnish  compliance  and related  support
services,  including  personnel,  to  assist  Equico in the  performance  of the
services  which  Equico is required to provide  hereunder.  In  furnishing  such
services,  all  personnel  of  Equitable  shall be  subject  at all times to the
supervision and control of Equico.

                                   ARTICLE IV
                            Compensation and Expenses

         Sec.  4.1  Equico  shall  be  compensated,  not  less  frequently  than
quarterly,  by Equitable and by Equitable  Variable for its services  under this
Agreement  in an  aggregate  annual  amount  which  shall be equal to the actual
expenses incurred by Equico to provide  compliance and related support services,
plus a percentage of such expenses  which shall  approximate  the annual rate of
profit  earned  by  Equico  from its  performance  of  comparable  services  for
unaffiliated clients.

         Sec. 4.2 Equico shall pay the costs and expenses,  direct and indirect,
incurred by Equitable in furnishing services and personnel,  pursuant to Article
III of this  Agreement.  In  determining  the  basis  for the  apportionment  of
expenses,  specific  identification or estimates based on time,  company assets,
square footage or any other mutually  agreeable  method providing for a fair and
reasonable allocation of cost may be used, provided such method is in conformity
with the requirements of Section 1712 of the New York Insurance Law and New York
Insurance

<PAGE>
                                       -14-


Department Regulation No. 33. The charge to Equico for such apportioned expenses
shall be at cost as described in this Section 4.2.

         Sec.  4.3 Within 45 days after the end of each  calendar  quarter,  and
more  often  if  desired,  Equitable  shall  submit  to  Equico a  statement  of
apportioned  expenses showing the basis for such  apportionment;  and settlement
shall be made within 15 days thereafter.  The statement of apportioned  expenses
shall  set  forth  in  reasonable  detail  the  nature  of  the  expenses  being
apportioned and other relevant information to support the charge.

         Sec.  4.4 To enable  Equitable  to  compensate  Agents  for the sale of
Variable  Contracts  issued by  Equitable  Variable,  Equitable  Variable  shall
furnish Equitable with a schedule of the commissions and other fees payable with
respect to each form of Variable  Contract issued by it, together with a list of
rules and procedures  applicable to the payment of such compensation.  Equitable
Variable agrees to reimburse  Equitable for commissions and service fees (not in
excess of the amounts  specified by Equitable  Variable)  paid to the Agents for
the sale of its Variable Contracts pursuant to Section 1.4 of this Agreement.

                                    ARTICLE V
                                Term of Agreement

         Sec. 5.1 Subject to  termination  as herein  provided,  this  Agreement
shall remain in full force and effect for a two-year  period  commencing  on the
date first above written,  and this  Agreement  shall continue in full force and
effect from year to year thereafter, until terminated as herein provided.

<PAGE>
                                       -15-



         Sec. 5.2 This  Agreement  may be  terminated by any party hereto on not
less than 60 days' prior written  notice to the other parties or by an agreement
in writing  signed by all of the parties  hereto,  except  that data  processing
services may not be terminated on less than 180 days' prior written  notice,  if
requested by Equico in writing promptly  following its receipt of written notice
of  termination  of  this  Agreement.  This  Agreement  shall  automatically  be
terminated in the event of its assignment.

         Sec.  5.3  Upon  termination  of this  Agreement,  all  authorizations,
rights,  and  obligations  shall cease except the obligations to settle accounts
hereunder,  including the  settlement of monies due in connection  with Variable
Contracts  in  effect  at  the  time  of  termination  or  issued   pursuant  to
applications   received  by  Equitable  or  by  Equitable   Variable   prior  to
termination.

                                   ARTICLE VI
                                  Miscellaneous

         Sec. 6.1 Should an  irreconcilable  difference of opinion arise between
or among the parties to this  Agreement as to the  interpretation  of any matter
respecting  this Agreement,  it is hereby mutually agreed that such  differences
shall be submitted to arbitration  as the sole remedy  available to the parties.
Such  arbitration  shall  be in  accordance  with  the  rules  of  the  American
Arbitration Association,  the arbitrators shall have extensive experience in the
insurance industry, and the arbitration shall take place in New York, New York.

<PAGE>
                                       -16-


         Sec. 6.2 For purposes of this Agreement,  the term "Variable Contracts"
shall not include any variable  insurance  contract issued by Equitable which is
not offered and sold by employees or agents of Equitable.

         Sec. 6.3 This Agreement  replaces the Sales  Agreement,  dated December
23, 1985, as amended,  between  Equitable  Variable and  Equitable,  which shall
terminate on the effective date hereof.

         Sec.  6.4 If any  provision  of this  Agreement  shall  be held or made
invalid by a court decision,  statute, rule, or otherwise, the remainder of this
Agreement shall not be affected thereby.

         Sec. 6.5 This Agreement  constitutes the entire  agreement  between the
parties hereto and may not be modified except in a written  instrument  executed
by all parties hereto.

         Sec. 6.6 This Agreement  shall be subject to the provisions of the 1934
Act and, to the extent applicable,  the 1940 Act and the rules,  regulations and
rulings thereunder and of the NASD, from time to time in effect,  including such
exemptions from the 1940 Act as the SEC may grant, and the terms hereof shall be
interpreted and construed in accordance therewith.

         Sec. 6.7 This Agreement  shall be  interpreted  in accordance  with the
laws of the State of New York.
<PAGE>
                                      -17-



         IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
signed by their respective  officials  thereunto duly authorized,  as of the day
and year first above written.


                                                   THE EQUITABLE LIFE ASSURANCE
                                                   SOCIETY OF THE UNITED STATES



                                                   By: /s/Joseph J. Melone
                                                       -------------------
                                                       Joseph J. Melone
                                                       Chairman and
                                                       Chief Executive Officer

                                                     EQUITABLE VARIABLE LIFE
                                                     INSURANCE COMPANY



                                                    By: /s/Samuel B. Shlesinger
                                                       -----------------------
                                                         Samuel B. Shlesinger
                                                         Senior Vice President

                                                     EQUICO SECURITIES, INC.



                                                    By: /s/Richard V. Silver
                                                        --------------------
                                                        Richard V. Silver
                                                        President and
                                                        Chief Operating Officer





5292/430_1.DOC




                             SCHEDULE OF COMMISSIONS
                             -----------------------

               Corporate Incentive Life(SM) (Policy Form 96-300)

<TABLE>
<CAPTION>
                 Premiums Up to 1st      Premiums Up to Next 6
Policy Year      target premium          target premiums            Addt'l Premiums
- -----------      --------------          ---------------            ---------------

<S>              <C>                     <C>                        <C>
1                15% Base/2% rider       7.5% base/2% rider         3% base/2% rider

2                15%/2%                  7.5%/2%(1)                 3%/2%(2)

3-10             N/A                     7.5%/2%(1)                 3%/2%(2)

11+              N/A                     N/A                        3%/2%(3)

<FN>
Notes:

(1) The 7.5% commission rate on the base policy is comprised of 5.5% renewal
    commission and 2% Transferable Service Fee (TSF). The 2% commission rate on
    the term rider is comprised of 2% TSF.

(2) The 3% commission rate on the base policy is comprised of 1% renewal
    commission and 2% TSF. The 2% commission rate on the term rider is comprised
    of 2% TSF.

(3) The 3% base policy commission rate is comprised of 1% Service Fee Boost
    (SFB) for agents who qualify, and 2% TSF. The 2% commission on the term
    rider is comprised of 2% TSF.
</FN>
</TABLE>




                         AGREEMENT AND PLAN OF MERGER OF
                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY
                        WITH AND INTO THE EQUITABLE LIFE
                     ASSURANCE SOCIETY OF THE UNITED STATES
                     --------------------------------------


         THIS AGREEMENT AND PLAN OF MERGER (this "Agreement and Plan of
Merger"), dated as of September 19, 1996, is by and between The Equitable Life
Assurance Society of the United States, a New York corporation having its
principal place of business at 787 Seventh Avenue, New York, New York 10019
("Equitable Life"), and Equitable Variable Life Insurance Company, a New York
corporation having its principal place of business at 787 Seventh Avenue, New
York, New York 10019 ("EVLICO") (the foregoing corporations hereinafter
sometimes referred to as the "Constituent Companies").

         WHEREAS, Equitable Life and EVLICO are corporations duly organized and
validly existing under the laws of the State of New York and duly licensed as
stock life insurance companies under the New York Insurance Law (the "Insurance
Law");

         WHEREAS, EVLICO has authorized capital stock consisting of 5 million
shares of Common Stock (the "EVLICO Common Stock"), $1.00 par value, of which at
the date hereof 1.5 million shares are issued and outstanding and owned by
Equitable Life and are the only shares of stock of EVLICO entitled to vote on
this Agreement and Plan of Merger;

         WHEREAS, Equitable Life has authorized capital stock consisting of 2
million shares of Common Stock (the "Equitable Common Stock"), $1.25 par value,
all of which shares on the date hereof are issued and outstanding and owned by
The Equitable Companies Incorporated, a Delaware corporation having its
principal place of business at 787 Seventh Avenue, New York, New York, 10019.
The issued and outstanding shares of Equitable Common Stock are the only shares
of stock of Equitable Life entitled to vote on this Agreement and Plan of
Merger; and

         WHEREAS, the Boards of Directors of Equitable Life and EVLICO deem it
advisable and in the best interest of the policyholders and contract holders of
their respective companies to effect the merger (the "Merger") of EVLICO and
Equitable Life with and into Equitable Life as the surviving company, and the
Board of Directors and sole stockholder, respectively, of each of Equitable Life
and EVLICO have duly approved and adopted this Agreement and Plan of Merger.


<PAGE>


                                      -2-

         NOW THEREFORE, in consideration of the premises and the mutual
covenants and agreements herein contained, it is hereby agreed by and between
the parties hereto that EVLICO shall be merged with and into Equitable Life
pursuant to Article 71 of the Insurance Law and in accordance with this
Agreement and Plan of Merger.

                                    ARTICLE 1
                                    ---------
                                Surviving Company
                                -----------------

         Section 1.1  The Surviving Company. The surviving company of the Merger
(the "Surviving Company") shall be Equitable Life.

         Section 1.2  Charter. The proposed Restated Charter of the Surviving
Company is annexed hereto as Exhibit A.

         Section 1.3  By-Laws. The By-Laws of Equitable Life in effect at the
Effective Time of the Merger (as hereinafter defined) shall be the By-Laws of
the Surviving Company.

                                    ARTICLE 2
                                    ---------
Terms and Conditions of the Merger and Mode of Carrying the Merger into Effect
- ------------------------------------------------------------------------------

         Section 2.1  General. Subject to and upon the terms and conditions of
this Agreement and Plan of Merger, upon the Effective Time of the Merger, EVLICO
shall be merged with and into Equitable Life and Equitable Life shall continue
as the Surviving Company as permitted and provided by Section 7102 of the
Insurance Law. All of the EVLICO Common Stock issued and outstanding immediately
prior to the Effective Time of the Merger shall, at the Effective Time of the
Merger, be cancelled. All of the Equitable Common Stock issued and outstanding
immediately prior to the Effective Time of the Merger shall remain unchanged.

         Section 2.2  Consents, Approvals, Etc. to be Obtained by the Parties to
the Merger. Equitable Life and EVLICO shall each obtain all necessary consents
and approvals of, permits from, and assurances of no objection to the Merger or
other rulings from, the appropriate governmental authorities, including the
following:

           (a)    approval by the New York Insurance Department to consummate
                  the Merger pursuant to Section 7105 of the Insurance Law; and

           (b)    approval by the New York Insurance Department of one or more
                  plans of operation of Equitable Life separate accounts which
                  will continue the operations of EVLICO separate 


<PAGE>


                                      -3-

                  accounts in operation at the Effective Time of the Merger as
                  separate accounts of Equitable Life.


         Section 2.3  Effective Time of the Merger. This Agreement and Plan of
Merger shall be duly executed and attested and a certified copy thereof,
together with certificates of its adoption as provided for in the Insurance Law
and certificates as to fees, commissions or other compensations or valuable
considerations paid or to be paid in connection with the Merger, shall be
submitted for approval to the Superintendent of Insurance of the State of New
York (the "Superintendent"). Following the receipt of such approval from the
Superintendent and the fulfillment of the conditions set forth herein, a
certified copy of this Agreement and Plan of Merger, with evidence of the
approval of the Superintendent endorsed thereon, shall be filed in the office of
the Clerk of the County of New York, where the principal office of each of
Equitable Life and EVLICO is located. Subject to the foregoing, the Merger shall
become effective at 12:01 a.m. on January 1, 1997 (the "Effective Time of the
Merger").

                                    ARTICLE 3
                                    ---------
                   Other Provisions with Respect to the Merger
                   -------------------------------------------

         Section 3.1. Effect of the Merger. At the Effective Time of the Merger,
the separate existence of EVLICO shall cease and, in accordance with the
provisions of this Agreement and Plan of Merger, EVLICO shall be merged with and
into Equitable Life, and Equitable Life shall survive the Merger and shall
continue in existence and shall possess all the rights, privileges, immunities,
powers and purposes of each of the Constituent Companies. All the rights,
franchises and interests in and to every species of property, real, personal,
and mixed, including things in action, causes of action and every other asset of
the Constituent Companies, shall vest in the Surviving Company without further
act or deed, except that if the Surviving Company shall at any time deem it
desirable that any further assignment or assurance shall be given to fully
accomplish the purposes of the Merger, the directors and officers of EVLICO
shall do all things necessary, including the execution of any and all relevant
documents, to carry out the intent and purposes of this Agreement and Plan of
Merger. No liability or obligation due or to become due, or claim or demand for
any cause existing against either Constituent Company, or any policyholder,
shareholder, officer, or director thereof, shall be released or impaired by the
Merger. No action or proceeding, civil or criminal, then pending by or against
either Constituent Company, or any policyholder, shareholder, officer, or
director thereof, shall be abated or discontinued by the Merger, but may be
enforced, prosecuted, settled or compromised as if the Merger had not occurred,
or Equitable Life, as the Surviving Company, may be substituted in place of
EVLICO by order of the court in which the action or proceeding may be pending.
From and after the Effective Time of the Merger, Equitable Life shall be liable
in place of EVLICO for all the liabilities and obligations of EVLICO, including
liabilities under policies and contracts issued by EVLICO.


<PAGE>


                                      -4-

         Section 3.2. Abandonment of the Merger. If, at any time prior to the
Effective Time of the Merger, events or circumstances occur which, in the
opinion of a majority of the Board of Directors of either of the Constituent
Companies, render it inadvisable to consummate the Merger, this Agreement and
Plan of Merger shall not become effective even though previously approved and
adopted by the Board of Directors and sole shareholder, respectively, of each of
Equitable Life and EVLICO.

         Section 3.3. Expenses of the Merger. Equitable Life shall pay all the
expenses of carrying this Agreement and Plan of Merger into effect and of
accomplishing the Merger.

         Section 3.4. Counterparts. For the convenience of the parties and to
facilitate approval of this Agreement and Plan of Merger, any number of
counterparts hereof may be executed, and each such executed counterpart shall be
deemed to be an original instrument.

         Section 3.5. Governing Law. This Agreement and Plan of Merger has been
executed in and shall be governed by and construed under the laws of the State
of New York.

         IN WITNESS WHEREOF, this Agreement and Plan of Merger has been duly
executed and delivered by the duly authorized officers of Equitable Life and
EVLICO on the date first above written.

                                        THE EQUITABLE LIFE ASSURANCE
                                        SOCIETY OF THE UNITED STATES
[Seal]

Attest:

/s/ Pauline Sherman                        /s/ James M. Benson
- --------------------------              By:------------------------------------
Secretary                                  President and Chief Executive Officer



                                        EQUITABLE VARIABLE LIFE    
                                        INSURANCE COMPANY
[Seal]


Attest:

/s/ Pauline Sherman                        /s/ James M. Benson
- --------------------------              By:------------------------------------
Secretary                                  President and Chief Executive Officer

28903


<PAGE>


                                                                       Exhibit A

                                                                RESTATED CHARTER

                                                                              OF

                                            THE EQUITABLE LIFE ASSURANCE SOCIETY
                                                            OF THE UNITED STATES


ARTICLE I

         The name of the corporation shall continue to be The Equitable Life
Assurance Society of the United States.

ARTICLE II

         The principal office of the corporation shall be located in the City of
New York, County of New York, State of New York.

ARTICLE III

         (a) The business to be transacted by the corporation shall be the kinds
of insurance business specified in Paragraphs 1, 2 and 3 of Subsection (a) of
Section 1113 of the Insurance Law of the State of New York, as follows:

                  (1) "Life insurance": every insurance upon the lives of human
         beings, and every insurance appertaining thereto, including the
         granting of endowment benefits, additional benefits in the event of
         death by accident, additional benefits to safeguard the contract from
         lapse, accelerated payments of part or all of the death benefit or a
         special surrender value upon diagnosis (A) of terminal illness defined
         as a life expectancy of twelve months or less, or (B) of a medical
         condition requiring extraordinary medical care or treatment regardless
         of life expectancy, or provide a special surrender value, upon total
         and permanent disability of the insured, and optional modes of
         settlement of proceeds. "Life insurance" also includes additional
         benefits to safeguard the contract against lapse in the event of
         unemployment of the insured. Amounts paid the insurer for life
         insurance and proceeds applied under optional modes of settlement or
         under dividend options may be allocated by the insurer 


<PAGE>


         to one or more separate accounts pursuant to section four thousand two
         hundred forty of the Insurance Law of the State of New York;

                  (2) "Annuities": all agreements to make periodical payments
         for a period certain or where the making or continuance of all or some
         of a series of such payments, or the amount of any such payment,
         depends upon the continuance of human life, except payments made under
         the authority of paragraph (1) above. Amounts paid the insurer to
         provide annuities and proceeds applied under optional modes of
         settlement or under dividend options may be allocated by the insurer to
         one or more separate accounts pursuant to section four thousand two
         hundred forty of the Insurance Law of the State of New York;

                  (3) "Accident and health insurance": (i) insurance against
         death or personal injury by accident or by any specified kind or kinds
         of accident and insurance against sickness, ailment or bodily injury,
         including insurance providing disability benefits pursuant to article
         nine of the workers' compensation law, except as specified in item (ii)
         hereof; and (ii) non-cancellable disability insurance, meaning
         insurance against disability resulting from sickness, ailment or bodily
         injury (but excluding insurance solely against accidental injury) under
         any contract which does not give the insurer the option to cancel or
         otherwise terminate the contract at or after one year from its
         effective date or renewal date;

and any amendments to such paragraphs or provisions in substitution therefor
which may be hereafter adopted; such other kind or kinds of business now or
hereafter authorized by the laws of the State of New York to stock life
insurance companies; and such other kind or kinds of business to the extent
necessarily or properly incidental to the kind or kinds of insurance business
which the corporation is authorized to do.

         (b) The corporation shall also have all other rights, powers, and
privileges now or hereafter authorized or granted by the Insurance Law of the
State of New York or any other law or laws of the State of New York to stock
life insurance companies having power to do the kind or kinds of business
hereinabove referred to and any and all other rights, powers, and privileges of
a corporation now or hereafter granted by the laws of the State of New York and
not prohibited to such stock life insurance companies.


                                      -2-


<PAGE>


ARTICLE IV

         The business of the corporation shall be managed under the direction of
the Board of Directors.

ARTICLE V

         (a) The Board of Directors shall consist of not less than 13 (except
for vacancies temporarily unfilled) nor more than 36 Directors, as may be
determined from time to time by a vote of a majority of the entire Board of
Directors. No decrease in the number of Directors shall shorten the term of any
incumbent Director.

         (b) The Board of Directors shall have the power to adopt from time to
time such By-Laws, rules and regulations for the governance of the officers,
employees and agents and for the management of the business and affairs of the
corporation, not inconsistent with this Charter and the laws of the State of New
York, as may be expedient, and to amend or repeal such by-laws, rules and
regulations, except as provided in the By-Laws.

         (c) Any or all of the Directors may be removed at any time, either for
or without cause, by vote of the shareholders.

         (d) No Director shall be personally liable to the corporation or any of
its shareholders for damages for any breach of duty as a Director; provided,
however, that the foregoing provision shall not eliminate or limit (i) the
liability of a Director if a judgment or other final adjudication adverse to him
or her establishes that his or her acts or omissions were in bad faith or
involved intentional misconduct or that he or she personally gained in fact a
financial profit or other advantage to which he or she was not legally entitled,
or were acts or omissions which (a) he or she knew or reasonably should have
known violated the Insurance Law of the State of New York or (b) violated a
specific standard of care imposed on Directors directly, and not by reference,
by a provision of the Insurance Law of the State of New York (or any regulations
promulgated thereunder) or (c) constituted a knowing violation of any other law;
or (ii) the liability of a Director for any act or omission prior to September
21, 1989.


                                      -3-


<PAGE>


ARTICLE VI

         (a) The Directors of the corporation shall be elected at each annual
meeting of shareholders of the corporation in the manner prescribed by law. The
annual meeting of shareholders shall be held at such place, within or without
the State of New York, and at such time as may be fixed by or under the By-Laws.
At each annual meeting of shareholders, directors shall be elected to hold
office for a term expiring at the next annual meeting of shareholders.

         (b) Newly created directorships resulting from an increase in the
number of Directors and vacancies occurring in the Board of Directors shall be
filled by vote of the shareholders.

         (c) Each Director shall be at least twenty-one years of age, and at all
times a majority of the Directors shall be citizens and residents of the United
States, and not less than three of the Directors shall be residents of the State
of New York.

         (d) The Board of Directors shall elect such officers as are provided
for in the By-Laws at the first meeting of the Board of Directors following each
annual meeting of the shareholders. In the event of the failure to elect
officers at such meeting, officers may be elected at any regular or special
meeting of the Board of Directors. A vacancy in any office may be filled by the
Board of Directors at any regular or special meeting.

ARTICLE VII

         The duration of the corporate existence of the corporation shall be
perpetual.

ARTICLE VIII

         The amount of the capital of the corporation shall be $2,500,000, and
shall consist of 2,000,000 Common Shares, par value $1.25 per share.




44859-1.DOC


                                      -4-





                   PART 1: APPLICATION FOR LIFE INSURANCE TO:
         EQUITABLE VARIABLE LIFE INSURANCE COMPANY (Equitable Variable)
               Home Office: 787 Seventh Avenue, New York, NY 10019


- --------------------------------------------------------------------------------
1. PROPOSED INSURED (Print Name as it is to appear on the policy)
                                                            Please print in ink.
- --------------------------------------------------------------------------------

A. Title:  |_| Mr.  |_| Mrs.  |_| Ms.  |_| Miss  |_| Other Title|_|_|_|_|
B. Name:
First: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|   Middle: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
Last: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
C. Date of Birth  Mo. |_|_|  Day |_|_|  Yr. |_|_|_|_|  
D. Age Nearest Birthday |_|_|
E. Sex  |_| M  |_| F   F. Place of Birth: ______________________________________
G. Soc. Sec. No. |_|_|_|_|_|_|_|_|_|
H. Previous/Other Name(If Applicable) __________________________________________
I. U.S. Citizen?  |_| Yes  |_| No  If No, Country ______________________________
J. Current Occupation(s): (1) Title: ___________________________________________
                          (2) Duties: __________________________________________
                          (3) How Long? ____________
   If less than 1 year at current occupation, give previous in Special 
   Instructions.
K. Residence/Care of: |C|/|O|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
   Years There? |_|_|
   Current   No. & Street: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
             Apt/Suite/Bldg. #: |_|_|_|_|_|
             City: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
             State: |_|_|   Zip +4 Code: |_|_|_|_|_|-|_|_|_|_|
   Previous  No. & Street: _____________________________________________________
             City: ___________________  State: ______  Zip +4 Code: ____________
   (If less than 2 years at current)
L. Tel.: (1) Home     |_|_|_| |_|_|_| |_|_|_|_|  
         (2) Business |_|_|_| |_|_|_| |_|_|_|_|
M. Currently employed?  |_| Yes  |_| No  |_| Retired
N. Employer Name: ______________________________________________________________
O. Years Employed: ____________
P. Employer Address:
   No. & Street: _______________________________________________________________
   City: _____________________________  State: ______  Zip +4 Code: ____________

- --------------------------------------------------------------------------------
2. APPLICANT (If not Proposed Insured)
- --------------------------------------------------------------------------------

A. Name:
First: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|   Middle: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
Last: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
B. Relationship to Proposed Insured ____________________________________________
C. Date of Birth  Mo. |_|_|  Day |_|_|  Yr. |_|_|_|_|   D. Sex  |_| M  |_| F
E. Place of Birth: ____________________
F. Current Occupation(s): (1) Title ____________________________________________
                          (2) Duties: __________________________________________
   If less than 1 year at current occupation, give previous in Special 
   Instructions.
G. Address: Same as-- |_| Question 1.k. Residence or  |_| Question 1.p. Business
    Other:
Residence:  No. & Street: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
            Apt/Suite/Bldg.: |_|_|_|_|_|
            City: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
            State: |_|_|   Zip +4 Code: |_|_|_|_|_|-|_|_|_|_|
Business:   No. & Street: ______________________________________________________
            City: ____________________  State: ______  Zip +4 Code: ____________

- --------------------------------------------------------------------------------
3. POLICYOWNER
- --------------------------------------------------------------------------------

A. THE OWNER IS: (1) |_| Proposed Insured  (2) |_| Applicant
   (3) |_| OTHER:  (A) |_| Individual  (B) |_| Corporation  (C) |_| Partnership
       (D) |_| Trust Dated  Mo. |_|_| Day |_|_| Yr. |_|_|_|_|  
       (E) |_| Qualified Plan
       (F) Name of Person
       First |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|  Middle |_|_|_|_|_|_|_|_|_|_|_|_|
       Last |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
       Name of firm or plan |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
       (G) If an individual, indicate:  |_| Mr.  |_| Mrs.  |_| Miss
       |_| Other Title |_|_|_|_|  (H) Relationship to Insured __________________
B. Owner's Mailing Address:  Same as--  |_| Current Residence (1.k.) or
                                        |_| Applicant's Residence (2.g.)
     Other:
   Care of: |C|/|O|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
            No. & Street: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
            Apt/Suite/Bldg.: |_|_|_|_|_|
            City: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
            State: |_|_|   Zip +4 Code: |_|_|_|_|_|-|_|_|_|_|
C. Answer if Policyowner is not Proposed Insured:
   (1) Soc. Sec. or Tax I.D. Number |_|_|_|_|_|_|_|_|_|
   (2) DATE OF BIRTH:  |_| Same as 2.c. or Mo. |_|_|  Day |_|_|  Yr. |_|_|_|_|
   (3) TEL.: |_|_|_| |_|_|_| |_|_|_|_|
D. SUCCESSOR OWNER (if desired)  
   Give full name: _____________________________________________________________
   and Relationship to Insured: ________________________________________________
If the Owner or Successor Owner is other than the Proposed Insured, and if all
persons so designated die before the Proposed Insured, the Owner will be the
estate of the last such person to die, except where the Proposed Insured is a
child. In cases where the Proposed Insured is a child and the Applicant is to be
the Owner or Successor Owner and the Applicant dies before the insured child,
the child will be the Owner unless otherwise designated. In such designation,
include Owner's full name and relationship to the child, and the Owner's social
security or tax number.

- --------------------------------------------------------------------------------
4. BENEFICIARY FOR INSURANCE ON PROPOSED INSURED.
   Include Full Name and Relationship to Proposed Insured.
- --------------------------------------------------------------------------------

A. Primary Beneficiary(ies):
   (1) Name(s):________________________________ Relationship: __________________
   (2) Name(s):________________________________ Relationship: __________________
B. Contingent Beneficiary(ies):
   (1) Name(s):________________________________ Relationship: __________________
   (2) Name(s):________________________________ Relationship: __________________
NOTE: Unless otherwise requested, the contingent beneficiary will be the
surviving children of the Insured in equal shares. If none survive, payment will
be made to the Insured's estate. The Beneficiary(ies) under any Term Insurance
Rider on any Additional Insured or on a Child will be as stated in those riders,
unless otherwise designated in Special Instructions. In any such designation,
give full name and relationship of beneficiary(ies) to the Insured.

EV4-200Y  CAT #125751                      NO. A217511                     1


<PAGE>


5. PLAN DESCRIPTION AND PREMIUM PAYMENT METHOD
- --------------------------------------------------------------------------------

A. Plan ________________________________________________________________________
B. Initial Face Amount $________________________________________________________
C. If Modified Premium VLI (Complete only if more than Scheduled Premium. If
   Billed Premium specified is less than Scheduled Premium, we automatically
   bill the Scheduled Premium.)
   Billed Premium $_____________________________________________________________
D. If Flexible Premium VLI: (a.) Initial Premium Payment $______________________
   (b.) Planned Periodic Payments $_____________________________________________
E. Death Benefit Option:  |_| Option A  
                          |_| Option B (B-Plus for Flex. Prem.-IL 2000)
F. Premium Mode:  |_| Annual  |_| Semi-Annual  |_| Quarterly
                  |_| System-Matic (Complete S-M form)
G. |_| Salary Allotment  (1) Unit Name _______________  
                         (2) Register Date ___/___/___
   (3) Unit/Sub Unit No. |_|_|_|_|_|_|_|_|_|  (4) Payroll No. __________________
   (5) Allotor's Name ______________________  (6) Allotor's No. ________________
      (if other than Proposed Insured)
H. |_| Military Allotment: Branch __________________  Register Date: ___________
I. INITIAL ALLOCATIONS TO INVESTMENT OPTIONS*
<TABLE>
<CAPTION>
                                                                            For Premiums                   For Deductions
                                                                                      (WHOLE PERCENTAGES ONLY)
<S>                                                                        <C>                             <C>
    (1) Guaranteed Interest                                                 (1)________%                    (1)________%
    (2) Money Market                                                        (2)________%                    (2)________%
    (3) Intermediate Gov't. Securities                                      (3)________%                    (3)________%
    (4) Short-Term World Income                                             (4)________%                    (4)________%
    (5) High Yield                                                          (5)________%                    (5)________%
    (6) Balanced                                                            (6)________%                    (6)________%
    (7) Common Stock                                                        (7)________%                    (7)________%
    (8) Global                                                              (8)________%                    (8)________%
    (9) Aggressive Stock                                                    (9)________%                    (9)________%
   (10) Asset Allocation Series:
        a. Conservative Investors                                          (10a.)______%                   (10a.)______%
        b. Growth Investors                                                (10b.)______%                   (10b.)______%
   (11) __________________________________                                 (11)________%                   (11)________%
   (12) __________________________________                                 (12)________%                   (12)________%
                                                                               100%                            100%
<FN>
*Except for initial allocations to Guaranteed Interest, your Policy Account will
 be allocated according to these percentages on the first business day 20 days
 after the date of issue of your policy. Before that time, all Policy Account
 allocations (except to Guaranteed Interest) will be to the Money Market
 Division. Consult prospectus for investment option information.
</FN>
</TABLE>

- --------------------------------------------------------------------------------
6. OPTIONAL BENEFITS
- --------------------------------------------------------------------------------

A. |_| Accidental Death Benefit* (specify amount) $_____________________________
B. |_| Disability Premium Waiver* (Modified Premium VLI only)
C. |_| Disability - Waiver Monthly Deductions* (Flex Prem-IL 2000 only)
*JUVENILE LIMITATIONS: If applied for, the Accidental Death Benefit is payable
 only if the Child dies as a result of an accident after the Child's first
 birthday; the Disability Waiver Benefits are effective only if the Child
 becomes totally disabled on or after the Child's 5th birthday.
D. |_| Designated Insured Option (Flex Prem/IL 2000 only)**
E. Other _______________________________________________________________________
SURVIVORSHIP VLI RIDERS
F. |_| Option to Split Upon Divorce
G. |_| Estate Protector
TERM RIDERS
H. |_| Renewable Term:
   (1) On Insured $____________ (2) On Add'l Insured** $____________ (Available
       on Modified Premium VLI only)
I. |_| Children's Term** $____________  Units ____________
**If coverage is elected be sure to complete applicable parts of Question 8, and
  answer Questions 10 through 16 with respect to the Additional, Designated
  Insured(s) and/or Children for Term Insurance Rider.

- --------------------------------------------------------------------------------
7. COMPLETE FOR PROPOSED ADDITIONAL OR DESIGNATED INSURED(S), CHILDREN'S TERM
RIDER OR JUVENILE INSURANCE Also answer Questions 10 through 16 with respect to
Proposed Additional or Designated Insured(s) and/or Children under Children's
Term Rider
- --------------------------------------------------------------------------------

A. Title:  |_| Mr.  |_| Mrs.  |_|Ms.  |_| Miss  |_| Other Title |_|_|_|_|
B. Proposed Add'l Insured:
First: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|     Middle: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|
Last: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
Date of Birth  Mo. |_|_| Day |_|_| Yr. |_|_|_|_|   Age Nearest Birthday |_|_|
Sex  |_| M  |_| F   Place of Birth: _______________  
Soc. Sec. No. |_|_|_|_|_|_|_|_|_|
Previous/Other Name (If Applicable) ____________________________________________
Relationship of Owner to Add'l Insured: ________________________________________
State of Residence: __________
Current Occupation(s): (1) Title: ______________________________________________
(2) Duties: ___________________________________________ (3) How Long? __________
If less than 1 year at current occupation, give previous in Special 
Instructions.
C. Proposed Designated Insured (to add others, submit form 180-333D or 
   successor):
First: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|     Middle: |_|_|_|_|_|_|_|_|_|_|_|_|_|
Last: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
Date of Birth  Mo. |_|_| Day |_|_| Yr. |_|_|_|_|   Age Nearest Birthday |_|_|
Sex  |_| M  |_| F   Place of Birth: _______________  
Soc. Sec. No. |_|_|_|_|_|_|_|_|_|
Previous/Other Name (If Applicable) ____________________________________________
Relationship of Owner to Add'l Insured: ________________________________________
State of Residence: __________
Current Occupation(s): (1) Title: ______________________________________________
(2) Duties: ___________________________________________ (3) How Long? __________
If less than 1 year at current occupation, give previous in Special 
Instructions.
D. Children for Term Insurance Rider (Use Special Instructions if more space 
   is needed.)*
First: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|     Middle: |_|_|_|_|_|_|_|_|_|_|_|_|_|
Last: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
Date of Birth  Mo. |_|_| Day |_|_| Yr.   Sex  |_| M  |_| F
Relationship to Owner: _________________________________________________________
First: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|     Middle: |_|_|_|_|_|_|_|_|_|_|_|_|_|
Last: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
Date of Birth  Mo. |_|_| Day |_|_| Yr.   Sex  |_| M  |_| F
Relationship to Owner: _________________________________________________________
First: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|     Middle: |_|_|_|_|_|_|_|_|_|_|_|_|_|
Last: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
Date of Birth  Mo. |_|_| Day |_|_| Yr.   Sex  |_| M  |_| F
Relationship to Owner: _________________________________________________________
*NOTE: To be eligible, children (including stepchildren and legally adopted
 children) must not have reached their 18th birthday. Coverage does not begin
 until a child is 15 days old.
E. For Juvenile Insurance (Ages 0-14): (1) Will there be more life insurance in
   effect on this Child than on any other child in the family? |_| Yes |_| No
   If "Yes", explain ___________________________________________________________
   (2) Total Life Insurance in effect on Applicant: $ __________________________

- --------------------------------------------------------------------------------
8. OPAI. COMPLETE IF EXERCISING OPTION TO PURCHASE ADDITIONAL INSURANCE
- --------------------------------------------------------------------------------

A. (1) |_| Regular;  (2) |_| Birth or Adoption; Child's Name __________________;
   Date of Birth or Adoption ____/____/____;   (3) |_| Alternate
B. Existing original policy no. ___________________  
C. Option Date ____/____/____
D. Option Amount $_________________________________
E. If applying for Disability Premium Waiver, is Proposed Insured now totally
   disabled as defined in the Disability Premium Waiver Provision of the
   original policy indicated above in b.? |_| Yes |_| No
This application is made under a provision in the existing policy indicated in
8.b. above, permitting the purchase of additional individual life insurance (the
"Option Provision"). If this application is made within the time allowed and in
accordance with the other terms in the Option Provision, including timely
payment of the full first premium for the additional insurance, then the
additional insurance shall take effect upon the terms of the policy the Insurer
would issue. Otherwise, the additional insurance shall not take effect. (Answer
Questions 10 through 16 only if evidence of insurability is required in
connection with an optional benefit or any excess of the insurance amount
applied for over the insurance amount permitted by the Option Provision.)

EV4-200Y                                                                   2


<PAGE>


9. SUITABILITY (All VLI Plans)
- --------------------------------------------------------------------------------

A. Have you, the Proposed Insured or the Owner, if other than the Proposed 
   Insured, received:
   (1) a prospectus for the policy(ies) applied for?   |_| Yes  |_| No
       Date of prospectus ____/____/____.  
       Date of any supplement(s) ____/____/____; ____/____/____; ____/____/____.
   (2) a prospectus for the Hudson River Trust? |_| Yes  |_| No
       Date of prospectus ____/____/____.  
       Date of any supplement(s) ____/____/____; ____/____/____; ____/____/____.
   (3) a prospectus for the designated investment company(ies) ________________?
       |_| Yes  |_| No
       Date of prospectus ____/____/____.  
       Date of any supplement(s) ____/____/____; ____/____/____; ____/____/____.
B. Do you understand that (i) policy values reflect certain deductions and
   charges and may increase or decrease depending on credited interest for
   Guaranteed Interest Division and/or the investment experience of Separate
   Account Divisions and (ii) the cash value may be subject to a surrender
   charge, if any, upon policy surrender, lapse or face amount reduction? 
   |_| Yes |_| No
C. With this in mind, is (are) the policy(ies) in accord with your insurance and
   long-term investment objectives and anticipated financial needs? 
   |_| Yes |_| No

- --------------------------------------------------------------------------------
OTHER INFORMATION For any "Yes" response, provide full details.
- --------------------------------------------------------------------------------

HAS ANY PERSON PROPOSED FOR INSURANCE:
10. A. Ever had a driver's license suspended or revoked, or within the last 3
       years been convicted of 2 or more moving violations or driving under the
       influence of alcohol or drugs? |_| Yes |_| No (If "Yes", include dates,
       types of violation, and reason for suspension or revocation.)
    B. Any plans to travel or reside outside the United States?   
       |_| Yes  |_| No
    C. Any other life insurance now in effect or application now pending?
       |_| Yes  |_| No
      (Give companies and amounts and policy numbers if Equitable.)
    D. Been disabled for 2 or more weeks within the last 2 years?   
       |_| Yes  |_| No
11. A. In the last year flown other than as a passenger or plan to do so?
       |_| Yes  |_| No
       If "Yes", enter total flying time at present _________ hours; 
       last 12 mos. _________ hours; next 12 mos. _________ est. hours.
       (Complete Aviation Supplement for crop dusting; pilot instruction; or
       commercial, competitive, helicopter, military, stunt or test flying.)
    B. Engaged within the last year or any plan to engage in motor racing on 
       land or water, underwater diving, skydiving, ballooning, hang gliding, 
       parachuting or flying ultra-light aircraft? (If "Yes", complete 
       Avocation Supplement.)   |_| Yes  |_| No
    C. Ever had an application for life or health insurance that was declined,
       required an extra premium or other modification?   |_| Yes  |_| No
       (If "Yes", state companies and provide full details.)
    D. Replaced or changed any existing insurance or annuity (or any plan to do
       so) assuming the insurance applied for will be issued?   |_| Yes  |_| No
       (If "Yes", state companies, plans and amounts.)

- --------------------------------------------------------------------------------
ANSWER QUESTIONS 12-16 ONLY IF NON-MEDICAL
- --------------------------------------------------------------------------------

12. A. Proposed Insured:   Hgt. ____Ft. ____In.; Wgt. ____lbs.
    B. Additional Insured: Hgt. ____Ft. ____In.; Wgt. ____lbs.
    C. Designated Insured: Hgt. ____Ft. ____In.; Wgt. ____lbs.
HAS ANY PERSON PROPOSED FOR INSURANCE:
13. A. Ever had or been treated for heart trouble, stroke, high blood pressure,
       chest pain, diabetes, tumor, cancer, respiratory or neurological 
       disorder?   |_| Yes  |_| No
    B. In the last 5 years, consulted a physician, or been examined or treated
       at a hospital or other medical facility? |_| Yes |_| No (Include medical
       check-ups in the last 2 years. Do not include colds, minor injuries or
       normal pregnancy.)
14. In the last 12 months: A. Smoked cigarettes?   |_| Yes  |_| No
                           B. Used any other form of tobacco?   |_| Yes  |_| No
15. In the last 10 years:
    A. Used, except as legally prescribed by a physician, tranquilizers;
       barbiturates or other sedatives; marijuana, cocaine, hallucinogens or
       other mood-altering drugs; heroin, methadone or other narcotics;
       amphetamines or other stimulants; or any other illegal or controlled
       substances? |_| Yes |_| No
    B. Received counseling or treatment regarding the use of alcohol or drugs
       including attendance at meetings or membership in any self-help group or
       program such as Alcoholics Anonymous or Narcotics Anonymous?   
       |_| Yes  |_| No
16. In the last 10 years, been:
    A. Diagnosed by a member of the medical profession as having Acquired Immune
       Deficiency Syndrome (AIDS) or AIDS-Related Complex (ARC)?   
       |_| Yes  |_| No
    B. Treated by a member of the medical profession for AIDS or ARC?
       |_| Yes  |_| No

- --------------------------------------------------------------------------------
17. DETAILS/SPECIAL INSTRUCTIONS/ADDITIONAL INFORMATION For each "Yes" answer
give Question Number, name of person(s) affected, and full details. For 13-16
include conditions, dates, durations, treatment and results, and names and
addresses of physicians and medical facilities.
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
                                                   DETAILS
QUES. NO.     NAME OF PERSON     (Attach additional sheets if more space needed)
- --------------------------------------------------------------------------------
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________

- --------------------------------------------------------------------------------
EV4-200Y                                                                   3


<PAGE>



- --------------------------------------------------------------------------------
18. COMPLETE IF MONEY IS PAID OR AN APPROVED PAYMENT AUTHORIZATION IS SIGNED
BEFORE THE POLICY IS DELIVERED: Have the undersigned read and do they agree to
the conditions of Equitable Variable's Temporary Insurance Agreement, including:
(i) the requirement that all of the conditions in that Agreement must be met
before any temporary insurance takes effect, and (ii) the $500,000 insurance
amount limitation? |_| Yes |_| No (If "No," or if any Person Proposed for
Insurance has been diagnosed or treated for Acquired Immune Deficiency Syndrome
(AIDS) or AIDS-Related Complex (ARC) by a member of the medical profession
within the last 10 years or had cancer, a stroke, or a heart attack within the
last year, a premium may not be paid nor an approved payment authorization
signed before the policy is delivered.)
|_| AMOUNT PAID: $_________. (Draw checks to the order of Equitable Variable.)
|_| APPROVED PAYMENT AUTHORIZATION SIGNED.
19. SOCIAL SECURITY OR TAX I.D. NUMBER CERTIFICATION. I, the proposed
policyowner, by my signature below, certify under penalties of perjury that (i)
the number shown in question 3.c.(1) or 1.g. of this form is my correct taxpayer
identification number, and (ii) I |_| am |_| am not subject to a backup
withholding order issued by the Internal Revenue Service. I understand that
failure to furnish the correct information may subject me to Federal backup
withholding.
- --------------------------------------------------------------------------------

AGREEMENT. Each signer of this application agrees that:
(1). The statements and answers in all parts of this application are true and
     complete to the best of my (our) knowledge and belief. Equitable Variable
     may rely on them in acting on this application.
(2). Equitable Variable's Temporary Insurance Agreement states the conditions
     that must be met before any insurance takes effect if money is paid or an
     approved payment authorization is signed, before the policy is delivered.
     Temporary Insurance is not provided for a policy or benefit applied for
     under the terms of a guaranteed insurability option or a conversion
     privilege.
(3). Except as stated in the Temporary Insurance Agreement, no insurance shall
     take effect on this application: (a) until a policy is delivered and the
     full initial premium for it is paid, or an approved payment authorization
     is signed, while the person(s) proposed for insurance is (are) living; (b)
     before any Register Date specified in this application; and (c) unless to
     the best of my (our) knowledge and belief the statements and answers in all
     parts of this application continue to be true and complete, without
     material change, as of the time such premium is paid or an approved payment
     authorization is signed.
(4). No agent or medical examiner has authority to modify this Agreement or the
     Temporary Insurance Agreement, nor to waive any of Equitable Variable's
     rights or requirements. Equitable Variable shall not be bound by any
     information unless it is stated in Application Part 1 or Part 2.
(5). POLICY VALUES INCREASE OR DECREASE DEPENDING ON CREDITED INTEREST FOR THE
     GUARANTEED INTEREST DIVISION AND/OR INVESTMENT EXPERIENCE OF THE SEPARATE
     ACCOUNT DIVISIONS AND REFLECT CERTAIN DEDUCTIONS AND CHARGES. THE DEATH
     BENEFIT MAY BE FIXED OR VARIABLE UNDER SPECIFIED CONDITIONS, AS DESCRIBED
     IN THE POLICY.

- --------------------------------------------------------------------------------
         VLI Notice: Available on request are illustrations of benefits,
       including death benefits, policy values and cash surrender values.
- --------------------------------------------------------------------------------

                       ACKNOWLEDGEMENT AND AUTHORIZATIONS
UNDERWRITING PRACTICES. I (We) have received a statement of the underwriting
practices of Equitable Variable which describes how and why Equitable Variable
obtains information on my insurability, to whom such information may be reported
and how I may obtain it. The statement also contains the notice required by the
Fair Credit Reporting Act.

AUTHORIZATIONS.
TO OBTAIN MEDICAL INFORMATION. I (we) authorize any physician, hospital, medical
practitioner or other facility, insurance company, and the Medical Information
Bureau to release to Equitable Variable and its legal representative any and all
information they may have about any diagnosis, treatment and prognosis regarding
my physical or mental condition.

TO OBTAIN NON-MEDICAL INFORMATION. I (we) authorize any employer, business
associate, government unit, financial institution, Consumer Reporting Agency,
and the Medical Information Bureau to release to Equitable Variable and its
legal representative any information they may have about my occupation,
avocations, finances, driving record, character and general reputation. I (we)
authorize Equitable Variable to obtain investigative consumer reports, as
appropriate.

TO USE AND DISCLOSE INFORMATION. I (we) understand that the information that I
(we) authorize Equitable Variable to obtain will be used by Equitable Variable
to help determine my insurability or my eligibility for benefits under an
existing policy. I (we) authorize Equitable Variable to release information
about my insurability to its reinsurers, contractors and affiliates, my (our)
Equitable Variable Agent, and to the Medical Information Bureau, all as
described in the statement of Equitable Variable's underwriting practices or to
other persons or businesses performing business or legal services in connection
with my application or claim of eligibility for benefits, or as may be otherwise
lawfully required, or as I (we) may further authorize. I (we) understand that I
(we) have the right to learn the contents of any report of information
(generally, through my physician, in the case of medical information).

COPY OF AUTHORIZATIONS. I (we) have a right to ask for and receive a true copy
of this Acknowledgement and Authorizations signed by me (us). I (we) agree that
a reproduced copy will be as valid as the original.

DURATION. I (we) agree that these authorizations will be valid for 12 months
from the date shown below.

- --------------------------------------------------------------------------------
         Laws in your state may make it a crime to fill out an insurance
            or annuity application with information you know is false
                         or to leave out material facts.
- --------------------------------------------------------------------------------

Dated at City __________________________________________________________________

State __________________________________________________________________________

on _____________________________________________________________________ 19 ____

X_______________________________________________________________________________
Signature of Proposed Insured or Applicant if Proposed Insured is a Child, Issue
Age 0-14.

X_______________________________________________________________________________
Signature of Proposed Additional Insured, if any.

X_______________________________________________________________________________
Signature of Applicant if not Proposed Insured or Owner.

X_______________________________________________________________________________
Signature of Owner if not Proposed Insured or Applicant. (If a corporation, 
show firm's name and signature of authorized officer.)

________________________________________________________________________________
Signature of Agent (Registered Representative)

EV4-200Y                                                                   4




                   PART 1: APPLICATION FOR LIFE INSURANCE TO:
      THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES (EQUITABLE)
               Home Office: 787 Seventh Avenue, New York, NY 10019


- --------------------------------------------------------------------------------
1. PROPOSED INSURED (Print Name as it is to appear on the policy)
                                                            Please print in ink.
- --------------------------------------------------------------------------------

A. Title:  |_| Mr.  |_| Mrs.  |_| Ms.  |_| Miss  |_| Other Title|_|_|_|_|
B. Name:
First: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|   Middle: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
Last: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
C. Date of Birth  Mo. |_|_|  Day |_|_|  Yr. |_|_|_|_|  
D. Age Nearest Birthday |_|_|
E. Sex  |_| M  |_| F   F. Place of Birth: ______________________________________
G. Soc. Sec. No. |_|_|_|_|_|_|_|_|_|
H. Previous/Other Name(If Applicable) __________________________________________
I. U.S. Citizen?  |_| Yes  |_| No  If No, Country ______________________________
J. Current Occupation(s): (1) Title: ___________________________________________
                          (2) Duties: __________________________________________
                          (3) How Long? ____________
   If less than 1 year at current occupation, give previous in Special 
   Instructions.
K. Residence/Care of: |C|/|O|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
   Years there? |_|_|
   Current   No. & Street: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
             Apt/Suite/Bldg. #: |_|_|_|_|_|
             City / Municipality: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
             County / Parish: |_|_|_|_|_|_|_|_|_|_|_|_|
             State: |_|_|   Zip +4 Code: |_|_|_|_|_|-|_|_|_|_|
   Previous  No. & Street: _____________________________________________________
             City: ___________________  State: ______  Zip +4 Code: ____________
   (If less than 2 years at current)
L. Tel.: (1) Home     |_|_|_| |_|_|_| |_|_|_|_|  
         (2) Business |_|_|_| |_|_|_| |_|_|_|_|
M. Currently employed?  |_| Yes  |_| No  |_| Retired
N. Employer Name: ______________________________________________________________
O. Years Employed: ____________
P. Employer Address:
   No. & Street: _______________________________________________________________
   City: _____________________________  State: ______  Zip +4 Code: ____________

- --------------------------------------------------------------------------------
2. APPLICANT (If not Proposed Insured)
- --------------------------------------------------------------------------------

A. Name:
First: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|   Middle: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
Last: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
B. Relationship to Proposed Insured ____________________________________________
C. Date of Birth  Mo. |_|_|  Day |_|_|  Yr. |_|_|_|_|   D. Sex  |_| M  |_| F
E. Place of Birth: ____________________
F. Current Occupation(s): (1) Title ____________________________________________
                          (2) Duties: __________________________________________
   If less than 1 year at current occupation, give previous in Special 
   Instructions.
G. Address: Same as-- |_| Question 1.k.Residence or  |_| Question 1.p. Business
    Other:
Residence:  No. & Street: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
            Apt/Suite/Bldg.: |_|_|_|_|_|
            City: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
            State: |_|_|   Zip +4 Code: |_|_|_|_|_|-|_|_|_|_|
Business:   No. & Street: ______________________________________________________
            City: ____________________  State: ______  Zip +4 Code: ____________

- --------------------------------------------------------------------------------
3. POLICYOWNER
- --------------------------------------------------------------------------------

A. THE OWNER IS: (1) |_| Proposed Insured  (2) |_| Applicant
   (3) |_| OTHER:  (A) |_| Individual  (B) |_| Corporation  (C) |_| Partnership
       (D) |_| Trust Dated  Mo. |_|_| Day |_|_| Yr. |_|_|_|_|  
       (E) |_| Qualified Plan
       (F) Name of Person
       First |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|  Middle |_|_|_|_|_|_|_|_|_|_|_|_|
       Last |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
       Name of firm or plan |_|_|_|_|_|_|_|_|_|_|_|_||_|_|_|_|_|_|_|_|_|_|_|_|
       (G) If an individual, indicate:  |_| Mr.  |_| Mrs.  |_| Miss
       |_| Other Title |_|_|_|_|  (H) Relationship to Insured __________________
B. Owner's Mailing Address:  Same as--  |_| Current Residence (1.k.) or
                                        |_| Applicant's Residence (2.g.)
     Other:
   Care of: |C|/|O|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
            No. & Street: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
            Apt/Suite/Bldg.: |_|_|_|_|_|
            City: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
            State: |_|_|   Zip +4 Code: |_|_|_|_|_|-|_|_|_|_|
C. Answer if Policyowner is not Proposed Insured:
   (1) Soc. Sec. or Tax I.D. Number |_|_|_|_|_|_|_|_|_|
   (2) DATE OF BIRTH:  |_| Same as 2.c. or Mo. |_|_|  Day |_|_|  Yr. |_|_|_|_|
   (3) TEL.: |_|_|_| |_|_|_| |_|_|_|_|
D. SUCCESSOR OWNER (if desired)  
   Give full name: _____________________________________________________________
   and Relationship to Insured: ________________________________________________
If the Owner or Successor Owner is other than the Proposed Insured, and if all
persons so designated die before the Proposed Insured, the Owner will be the
estate of the last such person to die, except where the Proposed Insured is a
child. In cases where the Proposed Insured is a child and the Applicant is to be
the Owner or Successor Owner and the Applicant dies before the insured child,
the child will be the Owner unless otherwise designated. In such designation,
include Owner's full name and relationship to the child, and the Owner's social
security or tax number.

- --------------------------------------------------------------------------------
4. BENEFICIARY FOR INSURANCE ON PROPOSED INSURED.
   Include Full Name and Relationship to Proposed Insured.
- --------------------------------------------------------------------------------

A. Primary Beneficiary(ies):
   (1) Name(s):________________________________ Relationship: __________________
   (2) Name(s):________________________________ Relationship: __________________
B. Contingent Beneficiary(ies):
   (1) Name(s):________________________________ Relationship: __________________
   (2) Name(s):________________________________ Relationship: __________________
NOTE: Unless otherwise requested, the contingent beneficiary will be the
surviving children of the Insured in equal shares. If none survive, payment will
be made to the Insured's estate. The Beneficiary(ies) under any Term Insurance
Rider on any Additional Insured or on a Child will be as stated in those riders,
unless otherwise designated in Special Instructions. In any such designation,
give full name and relationship of beneficiary(ies) to the Insured.

EV4-200Y  ELAS  CAT. #127055                    NO. A021888                 1


<PAGE>


5. PLAN DESCRIPTION AND PREMIUM PAYMENT METHOD
- --------------------------------------------------------------------------------

A. Plan ________________________________________________________________________
B. Initial Face Amount $________________________________________________________
C. If Modified Premium VLI (Complete only if more than Scheduled Premium. If
   Billed Premium specified is less than Scheduled Premium, we automatically
   bill the Scheduled Premium.)
   Billed Premium $_____________________________________________________________
D. If Flexible Premium VLI: (a.) Initial Premium Payment $______________________
   (b.) Planned Periodic Payments $_____________________________________________
E. Death Benefit Option:  |_| Option A  
                          |_| Option B (B-Plus for Flex. Prem.-IL 2000)
F. Premium Mode:  |_| Annual  |_| Semi-Annual  |_| Quarterly
                  |_| System-Matic (Complete S-M form)
G. |_| Salary Allotment  (1) Unit Name _______________  
                         (2) Register Date ___/___/___
   (3) Unit/Sub Unit No. |_|_|_|_|_|_|_|_|_|  (4) Payroll No. __________________
   (5) Allotor's Name ______________________  (6) Allotor's No. ________________
      (if other than Proposed Insured)
H. |_| Military Allotment: Branch __________________  Register Date: ___________
I. INITIAL ALLOCATIONS TO INVESTMENT OPTIONS*
<TABLE>
<CAPTION>
                                                                            For Premiums                   For Deductions
                                                                                      (WHOLE PERCENTAGES ONLY)
<S>                                                                        <C>                             <C>
    (1) Guaranteed Interest                                                 (1)________%                    (1)________%
    (2) Money Market                                                        (2)________%                    (2)________%
    (3) Intermediate Gov't. Securities                                      (3)________%                    (3)________%
    (4) Short-Term World Income                                             (4)________%                    (4)________%
    (5) High Yield                                                          (5)________%                    (5)________%
    (6) Balanced                                                            (6)________%                    (6)________%
    (7) Common Stock                                                        (7)________%                    (7)________%
    (8) Global                                                              (8)________%                    (8)________%
    (9) Aggressive Stock                                                    (9)________%                    (9)________%
   (10) Asset Allocation Series:
        a. Conservative Investors                                          (10a.)______%                   (10a.)______%
        b. Growth Investors                                                (10b.)______%                   (10b.)______%
   (11) __________________________________                                 (11)________%                   (11)________%
   (12) __________________________________                                 (12)________%                   (12)________%
                                                                               100%                            100%
<FN>
*Except for initial allocations to Guaranteed Interest, your Policy Account will
 be allocated according to these percentages on the first business day 20 days
 after the date of issue of your policy. Before that time, all Policy Account
 allocations (except to Guaranteed Interest) will be to the Money Market
 Division. Consult prospectus for investment option information.
</FN>
</TABLE>

- --------------------------------------------------------------------------------
6. OPTIONAL BENEFITS
- --------------------------------------------------------------------------------

A. |_| Accidental Death Benefit* (specify amount) $_____________________________
B. |_| Disability Premium Waiver* (Modified Premium VLI only)
C. |_| Disability - Waiver Monthly Deductions* (Flex Prem-IL 2000 only)
*JUVENILE LIMITATIONS: If applied for, the Accidental Death Benefit is payable
 only if the Child dies as a result of an accident after the Child's first
 birthday; the Disability Waiver Benefits are effective only if the Child
 becomes totally disabled on or after the Child's 5th birthday.
D. |_| Designated Insured Option (Flex Prem/IL 2000 only)**
E. Other _______________________________________________________________________
SURVIVORSHIP VLI RIDERS
F. |_| Option to Split Upon Divorce
G. |_| Estate Protector
TERM RIDERS
H. |_| Renewable Term:
   (1) On Insured $____________ (2) On Add'l Insured** $____________ (Available
       on Modified Premium VLI only)
I. |_| Children's Term** $____________  Units ____________
**If coverage is elected be sure to complete applicable parts of Question 8, and
  answer Questions 10 through 16 with respect to the Additional, Designated
  Insured(s) and/or Children for Term Insurance Rider.

- --------------------------------------------------------------------------------
7. COMPLETE FOR PROPOSED ADDITIONAL OR DESIGNATED INSURED(S), CHILDREN'S TERM
RIDER OR JUVENILE INSURANCE Also answer Questions 10 through 16 with respect to
Proposed Additional or Designated Insured(s) and/or Children under Children's
Term Rider
- --------------------------------------------------------------------------------

A. Title:  |_| Mr.  |_| Mrs.  |_|Ms.  |_| Miss  |_| Other Title |_|_|_|_|
B. Proposed Add'l Insured:
First: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|     Middle: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|
Last: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
Date of Birth  Mo. |_|_| Day |_|_| Yr. |_|_|_|_|   Age Nearest Birthday |_|_|
Sex  |_| M  |_| F   Place of Birth: _______________  
Soc. Sec. No. |_|_|_|_|_|_|_|_|_|
Previous/Other Name (If Applicable) ____________________________________________
Relationship of Owner to Add'l Insured: ________________________________________
State of Residence: __________
Current Occupation(s): (1) Title: ______________________________________________
(2) Duties: ___________________________________________ (3) How Long? __________
If less than 1 year at current occupation, give previous in Special 
Instructions.
C. Proposed Designated Insured (to add others, submit form 180-333D or 
   successor):
First: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|     Middle: |_|_|_|_|_|_|_|_|_|_|_|_|_|
Last: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
Date of Birth  Mo. |_|_| Day |_|_| Yr. |_|_|_|_|   Age Nearest Birthday |_|_|
Sex  |_| M  |_| F   Place of Birth: _______________  
Soc. Sec. No. |_|_|_|_|_|_|_|_|_|
Previous/Other Name (If Applicable) ____________________________________________
Relationship of Owner to Designated Insured: ___________________________________
State of Residence: __________
Current Occupation(s): (1) Title: ______________________________________________
(2) Duties: ___________________________________________ (3) How Long? __________
If less than 1 year at current occupation, give previous in Special 
Instructions.
D. Children for Term Insurance Rider (Use Special Instructions if more space 
   is needed.)*
First: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|     Middle: |_|_|_|_|_|_|_|_|_|_|_|_|_|
Last: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
Date of Birth  Mo. |_|_| Day |_|_| Yr.   Sex  |_| M  |_| F
Relationship to Owner: _________________________________________________________
First: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|     Middle: |_|_|_|_|_|_|_|_|_|_|_|_|_|
Last: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
Date of Birth  Mo. |_|_| Day |_|_| Yr.   Sex  |_| M  |_| F
Relationship to Owner: _________________________________________________________
First: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|     Middle: |_|_|_|_|_|_|_|_|_|_|_|_|_|
Last: |_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|_|
Date of Birth  Mo. |_|_| Day |_|_| Yr.   Sex  |_| M  |_| F
Relationship to Owner: _________________________________________________________
*NOTE: To be eligible, children (including stepchildren and legally adopted
 children) must not have reached their 18th birthday. Coverage does not begin 
 until a child is 15 days old.
E. For Juvenile Insurance (Ages 0-14): (1) Will there be more life insurance in
   effect on this Child than on any other child in the family? |_| Yes |_| No
   If "Yes", explain ___________________________________________________________
   (2) Total Life Insurance in effect on Applicant: $ __________________________

- --------------------------------------------------------------------------------
8. OPAI. COMPLETE IF EXERCISING OPTION TO PURCHASE ADDITIONAL INSURANCE
- --------------------------------------------------------------------------------

A. (1) |_| Regular;  (2) |_| Birth or Adoption; Child's Name __________________;
   Date of Birth or Adoption ____/____/____;   (3) |_| Alternate
B. Existing original policy no. ___________________  
C. Option Date ____/____/____
D. Option Amount $_________________________________
E. If applying for Disability Premium Waiver, is Proposed Insured now totally
   disabled as defined in the Disability Premium Waiver Provision of the
   original policy indicated above in b.? |_| Yes |_| No
This application is made under a provision in the existing policy indicated in
8.b. above, permitting the purchase of additional individual life insurance (the
"Option Provision"). If this application is made within the time allowed and in
accordance with the other terms in the Option Provision, including timely
payment of the full first premium for the additional insurance, then the
additional insurance shall take effect upon the terms of the policy the Insurer
would issue. Otherwise, the additional insurance shall not take effect. (Answer
Questions 10 through 16 only if evidence of insurability is required in
connection with an optional benefit or any excess of the insurance amount
applied for over the insurance amount permitted by the Option Provision.)

EV4-200Y  ELAS                                                             2


<PAGE>


9. SUITABILITY (All VLI Plans)
- --------------------------------------------------------------------------------

A. Have you, the Proposed Insured or the Owner, if other than the Proposed 
   Insured, received:
   (1) a prospectus for the policy(ies) applied for?   |_| Yes  |_| No
       Date of prospectus ____/____/____.  
       Date of any supplement(s) ____/____/____; ____/____/____; ____/____/____.
   (2) a prospectus for the Hudson River Trust? |_| Yes  |_| No
       Date of prospectus ____/____/____.  
       Date of any supplement(s) ____/____/____; ____/____/____; ____/____/____.
   (3) a prospectus for the designated investment company(ies) ________________?
       |_| Yes  |_| No
       Date of prospectus ____/____/____.  
       Date of any supplement(s) ____/____/____; ____/____/____; ____/____/____.
B. Do you understand that (i) policy values reflect certain deductions and
   charges and may increase or decrease depending on credited interest for
   Guaranteed Interest Division and/or the investment experience of Separate
   Account Divisions and (ii) the cash value may be subject to a surrender
   charge, if any, upon policy surrender, lapse or face amount reduction? 
   |_| Yes |_| No
C. With this in mind, is (are) the policy(ies) in accord with your insurance and
   long-term investment objectives and anticipated financial needs? 
   |_| Yes |_| No

- --------------------------------------------------------------------------------
OTHER INFORMATION For any "Yes" response, provide full details.
- --------------------------------------------------------------------------------

HAS ANY PERSON PROPOSED FOR INSURANCE:
10. A. Ever had a driver's license suspended or revoked, or within the last 3
       years been convicted of 2 or more moving violations or driving under the
       influence of alcohol or drugs? |_| Yes |_| No (If "Yes", include dates,
       types of violation, and reason for suspension or revocation.)
    B. Any plans to travel or reside outside the United States?   
       |_| Yes  |_| No
    C. Any other life insurance now in effect or application now pending?
       |_| Yes  |_| No
      (Give companies and amounts and policy numbers if Equitable.)
    D. Been disabled for 2 or more weeks within the last 2 years?   
       |_| Yes  |_| No
11. A. In the last year flown other than as a passenger or plan to do so?
       |_| Yes  |_| No
       If "Yes", enter total flying time at present _________ hours; 
       last 12 mos. _________ hours; next 12 mos. _________ est. hours.
       (Complete Aviation Supplement for crop dusting; pilot instruction; or
       commercial, competitive, helicopter, military, stunt or test flying.)
    B. Engaged within the last year or any plan to engage in motor racing on 
       land or water, underwater diving, skydiving, ballooning, hang gliding, 
       parachuting or flying ultra-light aircraft? (If "Yes", complete 
       Avocation Supplement.)   |_| Yes  |_| No
    C. Ever had an application for life or health insurance that was declined,
       required an extra premium or other modification?   |_| Yes  |_| No
       (If "Yes", state companies and provide full details.)
    D. Replaced or changed any existing insurance or annuity (or any plan to do
       so) assuming the insurance applied for will be issued?   |_| Yes  |_| No
       (If "Yes", state companies, plans and amounts.)

- --------------------------------------------------------------------------------
ANSWER QUESTIONS 12-16 ONLY IF NON-MEDICAL
- --------------------------------------------------------------------------------

12. A. Proposed Insured:   Hgt. ____Ft. ____In.; Wgt. ____lbs.
    B. Additional Insured: Hgt. ____Ft. ____In.; Wgt. ____lbs.
    C. Designated Insured: Hgt. ____Ft. ____In.; Wgt. ____lbs.
HAS ANY PERSON PROPOSED FOR INSURANCE:
13. A. Ever had or been treated for heart trouble, stroke, high blood pressure,
       chest pain, diabetes, tumor, cancer, respiratory or neurological 
       disorder?   |_| Yes  |_| No
    B. In the last 5 years, consulted a physician, or been examined or treated
       at a hospital or other medical facility? |_| Yes |_| No (Include medical
       check-ups in the last 2 years. Do not include colds, minor injuries or
       normal pregnancy.)
14. In the last 12 months: A. Smoked cigarettes?   |_| Yes  |_| No
                           B. Used any other form of tobacco?   |_| Yes  |_| No
15. In the last 10 years:
    A. Used, except as legally prescribed by a physician, tranquilizers;
       barbiturates or other sedatives; marijuana, cocaine, hallucinogens or
       other mood-altering drugs; heroin, methadone or other narcotics;
       amphetamines or other stimulants; or any other illegal or controlled
       substances? |_| Yes |_| No
    B. Received counseling or treatment regarding the use of alcohol or drugs
       including attendance at meetings or membership in any self-help group or
       program such as Alcoholics Anonymous or Narcotics Anonymous?   
       |_| Yes  |_| No
16. In the last 10 years, been:
    A. Diagnosed by a member of the medical profession as having Acquired Immune
       Deficiency Syndrome (AIDS) or AIDS-Related Complex (ARC)?   
       |_| Yes  |_| No
    B. Treated by a member of the medical profession for AIDS or ARC?
       |_| Yes  |_| No

- --------------------------------------------------------------------------------
17. DETAILS/SPECIAL INSTRUCTIONS/ADDITIONAL INFORMATION For each "Yes" answer
give Question Number, name of person(s) affected, and full details. For 13-16
include conditions, dates, durations, treatment and results, and names and
addresses of physicians and medical facilities.
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
                                                   DETAILS
QUES. NO.     NAME OF PERSON     (Attach additional sheets if more space needed)
- --------------------------------------------------------------------------------
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________

- --------------------------------------------------------------------------------
EV4-200Y  ELAS                                                             3


<PAGE>



- --------------------------------------------------------------------------------
18. COMPLETE IF MONEY IS PAID OR AN APPROVED PAYMENT AUTHORIZATION IS SIGNED
BEFORE THE POLICY IS DELIVERED: Have the undersigned read and do they agree to
the conditions of Equitable's Temporary Insurance Agreement, including:
(i) the requirement that all of the conditions in that Agreement must be met
before any temporary insurance takes effect, and (ii) the $500,000 insurance
amount limitation? |_| Yes |_| No (If "No," or if any Person Proposed for
Insurance has been diagnosed or treated for Acquired Immune Deficiency Syndrome
(AIDS) or AIDS-Related Complex (ARC) by a member of the medical profession
within the last 10 years or had cancer, a stroke, or a heart attack within the
last year, a premium may not be paid nor an approved payment authorization
signed before the policy is delivered.)
|_| AMOUNT PAID: $_________. (Draw checks to the order of Equitable.)
|_| APPROVED PAYMENT AUTHORIZATION SIGNED.
19. SOCIAL SECURITY OR TAX I.D. NUMBER CERTIFICATION. I, the proposed
policyowner, by my signature below, certify under penalties of perjury that (i)
the number shown in question 3.c.(1) or 1.g. of this form is my correct taxpayer
identification number, and (ii) I |_| am |_| am not subject to a backup
withholding order issued by the Internal Revenue Service. I understand that
failure to furnish the correct information may subject me to Federal backup
withholding.
- --------------------------------------------------------------------------------

AGREEMENT. Each signer of this application agrees that:
(1). The statements and answers in all parts of this application are true and
     complete to the best of my (our) knowledge and belief. Equitable may rely
     on them in acting on this application.
(2). Equitable's Temporary Insurance Agreement states the conditions that must
     be met before any insurance takes effect if money is paid or an approved
     payment authorization is signed, before the policy is delivered. Temporary
     Insurance is not provided for a policy or benefit applied for under the
     terms of a guaranteed insurability option or a conversion privilege.
(3). Except as stated in the Temporary Insurance Agreement, no insurance shall
     take effect on this application: (a) until a policy is delivered and the
     full initial premium for it is paid, or an approved payment authorization
     is signed, while the person(s) proposed for insurance is (are) living; (b)
     before any Register Date specified in this application; and (c) unless to
     the best of my (our) knowledge and belief the statements and answers in all
     parts of this application continue to be true and complete, without
     material change, as of the time such premium is paid or an approved payment
     authorization is signed.
(4). No agent or medical examiner has authority to modify this Agreement or the
     Temporary Insurance Agreement, nor to waive any of Equitable's rights or
     requirements. Equitable shall not be bound by any information unless it is
     stated in Application Part 1 or Part 2.
(5). POLICY VALUES INCREASE OR DECREASE DEPENDING ON CREDITED INTEREST FOR THE
     GUARANTEED INTEREST DIVISION AND/OR INVESTMENT EXPERIENCE OF THE SEPARATE
     ACCOUNT DIVISIONS AND REFLECT CERTAIN DEDUCTIONS AND CHARGES. THE DEATH
     BENEFIT MAY BE FIXED OR VARIABLE UNDER SPECIFIED CONDITIONS, AS DESCRIBED
     IN THE POLICY.

- --------------------------------------------------------------------------------
         VLI Notice: Available on request are illustrations of benefits,
       including death benefits, policy values and cash surrender values.
- --------------------------------------------------------------------------------

                       ACKNOWLEDGEMENT AND AUTHORIZATIONS
UNDERWRITING PRACTICES. I (we) have received a statement of the underwriting
practices of Equitable which describes how and why Equitable obtains information
on my insurability, to whom such information may be reported and how I may
obtain it. The statement also contains the notice required by the Fair Credit
Reporting Act.

AUTHORIZATIONS.
TO OBTAIN MEDICAL INFORMATION. I (we) authorize any physician, hospital, medical
practitioner or other facility, insurance company, and the Medical Information
Bureau to release to Equitable and its legal representative any and all
information they may have about any diagnosis, treatment and prognosis regarding
my physical or mental condition.

TO OBTAIN NON-MEDICAL INFORMATION. I (we) authorize any employer, business
associate, government unit, financial institution, Consumer Reporting Agency,
and the Medical Information Bureau to release to Equitable and its legal
representative any information they may have about my occupation, avocations,
finances, driving record, character and general reputation. I (we) authorize
Equitable to obtain investigative consumer reports, as appropriate.

TO USE AND DISCLOSE INFORMATION. I (we) understand that the information that I
(we) authorize Equitable to obtain will be used by Equitable to help determine
my insurability or my eligibility for benefits under an existing policy. I (we)
authorize Equitable to release information about my insurability to its
reinsurers, contractors and affiliates, my (our) Equitable Agent, and to the
Medical Information Bureau, all as described in the statement of Equitable's
underwriting practices or to other persons or businesses performing business or
legal services in connection with my application or claim of eligibility for
benefits, or as may be otherwise lawfully required, or as I (we) may further
authorize. I (we) understand that I (we) have the right to learn the contents of
any report of information (generally, through my physician, in the case of
medical information).

COPY OF AUTHORIZATIONS. I (we) have a right to ask for and receive a true copy
of this Acknowledgement and Authorizations signed by me (us). I (we) agree that
a reproduced copy will be as valid as the original.

DURATION. I (we) agree that these authorizations will be valid for 12 months
from the date shown below.

- --------------------------------------------------------------------------------
         Laws in your state may make it a crime to fill out an insurance
            or annuity application with information you know is false
                         or to leave out material facts.
- --------------------------------------------------------------------------------

Dated at City __________________________________________________________________

State __________________________________________________________________________

on _____________________________________________________________________ 19 ____

X_______________________________________________________________________________
Signature of Proposed Insured or Applicant if Proposed Insured is a Child, Issue
Age 0-14.

X_______________________________________________________________________________
Signature of Proposed Additional Insured, if any.

X_______________________________________________________________________________
Signature of Applicant if not Proposed Insured or Owner.

X_______________________________________________________________________________
Signature of Owner if not Proposed Insured or Applicant. (If a corporation, 
show firm's name and signature of authorized officer.)

________________________________________________________________________________
Signature of Agent (Registered Representative)

EV4-200Y  ELAS                                                             4






                                                                   MARY P. BREEN
                                                              Vice President and
                                                       Associate General Counsel
                                                                  (212) 554-3841
                                                             Fax: (212) 554-1266


                                                       December 9, 1996



The Equitable Life Assurance Society of the United States
787 Seventh Avenue
New York, NY 10019

Dear Sirs:

      This opinion is furnished in connection  with the filing of a Registration
Statement  on  Form  S-6  ("Registration  Statement")  of  Separate  Account  FP
("Separate  Account FP") of The Equitable Life  Assurance  Society of the United
States ("Equitable").  The Registration Statement covers an indefinite number of
units of interest in Separate  Account FP  ("Units")  funding IL COLI II (policy
form No. 96-300),  individual  flexible premium variable life insurance policies
("Policies").  Policies issued prior to January 1, 1997 were issued by Equitable
Variable Life Insurance Company, a wholly-owned  subsidiary of Equitable,  which
is  expected  to be merged  with and into  Equitable  on January  1, 1997.  Upon
consummation   of  the  merger,   Policies  issued  prior  thereto  will  become
obligations  of  Equitable  and  Policies  issued  thereafter  will be issued by
Equitable.  This opinion assumes  consummation of the merger and compliance with
regulatory  requirements  relating  thereto.  Net  premiums  received  under the
Policies  are  allocated  by  Equitable  to  Separate  Account  FP to the extent
directed by owners of the Policies.  Net premiums under other Equitable variable
life insurance policies will also be allocated to Separate Account FP.

      The Policies are designed to provide life insurance  protection and are to
be  offered  in the  manner  described  in the  Prospectus  and  the  prospectus
supplement  included in the  Registration  Statement.  The Policies will be sold
only in jurisdictions authorizing such sales.

      I have  examined all such  corporate  records of Equitable  and such other
documents  and  laws  as I  consider  appropriate  as a basis  for  the  opinion
hereinafter expressed. On the basis of such examination, it is my opinion that:

      1.   Equitable  is a corporation duly organized and validly existing under
the laws of the State of New York.



<PAGE>


      2.   Separate  Account FP has been duly established by Equitable  pursuant
to the laws of the State of New York,  under  which  income,  gains and  losses,
whether or not realized,  from assets  allocated to Separate  Account FP, are to
be, in accordance  with the Policies,  credited to or charged  against  Separate
Account FP without regard to other income, gains or losses of Equitable.

      3.   Assets  allocated to Separate  Account FP will be owned by Equitable;
Equitable will not be a trustee with respect thereto.  The Policies provide that
the portion of the assets of Separate Account FP equal to the reserves and other
Policy  liabilities  with respect to Separate  Account FP will not be chargeable
with  liabilities  arising  out of any other  business  Equitable  may  conduct.
Equitable reserves the right to transfer assets of Separate Account FP in excess
of such  reserves  and  other  Policy  liabilities  to the  general  account  of
Equitable.

      4.   Upon  consummation  of the  merger,  or  upon  issuance  and  sale of
Policies thereafter,  as described above, the Policies (including any Units duly
credited  thereunder) will be duly authorized and will constitute validly issued
and binding obligations of Equitable in accordance with their terms.

      I  hereby  consent  to the  use  of  this  opinion  as an  exhibit  to the
Registration Statement.

                                            Very truly yours,


                                            /s/ Mary P. Breen
                                            -----------------
                                            Mary P. Breen


45206-1









                                      -2-




                                                        [Flexible Premium]


                                                         July 17, 1996


Equitable Variable Life Insurance Company
787 Seventh Avenue
New York, New York  10019


      This opinion is furnished in connection with the Registration Statement on
Form S-6, File No. 333-00275  ("Registration  Statement") of Separate Account FP
("Separate Account FP") of Equitable Variable Life Insurance Company ("Equitable
Variable")  covering  an  indefinite  number of units of  interest  in  Separate
Account FP under IL COLI  II(TM)  (policy  form no.  96-300),  flexible  premium
variable life insurance policies  ("Policies").  Net premiums received under the
Policies may be allocated to Separate  Account FP as described in the Prospectus
included in the Registration Statement.

      I participated  in the  preparation of the Policies and I am familiar with
their  provisions.  I am also  familiar  with the  description  contained in the
prospectus. In my opinion:

      1.          The Illustrations of Cash Surrender Values Based on Historical
                  Investment  Results in the Summary to the  Prospectus  and the
                  Illustrations  of Policy  Benefits in Part 4 of the Prospectus
                  (the  "Illustrations")  are consistent  with the provisions of
                  the Policies.  The assumptions upon which these  Illustrations
                  are based, including the current cost of insurance and expense
                  charges, are stated in the Prospectus and are reasonable.  The
                  Policies have not been designed so as to make the relationship
                  between premiums and benefits,  as shown in the Illustrations,
                  appear   disproportionately   more  favorable  to  prospective
                  purchasers of Policies for  non-tobacco  user  preferred  risk
                  males age 40 than to  prospective  purchasers  of Policies for
                  males at other  ages or in other  underwriting  classes or for
                  females. The particular  Illustrations shown were not selected
                  for  the  purpose  of  making  the  relationship  appear  more
                  favorable.
<PAGE>

      I  hereby  consent  to the  use  of  this  opinion  as an  exhibit  to the
Registration  Statement  and to the  reference  to my  name  under  the  heading
"Accounting and Actuarial Experts" in the Prospectus.

                                             Very truly yours,


                                            /s/ Barbara Fraser
                                               ---------------
                                                Barbara Fraser,
                                                F.S.A., M.A.A.A.
                                                Vice President
                                                The Equitable Life Assurance
                                                Society of the United States

34902-1






                                                       December 9, 1996



The Equitable Life Assurance Society of the United States
1290 Avenue of the Americas
New York, New York 10104



      This  consent  is  furnished  in   connection   with  the  filing  of  the
Registration  Statement  on Form  S-6  ("Registration  Statement")  of  Separate
Account FP ("Separate  Account FP") of The Equitable Life  Assurance  Society of
the  United  States  ("Equitable")  covering  an  indefinite  number of units of
interest  in  Separate  Account  FP to be issued in  connection  with IL COLI II
(policy form no.  96-300),  flexible  premium  variable life insurance  policies
("Policies") which were originally offered and issued by Equitable Variable Life
Insurance Company ("Equitable Variable") pursuant to a prospectus dated July 24,
1996.  Equitable  Variable is to be merged into Equitable on January 1, 1997 and
on such date, Equitable will assume Equitable  Variable's  obligations under the
Policies and will continue to collect premiums thereunder.

      I hereby  consent  to the filing of my  opinion  dated July 17,  1996 (the
"Opinion")  (originally filed as an exhibit to Pre-Effective  Amendment No. 1 to
Equitable Variable's  Registration Statement on Form S-6, File No. 333-00275) as
an exhibit to Equitable's Registration Statement and to the reference to my name
under the heading  "Accounting  and Actuarial  Experts" in the  Prospectus.  The
references  to the  "Prospectus"  in the Opinion and in this  consent are to the
prospectus dated July 24, 1996 filed in Equitable's  Registration Statement, and
the Opinion speaks as of its date.

                                         Very truly yours,



                                         /s/ Barbara Fraser
                                         -------------------------
                                         Barbara Fraser,
                                         F.S.A., M.A.A.A.
                                         Vice President
                                         The Equitable Life Assurance
                                         Society of the United States


44941






                                                       December 9, 1996


The Equitable Life Assurance Society of the United States
1290 Avenue of the Americas
New York, New York 10104


      This opinion is furnished in connection with the Registration Statement on
Form S-6  ("Registration  Statement") of Separate Account FP ("Separate  Account
FP") of The Equitable Life Assurance Society of the United States  ("Equitable")
covering an indefinite  number of units of interest in Separate Account FP under
IL COLI II (policy form no. 96-300),  flexible  premium  variable life insurance
policies ("Policies"). Net premiums received under the Policies may be allocated
to  Separate  Account  FP  as  described  in  the  Prospectus  included  in  the
Registration Statement.

      I participated  in the  preparation of the Policies and I am familiar with
their  provisions.  I am also  familiar  with the  description  contained in the
prospectus. In my opinion:

      1.    The  Illustrations  of Cash  Surrender  Values  Based on  Historical
            Investment  Results  in  the  Summary  to  the  Prospectus  and  the
            Illustrations  of Policy  Benefits in Part 4 of the Prospectus  (the
            "Illustrations") are consistent with the provisions of the Policies.
            The assumptions upon which these Illustrations are based,  including
            the current cost of insurance and expense charges, are stated in the
            Prospectus and are  reasonable.  The Policies have not been designed
            so as to make the  relationship  between  premiums and benefits,  as
            shown in the Illustrations, appear disproportionately more favorable
            to prospective purchasers of Policies for non-tobacco user preferred
            risk males age 40 than to  prospective  purchasers  of Policies  for
            males at other ages or in other underwriting classes or for females.
            The particular Illustrations shown were not selected for the purpose
            of making the relationship appear more favorable.

      I  hereby  consent  to the  use  of  this  opinion  as an  exhibit  to the
Registration  Statement  and to the  reference  to my  name  under  the  heading
"Accounting and Actuarial Experts" in the Prospectus.

                                      Very truly yours,


                                      /s/ Barbara Fraser
                                      -------------------------
                                      Barbara Fraser,
                                      F.S.A., M.A.A.A.
                                      Vice President
                                      The Equitable Life Assurance
                                      Society of the United States


45193




                       CONSENT OF INDEPENDENT ACCOUNTANTS


We hereby  consent  to the use in the  Registration  Statement  on Form S-6 (the
"Registration  Statement") of our report dated February 7, 1996, relating to the
consolidated financial statements of The Equitable Life Assurance Society of the
United States,  and our report dated February 7, 1996, except as to Note 8 which
is as of September 19, 1996,  relating to the financial  statements of Equitable
Variable Life Insurance  Company Separate Account FP and to the incorporation by
reference of our reports into each  Prospectus and Prospectus  Supplement  which
constitute  part  of  this  Registration  Statement.  We  also  consent  to  the
references to us under the heading  "Accounting  and Actuarial  Experts" in each
Prospectus and to the references to us under the heading "Financial  Statements"
in each Prospectus Supplement.


/s/ Price Waterhouse LLP
Price Waterhouse LLP
New York, New York
December 9, 1996





                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996


                                        /s/ Claude Bebear
                                        -----------------


                                       1

<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996


                                        /s/ James M. Benson
                                        -------------------


                                       2


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 30th day of September, 1996


                                        /s/ Christopher J. Brockson
                                        ---------------------------


                                       3

<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 30th day of September, 1996


                                        /s/ Francoise Colloc'h
                                        ----------------------


                                        4


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 20th day of September, 1996


                                        /s/ Henri de Castries
                                        ---------------------


                                       5

<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996



                                        /s/ Joseph L. Dionne
                                        --------------------


                                        6


<PAGE>


                               POWER OF ATTORNEY
                               -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996


                                        /s/ William T. Esrey
                                        --------------------


                                        7


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996


                                        /s/ Jean-Rene Fourou
                                        --------------------


                                        8


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996


                                        /s/ Norman C. Francis
                                        ---------------------


                                        9


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996


                                        /s/ Donald J. Greene
                                        --------------------


                                       10


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 18th day of September, 1996


                                        /s/ John T. Hartley
                                        -------------------


                                       11


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 13th day of September, 1996


                                        /s/ John H.F. Haskell, Jr.
                                        --------------------------


                                       12


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996


                                        /s/ W. Edwin Jarmain
                                        --------------------


                                       13


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996


                                        /s/ G. Donald Johnston, Jr.
                                        ---------------------------


                                       14
<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 30th day of September, 1996


                                        /s/ Winthrop Knowlton
                                        ---------------------


                                       15


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996


                                        /s/ Arthur L. Liman
                                        -------------------


                                       16


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996


                                        /s/ George T. Lowy
                                        ------------------


                                       17


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996


                                        /s/ William T. McCaffrey
                                        ------------------------


                                       18


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 12th day of September, 1996


                                        /s/ Joseph J. Melone
                                        --------------------


                                       19


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996


                                        /s/ Didier Pineau-Valencienne
                                        -----------------------------


                                       20


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996


                                        /s/ George J. Sella Jr.
                                        -----------------------


                                       21


<PAGE>


                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, Maureen K. Wolfson, Pauline
Sherman, Donald R. Kaplan, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 19th day of September, 1996


                                        /s/ Dave H. Williams
                                        --------------------


                                       22
<PAGE>

                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Jonathan E. Gaines, Jerome S. Golden, James D.
Goodwin, Molly K. Heines, David J. Hughes, Naomi J. Weinstein, Charles Wilder,
and each of them (with full power to each of them to act alone), his or her true
and lawful attorney-in-fact and agent, with full power of substitution to each,
for him or her and on his or her behalf and in his or her name, place and stead,
to execute and file any of the documents referred to below relating to
registrations under the Securities Act of 1933, the Securities Exchange Act of
1934 and the Investment Company Act of 1940 with respect to any annuity
contracts or other agreements, or interests thereunder, providing for allocation
of amounts to Separate Accounts of the Company, and related units or interests
in Separate Accounts or providing for market value adjustments: registration
statements on any form or forms under the Securities Act of 1933, the Securities
Exchange Act of 1934 and the Investment Company Act of 1940 and reports on any
form or forms under the Securities Exchange Act of 1934, and any and all
amendments and supplements thereto, with all exhibits and all instruments
necessary or appropriate in connection therewith, each of said attorneys-in-fact
and agents and his, her or their substitutes being empowered to act with or
without the others or other, and to have full power and authority to do or cause
to be done in the name and on behalf of the undersigned each and every act and
thing requisite and necessary or appropriate with respect thereto to be done in
and about the premises in order to effectuate the same, as fully to all intents
and purposes as the undersigned might or could do in person, hereby ratifying
and confirming all that said attorneys-in-fact and agents, or any of them, may
do or cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 17th day of November, 1994


                                        /s/ J. M. de St. Paer
                                        ---------------------


                                       23


<PAGE>

                                POWER OF ATTORNEY
                                -----------------


         KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned officer or
director of The Equitable Life Assurance Society of the United States (the
"Company"), a New York stock life insurance company, hereby constitutes and
appoints Gordon G. Dinsmore, Samuel B. Shlesinger, James D. Goodwin, Pauline
Sherman, Michael F. McNelis, Naomi J. Weinstein, Mildred Oliver and each of them
(with full power to each of them to act alone), his or her true and lawful
attorney-in-fact and agent, with full power of substitution to each, for him or
her and on his or her behalf and in his or her name, place and stead, to execute
and file any of the documents referred to below relating to registrations under
the Securities Act of 1933, the Securities Exchange Act of 1934 and the
Investment Company Act of 1940 with respect to any insurance or annuity
contracts or other agreements providing for allocation of amounts to Separate
Accounts of the Company, and related units or interests in Separate Accounts:
registration statements on any form or forms under the Securities Act of 1933
and the Investment Company Act of 1940 and annual reports on any form or forms
under the Securities Exchange Act of 1934, and any and all amendments and
supplements thereto, with all exhibits and all instruments necessary or
appropriate in connection therewith, each of said attorneys-in-fact and agents
and his, her or their substitutes being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, may do or
cause to be done by virtue hereof.

         IN WITNESS WHEREOF, the undersigned has hereunto set his or her hand
this 21st day of May, 1996


                                        /s/ Stanley B. Tulin
                                        --------------------


                                       24



                                                        Exhibit 8
                                                        ---------

                                                        Corporate Incentive Life
                                                        ------------------------

                      Description of Equitable's Issuance,
                 Transfer and Redemption Procedures for Policies
                      Pursuant to Rule 6e-3(T)(b)(12)(iii)
                    under the Investment Company Act of 1940
                                December 1, 1995

      Pursuant to Rule  6e-3(T)(b)(12)(iii)  under the Investment Company Act of
1940 ("1940 Act"), this exhibit sets forth the issuance, transfer and redemption
procedures to be followed by Equitable Life Insurance  Company  ("Equitable") in
connection  with the issuance of Corporate  Incentive  Life, a flexible  premium
variable life insurance policy (the "policies").

      Equitable   believes  its  procedures   meet  the   requirements  of  Rule
6e-3(T)(b)(12)(iii) and states the following:

      1. Because of the insurance nature of Equitable's  policies and due to the
requirements  of state  insurance  laws,  the procedures  necessarily  differ in
significant  respects from procedures for mutual funds and contractual plans for
which the 1940 Act was designed.

      2. Many of the  procedures  used by  Equitable  have been adopted from its
established  procedures  for  its  scheduled  premium  variable  life  insurance
policies,  its other flexible premium  variable life insurance  policies and its
fixed benefit life insurance products.

      3. In  structuring  its  procedures  to comply  with Rule  6e-3(T),  state
insurance  laws and its  established  administrative  procedures,  Equitable has
attempted  to  comply  with the  intent of the 1940 Act,  to the  extent  deemed
feasible.

      4. In  general,  state  insurance  laws,  like  Rule  6e-3(T)(b)(12)(iii),
require that Equitable's procedures be reasonable, fair and not discriminatory.

      5. Because of the nature of the insurance  product,  it is often difficult
to determine  precisely when Equitable's  procedures deviate from those required
under  Sections  22(d),  22(e)  or  27(c)(1)  of  the  1940  Act or  Rule  22c-1
thereunder.  Accordingly,  set out below is a summary  of the  principal  policy
provisions and procedures not otherwise  described in the prospectus,  which may
be deemed to constitute,  either directly or indirectly,  such a deviation.  The
summary,  while  comprehensive,  does not  attempt  to  describe  each and every
procedure or variation  which might occur and does  include  certain  procedural
steps which do not constitute deviations from the above-cited sections or rule.

      Under the policies,  a policyowner  allocates net premiums to a Guaranteed
Interest Account, which is part of Equitable's General Account, and/or to one or
more investment funds of Equitable's Separate Account FP (the "Account"). Except
as otherwise noted, the procedures  described below apply equally to each of the
Account's  investment  funds and,  accordingly,  are  described  in terms of the
Account.

<PAGE>


I.                "Public Offering Price": Purchase and Related
                  Transactions -- Section 22(d) and Rule 22c-1
                  --------------------------------------------

      This section outlines those principal policy provisions and administrative
procedures which might be deemed to constitute, either directly or indirectly, a
"purchase"  transaction.  Because of the insurance  nature of the policies,  the
procedures involved  necessarily differ in certain significant respects from the
purchase   procedures  for  mutual  funds  and  contractual   plans.  The  chief
differences  involve  the  structure  of the cost of  insurance  charges and the
insurance  underwriting  (i.e.,  evaluation  of risk)  process.  There  are also
certain policy  provisions -- such as restoration and loan repayment -- which do
not result in the issuance of a policy but which require certain payments by the
policyowner and involve a transfer of assets  supporting the policy reserve into
the Account.

            a. Application and Initial Premium Processing
               ------------------------------------------

      Upon receipt of a completed  application and other required  documentation
from  a  prospective  policyowner,   Equitable  will  follow  certain  insurance
underwriting  (i.e.,  evaluation  of risks)  procedures  designed  to  determine
whether the  proposed  insured is  insurable.  This  process  may  involve  such
verification  procedures  as medical  examinations  and may require that further
information be provided by the proposed  policyowner and/or the proposed insured
before  such a  determination  can be made.  A policy  cannot be  issued,  i.e.,
physically  issued  through  Equitable's   computer  issue  system,  until  this
underwriting procedure has been completed.

      These  processing  procedures  will not dilute any benefit  payable to any
existing  policyowner.  Although  a policy  cannot  be  issued  until  after the
underwriting  process has been completed,  the proposed policyowner will receive
immediate  insurance  coverage on the proposed  insured person once the proposed
policyowner  has paid his full initial  premium and  assuming  that the proposed
insured person proves to be insurable.

      Equitable  will  require  that the policy be  delivered  within a specific
delivery  period to protect itself  against  anti-selection  by the  prospective
policyowner  resulting  from a  deterioration  of  the  health  of the  proposed
insured.  Generally,  the period will not exceed 30 days from the policy's Issue
Date.

      Delivery may be delayed where,  for example,  the full initial premium has
not yet been  paid,  amendment  is needed to the  application  for the policy or
where the agent has been unable to contact the prospective policyowner.  Where a
policy is not delivered  within 30 days,  Equitable will consider  reissuing the
policy with a new Register Date and Issue Date.  However,  if Equitable does not
receive  the full  initial  premium  within 60 days of the Issue  Date,  we will
consider the  prospective  policyowner to have withdrawn the  application and we
will refund any premium paid. To obtain a policy, it would then be necessary for
the  prospective   policyowner  to  submit  a  new  completed   application  and
satisfactory evidence of insurability of the proposed insured.

                                       2
<PAGE>


            b. Insurance Charges and Underwriting Standards
               --------------------------------------------

      Cost of insurance  charges  payable under the policies and any riders will
not be the same for all policyowners.  The chief reason is that the principle of
pooling and  distribution  of mortality  risks is based upon the assumption that
each policyowner pays a cost of insurance charge commensurate with the insured's
mortality risk which is actuarially  determined  based upon factors such as age,
sex, health and occupation and the particular benefit provided.

      In the context of life  insurance,  uniform cost of insurance  charges for
all insureds would discriminate unfairly in favor of those insureds representing
greater mortality risks to the disadvantage of those representing  lesser risks.
Accordingly,  although there will be a uniform  "public  offering price" for all
policyowners  because premiums are flexible,  there will be a different  "price"
for each  actuarial  category of insureds  because  different  cost of insurance
rates will apply . The "price" will also vary based on the net amount at risk.

      The  Policies  will be offered and sold  pursuant to our cost of insurance
charge  schedules and our  underwriting  standards and in accordance  with state
insurance laws. Such laws prohibit unfair  discrimination  among insureds of the
same class,  but  generally  recognize  that premiums must be based upon factors
such as age,  sex,  health and  occupation.  A table showing the maximum cost of
insurance  charges  will be  delivered  as part of the  policy.  Any  additional
charges for persons who do not meet standard underwriting requirements will also
be indicated in the policy.

      By  administrative  practice,  Equitable will reduce the cost of insurance
rate  classification  for an  existing  policy,  including  any  riders,  if new
evidence of insurability  demonstrates  that the insured person  qualifies for a
lower  classification.  After the reduced rating is determined,  the policyowner
will pay a lower current monthly cost of insurance  charge each month. A similar
reduction  will  be made  for  tobacco  users  who  meet  our  non-tobacco  user
requirements.

            c. Repayment of Loan
               -----------------

      When a loan is made, Equitable will transfer from each investment division
of the Account to the General Account an amount of Policy Account Value equal to
the  amount  of  the  loan  allocable  to  that  division.   Upon  repayment  of
indebtedness,  Equitable will reduce its General  Account policy loan assets and
transfer  those assets first to the  Guaranteed  Interest  Account to the extent
loans were  attributable  to the  Guaranteed  Interest  Account  and then to the
Account's  investment  funds according to the  policyowner's  instruction or the
premium payment allocation percentages then in effect.

            d. Face Amount Increases
               ---------------------

      The policies do not permit face amount increases.

                                       3
<PAGE>


II.                         "Redemption Procedures":
                       Surrender and Related Transactions
                       ----------------------------------

      This  section  will  outline  those  procedures  which  differ in  certain
significant respects from redemption procedures for mutual funds and contractual
plans.  The  policies  provide  for the  payment of monies to a  policyowner  or
beneficiary  upon  presentation of the policy.  The amount received by the payee
will  depend  upon the  particular  benefit  for which the policy is  presented:
surrender for net cash surrender value, payment of a death claim, living benefit
payment or maturity benefit. There are also certain policy provisions -- such as
partial  withdrawals,  termination  and the loan  privilege  -- under  which the
policy  will  not  be  presented   to  Equitable   but  which  will  affect  the
policyowner's  benefits and may involve a transfer of the assets  supporting the
policy reserve out of the Account.

      Any combined transactions on the same day which counteract each other will
be allowed. We will assume the policyowner is aware of the conflicting nature of
these  transactions  and  desires  their  combined  result.  In  addition,  if a
transaction is requested  which we will not allow (for example,  a request for a
face amount  decrease  which  lowers the face amount  below our minimum) we will
reject the whole request and not just the portion which fails to comply with our
rules.  Policyowners  will  be  informed  of the  rejection  and  will  have  an
opportunity to give new instructions. Finally, state insurance or other laws may
require that certain  requirements be met before  Equitable is permitted to make
payments to the payee.

      Generally,  except for the payment of death  benefits,  the  imposition of
insurance and administrative  charges and the effects of policy loans, the payee
will receive a pro rata or  proportionate  share of the Account's  assets within
the  meaning  of  the  1940  Act  in  any  transaction   involving   "redemption
procedures".

            a. Surrender for Net Cash Surrender Value
               --------------------------------------

      Equitable  will make the  payment of Net Cash  Surrender  Value out of its
General  Account and, at the same time,  transfer assets from the Account to the
General Account in an amount equal to the policy reserves in the Account.

            b. Death Claims
               ------------

      Equitable  will issue a death benefit  payable to the  beneficiary  within
seven days after receipt, at our Administrative Office, of the policy, due proof
of death of the insured person, and all other requirements  necessary(1) to make
payment.

      Equitable  will make  payment  of the  death  benefit  out of its  General
Account,  and will transfer assets from the Account to the General Account in an
amount equal to the policy reserves in that Account . The excess, if any, of the
death  benefit  over the  amount  transferred  will be paid  out of the  General
Account reserve maintained for that purpose.


- ----------
(1) State insurance laws impose various  requirements,  such as receipt of a tax
    waiver,  before  payment  of the death  benefit  may be made.  In  addition,
    payment of the death  benefit is subject to the  provisions  of the policies
    regarding suicide and incontestability.

                                       4
<PAGE>


            c. Transfer
               --------

      The policies allow the policyowner,  in lieu of a conversion privilege, to
transfer  all  the  amounts  in  the  investment  funds  of the  Account  to the
Guaranteed  Interest  Account  (which is part of our  General  Account  and pays
interest at a declared guaranteed rate) without charge.

            d. Policy Loan
               -----------

      When a loan is made,  Equitable  transfers  a portion of the assets in the
Account  (which  is a  portion  of the  cash  surrender  value  and  which  also
constitutes  a  portion  of the  reserves  for the death  benefit)  equal to the
indebtedness to the General Account.

            e. Living Benefit Payment
               ----------------------

      The Living  Benefit  option  enables  eligible  policyowners  to receive a
portion  of the death  benefit  if the  insured  has a  terminal  illness.  When
Equitable  receives  written  notice of a Living  Benefit claim it will send the
policyowner a "quote letter" detailing the effect of a Living Benefit payment on
the  remaining  policy  values as well as an  explanation  of  amounts  that are
available  through  policy loan or surrender.  The letter will be accompanied by
the forms  necessary for the  policyowner  to finalize his or her Living Benefit
claim.  When those forms are  received,  Equitable  will  determine  whether the
policyowner  is eligible to receive the Living Benefit  payment  (e.g.,  whether
satisfactory  evidence has been received that the insured's  life  expectancy is
less  than  six  months).  Once  this  eligibility  determination  is  complete,
Equitable will pay the Living Benefit amount within seven days.

            f. Federal Income Tax
               ------------------

      In  certain  circumstances,  a premium  payment  or change to a policy may
cause a policy to be treated as a "modified  endowment." (See Tax Effects in the
Prospectus).  Due to the  potential  adverse  tax  consequences,  Equitable  has
instituted  procedures  aimed to  prevent  a policy  from  becoming  a  modified
endowment without the  policyowner's  prior knowledge.  If Equitable  determines
that,  based on the first  premium,  the  policy  will be a  modified  endowment
contract,  Equitable will issue the policy based on the first premium  remitted,
provided that the policyowner  signs a form  acknowledging  that the policy is a
modified endowment.  Alternatively, the policyowner may reduce the amount of the
first  premium to a level at which the policy will not be a modified  endowment.
Equitable  will then issue the policy  based on the reduced  premium.  Equitable
will not deliver a policy unless one of these options is selected.

      In the case of a subsequent  premium  payment,  which,  if applied,  would
cause a policy to become a  modified  endowment,  Equitable  plans to return the
excess  premium  payment  (the amount which would cause the contract to become a
modified  endowment)  to the  policyowner  within one  business  day. The excess
premium payment will be accompanied by a letter of explanation.  The letter will
explain to the policyowner that the premium payment he submitted would cause the
policy to become a modified  endowment  under federal income tax law. The letter
will  instruct  the  policyowner  that he may either  return the excess  premium
payment  to  Equitable  with a signed  acknowledgment  form  (enclosed  with the
letter) or forego making the payment at this time. The acknowledgment  form will
describe the federal income tax consequences of owning a modified endowment.

                                       5
<PAGE>


      There may be cases in which a policy becomes a modified  endowment  before
all procedures  aimed at preventing  this have been fully  implemented.  In such
cases,  Equitable may, but is not obligated under applicable  federal income tax
law to, refund the excess premium with interest not later than 60 days following
the  policy  year in which it was  received.  In such  case  the  policy  should
generally  be removed  from  modified  endowment  status.  If an offer to refund
premium is made,  the  policyowner  will be notified and given an opportunity to
elect a refund.  If a refund is elected,  the Policy Account will be adjusted to
take into  account  the amount of the  refund.  The  amount of the refund  would
include interest earned on the excess premium amount in the Guaranteed  Interest
Account  and net return on the excess  premium  amount in the  divisions  of the
Separate Account, but not less in total than minimum interest of 4%. An election
to take a refund and the related  adjustments  will be effected  upon receipt at
our administrative office.







35118/R31 1.DOC
36014-1


<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         02
<NAME>                                           Common Stock Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Sep-30-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            1,194,664,886
<INVESTMENTS-AT-VALUE>                           1,481,486,712
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             0
<TOTAL-ASSETS>                                   1,481,486,712
<PAYABLE-FOR-SECURITIES>                         197,381
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        1,478,548
<TOTAL-LIABILITIES>                              1,675,929
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     1,479,810,783
<DIVIDEND-INCOME>                                9,004,982
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   5,915,587
<NET-INVESTMENT-INCOME>                          3,089,395
<REALIZED-GAINS-CURRENT>                         66,524,294
<APPREC-INCREASE-CURRENT>                        104,997,547
<NET-CHANGE-FROM-OPS>                            174,611,236
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        3,089,395
<DISTRIBUTIONS-OF-GAINS>                         171,521,841
<DISTRIBUTIONS-OTHER>                            158,900,506
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           333,225,509
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         03
<NAME>                                           Money Market Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Sep-30-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            165,564,928
<INVESTMENTS-AT-VALUE>                           165,937,243
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             3,827,870
<TOTAL-ASSETS>                                   169,765,113
<PAYABLE-FOR-SECURITIES>                         3,912,050
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        574,980
<TOTAL-LIABILITIES>                              4,487,030
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     165,278,083
<DIVIDEND-INCOME>                                6,300,108
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   738,965
<NET-INVESTMENT-INCOME>                          5,561,143
<REALIZED-GAINS-CURRENT>                         (149,139)
<APPREC-INCREASE-CURRENT>                        282,339
<NET-CHANGE-FROM-OPS>                            5,694,343
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        5,561,143
<DISTRIBUTIONS-OF-GAINS>                         133,200
<DISTRIBUTIONS-OTHER>                            (47,489,051)
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           (41,855,448)
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         04
<NAME>                                           Aggressive Stock Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Sep-30-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            661,363,283
<INVESTMENTS-AT-VALUE>                           745,660,006
<RECEIVABLES>                                    3,329,166
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             0
<TOTAL-ASSETS>                                   748,989,172
<PAYABLE-FOR-SECURITIES>                         0
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        4,365,282
<TOTAL-LIABILITIES>                              4,365,282
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     744,623,890
<DIVIDEND-INCOME>                                1,105,507
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   2,923,580
<NET-INVESTMENT-INCOME>                          (1,818,073)
<REALIZED-GAINS-CURRENT>                         109,284,261
<APPREC-INCREASE-CURRENT>                        4,025,605
<NET-CHANGE-FROM-OPS>                            111,491,793
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        (1,818,073)
<DISTRIBUTIONS-OF-GAINS>                         113,309,866
<DISTRIBUTIONS-OTHER>                            78,138,849
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           189,435,759
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         05
<NAME>                                           Balanced Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Sep-30-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            381,690,336
<INVESTMENTS-AT-VALUE>                           415,550,419
<RECEIVABLES>                                    207,444
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             0
<TOTAL-ASSETS>                                   415,757,863
<PAYABLE-FOR-SECURITIES>                         0
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        1,168,813
<TOTAL-LIABILITIES>                              1,168,813
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     414,589,050
<DIVIDEND-INCOME>                                9,585,426
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   1,833,659
<NET-INVESTMENT-INCOME>                          7,751,767
<REALIZED-GAINS-CURRENT>                         25,683,251
<APPREC-INCREASE-CURRENT>                        (9,237,104)
<NET-CHANGE-FROM-OPS>                            24,197,914
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        7,751,767
<DISTRIBUTIONS-OF-GAINS>                         16,446,147
<DISTRIBUTIONS-OTHER>                            (8,070,458)
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           16,023,841
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         06
<NAME>                                           High Yield Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Sep-30-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            87,558,526
<INVESTMENTS-AT-VALUE>                           95,912,162
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             0
<TOTAL-ASSETS>                                   95,912,162
<PAYABLE-FOR-SECURITIES>                         43,386
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        691,748
<TOTAL-LIABILITIES>                              735,134
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     95,177,028
<DIVIDEND-INCOME>                                6,020,378
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   365,819
<NET-INVESTMENT-INCOME>                          5,654,559
<REALIZED-GAINS-CURRENT>                         3,600,269
<APPREC-INCREASE-CURRENT>                        4,529,655
<NET-CHANGE-FROM-OPS>                            13,784,483
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        5,654,559
<DISTRIBUTIONS-OF-GAINS>                         8,129,924
<DISTRIBUTIONS-OTHER>                            9,625,700
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           23,246,066
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         07
<NAME>                                           Global Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Sep-30-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            351,595,598
<INVESTMENTS-AT-VALUE>                           403,967,887
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             368,849
<TOTAL-ASSETS>                                   404,336,736
<PAYABLE-FOR-SECURITIES>                         181,369
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        576,659
<TOTAL-LIABILITIES>                              758,028
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     403,578,708
<DIVIDEND-INCOME>                                4,146,524
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   1,674,106
<NET-INVESTMENT-INCOME>                          2,472,418
<REALIZED-GAINS-CURRENT>                         11,768,222
<APPREC-INCREASE-CURRENT>                        15,846,693
<NET-CHANGE-FROM-OPS>                            30,087,333
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        2,472,418
<DISTRIBUTIONS-OF-GAINS>                         27,614,915
<DISTRIBUTIONS-OTHER>                            40,064,284
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           70,081,688
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         08
<NAME>                                           Conservative Investors Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Sep-30-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            166,617,325
<INVESTMENTS-AT-VALUE>                           170,418,342
<RECEIVABLES>                                    98,112
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             0
<TOTAL-ASSETS>                                   170,516,454
<PAYABLE-FOR-SECURITIES>                         0
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        714,160
<TOTAL-LIABILITIES>                              714,160
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     169,802,294
<DIVIDEND-INCOME>                                5,867,240
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   777,140
<NET-INVESTMENT-INCOME>                          5,090,100
<REALIZED-GAINS-CURRENT>                         2,244,729
<APPREC-INCREASE-CURRENT>                        (6,561,103)
<NET-CHANGE-FROM-OPS>                            773,726
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        5,090,100
<DISTRIBUTIONS-OF-GAINS>                         (4,316,374)
<DISTRIBUTIONS-OTHER>                            (3,044,490)
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           (2,284,805)
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         09
<NAME>                                           Growth Investors Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Sep-30-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            608,848,116
<INVESTMENTS-AT-VALUE>                           659,684,627
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             0
<TOTAL-ASSETS>                                   659,684,627
<PAYABLE-FOR-SECURITIES>                         250,106
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        755,932
<TOTAL-LIABILITIES>                              1,006,038
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     658,678,589
<DIVIDEND-INCOME>                                10,945,015
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   2,710,777
<NET-INVESTMENT-INCOME>                          8,234,238
<REALIZED-GAINS-CURRENT>                         63,929,470
<APPREC-INCREASE-CURRENT>                        (30,949,362)
<NET-CHANGE-FROM-OPS>                            41,214,346
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        8,234,238
<DISTRIBUTIONS-OF-GAINS>                         32,980,108
<DISTRIBUTIONS-OTHER>                            61,661,247
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           102,800,923
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         12
<NAME>                                           Intermed Gov Securities Div
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Sep-30-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            43,750,516
<INVESTMENTS-AT-VALUE>                           43,305,378
<RECEIVABLES>                                    25,723
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             0
<TOTAL-ASSETS>                                   43,331,101
<PAYABLE-FOR-SECURITIES>                         0
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        571,916
<TOTAL-LIABILITIES>                              571,916
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     42,759,185
<DIVIDEND-INCOME>                                1,696,840
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   177,582
<NET-INVESTMENT-INCOME>                          1,519,258
<REALIZED-GAINS-CURRENT>                         (408,620)
<APPREC-INCREASE-CURRENT>                        (590,660)
<NET-CHANGE-FROM-OPS>                            519,978
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        1,519,258
<DISTRIBUTIONS-OF-GAINS>                         (999,280)
<DISTRIBUTIONS-OTHER>                            5,102,189
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           5,610,141
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         13
<NAME>                                           Growth & Income Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Sep-30-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            27,455,859
<INVESTMENTS-AT-VALUE>                           31,071,304
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             86,467
<TOTAL-ASSETS>                                   31,157,771
<PAYABLE-FOR-SECURITIES>                         93,070
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        579,643
<TOTAL-LIABILITIES>                              672,713
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     30,485,058
<DIVIDEND-INCOME>                                381,846
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   105,544
<NET-INVESTMENT-INCOME>                          276,302
<REALIZED-GAINS-CURRENT>                         563,467
<APPREC-INCREASE-CURRENT>                        1,492,099
<NET-CHANGE-FROM-OPS>                            2,331,868
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        276,302
<DISTRIBUTIONS-OF-GAINS>                         2,055,566
<DISTRIBUTIONS-OTHER>                            9,587,888
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           11,866,745
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         14
<NAME>                                           Quality Bond Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Sep-30-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            154,236,243
<INVESTMENTS-AT-VALUE>                           147,904,622
<RECEIVABLES>                                    95,980
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             0
<TOTAL-ASSETS>                                   148,000,602
<PAYABLE-FOR-SECURITIES>                         0
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        788,580
<TOTAL-LIABILITIES>                              788,580
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     147,212,022
<DIVIDEND-INCOME>                                6,372,295
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   639,290
<NET-INVESTMENT-INCOME>                          5,733,005
<REALIZED-GAINS-CURRENT>                         (220,874)
<APPREC-INCREASE-CURRENT>                        (4,225,945)
<NET-CHANGE-FROM-OPS>                            1,286,186
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        5,733,005
<DISTRIBUTIONS-OF-GAINS>                         (4,446,819)
<DISTRIBUTIONS-OTHER>                            7,653,347
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           8,924,576
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         15
<NAME>                                           Equity Index
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Sep-30-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            97,100,736
<INVESTMENTS-AT-VALUE>                           119,477,987
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             196,738
<TOTAL-ASSETS>                                   119,674,725
<PAYABLE-FOR-SECURITIES>                         199,909
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        313,444
<TOTAL-LIABILITIES>                              513,353
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     119,161,372
<DIVIDEND-INCOME>                                1,390,087
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   415,358
<NET-INVESTMENT-INCOME>                          974,729
<REALIZED-GAINS-CURRENT>                         316,883
<APPREC-INCREASE-CURRENT>                        9,925,486
<NET-CHANGE-FROM-OPS>                            11,217,098
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        974,729
<DISTRIBUTIONS-OF-GAINS>                         10,242,369
<DISTRIBUTIONS-OTHER>                            36,362,676
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           47,537,757
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         16
<NAME>                                           International Fund Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                                Dec-31-1996
<PERIOD-START>                                   Jan-01-1996
<PERIOD-END>                                     Sep-30-1996
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            33,337,481
<INVESTMENTS-AT-VALUE>                           35,007,334
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             120,728
<TOTAL-ASSETS>                                   35,128,062
<PAYABLE-FOR-SECURITIES>                         96,161
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        237,480
<TOTAL-LIABILITIES>                              333,641
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     34,794,421
<DIVIDEND-INCOME>                                268,735
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   107,106
<NET-INVESTMENT-INCOME>                          161,629
<REALIZED-GAINS-CURRENT>                         294,981
<APPREC-INCREASE-CURRENT>                        1,001,947
<NET-CHANGE-FROM-OPS>                            1,458,557
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        161,629
<DISTRIBUTIONS-OF-GAINS>                         1,296,928
<DISTRIBUTIONS-OTHER>                            20,920,558
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           22,362,483
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission