SEPARATE ACCOUNT FP OF EQUITABLE VARIABLE LIFE INSURANCE CO
485BPOS, 1996-04-25
Previous: FIRST INVESTORS LIFE LEVEL PREMIUM VARIABLE LIF INS SEP AC B, 485BPOS, 1996-04-25
Next: SEPARATE ACCOUNT FP OF EQUITABLE VARIABLE LIFE INSURANCE CO, 485BPOS, 1996-04-25



                                                   Registration No. 33-83948
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

   
                        POST-EFFECTIVE AMENDMENT NO. 4 TO
    

                                    FORM S-6

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

       SEPARATE ACCOUNT FP
                of
     EQUITABLE VARIABLE LIFE                 James M. Benson, President
        INSURANCE COMPANY             Equitable Variable Life Insurance Company
      (Exact Name of Trust)                      787 Seventh Avenue
     EQUITABLE VARIABLE LIFE                  New York, New York 10019
        INSURANCE COMPANY              (Name and Address of Agent for Service)
    (Exact Name of Depositor)
        787 Seventh Avenue
     New York, New York 10019
(Address of Depositor's Principal
        Executive Offices)

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

   
              Telephone Number, Including Area Code: (212) 554-1234
    

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

                  Please send copies of all communications to:

       MARY P. BREEN, ESQ.                           with a copy to:
    Vice President and Counsel                       MILTON P. KROLL
   The Equitable Life Assurance              Freedman, Levy, Kroll & Simonds
   Society of the United States         1050 Connecticut Avenue, N.W., Suite 825
        787 Seventh Avenue                       Washington, D.C. 20036
     New York, New York 10019

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

      Securities Being Registered: Units of Interest in Separate Account FP

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

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

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

<PAGE>

                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY
                          SUPPLEMENT DATED MAY 1, 1996
                                       TO
                         INCENTIVE LIFE PLUS PROSPECTUS
                                DATED MAY 1, 1996
This supplement modifies certain information in the Prospectus, dated May 1,
1996 (the "Prospectus") for Incentive Life Plus, a flexible premium variable
life insurance policy issued by Equitable Variable. Subject to the rules
discussed below, Equitable Variable will offer a modified version of its
Incentive Life Plus policy (the "Incentive Life COLI Policy") to qualified
offerees. This supplement describes the material differences between the
Incentive Life COLI Policy and the Incentive Life Plus policy described in the
Prospectus and is for use only in connection with offers of the Incentive Life
COLI Policy. Capitalized terms used in this Supplement have the same meanings as
in the Prospectus.

Under Equitable Variable's current rules, the Incentive Life COLI Policy will be
offered to corporations and partnerships that meet the following conditions at
issue:

o  a minimum of five policies are issued, each on the life of a different
   eligible insured person;

o  the persons proposed to be insured under the policies are deemed by us to be
   highly compensated individuals;

o  the minimum initial premium under each of the policies must be remitted to
   Equitable Variable by the employer;

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, have been submitted to Equitable Variable.

Set forth below are modifications to the discussion in the Prospectus which are
appropriate with respect to the Incentive Life COLI Policy.

MINIMUM FACE AMOUNT. The minimum Face Amount for the Incentive Life COLI Policy
is $100,000.

CHANGES IN INSURANCE PROTECTION. There are no face amount increases under the
Incentive Life COLI Policy.

DEDUCTIONS AND CHARGES. 

Additional Benefits. The additional benefits (certain extra charge, optional
benefits) described in the Incentive Life Plus prospectus on page 11 are not
available under the Incentive Life COLI Policy.

Deductions From Premium. Rather than deducting the Premium Sales Charge from
premiums, Equitable Variable will deduct the charge from the Policy Account at
the beginning of each policy month during the first ten policy years. The amount
deducted will be 1/2% of one "sales load target premium." The total amount
deducted, however, will not exceed 6% of cumulative premiums actually paid to
the date of deduction. The sales load target premium varies by issue age, sex
and tobacco user status of the insured person and the policy's Face Amount, and
is generally less than or equal to 75% of one annual whole life premium
calculated at 4% interest and guaranteed maximum cost of insurance and expense
charges.

Charges Against the Separate Account. There are no charges assessed against the
Separate Account under the Incentive Life COLI Policy, but a mortality and
expense risk charge is deducted from the Policy Account each month at a current
annual rate of .60% of the unloaned Policy Account value. The annual guaranteed
maximum rate is .90%.

Current cost of insurance rates during the first two policy years are generally
lower than the current cost of insurance rates for the Incentive Life Plus
policy. This relationship between the cost of insurance rates of the two
policies is not guaranteed.

The reduction in the current cost of insurance charge that begins in the tenth
policy year will grade up to an annual rate of .60% in the twenty-fifth policy
year and later. This cost of insurance charge reduction applies on a current
basis and is not guaranteed.

Surrender Charges. There is no Administrative Surrender Charge.

Subject to a maximum described below, the Premium Surrender Charge is equal to
24% of premiums paid in the first policy year, up to one surrender charge target
premium, and 3% of additional premiums paid through the fifteenth policy year.
In each of the first five policy years, the Premium Surrender Charge is reduced
by a percentage equal to: 100% in the first policy year; 80% in the second
policy year; 60% in the third policy year; 40% in the fourth policy year; and
20% in the fifth policy year. There is no Premium Surrender Charge after the
fifteenth policy year. The surrender charge target premium is less than or equal
to the SEC Guideline Annual Premium associated with this policy. The SEC
Guideline Annual Premium is the level annual amount that would be payable in
each policy year under certain assumptions defined by the SEC. These assumptions
include cost of insurance charges based on the 1980 Commissioner's Standard
Ordinary Mortality Tables, net investment earnings at an annual rate of 5%, and
the fees and charges associated with the policy.

We guarantee that the maximum Premium Surrender Charge will never be greater
than 66% of one target premium. Before the sixth policy year, the 66% maximum is
reduced by the same percentages described above. After the ninth policy year,
the 66% maximum begins to decrease by 11% per year on a monthly basis, until it
reaches zero at the end of the fifteenth policy year. Target premiums are
actuarially determined based on the age of the insured person and the Face
Amount of the policy.


VM 524

<PAGE>

                    EQUITABLE VARIABLE LIFE INSURANCE COMPANY
                          SUPPLEMENT DATED MAY 1, 1996

                                       TO

                         INCENTIVE LIFE PLUS PROSPECTUS
                                DATED MAY 1, 1996

This supplement modifies certain information in the Prospectus dated May 1, 1996
(the  "Prospectus")  for Incentive Life Plus, a flexible  premium  variable life
insurance  policy issued by Equitable  Variable.  Terms used in this  Supplement
have the same meanings as in the Prospectus.

Subject to the  conditions  discussed  below,  Equitable  Variable will offer an
Endorsement to the Incentive Life Plus policy that will refund or waive all or a
portion of certain policy charges if the policy is surrendered  for its net cash
surrender value within a limited time period (the "Endorsement").

Under Equitable  Variable's current rules, the Endorsement will be offered where
the following conditions are met:

o  a  minimum  of five  policies  are  issued,  each on the life of a  different
   insured person;

o  the persons proposed to be insured are deemed by us to be highly  compensated
   individuals;

o  the policies must have an average Face Amount of at least $500,000;

o  the initial  premium under each of the policies must be remitted to Equitable
   Variable by the employer; and

o  the aggregate annualized first year planned periodic premium for all policies
   must be at least $150,000.

The Endorsement operates to reduce the difference between premiums paid and Cash
Surrender  Value upon  surrender in the early policy years,  which,  in turn, is
expected to reduce any charge against the  employers'  earnings when a policy is
accounted  for  under   generally   accepted   accounting   principles   (GAAP).
Policyowners  must  rely on the  advice of their own  accountants,  however,  to
determine  how the purchase of a policy,  as modified by the  Endorsement,  will
affect their GAAP financial statements.

The Endorsement  reduces the difference between premiums paid and Cash Surrender
Value by refunding all or a portion of the deductions from premiums  (charge for
applicable taxes and Premium Sales Charge),  and waiving all or a portion of the
Surrender  Charges if the policy is surrendered  in the early policy years.  The
percentage of charges refunded or waived under the Endorsement are as follows:

<TABLE>
<CAPTION>
                          SURRENDER IN             PERCENT OF PREMIUM             PERCENT OF SURRENDER
                          POLICY YEAR              DEDUCTIONS REFUNDED               CHARGES WAIVED
                        ----------------         -----------------------         ----------------------
                           <S>                            <C>                             <C>
                           1                              100%                            100%
                           2                               67%                             80%
                           3                               33%                             60%
                           4                                0%                             40%
                           5                                0%                             20%
                           6 and later                      0%                              0%
</TABLE>

For example,  if a policy  subject to the  Endorsement  were  surrendered in the
first policy year,  Equitable Variable would refund 100% of the charges that had
been deducted for premium tax and the Premium Sales Charge, and would waive 100%
of  the  Administrative  Surrender  Charge  and  the  Premium  Surrender  Charge
otherwise  payable at that time. Once the  Endorsement  terminates at the end of
the fifth  policy  year,  however,  there  will be no  refund  of prior  premium
deductions and the full amount of the Surrender Charges payable under the policy
will be assessed upon surrender.

The Endorsement  only operates if the policy is surrendered in full. There is no
waiver of the  Surrender  Charges or refund of premium  deductions if the policy
terminates  or if the Face  Amount  is  reduced.  Nor is there a refund of prior
premium deductions for partial withdrawals.

The  Endorsement  does not affect the calculation of Cash Surrender Value or Net
Cash  Surrender  Value for  purposes  of  determining  limitations  on loans and
partial  withdrawals,  or for determining  whether a policy will terminate.  See
BORROWING  FROM YOUR POLICY  ACCOUNT,  PARTIAL  WITHDRAWALS  and YOUR POLICY CAN
TERMINATE in the Prospectus. We will not approve Face Amount increases while the
Endorsement is in effect.



VM 525

<PAGE>

                                 INCENTIVE LIFE
                                    PLUS(TM)

   

                          Prospectus Dated May 1, 1996

Incentive Life Plus is a 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  offers  flexible  premium  payments,  a choice of two death  benefit
options,  increases and 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
and  surrender  charge) 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 in your state).

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.  A  surrender  charge  will  apply if you
surrender  the policy during the first  fifteen  policy years or within  fifteen
years after  certain  Face Amount  increases.  This charge may also apply if you
reduce the Face Amount or if the policy terminates.

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 Incentive Life Plus 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
INCENTIVE  LIFE PLUS.  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.
    
<PAGE>

   
                                TABLE OF CONTENTS
                                                                  PAGE
                                                                  ----
SUMMARY OF INCENTIVE LIFE PLUS FEATURES .............................1
PART 1 --  DETAILED INFORMATION ABOUT EQUITABLE VARIABLE AND
   INCENTIVE LIFE PLUS INVESTMENT CHOICES ...........................6
          THE COMPANY THAT ISSUES INCENTIVE LIFE PLUS ...............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 Guaranteed Interest Account ......8
            Transfers Out Of The Guaranteed Interest Account ........8
PART 2--  DETAILED INFORMATION ABOUT INCENTIVE LIFE PLUS ............9
          FLEXIBLE PREMIUMS .........................................9
            Planned Periodic Premiums And Specified Premiums ........9
            Premium And Monthly Charge Allocations ..................9
          DEATH BENEFITS ...........................................10
            Guaranteeing The Death Benefit .........................10
          CHANGES IN INSURANCE PROTECTION ..........................10
            Changing The Face Amount ...............................10
            Changing The Death Benefit Option ......................11
            Substitution Of Insured Person .........................11
            When Policy Changes Go Into Effect .....................12
          MATURITY BENEFIT .........................................12
          LIVING BENEFIT OPTION ....................................12
          ADDITIONAL BENEFITS MAY BE AVAILABLE .....................12
          YOUR POLICY ACCOUNT VALUE ................................12
            Amounts In The Separate Account ........................13
            How We Determine The Unit Value ........................13
            Transfers Of Policy Account Value ......................13
            Automatic Transfer Service .............................13
            Telephone Transfers ....................................13
            Charge For Transfers ...................................14
          BORROWING FROM YOUR POLICY ACCOUNT .......................14
            How To Request A Loan ..................................14
            Policy Loan Interest ...................................14
            When Interest Is Due ...................................14
            Repaying The Loan ......................................15
            The Effects Of A Policy Loan ...........................15
          PARTIAL WITHDRAWALS AND SURRENDER ........................15
            Partial Withdrawals ....................................15
            Surrender For Net Cash Surrender Value .................15
          DEDUCTIONS AND CHARGES ...................................15
            Deductions From Premiums ...............................15
            Deductions From Your Policy Account ....................16
            Charges Against The Separate Account ...................17
            Trust Charges ..........................................18
            Surrender Charges ......................................18
          ADDITIONAL INFORMATION ABOUT INCENTIVE LIFE PLUS..........19
            Your Policy Can Terminate ..............................19
            You May Restore A Policy After It Terminates ...........19
            Policy Periods, Anniversaries, Dates And Ages ..........19
          TAX EFFECTS ..............................................20
            Policy Proceeds ........................................20
            Policy Terminations ....................................21
            Diversification ........................................21
            Policy Changes .........................................21
            Tax Changes ............................................21
            Estate And Generation Skipping Taxes ...................21
            Pension And Profit-Sharing Plans .......................22
            Other Employee Benefit Programs ........................22
            Our Taxes ..............................................22
            When We Withhold Income Taxes ..........................22
PART 3--  ADDITIONAL INFORMATION ...................................22
          YOUR VOTING PRIVILEGES ...................................22
            Trust Voting Privileges ................................22
            How We Determine Your Voting Shares ....................22
            Separate Account Voting Rights .........................23
          OUR RIGHT TO CHANGE HOW WE OPERATE .......................23
          OUR REPORTS TO POLICYOWNERS ..............................23
          LIMITS ON OUR RIGHT TO CHALLENGE THE POLICY ..............23
          YOUR PAYMENT OPTIONS .....................................23
          YOUR BENEFICIARY .........................................24
          ASSIGNING YOUR POLICY ....................................24
          WHEN WE PAY POLICY PROCEEDS ..............................24
          DIVIDENDS ................................................24
          REGULATION ...............................................24
          SPECIAL CIRCUMSTANCES ....................................24
          DISTRIBUTION .............................................25
          LEGAL PROCEEDINGS ........................................25
          ACCOUNTING AND ACTUARIAL EXPERTS .........................25
          ADDITIONAL INFORMATION ...................................25
          MANAGEMENT ...............................................26
PART 4 --  ILLUSTRATIONS OF POLICY BENEFITS ........................28
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.

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

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

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

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

                     SUMMARY OF INCENTIVE LIFE PLUS 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).

PUTTING MONEY INTO THE POLICY
   
FLEXIBLE PREMIUMS

o  Premiums  may be  invested  whenever  and in whatever  amount you  determine,
   within limits. Other than the minimum 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 and
   are subject to certain  minimum  transfer  amounts.  See  TRANSFERS OF POLICY
   ACCOUNT VALUE on page 13.

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  less any  applicable  surrender  charge)  subject  to certain
   conditions.  Loan  interest  accrues  daily  at a rate  determined  annually.
   Currently,  amounts  set aside to secure the loan earn  interest at a rate 1%
   lower than the rate charged for policy loan interest. See BORROWING FROM YOUR
   POLICY ACCOUNT on page 14.

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 15.

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 15.

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  In some  cases a higher  death  benefit  may  apply in order to meet  Federal
   income tax law requirements. See DEATH BENEFITS on page 10.

o  After the first  policy year,  you can  increase  the Face Amount.  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.  The  minimum  Face  Amount is  generally  $50,000.  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 insufficient  to pay the monthly policy  charges.  The death benefit
   guarantee  provision is not available in some states,  including New York. In
   those  states  a  3-Year  no  lapse  guarantee   provision  will  apply.  See
   GUARANTEEING  THE  DEATH  BENEFIT  on  page  10 for a  description  of  these
   provisions and the conditions that apply.
    
                                       1
<PAGE>
   
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 12.

LIVING BENEFIT

o  The Living Benefit rider enables the  policyowner to receive a portion of the
   policy's  death  benefit  (excluding  death  benefits  payable  under certain
   riders) if the  insured  person has a terminal  illness.  The Living  Benefit
   rider will be added to most  policies at issue for no  additional  cost.  See
   LIVING BENEFIT OPTION on page 12.

ADDITIONAL BENEFITS

o  Disability waiver; accidental death; term insurance, including term insurance
   on an additional insured person,  children's term insurance, and first-to-die
   term  insurance;  option to purchase  additional  insurance;  and  designated
   insured option riders are available. See ADDITIONAL BENEFITS MAY BE AVAILABLE
   on page 12.

DEDUCTIONS AND CHARGES

FROM PREMIUMS (See DEDUCTIONS FROM PREMIUMS on page 15.)

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

o  Premium Sales Charge ranging from 3% to 6% of premiums  paid,  depending upon
   the Face Amount.  Equitable Variable currently intends to stop deducting this
   charge once premiums paid equal a specified amount.

FROM THE POLICY ACCOUNT (See DEDUCTIONS FROM YOUR POLICY ACCOUNT on page 16.)

o  Administrative  charge  during  the first or first and  second  policy  years
   ranging from $20 per month to $55 per month  depending  upon the initial Face
   Amount and the insured  person's age. During  subsequent  years,  the monthly
   administrative  charge  ranges  from  $6 to $8  (subject  to  $10  per  month
   maximum).

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

o  Transaction  charges  (for  partial   withdrawals,   Face  Amount  increases,
   substitution of insured person and certain transfers).

o  Monthly  death  benefit  guarantee  charge  equal to $.01 per  $1,000 of Face
   Amount  including the face amount of any yearly  renewable  term rider on the
   insured person. This charge will not apply under certain circumstances.

FROM THE SEPARATE ACCOUNT

o  Current  charge for certain  mortality  and  expense  risks equal to .60% per
   annum  (guaranteed  not to exceed .90% per annum).  For a period of time,
   this charge will be deducted differently for policies issued in New York.

SURRENDER CHARGES (See SURRENDER CHARGES on page 18.)

o  An  Administrative  Surrender Charge will apply during the first eight policy
   years if you surrender the policy,  reduce its Face Amount, or it terminates.
   The Administrative Surrender Charge varies by issue age of the insured person
   and the Face Amount, and will never be more than $3,000.

o  A Premium Surrender Charge applies if the policy  terminates,  is surrendered
   for its Net Cash Surrender  Value or if the Face Amount is reduced during the
   first fifteen policy years. The maximum charge is equal to 66% of one "target
   premium." After the first nine policy years, the maximum charge declines on a
   monthly basis until it reaches zero at the end of the fifteenth policy year.

o  If you increase the policy's Face Amount,  additional  Surrender Charges will
   generally  apply to the amount of the increase for fifteen years beginning on
   the effective date of increase.

FROM THE TRUST (See THE TRUST'S INVESTMENT ADVISER on page 6.)

o  Trust shares are  purchased by the Separate  Account at net asset value which
   reflects  investment  management fees and other direct  expenses.  Investment
   management fees are charged at the maximum annual rates of .35% of net assets
   for the Equity  Index  Portfolio,  .40% for Common  Stock,  Money  Market and
   Balanced  Portfolios;  .50% for Aggressive Stock and Intermediate  Government
   Securities Portfolios;  .55% for High Yield, Global,  Conservative Investors,
   Growth Investors,  Quality Bond and the Growth & Income Portfolios;  and .90%
   for the  International  Portfolio.  These  charges  decrease as portfolio net
   assets reach certain levels. See THE TRUST'S INVESTMENT ADVISER on page 6.
    
VARIATIONS

o  Equitable  Variable is subject to the insurance laws and regulations in every
   jurisdiction in which Incentive Life Plus 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 Incentive  Life Plus may also vary where  special  circumstances
   result in a reduction in our costs.

o  A  modified  version of  Incentive  Life Plus may be  offered  where  certain
   conditions are met.

                                       2
<PAGE>
ADDITIONAL INFORMATION

CANCELLATION RIGHT

o  You have a right to examine the policy. You may cancel the policy, within the
   time limits described below, by sending it to our Administrative  Office with
   a written  request  to  cancel.  Insurance  coverage  ends when you send your
   request.

o  Your request to cancel the policy must be  postmarked no later than the later
   of: (i) 10 days after you receive  the  policy,  (ii) 10 days after we mail a
   written  notice  telling  you about your  rights to cancel,  or (iii) 45 days
   after you sign Part I of the policy application.

o  If you cancel the policy,  we will refund the premiums  you paid.  In certain
   cases where the policy was purchased as a result of an exchange of 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 or the
   3-Year no lapse guarantee  provisions are 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 19 and YOU MAY RESTORE A
   POLICY AFTER IT TERMINATES on page 19.

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. 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 20.

                       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 December 31,
1995. The historical performance of the Common Stock and Money Market Portfolios
for  periods  prior to March  22,  1985 has been  adjusted  to  reflect  current
investment  management  fees of .40% per annum and  estimated  direct  operating
expenses  of the Trust of .10% per annum.  The Common  Stock  Portfolio  and its
predecessors have been in existence since 1976.

The yields  shown below are derived  from the actual rate of return of the Trust
portfolio for the period,  which is then adjusted to omit capital changes in the
portfolio during the period.  We show the SEC  standardized  7-day yield for the
Money  Market  Portfolio  and  30-day  yield  for  the  Intermediate  Government
Securities, Quality Bond and High Yield Portfolios.

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

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

<TABLE>
<CAPTION>
                                                                      RATES OF RETURN FOR PERIODS ENDING DECEMBER 31, 1995
                                                          -------------------------------------------------------------------------
                                                                                                                          SINCE
PORTFOLIO                                              YIELDS     1 YEAR     3 YEARS    5 YEARS    10 YEARS   15 YEARS  INCEPTION(A)
- ---------                                              ------     ------     -------    -------    --------   --------  -----------
The Fixed Income Series:
<S>                                                    <C>        <C>        <C>        <C>        <C>        <C>        <C>  
Money Market ....................................       5.44%      5.74%      4.24%      4.48%      6.02%        --       7.42%
Intermediate Government Securities ..............       6.28      13.33       6.22         --         --         --       7.63
Quality Bond ....................................       5.31      17.02         --         --         --         --       4.54
High Yield ......................................      10.57      19.92      12.81      14.95         --         --      10.20
The Equity Series:
Growth & Income .................................                 24.07         --         --         --         --       9.66
Equity Index ....................................                 36.48         --         --         --         --      19.11
Common Stock ....................................                 32.45      17.40      18.16      15.16      14.37%     14.78
Global ..........................................                 18.81      18.20      16.49         --         --      11.36
International(b) ................................                    --         --         --         --         --      11.29
Aggressive Stock ................................                 31.63      13.92      21.75         --         --      20.02
The Asset Allocation Series:
Conservative Investors ..........................                 20.40       8.55      10.15         --         --       9.65
Balanced ........................................                 19.75       7.34      11.17         --         --      12.08
Growth Investors ................................                 26.37      12.15      17.13         --         --      16.05

<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>
    
                                       3
<PAGE>
Additional  investment  performance  information  appears in the attached  Trust
prospectus.

ILLUSTRATIONS  OF POLICY ACCOUNT AND CASH  SURRENDER  VALUES BASED ON HISTORICAL
INVESTMENT RESULTS.  The table on the next page was developed to demonstrate how
the actual  investment  experience of the Trust and its predecessors  would have
affected  the Policy  Account  value and Cash  Surrender  Value of  hypothetical
Incentive  Life Plus  policies  held for  specified  periods of time.  The table
illustrates premiums,  Policy Account values and Cash Surrender Values of twelve
hypothetical  Incentive Life Plus policies,  each with a 100% premium allocation
to a different  Fund.  The  illustration  also assumes that,  in each case,  the
insured is a 40-year-old male,  preferred  non-tobacco user and that each policy
has a level death benefit, a $300,000 face amount and a $4,000 annual premium.
   
The table  assumes that each policy was purchased on the first day of a calendar
year. For Trust portfolios whose inception dates fall before June 30, the policy
is  assumed to have been  purchased  at the  beginning  of and earned the actual
return over that entire calendar year of inception.  For Trust  portfolios whose
inception dates fall after June 30, the policy is assumed to have been purchased
at the beginning of the first full calendar year of that portfolio's  operation.
The table then  illustrates  what the Cash Surrender Value would have been after
one  policy  year,  after five  policy  years,  after 10 policy  years and as of
December 31, 1995.

Policy  values  reflect all charges  assessed  under the policy and by the Trust
including an assumed charge for taxes of 2%. Where  applicable,  current charges
have been used to determine policy values; if guaranteed  charges were used, the
results would be lower.
    
                                       4
<PAGE>
 ILLUSTRATIONS OF INCENTIVE LIFE PLUS POLICY ACCOUNT AND CASH SURRENDER VALUES
BASED ON HISTORICAL INVESTMENT RESULTS, $300,000 OF INITIAL INSURANCE PROTECTION
                              AND CURRENT CHARGES
   
<TABLE>
<CAPTION>
                                              AT THE END OF THE FIRST YEAR                      AT THE END OF THE FIFTH YEAR       
                                          -----------------------------------------     -------------------------------------------
                                             TOTAL         POLICY       CASH               TOTAL          POLICY           CASH    
                                            PREMIUM        ACCOUNT    SURRENDER           PREMIUM         ACCOUNT        SURRENDER 
PORTFOLIO                                    PAID           VALUE       VALUE               PAID           VALUE           VALUE   
- ------------                              -----------------------------------------     -------------------------------------------
<S>                                          <C>           <C>         <C>                 <C>             <C>             <C>     
Money Market..........................       $4,000        $2,783      $  881              $20,000         $17,828         $15,486 
Int. Gov't Securities.................        4,000         2,764         862                                                      
QualityBond...........................        4,000         2,221         319                                                      
High Yield............................        4,000         2,524         622               20,000          18,426          16,084 
Growth & Income.......................        4,000         2,363         461                                                      
Equity Index..........................        4,000         2,432         530                                                      
Common Stock..........................        4,000         2,667         765               20,000          26,526          24,184 
Global................................        4,000         2,722         820               20,000          18,762          16,420 
International.........................                                                                                             
Aggressive Stock......................        4,000         3,469       1,567               20,000          22,787          20,445 
THE ASSET ALLOCATION SERIES:                                                                                                      
- --------------------------------------
Conservative Investors................        4,000         2,585         683               20,000          16,322          13,980 
Balanced..............................        4,000         3,271       1,369               20,000          19,315          16,973 
Growth Investors......................        4,000         2,715         813               20,000          19,185          16,843 
                                                                                                                                   
</TABLE>

<TABLE>
<CAPTION>
                                                   AT THE END OF THE TENTH YEAR                     DECEMBER 31, 1995
                                          -----------------------------------------     -------------------------------------------
                                             TOTAL         POLICY       CASH               TOTAL          POLICY           CASH    
                                            PREMIUM        ACCOUNT    SURRENDER           PREMIUM         ACCOUNT        SURRENDER 
PORTFOLIO                                    PAID           VALUE       VALUE               PAID           VALUE           VALUE   
- ------------                              -----------------------------------------     -------------------------------------------
<S>                                          <C>           <C>         <C>                 <C>            <C>             <C>     
Money Market..........................       $40,000       $41,583     $39,758             $52,000        $ 59,406        $ 59,041
Int. Gov't Securities.................                                                      16,000          16,825          14,483
QualityBond...........................                                                       4,000           6,083           3,981
High Yield............................                                                      32,000          43,697          41,507
Growth & Income.......................                                                       4,000           6,649           4,547
Equity Index..........................                                                       4,000           7,449           5,347
Common Stock..........................        40,000        68,804      66,979              76,000         338,694         338,694
Global................................                                                      28,000          41,782          39,592
International.........................                                                       4,000           2,739             837
Aggressive Stock......................                                                      36,000          82,270          80,445
THE ASSET ALLOCATION SERIES:                                                                                                      
- --------------------------------------
Conservative Investors................                                                      20,000          22,934          20,572
Balanced..............................                                                      36,000          49,338          47,513
Growth Investors......................                                                      20,000          27,705          25,343
<FN>
THE DEATH  BENEFIT  GUARANTEE / THREE YEAR NO LAPSE  GUARANTEE  PREMIUM FOR THIS
POLICY WOULD BE $3,533.96.

THESE VALUES ARE NOT AN ESTIMATE OR GUARANTEE OF FUTURE PERFORMANCE.
</FN>
</TABLE>
    
                                        5
<PAGE>
PART 1:       DETAILED INFORMATION ABOUT EQUITABLE VARIABLE AND
              INCENTIVE LIFE PLUS INVESTMENT CHOICES

THE COMPANY THAT ISSUES INCENTIVE LIFE PLUS
   
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 of assets 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.  On December  31, 1995,  Alliance  was managing  over
$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
                                                                       $350           $400           $750
PORTFOLIO                                                             MILLION        MILLION        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
                                                                       $500           $500        $1 BILLION
PORTFOLIO                                                             MILLION        MILLION
- ---------                                                           ------------   ------------   ------------
<S>                                                                    <C>            <C>            <C>  
Quality Bond and Growth & Income................................       .550%          .525%          .500%
- -----------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
                                                                       FIRST          NEXT           OVER
                                                                       $750           $750           $1.5
PORTFOLIO                                                             MILLION        MILLION        BILLION
- ---------                                                           ------------   ------------   ------------
<S>                                                                    <C>            <C>            <C>  
Equity Index....................................................       .350%          .300%          .250%
- -----------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
                                                                       FIRST          NEXT           OVER
                                                                       $500        $1 BILLION        $1.5
PORTFOLIO                                                             MILLION                       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
                           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
- -----------                --------------------                                     -----------
<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,  Incentive
Life Plus 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 each policy 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 12.

ADDING INTEREST IN THE GUARANTEED  INTEREST ACCOUNT.  We pay a declared interest
rate on all amounts that you have in the Guaranteed  Interest Account. At policy
issuance,  and prior to each policy anniversary,  we declare the rates that will
apply to amounts in the  Guaranteed  Interest  Account for the following  policy
year. These annual interest rates will never be less than the minimum guaranteed
interest  rate of 4% (before  deductions).  Interest is credited  and  compounds
daily at an effective  annual rate that equals the declared rate for each policy
year.  Different  rates  may  apply  to  policies  currently  being  issued  and
previously issued policies. Different rates are also paid on unloaned and loaned
amounts in the Guaranteed Interest Account. See POLICY LOAN INTEREST on page 14.
Amounts  securing a Living Benefit payment are considered  unloaned  amounts for
purposes of crediting interest.

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 or the minimum  transfer
amount, whichever is more. The minimum
    
                                       8
<PAGE>
transfer amount is $500 or your total unloaned value in the Guaranteed  Interest
Account on the  transfer  date,  whichever  is less.  Amounts  securing a Living
Benefit payment may not be transferred from the Guaranteed Interest Account.

PART 2:       DETAILED INFORMATION ABOUT INCENTIVE LIFE PLUS
   
FLEXIBLE PREMIUMS

You may choose the amount and frequency of premium payments, as long as they are
within the limits described  below. We determine the applicable  minimum initial
premium  based on the age,  sex,  rating  class and  tobacco  user status of the
insured person,  the initial Face Amount of the policy (the initial minimum Face
Amount is $50,000) and any additional benefits selected.  In certain situations,
however, no distinction is made based on the sex of the insured person. See COST
OF INSURANCE CHARGE on page 16. You may choose to pay a higher initial premium.

The full initial premium shown on your  application  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
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 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 20 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  PREMIUMS  AND  SPECIFIED  PREMIUMS.   Although  premiums  are
flexible, the Policy Information Page will show a "planned" periodic premium and
"specified  premiums." Specified premiums are called no-lapse guarantee premiums
for  policies  issued in New York and New  Jersey.  We measure  actual  premiums
against  specified  premiums to determine  whether the death  benefit  guarantee
provision (or the 3-Year no lapse  guarantee  provision) will prevent the policy
from going into default.

Specified  premiums are  actuarially  determined at issue based on the age, sex,
tobacco user status and rating class of the insured person,  the Face Amount and
any  additional  benefits.  Specified  premiums  may  change if you make  policy
changes that increase or decrease the Face Amount of the policy or a rider,  add
or eliminate a rider, or if there is a change in the insured  person's rating or
tobacco  user  classification.  Certain  additional  benefit  riders  will cause
specified  premiums  to  increase  each year.  We reserve the right to limit the
amount of any premium payments which are in excess of specified premiums.

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 specified  premiums.  Neither the planned premium nor the specified premiums
are required premiums.
   
Failure to pay premiums could cause the policy to go into default and ultimately
terminate. See YOUR POLICY CAN TERMINATE on page 19.

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 13.
    
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.

                                       9
<PAGE>
DEATH BENEFITS

We pay a benefit to the  beneficiary of the policy when the insured person dies.
This  benefit  will be equal to the death  benefit  under your  policy  plus any
additional  benefits included in your policy and then due, less any 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.

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

Under both options,  a higher death benefit may apply. This higher death benefit
is a percentage multiple of the amount in your Policy Account. The percentage is
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  period is either three years (under the
3-Year no lapse guarantee  provision) or the longer period described in the next
paragraph (under the death benefit guarantee provision). Whether your policy has
the 3-Year no lapse guarantee provision or the death benefit guarantee provision
depends upon the state in which your policy is issued.
   
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 12. 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.  The death benefit option does not have any effect on the length of
the 3-Year no lapse guarantee provision.
    
Under  both the  3-Year  no lapse  guarantee  provision  and the  death  benefit
guarantee  provision,  we compare  the  specified  premium  fund with the actual
premium fund in order to determine whether your coverage remains in effect. Your
policy  will  not go into  default  if the  actual  premium  fund is equal to or
greater  than the  specified  premium  fund and any  policy  loan  plus  accrued
interest does not exceed the Cash Surrender  Value.  The specified  premium fund
for any policy month is the accumulation of all the specified  premiums shown on
the Policy Information Page up to that month, at 4% interest. The actual premium
fund for any policy month is the accumulation of all the premiums  actually paid
under  the  policy  at 4%  interest,  less  all  withdrawals  accumulated  at 4%
interest.

CHANGES IN INSURANCE PROTECTION

CHANGING THE FACE  AMOUNT.
   
You may request an increase in the Face Amount after the first policy year and a
decrease after the second policy year. You must send your signed written request
to  our  Administrative  Office.  See  TAX  EFFECTS  on  page  20  for  the  tax
consequences of changing the Face Amount.  If disability waiver goes into effect
(see  ADDITIONAL  BENEFITS  MAY BE AVAILABLE on page 12), we will not permit any
Face Amount change. Any change will be subject to our approval and the following
conditions:
    
                                       10
<PAGE>
   
Face  Amount  Increases.   To  increase  the  Face  Amount,   you  must  provide
satisfactory  evidence that the insured person is still  insurable.  The cost of
insurance rate for the amount of the increase will be based on the rating class,
attained  age and tobacco  user status of the insured  person on the date of the
increase and on the insured  person's sex. See COST OF INSURANCE  CHARGE on page
16. We reserve the right to decline Face Amount  increases if the insured person
has become a more expensive risk.

Any increase  must be at least  $10,000.  Specified  premiums as well as monthly
deductions  from your  Policy  Account for the cost of  insurance  and the death
benefit guarantee  provision will generally  increase  beginning on the date the
increase takes effect.  An  administrative  charge of $1.50 for each  additional
$1,000 of insurance (up to a maximum  charge of $240) will be deducted from your
Policy Account. See HOW POLICY ACCOUNT CHARGES ARE ALLOCATED on page 17.

Surrender  Charges will  generally be applicable  to a Face Amount  increase for
fifteen years from the effective  date of the  increase.  The Premium  Surrender
Charge  percentage  may be  higher  than  the  percentage  applied  prior to the
increase.  Face  Amount  reductions  will be applied  against  prior Face Amount
increases,  if any, in the reverse order in which such increases  occurred,  and
then to the original Face Amount. See SURRENDER CHARGES on page 18.

Following the increase,  a portion of each premium  payment will be deemed to be
attributable  to the  Face  Amount  increase.  The  Premium  Sales  Charge  will
generally  be  deducted  from this  amount,  even if we had  previously  stopped
deducting the charge on the premiums paid before the increase in accordance with
our current practice.  The Premium Sales Charge percentage may be lower than the
percentage  applied  prior to the  increase.  See  DEDUCTIONS  FROM  PREMIUMS --
PREMIUM SALES CHARGE on page 16.
    
You will have the right to cancel the Face Amount  increase  within the later of
(1) 45 days after the application for the increase is signed,  (2) 10 days after
receipt of a new Policy  Information  Page  showing the increase and (3) 10 days
after we mail or  personally  deliver a Notice  of  Cancellation  Right.  If you
cancel the increase we will reverse any charges attributable to the increase and
recalculate the Policy Account value, Cash Surrender Value and Surrender Charges
to what they would have been had the  increase  not taken  place.  No Premium or
Administrative  Surrender Charge will be incurred upon cancellation.  We reserve
the right not to offer the  cancellation  right for Face Amount  increases if we
are no longer required to do so under applicable law.
   
Face Amount Decreases.  You may reduce the Face Amount but not below the minimum
we require to issue this policy at the time of the reduction. Any reduction must
be at least $10,000.  Specified premiums as well as monthly deductions from your
Policy  Account  for the  death  benefit  guarantee  provision  and the  cost of
insurance  will  generally  decrease  (even  though  the  rates  may  increase),
beginning on the date the decrease in Face Amount takes effect.

Face Amount  decreases  that reduce the Face Amount  below  certain  levels will
result in higher monthly  administrative  charges. If you reduce the Face Amount
during the first fifteen  policy years or during the first fifteen years after a
Face Amount increase, we may deduct a pro rata share of the applicable Surrender
Charges from the Policy  Account.  Assuming you have not previously  changed the
Face Amount,  the pro rata  Surrender  Charges for a partial  surrender  will be
determined  by dividing  the amount of the Face  Amount  decrease by the initial
Face Amount and multiplying that fraction by the Surrender Charges.  Face Amount
reductions will be applied against prior Face Amount  increases,  if any, in the
reverse order in which such  increases  occurred,  and then to the original Face
Amount. See DEDUCTIONS FROM YOUR POLICY ACCOUNT on page 16 and SURRENDER CHARGES
on page 18.

CHANGING  THE DEATH  BENEFIT  OPTION.  At any time after the second  policy year
while  your  policy is in force,  you may  change  the death  benefit  option by
sending a signed written request to our  Administrative  Office. See TAX EFFECTS
on page 20 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  are based  (see COST OF  INSURANCE
CHARGE on page 16). If your death benefit is determined by a percentage multiple
of the  Policy  Account,  however,  the  new  Face  Amount  will  be  determined
differently.  A Face Amount  change that  results  from a death  benefit  option
change  will not affect any expense or sales  charge  (including  any  Surrender
Charge) which varies by Face Amount,  and no Surrender  Charges will be deducted
or established at the time of the change.
    
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, but we will
not change the Surrender  Charges.  Since  substituting  the insured person is a
taxable event and may have other adverse tax  consequences  as well,  you should
consult  your tax  adviser  prior  to  substituting  the  insured  person.  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.

                                       11
<PAGE>
   
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 at the
beginning of the policy month that coincides with or follows the date we approve
the request for the  change.  In some cases we may not approve a change  because
based upon our interpretation 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 20.

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 20 and  YOUR  PAYMENT
OPTIONS on page 23.
    
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  death benefits  payable under certain  riders) if the insured person
has a terminal illness. Certain eligibility requirements apply when you submit a
Living Benefit claim (for example,  satisfactory evidence of less than six month
life  expectancy).  There is no  additional  charge for the  rider,  but we will
deduct an  administrative  charge of up to $250 from the  proceeds of the Living
Benefit  payment.  In addition,  if you tell us that you do not wish to have the
rider added at issue, but you later ask to add it, additional  underwriting will
be required and there will be a $100 administrative charge.
   
When a Living Benefit claim is paid, 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 your policy is
delivered.  See  BORROWING  FROM YOUR POLICY  ACCOUNT -- POLICY LOAN INTEREST on
page 14.

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 20 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.
    
ADDITIONAL BENEFITS MAY BE AVAILABLE

Your policy may include additional  benefits.  A monthly charge will be deducted
from your Policy Account for each additional benefit you choose. Eligibility for
and changes in these benefits are subject to our  underwriting  and other rules.
More  details  will be  included  in your  policy  if you  choose  any of  these
benefits. The following additional benefits are currently available:  disability
waiver benefits, accidental death benefit, term insurance riders for the insured
person,  children's  term  insurance,  term  insurance on an additional  insured
person, designated insured option rider, option to purchase additional insurance
and first-to-die term insurance.

The designated  insured option rider permits the policyowner,  upon the death of
the insured person, to purchase  insurance on the life of a "designated  insured
person"  without  evidence of  insurability.  The option to purchase  additional
insurance permits you to purchase additional amounts of insurance on the insured
person,  without  evidence  of  insurability,  upon the  occurrence  of  certain
specified events. The first-to-die rider is yearly renewable term insurance that
insures two lives and pays a death benefit upon the first death.
   
The  term  insurance  riders  for  the  insured  person  allow  you to  purchase
additional death benefit  coverage.  Choosing  coverage under the term insurance
rider for the  insured  person in lieu of  coverage  under the base  policy will
reduce total  charges and increase  Policy  Account  values on a current  charge
basis.  The more term  insurance  coverage  you elect,  the greater  will be the
amount of  reduction  in charges  and  increase  in Policy  Account  values on a
current charge basis.  Also, term coverage is not subject to a surrender charge.
However,  if the higher death benefit becomes  applicable (see DEATH BENEFITS on
page 10) or if term rider  insurance  charges  increase  in  relation to cost of
insurance  charges on the base policy,  the combination  coverage may ultimately
become more costly and have lower Policy  Account values than coverage under the
base policy  alone.  Generally,  the greater the  proportion  of term  insurance
coverage you elect,  the greater the  likelihood  that the higher death  benefit
will apply.  Also, the Living Benefit option  discussed  above does not apply to
any term insurance coverage.  Moreover,  in New York, there are age restrictions
on the final renewal  period for term riders.  If you later  terminate your term
rider  coverage and also  increase the Face Amount under the base policy,  a new
Surrender Charge period will commence. The amount of the death benefit guarantee
premium  will be  affected  by the term rider  coverage.  Your agent can provide
further  information  and policy  illustrations  showing how the term riders can
affect your policy values under different assumptions.

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 15.
    
                                       12
<PAGE>
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. The unit value that applies to a  transaction  taking
effect  on a  business  day will be the unit  value  calculated  at the close of
business on that 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.  Then, we subtract a daily
asset charge for each calendar day between business days (for example,  a Monday
calculation  may include  charges for  Saturday,  Sunday and Monday).  The daily
charge is currently at an annual rate of .60% and is guaranteed not to exceed an
annual rate of .90%. See CHARGES AGAINST THE SEPARATE  ACCOUNT on page 17. For a
period of time, this charge will be deducted  differently for policies issued in
New York.  See  DEDUCTIONS  FROM YOUR POLICY ACCOUNT -- Mortality & Expense Risk
Charge For New York  Policyowners on page 17.  Finally,  we reserve the right to
subtract any daily charge for taxes or amounts set aside as a reserve for taxes.
For current Incentive Life Plus unit values, call (212) 714-5015.

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

Transfers  take effect on the date we receive your request,  but no earlier than
the first  business day following the Allocation  Date.  When part of a transfer
request cannot be processed,  we will not process any part of the request.  This
could occur,  for  example,  where the request does not comply with our transfer
limitations,  or where the request is for a transfer of an amount  greater  than
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.

AUTOMATIC  TRANSFER SERVICE.  The Automatic Transfer Service enables you to make
automatic  monthly  transfers out of the Money Market Fund into the other Funds.
To start using this service you must first complete a special election form that
is available from your agent or our Administrative  Office. You must also have a
minimum of $5,000 in the Money  Market Fund on the date the  Automatic  Transfer
Service  is  scheduled  to begin.  You can elect up to eight  Funds for  monthly
transfers,  but the  minimum  amount that may be  transferred  to each Fund each
month is $50.
   
If you elect the Automatic  Transfer Service with your policy  application,  the
automatic  transfers  will  begin  in the  second  policy  month  following  the
Allocation  Date.  If you  elect  the  Automatic  Transfer  Service  after  your
application  has been  submitted,  automatic  transfers  will  begin on the next
monthly   processing   date  after  we  receive  your   election   form  at  our
Administrative Office. See POLICY PERIODS, ANNIVERSARIES, DATES AND AGES on page
19.

The Automatic  Transfer  Service will remain in effect until the earliest of the
following  events:  (1) the amount in the Money Market Fund is  insufficient  to
cover the automatic transfer amount; (2) the policy is in a grace period; (3) we
receive at our  Administrative  Office your  written  instruction  to cancel the
Automatic Transfer Service; or (4) we receive notice of death under the policy.

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

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

Telephone  transfers  may be  requested  on each  day we are  open  to  transact
business. You will receive the Fund's unit values 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.
    
                                       13
<PAGE>

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.  All transfers made on one transfer request
form will count as one transfer, and all transfers made in one telephone request
will count as one  transfer.  Transfers  made  through  the  Automatic  Transfer
Service  or on the  Allocation  Date  will not  count  toward  the  twelve  free
transfers.  No charge will apply to the  transfer of all of your  amounts in the
Separate Account to the Guaranteed Interest Account.
    
BORROWING FROM YOUR POLICY ACCOUNT

You may borrow up to 90% of your policy's Cash  Surrender  Value using only your
policy as  security  for the loan.  Any new loan must be at least  $500.  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.

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
according to the  deduction  allocation  percentages  applicable  to your Policy
Account. If the loan cannot be allocated based on these percentages,  it will be
allocated  based on the  proportions  of your unloaned  amount in the Guaranteed
Interest  Account and your values in the Separate  Account to the unloaned value
of your Policy Account.

POLICY LOAN  INTEREST.  Interest on a policy loan accrues daily at an adjustable
interest  rate. We determine the rate at the beginning of each policy year.  The
same rate applies to any outstanding policy 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, except for policies issued in New York, the rate difference drops
from 1% to 1/4 of 1% beginning in the sixteenth policy year. For policies issued
in New York,  beginning in the  twenty-first  policy  year,  the current rate we
credit on  loaned  amounts  is 1/2 of 1% less  than the rate we charge  for loan
interest, and this spread decreases to zero beginning in the thirty-first policy
year. However,  policies issued in New York on or about July 1, 1996, and after,
will have the same loan spread as policies  issued in other states (as described
above).  If your  policy  will be issued in New York,  ask your agent which loan
spread will apply to your policy.  Because  Incentive  Life Plus was offered for
the  first  time in  1995,  no  reduction  in the rate  difference  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 is credited on any loaned amount in the Guaranteed  Interest Account on
each policy  anniversary and any time you repay a policy loan in full.  Credited
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 and
allocated based on the deduction allocation  percentages for your Policy Account
which  are then in  effect.  This  means an  additional  loan is made to pay the
interest and amounts are transferred from the investment funds to make the loan.
If the  interest  cannot be  allocated  on this basis,  it will be  allocated as
described above for allocating your loan.

                                       14
<PAGE>
   
REPAYING THE LOAN. You may repay all or part of a policy loan at any time. While
you have a policy  loan,  we  assume  that any  money  you send us is a  premium
payment.  If you wish to have any of these payments applied as a loan repayment,
you must specifically so indicate in writing. 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  the
balance  of  any  additional   repayments.   If  you  do  not  provide  specific
instructions,  repayments  will  be  allocated  on the  basis  of  your  premium
allocation percentages.

THE EFFECTS OF A POLICY LOAN.  A loan will have a permanent  effect on the value
of your Policy Account and,  therefore,  on the benefits under your policy, even
if the loan is repaid.  The loaned amount 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 20 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 19.
    
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 writing to our  Administrative  Office.  Your request must be
signed.  When you make a partial  withdrawal,  an expense charge of $25 or 2% of
the amount  requested,  whichever  is less,  will 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:

o  be at least $500,

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.  The
related expense charge will also be deducted from the amount  withdrawn.  If you
do not specifically indicate, we will make the withdrawal and deduct the related
expense  charge on the basis of your  deduction  allocation  percentages.  If we
cannot make the withdrawal and deduct the expense charge in the manner discussed
above,  we will make the  withdrawal and deduction  based on the  proportions of
your unloaned  amounts in the Guaranteed  Interest  Account and the Funds to the
total unloaned value of your Policy Account.
   
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
death benefit on a  dollar-for-dollar  basis, but does not affect the net amount
at risk,  which is the  difference  between  the current  death  benefit and the
amount in your Policy Account.  If you selected death benefit Option A, the Face
Amount of your policy will  generally be reduced so that there will be no change
in the net amount at risk. However, under either option, if the death benefit is
based on the Policy Account percentage multiple,  the reduction in death benefit
would be greater and the net amount at risk would be reduced. See DEATH BENEFITS
on page 10. 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
20 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 minus the Surrender  Charges  described  under  SURRENDER
CHARGES on page 18. 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  20 for  the  tax
consequences  of a surrender.  We will deduct from the Net Cast 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  and 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 other jurisdictions. The amount
of this  charge  is  expressed  as a  percentage  of each  premium  payment  and
generally  varies  depending  on the  jurisdiction  in which the insured  person
resides. 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. Any change will take effect on the next policy anniversary.
    
                                       15
<PAGE>
   
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  Incentive Life Plus, 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, any Premium Surrender Charge we might collect and any profit we may earn
on the charges deducted under the policy.  See SURRENDER CHARGES on page 18. The
Premium  Sales Charge  percentage  depends upon the Face Amount of the Policy as
follows:
    
<TABLE>
<S>                      <C>                     <C>                       <C>
FACE AMOUNT RANGE:       $50,000 TO $99,999      $100,000 TO $499,999      $500,000 AND OVER
- -------------------------------------------------------------------------------------------------
PERCENTAGE:                        6%                      4%                        3%
</TABLE>

Currently,  we deduct the Premium  Sales Charge from each premium  payment until
the cumulative  premiums paid equals ten times the "sales load target  premium."
The sales load target  premium  varies by issue age, sex and tobacco user status
of the insured  person and the policy's Face Amount,  and is generally less than
or equal to 75% of one annual whole life premium  calculated  at 4% interest and
guaranteed maximum cost of insurance and expense charges.  We reserve the right,
however,  to deduct the Premium  Sales Charge from each  premium  payment at any
time.

If you request a Face Amount increase above the previous highest Face Amount, we
will establish a new sales load target premium attributable to the amount of the
increase,  and the Premium  Sales  Charge will be deducted  from that portion of
each subsequent  premium payment deemed  attributable to the increase until such
premium payments have  cumulatively  reached ten times the new sales load target
premium.  Moreover,  if the increase  moves the policy into a higher Face Amount
range,  the Premium Sales Charge  percentage  applied to future premiums will be
the lower  percentage for that Face Amount range.  Face Amount  decreases do not
change the Premium Sales Charge percentage.

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 amount of the monthly  administrative  charge  depends upon the initial Face
Amount, the policy year and the issue age of the insured person as follows:

<TABLE>
<CAPTION>
                 FACE AMOUNT RANGE              FACE AMOUNT RANGE               FACE AMOUNT RANGE 
  ISSUE AGE      $50,000 TO $99,999             $100,000 TO $499,999            $500,000 AND OVER
- ------------------------------------------------------------------------------------------------------------
    <S>          <C>                            <C>                             <C>
    0-29         $20 in years 1 & 2             $40 in year 1                   $25 in year 1
                 $8 in years 3 and later*       $6 in year 2 and later*         $6 in year 2 and later*

     30+         $30 in years 1 & 2             $55 in year 1                   $25 in year 1
                 $8 in years 3 and later*       $6 in year 2 and later*         $6 in year 2 and later*
<FN>
*GUARANTEED NEVER TO BE MORE THAN $10.
</FN>
</TABLE>

The monthly  administrative  charge will increase from $6 to $8 if you request a
Face Amount  reduction  that moves the policy into the lowest Face Amount range.
The charge will  decrease  from $8 to $6 if you  request a Face Amount  increase
after the second policy year that moves the policy out of the lowest Face Amount
range (the $20 or $30 charge will continue through the second policy year).

Cost Of  Insurance  Charge.  The  cost of  insurance  charge  is  calculated  by
multiplying  the net amount at risk at the  beginning of the policy month by the
monthly cost of insurance  rate  applicable to the insured  person at that time.
The net amount at risk is the difference  between the current death benefit (not
including any term coverage on the insured person) and the amount in your Policy
Account.  See ADDITIONAL  BENEFITS MAY BE AVAILABLE on page 12 for a description
of term insurance riders.

Your cost of insurance  charge will vary from month to month with changes in the
net amount at risk.  For example,  if the current death benefit for the month is
increased  because the death  benefit is based on a  percentage  multiple of the
Policy  Account,  then the net  amount  at risk  for the  month  will  increase.
Assuming the percentage multiple is not in effect, increases or decreases to the
Policy  Account will result in a  corresponding  decrease or increase to the net
amount at risk under Option A policies,  but no change to the net amount at risk
under Option B policies. Increases or decreases to the Policy Account can result
from making premium payments, investment experience or the deduction of charges.

The monthly cost of insurance  rate  applicable  to your policy will be based on
our  current  monthly  cost of  insurance  rates.  The current  monthly  cost of
insurance  rates may be changed from time to time.  However,  the current  rates
will never be more than the  guaranteed  maximum rates set forth in your policy.
The guaranteed rates are based on the Commissioner's 1980 Standard Ordinary Male
and Female Smoker and Non-Smoker  Mortality  Tables.  The current and guaranteed
monthly cost of insurance  rates are  determined  based on the sex, age,  rating
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)  and the Face  Amount.  Current  cost of
insurance  rates are  generally  highest for Face Amounts less than $100,000 and
generally lowest for Face Amounts of $200,000 and above.

                                       16
<PAGE>
   
Beginning in the tenth policy year,  current  monthly cost of insurance  charges
are reduced by an amount equal to a percentage of your unloaned  Policy  Account
value on the date such  charges  are  assessed.  This means that the larger your
unloaned Policy Account value,  the greater your potential  reduction in current
cost of insurance  charges.  This  percentage  begins at an annual rate of .05%,
grading up to an annual rate of .50% in policy years 26 and later.  Effective on
or about July 1,  1996,  we intend to  increase  this cost of  insurance  charge
reduction  to  grade  up to .65% in  policy  years 25 and  later.  This  cost of
insurance charge reduction applies on a current basis and is not guaranteed.  We
may in the future increase,  decrease,  change the duration of, or eliminate the
amount of the current cost of insurance charge reduction  without advance notice
to you.  Because  Incentive Life Plus was offered for the first time in 1995, no
reduction  of cost of  insurance  charges in the tenth  policy year has yet been
attained.
    
Lower current cost of insurance rates apply at most ages for insured persons who
qualify as non-tobacco users. To qualify, an insured person must meet additional
requirements that relate to tobacco use. In addition, the insured person must be
age twenty or over. Insured persons who are under twenty years of age may ask us
to review their current  tobacco  habits when they reach the policy  anniversary
nearest their twentieth birthday.

There will be no  distinctions  based on sex in the cost of insurance  rates for
Incentive Life Plus policies sold in Montana. Cost of insurance rates applicable
to a policy issued in Montana will not be greater than the comparable male rates
set forth or  illustrated  in this  prospectus.  Similarly,  illustrated  policy
values in Part 4 would be no less  favorable for comparable  policies  issued in
this state.  The  guaranteed  cost of insurance  rates for  Incentive  Life Plus
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  Incentive  Life  Plus 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.

Death Benefit  Guarantee  Charge.  One cent per $1,000 of Face Amount (including
any amount of yearly renewable term insurance) is deducted monthly to compensate
us for the risk we assume by  guaranteeing  the  death  benefit  under the death
benefit  guarantee  provision.  This  charge is deducted  regardless  of whether
specified premiums are paid, but it will not be deducted after the death benefit
guarantee provision terminates. This charge will not be deducted in states where
the death benefit guarantee provision is not available.

Charges For Additional Benefits.  The cost of any additional benefits you choose
will be deducted  monthly.  Your policy  contains  tables showing the guaranteed
maximum charges for all of these insurance costs.
   
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  15,  CHANGING  THE  FACE  AMOUNT  on  page  10,
SUBSTITUTION  OF INSURED PERSON on page 11, LIVING BENEFIT OPTION on page 12 and
TRANSFERS OF POLICY  ACCOUNT  VALUE on page 13.  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 28.

Mortality And Expense Risk Charge For New York  Policyowners.  We make a monthly
charge for certain  mortality  and expense  risks that we assume.  For  policies
issued in New York,  this charge will be made at an annual  current rate of .60%
of the unloaned  Policy  Account value on the date this charge is assessed.  The
guaranteed rate is .90%.  However,  policies issued in New York on or about July
1, 1996,  and after,  will have this charge  deducted  against the assets of our
Separate Account. See CHARGES AGAINST THE SEPARATE ACCOUNT below. If your policy
will be issued in New York, ask your agent which method of deducting this charge
will apply to your policy.

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,  charges for  additional
benefits,   Premium  Sales   Charge,   mortality  and  expense  risk  charge  or
administrative  charges will be by class of insured  person and will be based on
changes in future  expectations  about  such  factors  as  investment  earnings,
mortality,  the length of time  policies  will  remain in effect,  expenses  and
taxes. 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 20.

CHARGES  AGAINST THE SEPARATE  ACCOUNT.  These charges are reflected in the unit
values for the Funds of the  Separate  Account.  See HOW WE  DETERMINE  THE UNIT
VALUE on page 13.
    
A charge for  assuming  MORTALITY  AND  EXPENSE  RISKS will be made.  The annual
current rate is .60%.  The annual  guaranteed  rate is .90%. We are committed to
fulfilling our  obligations  under the policy and providing  service to you over
the  lifetime of your  policy.  Despite the  uncertainty  of future  events,  we
guarantee that monthly administrative and cost of insurance deductions from your
Policy  Account  will never be greater  than the maximum  amounts  shown in your
policy.  In making this  guarantee,  we assume the  mortality  risk that insured
persons will live for shorter periods than we estimated.  When this happens,  we
have to pay a  greater  amount  of  death  benefit  than we  expected  to pay in
relation  to the cost of  insurance  charges  we  received.  We also  assume the
expense risk that the cost of issuing and administering policies will be greater
than we expected.  If the amount  collected from this charge exceeds losses from
the risks assumed, it will be to our profit.

                                       17
<PAGE>
   
TRUST CHARGES.  The Funds purchase shares of the Trust at net asset value.  That
price reflects  investment  management  fees and other direct expenses that have
already been deducted from the assets of the Trust.  The Trust does not impose a
sales charge. See THE TRUST'S INVESTMENT ADVISER on page 6.

SURRENDER CHARGES.  There will be a difference between the amount in your Policy
Account  and the Cash  Surrender  Value of your  policy  for at least  the first
fifteen  policy years.  This  difference is the result of the Premium  Surrender
Charge  (which  is a  contingent  deferred  sales  load)  and an  Administrative
Surrender  Charge.  See also PREMIUM  SALES CHARGE on page 16. These charges are
contingent  because you pay them only if you surrender  your policy,  reduce its
Face Amount or it  terminates.  They are deferred  because we do not deduct them
from your premiums. Because these Surrender Charges are contingent and deferred,
the amount we might  collect in a policy year is not related to the actual sales
expenses for that year. A table of maximum  Surrender  Charges  (maximum Premium
Surrender Charge plus the maximum  Administrative  Surrender  Charge) appears on
the Policy Information Page.
    
Assuming you have not previously changed the Face Amount, the pro rata Surrender
Charges for a partial surrender will be determined by dividing the amount of the
Face Amount decrease by the initial Face Amount and multiplying that fraction by
the Surrender Charges. Face Amount reductions will be applied against prior Face
Amount increases, if any, in the reverse order in which such increases occurred,
and then to the original Face Amount.

Premium Surrender  Charge.  To determine the Premium Surrender Charge,  "target"
premiums are used.  Target  premiums are not based on the "planned"  premium you
determine, but are actuarially determined based on the age, sex and tobacco user
status of the insured person and the Face Amount.  Target premiums are different
from sales load target  premiums  that are used to determine  the Premium  Sales
Charge.

The maximum Premium  Surrender Charge for the initial Face Amount of your policy
(the "base policy") will equal 66% of one target premium.  This maximum will not
vary based on the  amount of  premiums  you pay or when you pay them.  After the
first nine policy  years,  this  maximum  Premium  Surrender  Charge on the base
policy  begins to decrease by 11% per year on a monthly  basis for policy  years
ten  through  fifteen.   After  fifteen  years,  the  Premium  Surrender  Charge
attributable to the base policy expires.

Subject to the maximum, the Premium Surrender Charge is calculated based on your
actual premium payments.  The Premium  Surrender Charge percentage  depends upon
the Face  Amount and the  policy  year in which the  premium  payment is made as
follows:

<TABLE>
<CAPTION>
POLICY YEAR OF                 FACE AMOUNT RANGE           FACE AMOUNT RANGE             FACE AMOUNT RANGE 
PREMIUM PAYMENT                $50,000 TO $99,999          $100,000 TO $499,999          $500,000 AND OVER
- -------------------------------------------------------------------------------------------------------------------
<S>                                   <C>                            <C>                         <C>
YEAR 1 (UP TO ONE
SEC GUIDELINE                         24%                            26%                         27%
ANNUAL PREMIUM)
- -------------------------------------------------------------------------------------------------------------------
YEAR 1 (OVER ONE                      3%                             5%                           6%
SEC GUIDELINE
ANNUAL PREMIUM)
- -------------------------------------------------------------------------------------------------------------------
YEAR 2                                3%                             5%                           6%
THROUGH 15
(ALL PREMIUMS)
</TABLE>

The SEC  Guideline  Annual  Premium  is the level  annual  amount  that would be
payable in each policy year under certain  assumptions defined by the SEC. These
assumptions  include cost of insurance charges based on the 1980  Commissioner's
Standard Ordinary Mortality Tables, net investment earnings at an annual rate of
5%, and the fees and charges associated with the policy.

Attempting to structure the timing and amount of premium  payments to reduce the
potential  surrender charge below the maximum is not  recommended.  Paying small
amounts of premium in the policy's  first  fifteen years to reduce the potential
surrender charge could increase the risk that your policy will terminate without
value.

If you increase the Face Amount above the previous highest Face Amount (computed
without  regard to changes in Face  Amount  resulting  from  changing  the death
benefit  option),  we will  establish an  additional  Premium  Surrender  Charge
corresponding to the increased amount. An additional target premium attributable
to the increase will be established and the additional  Premium Surrender Charge
will be subject to the same maximum  percentage  of 66%. This maximum will start
to  decline  in the tenth  year  after the  increase  in the same  manner as the
Premium Surrender Charge on the base policy.

A portion of each  premium  payment  made after a Face Amount  increase  will be
deemed to be  attributable  to such  increase,  even if you do not  increase the
amount or frequency of your premium payments. The allocation of premiums between
the  base  policy  and  Face  Amount  increases  is  actuarially  determined  in
accordance with SEC regulations. Moreover, if the increase moves the policy into
a higher Face Amount range, the Premium Surrender Charge  percentage  applied to
future  premiums -- even those premiums  allocated to the base policy -- will be
the higher  percentage for that Face Amount range.  Face Amount decreases do not
change the Premium Surrender Charge percentage.

Administrative  Surrender Charge. The Administrative Surrender Charge per $1,000
of Face Amount in the first three policy years (subject to a $3,000 maximum) is:

ISSUE AGE:     0-34       35-44       45-49        50-54        55+
                $2          $3          $4          $5           $6

                                       18
<PAGE>

After the first three policy years, the  Administrative  Surrender Charge grades
down on a monthly basis to zero at the end of the eighth policy year.

A Face Amount  increase above the previous  highest Face Amount will result in a
new  layer of  Administrative  Surrender  Charges  applicable  to the  increase.
   
ADDITIONAL INFORMATION ABOUT INCENTIVE LIFE PLUS

YOUR POLICY CAN  TERMINATE.  Your insurance  coverage under  Incentive Life Plus
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 either the death
benefit  guarantee  provision or the 3-Year no lapse  guarantee  provision is in
effect. 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,  any applicable Surrender Charges 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 20 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
(and any other person  insured under a rider) is still  insurable,  and you make
the premium  payment  that we require to restore the policy.  The policy will be
restored as of the beginning of the policy month which coincides with or follows
the date we approve your application. Previous loans will not be reactivated.
   
From the required payment we will deduct the charge for applicable taxes and the
Premium Sales Charge.  On the effective date of restoration,  the Policy Account
will be equal to the balance of the  required  payment  plus a Surrender  Charge
credit. This credit will be equal to the Surrender Charges that were deducted on
the date of default, but not greater than the applicable Surrender Charges as of
the effective date of restoration.  We will start to make monthly  deductions as
of the effective date of restoration.  On that date, the monthly  administrative
charges  from  the  beginning  of the  grace  period  to the  effective  date of
restoration will be deducted from the Policy Account. See TAX EFFECTS on page 20
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
Incentive  Life Plus 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
initial premium. In most cases:

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

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

An early Register Date may be permitted for employer sponsored cases in order to
accommodate  a common  Register  Date  for all  employees.  We may  also  permit
policyowners  to  advance  a  Register  Date (up to three  months)  in  employer
sponsored  cases.  An early  Register  Date may also be  permitted  to provide a
younger age at issue.
    
The  investment  start date is the date that your 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 Office. Remember, the


                                       19
<PAGE>
   
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  understanding  of the  effect of the  current
Federal income tax laws as currently interpreted on Incentive Life Plus policies
owned by U.S.  resident  individuals.  The tax  effects on  corporate  taxpayers
subject to the Federal alternative  minimum tax, non-U.S.  residents or non-U.S.
citizens, may be different. This discussion is general in nature, and should not
be  considered  tax  advice,  for which you  should  consult  your  legal or tax
adviser.

POLICY  PROCEEDS.  An  Incentive  Life  Plus  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 Incentive Life Plus will meet these requirements, and that under
Federal income tax law:

o  the death benefit received by the beneficiary  under your Incentive Life Plus
   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,  administrative  and surrender  charges),
would be fully paid for after seven level annual  payments.  Your policy will be
treated as a modified  endowment unless the cumulative  premiums paid under your
policy, at all times during the first seven policy years, are less than or equal
to the  cumulative  seven-pay  premiums  which  would  have been paid  under the
hypothetical policy on or before such times.

Whenever  there is a "material  change"  under a policy,  it will  generally  be
treated as a new contract for  purposes of  determining  whether the policy is a
modified endowment,  and subjected to a new seven-pay period and a new seven-pay
limit. The new seven-pay limit would be determined taking into account,  under a
downward adjustment formula,  the Policy Account value of the policy at the time
of such change.  A  materially  changed  policy  would be  considered a modified
endowment if it failed to satisfy the new  seven-pay  limit.  A material  change
would occur if there was a substitution  of the insured  person,  and could also
occur as a  result  of a  change  in death  benefit  option,  the  selection  of
additional benefits, an increase in Face Amount 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 as income.
See POLICY CHANGES on page 21.
    
IF YOUR  INCENTIVE LIFE PLUS 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 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.

                                       20
<PAGE>
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 also apply to the taxable portion of a distribution  from
a modified endowment.  The penalty tax will not, however, apply to distributions
(i) to taxpayers 59 1/2 years of age or older,  (ii) in the case of 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. 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.  For you and your  beneficiary  to  receive  the tax  treatment
discussed above,  your policy must initially  qualify and continue to qualify as
life  insurance  under Sections 7702 and 817(h) of the Code. We have reserved in
the policy the right to decline to accept all or part of any  premium  payments,
decline to change death benefit options,  make face amount changes 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  Incentive Life Plus 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

                                       21
<PAGE>

"transfers" which would be subject to the gift and estate tax rules. Individuals
are  generally  allowed an aggregate  generation  skipping  tax  exemption of $1
million.  Because  these rules are  complex,  you should  consult  with your tax
adviser for  specific  information,  especially  where  benefits  are passing to
younger generations. The particular situation of each policyowner or beneficiary
will  determine how ownership or receipt of policy  proceeds will be treated for
purposes of Federal  estate and  generation  skipping taxes as well as state and
local estate, inheritance and other taxes.

PENSION AND PROFIT-SHARING  PLANS. If Incentive Life Plus 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.

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.

                                       22
<PAGE>

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 Incentive
   Life Plus 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 an  increase  in Face Amount or a  substitution  of insured  person)
   after the change has been in effect for two years during the insured person's
   lifetime.

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

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.  If the  insured  person  commits  suicide  within  two  years  after the
effective date of an increase in Face Amount that you requested, we will pay the
death  benefit based on the Face Amount which was in effect before the increase,
plus the monthly cost of insurance  deductions  for the increase  (including the
transaction  charge for the Face Amount  increase).  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.

                                       23
<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).  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  Incentive  Life Plus  policy  (Plan No.  94-300)  has been  filed  with and
approved by insurance  officials in 50 states, the District of Columbia,  Puerto
Rico and the Virgin  Islands.  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 Incentive  Life Plus
where  special  circumstances  result  in sales or  administrative  expenses  or
mortality risks that are different than those normally associated with Incentive
Life  Plus  policies.  These  variations  will be made only in  accordance  with
uniform rules that we establish.

DISTRIBUTION

Equico Securities, Inc. (Equico), a wholly-owned subsidiary of Equitable, is the
principal  underwriter  of the Trust under a Distribution  Agreement.  Equico is
also the  distributor  of our variable life insurance  policies and  Equitable's
variable annuity contracts under a Distribution

                                       24
<PAGE>
   
and Servicing  Agreement.  Equico's principal business address is 1755 Broadway,
New York, NY 10019.  Equico is registered with the SEC as a broker-dealer  under
the  Securities  Exchange Act of 1934 (the  Exchange Act) and is a member of the
National  Association of Securities  Dealers,  Inc. Equico is paid a fee for its
services  as  distributor  of our  policies.  In 1994 and  1995,  Equitable  and
Equitable Variable paid Equico a fee of $216,920 and $325,380, respectively, for
its services under the  Distribution  and Servicing  Agreement.  Effective on or
about May 1, 1996 Equico will change its name to EQ Financial Consultants, Inc.

We sell  our  policies  through  agents  who are  licensed  by  state  insurance
officials to sell our variable life policies.  These agents are also  registered
representatives  of Equico.  The agent who sells you this policy  receives sales
commissions  from  Equitable.  We reimburse  Equitable  from our own  resources,
including  the Premium  Sales Charge  deducted from your premium and any Premium
Surrender Charge we might collect.  Generally, during the first policy year, the
agent will receive an amount  equal to a maximum of 50% of the premiums  paid up
to a certain  amount and 3% of the premiums  paid in excess of that amount.  For
policy years two through ten, the agent receives an amount up to a maximum of 6%
of the  premiums  paid up to a certain  amount  and 3% of the  premiums  paid in
excess of that amount;  and, for years eleven and later,  the agent  receives an
amount  up to 3% of  the  premiums  paid.  Following  a  requested  Face  Amount
increase,  commissions  on a portion of the premium will be calculated  based on
the same rates  described  above.  Use of a term rider on the insured  person in
place of an equal  amount of coverage  under the base policy  generally  reduces
commissions.  Commissions  paid to agents based upon  refunded  premiums will 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 Equico or of another  company  registered
with the SEC as a  broker-dealer  under the Exchange  Act. The  commissions  for
independent  brokers  will be no more than those for agents and the same  policy
for  recovery  of  commissions  applies.  Commissions  will be paid  through the
registered broker-dealer.

Equitable performs certain sales and administrative  duties for us pursuant to a
written agreement which is automatically  renewed each year, unless either party
terminates.  Under this  agreement,  we pay Equitable for salary costs and other
services and an amount for indirect costs incurred  through our use of Equitable
personnel and facilities. We also reimburse Equitable for sales expenses related
to business  other than variable life insurance  policies.  The amounts paid and
accrued to  Equitable  by us under the sales and  services  agreements  totalled
approximately  $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 the  accounting  firm of  Price  Waterhouse  LLP,  our  independent
auditors,  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 Equitable  Variable  contained in this  prospectus
should be considered  only as bearing upon the ability of Equitable  Variable to
meet its obligations under the Incentive Life Plus policies.  They should not be
considered  as  bearing  upon  the  investment  experience  of the  funds of the
Separate Account.

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

ADDITIONAL INFORMATION

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

                                       25
<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.

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

Jerry de St. Paer....................  Senior  Investment  Officer,  Equitable  Variable,  since April 1995;  Director of  Equitable
                                       Variable  since April 1992.  Senior  Executive  Vice  President  & Chief  Financial  Officer,
                                       Equitable  Life,  since  February  1996;  prior  thereto,  Executive  Vice  President & Chief
                                       Financial  Officer,  Equitable,  since April 1992;  Executive Vice  President  since December
                                       1990;  Senior Vice President & Treasurer June 1990 to December 1990;  Senior Vice  President,
                                       Equitable  Investment  Corporation,  January 1987 to January 1991; Executive Vice President &
                                       Chief Financial Officer,  The Equitable  Companies  Incorporated,  since May 1992;  Director,
                                       Economic Services Corporation & various Equitable subsidiaries.
</TABLE>
    
                                       26
<PAGE>
   
<TABLE>
<CAPTION>
NAME AND PRINCIPAL                     BUSINESS EXPERIENCE
BUSINESS ADDRESS                       WITHIN PAST FIVE YEARS
- -----------------------                -------------------------
<S>                                    <C>
OFFICERS -- DIRECTORS (Continued)

Joseph J. Melone.....................  Chairman of the Board,  Equitable Variable since March 1996;  Chairman of the Board and Chief
                                       Executive Officer,  Equitable  Variable,  November 1990 to March 1996; Chairman of the Board,
                                       Equitable  Life,  since  February  1996;  prior  thereto,  Chairman  of the  Board  and Chief
                                       Executive Officer,  Equitable,  February 1994 to February 1996; President and Chief Executive
                                       Officer,  September  1992 to  February  1994;  President  and Chief  Operating  Officer  from
                                       November  1990 to  September  1992.  President  & Chief  Executive  Officer of The  Equitable
                                       Companies  Incorporated  since February 1996;  prior thereto,  President and Chief  Operating
                                       Officer since July 1992.  Prior  thereto,  President,  The  Prudential  Insurance  Company of
                                       America,  since  December  1984.  Director,  Equity & Law (United  Kingdom) and various other
                                       Equitable subsidiaries.

Peter D. Noris.......................  Executive Vice President and Chief Investment Officer,  Equitable  Variable,  since September
                                       1995.  Director of Equitable  Variable  since June 1995.  Executive  Vice President and Chief
                                       Investment  Officer,  Equitable,  since May 1995;  prior  thereto,  Vice  President,  Salomon
                                       Brothers,  Inc., 1992 to 1995; Principal of Equity Division,  Morgan Stanley & Co. Inc., from
                                       1984 to 1992. Director, various Equitable subsidiaries.

Samuel B. Shlesinger.................  Senior Vice President,  Equitable  Variable,  since February 1988.  Senior Vice President and
                                       Actuary,  Equitable; prior thereto, Vice President and Actuary.  Director,  Chairman and CEO,
                                       Equitable of Colorado.

Dennis D. Witte......................  Senior Vice  President,  Equitable  Variable,  since  February 1991;  Senior Vice  President,
                                       Equitable,  since July 1990;  prior thereto,  various other  Equitable  positions.  Director,
                                       Equitable Distributors, Inc. since February 1995.

OFFICERS

Kevin R. Byrne.......................  Treasurer,   Equitable  Variable,   since  September  1990;  Vice  President  and  Treasurer,
                                       Equitable,  since September 1993; prior thereto,  Vice President from March 1989 to September
                                       1993. Vice President and Treasurer,  The Equitable Companies Incorporated,  September 1993 to
                                       present;  Frontier Trust since August 1990;  Equisource and its subsidiaries  October 1990 to
                                       present.

Stephen Hogan........................  Vice President and Controller,  Equitable Variable, February 1994 to present. Vice President,
   135 West 50th Street                Equitable,  January 1994 to present;  prior thereto,  Controller,  John Hancock subsidiaries,
   New York, New York 10020            from 1987 to December 1993.

J. Thomas Liddle, Jr.................  Senior Vice President and Chief Financial Officer,  Equitable Variable,  since February 1986.
                                       Senior Vice  President,  Equitable,  since April 1991;  prior  thereto,  Vice  President  and
                                       Actuary, Equitable. Director, Equitable of Colorado since December 1985.

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

John P. Natoli.......................  Vice President and Chief Underwriting Officer,  Equitable Variable, since February 1988. Vice
                                       President, Equitable.
</TABLE>
    
                                       27
<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, Policy Account and
Cash Surrender Values ("policy  benefits")  under a hypothetical  Incentive Life
Plus  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 40-year-old  preferred risk male  non-tobacco
user.  Planned premium payments of $4,000 for an initial Face Amount of $300,000
are assumed to be paid at the  beginning of each policy year.  The  illustration
assumes  no policy  loan has been  taken.  The  differences  between  the Policy
Account  and the Cash  Surrender  Values  in the  first  fifteen  years  are the
Surrender Charges. See SURRENDER CHARGES on page 18.

The tables illustrate both current and guaranteed  charges.  The current charges
include  reductions in cost of insurance  charges  beginning in the tenth policy
year,  which are not guaranteed,  and daily charges against the Separate Account
Funds of .60% per annum for mortality and expense risks (.90% for  theguaranteed
table).  The tables also assume .51% per annum for  investment  management  (the
average of the effective annual advisory fees applicable to each Trust portfolio
during 1995 and the maximum  advisory fee for the  International  Portfolio) and
 .04% per annum for direct Trust expenses.  The charge reflected for direct Trust
expenses  exceeds the aggregate actual charges incurred by the portfolios of the
Trust as a percentage  of aggregate  average daily Trust net assets during 1995.
The  effect of these  adjustments  is that on a 0% gross  rate of return the net
rate of return would be -1.15%,  on 6% it would be 4.78%, and on 12% it would be
10.72%.  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.  There are tables for
both death benefit Option A and 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.

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

INDIVIDUAL  ILLUSTRATIONS.  On request,  we will  furnish you with a  comparable
illustration  based on your policy's  factors.  Upon request after issuance,  we
will also  provide a  comparable  illustration  reflecting  your  actual  Policy
Account value. If you request  illustrations  more than once in any policy year,
we may charge for the illustration.

                                       28
<PAGE>
   
<TABLE>
<CAPTION>
                                                         INCENTIVE LIFE PLUS
                                              EQUITABLE VARIABLE LIFE INSURANCE COMPANY
                                              FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

PLANNED PREMIUM $4,000                                                                                INITIAL FACE AMOUNT $300,000
                                                             MALE AGE 40
                                                  PREFERRED RISK NON-TOBACCO USER                           DEATH BENEFIT OPTION A
                                                      ASSUMING CURRENT CHARGES

                                 DEATH BENEFIT                      POLICY ACCOUNT                   CASH SURRENDER VALUE       
                          ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS   
 END OF                   ANNUAL INVESTMENT RETURN OF         ANNUAL INVESTMENT RETURN OF         ANNUAL INVESTMENT RETURN OF   
 POLICY    ACCUMULATED  --------------------------------    --------------------------------    --------------------------------
  YEAR     PREMIUMS(1)     0%           6%         12%         0%          6%          12%         0%          6%           12% 
- --------   -----------  --------    --------    --------    --------    --------    --------    --------    --------    --------
<S>         <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>
    1       $  4,200    $300,000    $300,000    $300,000    $  2,376    $  2,556    $  2,737    $    474    $    654    $    835
    2          8,610     300,000     300,000     300,000       5,265       5,793       6,344       3,163       3,691       4,242
    3         13,241     300,000     300,000     300,000       8,079       9,142      10,294       5,777       6,840       7,992
    4         18,103     300,000     300,000     300,000      10,807      12,598      14,615       8,485      10,276      12,293
    5         23,208     300,000     300,000     300,000      13,454      16,172      19,353      11,112      13,830      17,011

    6         28,568     300,000     300,000     300,000      16,011      19,858      24,544      13,649      17,496      22,182
    7         34,196     300,000     300,000     300,000      18,474      23,659      30,235      16,104      21,290      27,866
    8         40,106     300,000     300,000     300,000      20,843      27,581      36,483      18,653      25,391      34,293
    9         46,312     300,000     300,000     300,000      23,139      31,653      43,375      20,949      29,463      41,185
   10         52,827     300,000     300,000     300,000      25,501      36,033      51,149      23,676      34,208      49,324

   15         90,630     300,000     300,000     300,000      36,234      60,836     104,559      36,234      60,836     104,559

   20        138,877     300,000     300,000     300,000      44,801      91,397     195,136      44,801      91,397     195,136

25 (age 65)  200,454     300,000     300,000     432,451      51,450     131,371     354,468      51,450     131,371     354,468
</TABLE>

             INTERNAL RATE OF RETURN             INTERNAL RATE OF RETURN
             ON CASH SURRENDER VALUES                ON DEATH BENEFIT
            ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS
 END OF     ANNUAL INVESTMENT RETURN OF         ANNUAL INVESTMENT RETURN OF
 POLICY     ----------------------------      ---------------------------------
  YEAR         0%         6%       12%            0%         6%          12%
- --------    --------   -------   -------      ---------   ---------   ---------
    1        -88.15%   -83.65%   -79.12%      7,400.00%   7,400.00%   7,400.00%
    2        -47.98    -41.71    -35.53         717.47      717.47      717.47
    3        -32.34    -25.58    -18.99         283.61      283.61      283.61
    4        -23.82    -16.95    -10.27         162.42      162.42      162.42
    5        -18.98    -12.05     -5.35         109.30      109.30      109.30

    6        -15.95     -8.97     -2.25          80.35       80.35       80.35
    7        -13.87     -6.85     -0.12          62.43       62.43       62.43
    8        -12.16     -6.85      1.54          50.35       50.35       50.35
    9        -11.08     -4.04      2.68          41.74       41.74       41.74
   10         -9.81     -2.87      3.78          35.51       35.31       35.31

   15         -6.62      0.17      6.67          18.45       18.45       18.45

   20         -5.92      1.25      7.89          11.41       11.41       11.41

25 (age 65)   -5.60      2.04      8.74           7.67        7.67       10.00
    
(1) Assumes net interest of 5% compounded annually.

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

THE DEATH  BENEFIT  GUARANTEE / THREE-YEAR NO LAPSE  GUARANTEE  PREMIUM FOR THIS
POLICY WOULD BE $3,533.96.

IT IS EMPHASIZED THAT THE HYPOTHETICAL  INVESTMENT RESULTS ARE ILLUSTRATIVE ONLY
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT  RESULTS.
ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN.

                                       29
<PAGE>
   
<TABLE>
<CAPTION>
                                                         INCENTIVE LIFE PLUS
                                              EQUITABLE VARIABLE LIFE INSURANCE COMPANY
                                              FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE
PLANNED PREMIUM $4,000                                                                                INITIAL FACE AMOUNT $300,000
                                                             MALE AGE 40
                                                   PREFERRED RISK NON-TOBACCO USER                          DEATH BENEFIT OPTION A
                                                     ASSUMING GUARANTEED CHARGES

                                 DEATH BENEFIT                      POLICY ACCOUNT                   CASH SURRENDER VALUE       
                          ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS   
 END OF                   ANNUAL INVESTMENT RETURN OF         ANNUAL INVESTMENT RETURN OF         ANNUAL INVESTMENT RETURN OF   
 POLICY    ACCUMULATED  --------------------------------    --------------------------------    --------------------------------
  YEAR     PREMIUMS(1)     0%           6%         12%         0%          6%          12%         0%          6%           12% 
- --------   -----------  --------    --------    --------    --------    --------    --------    --------    --------    --------
<S>         <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>
    1       $  4,200    $300,000    $300,000    $300,000   $ 2,340      $ 2,519     $  2,699    $   438     $   617     $    797
    2          8,610     300,000     300,000     300,000     5,136        5,656        6,199      3,034       3,554        4,097
    3         13,241     300,000     300,000     300,000     7,846        8,888       10,017      5,544       6,586        7,715
    4         18,103     300,000     300,000     300,000    10,464       12,211       14,179      8,142       9,889       11,857
    5         23,208     300,000     300,000     300,000    12,991       15,631       18,724     10,649      13,289       16,382

    6         28,568     300,000     300,000     300,000    15,419       19,143       23,683     13,057      16,781       21,321
    7         34,196     300,000     300,000     300,000    17,744       22,748       29,097     15,374      20,378       26,727
    8         40,106     300,000     300,000     300,000    19,963       26,446       35,013     17,773      24,256       32,824
    9         46,312     300,000     300,000     300,000    22,074       30,238       41,484     19,884      28,048       39,294
   10         52,827     300,000     300,000     300,000    24,067       34,120       48,563     22,242      32,295       46,738

   15         90,630     300,000     300,000     300,000    31,891       54,693       95,448     31,891      54,693       95,448

   20        138,877     300,000     300,000     300,000    34,637       76,267      170,592     34,637      76,267      170,592

25 (age 65)  200,454     300,000     300,000     360,893    29,267       97,092      295,814     29,267      97,092      295,814
</TABLE>

             INTERNAL RATE OF RETURN             INTERNAL RATE OF RETURN
             ON CASH SURRENDER VALUES                ON DEATH BENEFIT
            ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS
 END OF     ANNUAL INVESTMENT RETURN OF         ANNUAL INVESTMENT RETURN OF
 POLICY     ----------------------------      ---------------------------------
  YEAR         0%         6%       12%            0%         6%          12%
- --------    --------   -------   -------      ---------   ---------   ---------
    1        -89.04%   -84.57%   -80.09%      7,400.00%   7,400.00%   7,400.00%
    2        -49.57    -43.30    -37.12         717.47      717.47      717.47
    3        -33.92    -27.13    -20.52         283.61      283.61      283.61
    4        -25.26    -18.35    -11.63         162.42      162.42      162.42
    5        -20.32    -13.33     -6.58         109.30      109.30      109.30

    6        -17.19    -10.15     -3.37          80.35       80.35       80.35
    7        -15.04     -7.95     -1.16          62.43       62.43       62.43
    8        -13.27     -6.20      0.56          50.35       50.35       50.35
    9        -12.18     -5.04      1.75          41.74       41.74       41.74
   10        -11.03     -3.93      2.81          35.31       35.31       35.31

   15         -8.41     -1.17      5.61          18.45       18.45       18.45

   20         -8.89     -0.46      6.76          11.41       11.41       11.41

25 (age 65) -11.53      -0.23      7.58           7.67        7.67        8.85
    
(1) Assumes net interest of 5% compounded annually.

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

THE DEATH  BENEFIT  GUARANTEE / THREE-YEAR NO LAPSE  GUARANTEE  PREMIUM FOR THIS
POLICY WOULD BE $3,533.96.

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.

                                       30
<PAGE>
   
<TABLE>
<CAPTION>
                                                         INCENTIVE LIFE PLUS
                                              EQUITABLE VARIABLE LIFE INSURANCE COMPANY
                                              FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE
PLANNED PREMIUM $4,000                                                                                INITIAL FACE AMOUNT $300,000
                                                             MALE AGE 40
                                                   PREFERRED RISK NON-TOBACCO USER                          DEATH BENEFIT OPTION B
                                                      ASSUMING CURRENT CHARGES

                                 DEATH BENEFIT                      POLICY ACCOUNT                   CASH SURRENDER VALUE       
                          ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS   
 END OF                   ANNUAL INVESTMENT RETURN OF         ANNUAL INVESTMENT RETURN OF         ANNUAL INVESTMENT RETURN OF   
 POLICY    ACCUMULATED  --------------------------------    --------------------------------    --------------------------------
  YEAR     PREMIUMS(1)     0%           6%         12%         0%          6%          12%         0%          6%           12% 
- --------   -----------  --------    --------    --------    --------    --------    --------    --------    --------    --------
<S>         <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>
    1       $  4,200    $302,369    $302,549    $302,729    $ 2,369     $  2,549    $  2,729    $    467    $    647    $    827
    2          8,610     305,245     305,771     306,319      5,245        5,771       6,319       3,143       3,669       4,217
    3         13,241     308,037     309,094     310,239      8,037        9,094      10,239       5,735       6,792       7,937
    4         18,103     310,735     312,512     314,513     10,735       12,512      14,513       8,413      10,190      12,191
    5         23,208     313,342     316,033     319,182     13,342       16,033      19,182      11,000      13,691      16,840

    6         28,568     315,847     319,647     324,275     15,847       19,647      24,275      13,485      17,285      21,913
    7         34,196     318,247     323,355     329,831     18,247       23,355      29,831      15,877      20,985      27,461
    8         40,106     320,538     327,157     335,896     20,538       27,157      35,896      18,348      24,967      33,706
    9         46,312     322,742     331,079     342,549     22,742       31,079      42,549      20,552      28,889      40,359
   10         52,827     324,997     335,275     350,015     24,997       35,275      50,015      23,173      33,450      48,190

   15         90,630     334,955     358,486     400,222     34,955       58,486     100,222      34,955      58,486     100,222

   20        138,877     342,216     385,551     481,685     42,216       85,551     181,685      42,216      85,551     181,685

25 (age 65)  200,454     346,815     418,342     619,058     46,815      118,342     319,058      46,815     118,342     319,058
</TABLE>

             INTERNAL RATE OF RETURN             INTERNAL RATE OF RETURN
             ON CASH SURRENDER VALUES                ON DEATH BENEFIT
            ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS
 END OF     ANNUAL INVESTMENT RETURN OF         ANNUAL INVESTMENT RETURN OF
 POLICY     ----------------------------      ---------------------------------
  YEAR         0%         6%       12%            0%         6%          12%
- --------    --------   -------   -------      ---------   ---------   ---------
    1        -88.32%   -83.82%   -79.31%      7,549.23%   7,463.73%   7,468.24%
    2        -48.23    -41.96    -35.80         724.99      725.74      726.53
    3        -32.62    -25.87    -19.29         287.38      287.87      288.40
    4        -24.12    -17.25    -10.58         165.08      165.52      166.01
    5        -19.30    -12.38     -5.68         111.47      111.90      112.40

    6        -16.28     -9.31     -2.59          82.24       82.68       83.21
    7        -14.23     -7.22     -0.49          64.13       64.59       65.17
    8        -12.54     -5.55      1.15          51.93       52.42       53.05
    9        -11.48     -4.44      2.28          43.22       43.73       44.43
   10        -10.23     -3.28      3.36          36.72       37.27       38.03

   15         -7.12     -0.32      6.18          19.65       20.39       21.59

   20         -6.58      0.63      7.29          12.47       13.42       15.17

25 (age 65)   -6.50      1.27      8.07           8.60        9.79       12.22
    
(1) Assumes net interest of 5% compounded annually.

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

THE DEATH  BENEFIT  GUARANTEE / THREE-YEAR NO LAPSE  GUARANTEE  PREMIUM FOR THIS
POLICY WOULD BE $3,533.96.

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.

                                       31
<PAGE>
   
<TABLE>
<CAPTION>
                                                         INCENTIVE LIFE PLUS
                                              EQUITABLE VARIABLE LIFE INSURANCE COMPANY
                                              FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE
PLANNED PREMIUM $4,000                                                                                INITIAL FACE AMOUNT $300,000

                                                             MALE AGE 40
                                                   PREFERRED RISK NON-TOBACCO USER                          DEATH BENEFIT OPTION B
                                                     ASSUMING GUARANTEED CHARGES

                                 DEATH BENEFIT                      POLICY ACCOUNT                   CASH SURRENDER VALUE       
                          ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS   
 END OF                   ANNUAL INVESTMENT RETURN OF         ANNUAL INVESTMENT RETURN OF         ANNUAL INVESTMENT RETURN OF   
 POLICY    ACCUMULATED  --------------------------------    --------------------------------    --------------------------------
  YEAR     PREMIUMS(1)     0%           6%         12%         0%          6%          12%         0%          6%           12% 
- --------   -----------  --------    --------    --------    --------    --------    --------    --------    --------    --------
<S>         <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>
    1       $  4,200    $302,333    $302,512    $302,691    $  2,333    $  2,512    $  2,691    $    432    $    610    $    789
    2          8,610     305,115     305,633     306,174       5,115       5,633       6,174       3,013       3,531       4,072
    3         13,241     307,804     308,839     309,961       7,804       8,839       9,961       5,502       6,537       7,659
    4         18,103     310,390     312,124     314,076      10,390      12,124      14,076       8,068       9,802      11,754
    5         23,208     312,877     315,490     318,551      12,877      15,490      18,551      10,535      13,148      16,209

    6         28,568     315,254     318,931     323,411      15,254      18,931      23,411      12,892      16,569      21,049
    7         34,196     317,515     322,442     328,690      17,515      22,442      28,690      15,145      20,072      26,320
    8         40,106     319,658     326,021     334,426      19,658      26,021      34,426      17,468      23,831      32,236
    9         46,312     321,677     329,664     340,659      21,677      29,664      40,659      19,487      27,474      38,469
   10         52,827     323,563     333,363     347,428      23,563      33,363      47,428      21,783      31,538      45,603

   15         90,630     330,545     352,216     390,873      30,545      52,216      90,873      30,545      52,216      90,873

   20        138,877     331,720     369,572     455,066      31,720      69,572     155,066      31,720      69,572     155,066

25 (age 65)  200,454     323,921     380,973     548,579      23,921      80,973     248,579      23,921      80,973     248,579
</TABLE>

             INTERNAL RATE OF RETURN             INTERNAL RATE OF RETURN
             ON CASH SURRENDER VALUES                ON DEATH BENEFIT
            ASSUMING HYPOTHETICAL GROSS         ASSUMING HYPOTHETICAL GROSS
 END OF     ANNUAL INVESTMENT RETURN OF         ANNUAL INVESTMENT RETURN OF
 POLICY     ----------------------------      ---------------------------------
  YEAR         0%         6%       12%            0%         6%          12%
- --------    --------   -------   -------      ---------   ---------   ---------
    1        -89.21%   -84.76%   -80.28%      7,458.34%    7,462.79%  7,467.27%
    2        -49.83    -43.56    -37.40         724.81       725.55     726.32
    3        -34.21    -27.44    -20.83         287.27       287.75     288.27
    4        -25.58    -18.67    -11.96         165.00       165.42     165.90
    5        -20.65    -13.67     -6.93         111.40       111.81     112.30

    6        -17.54    -10.50     -3.74          82.17        82.60      83.11
    7        -15.42     -8.33     -1.55          64.06        64.51      65.07
    8        -13.67     -6.59      0.16          51.87        52.34      52.94
    9        -12.60     -5.46      1.32          43.15        43.65      44.31
   10        -11.47     -4.37      2.37          36.64        37.17      37.90

   15         -9.03     -1.76      5.03          19.51        20.20      21.33

   20         -9.96     -1.35      5.95          12.22        13.08      14.73

25 (age 65)  -14.05     -1.67      6.44           8.16         9.20      11.48
    
(1) Assumes net interest of 5% compounded annually.

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

THE DEATH  BENEFIT  GUARANTEE / THREE-YEAR NO LAPSE  GUARANTEE  PREMIUM FOR THIS
POLICY WOULD BE $3,533.96.

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.

                                       32
<PAGE>




                        REPORT OF INDEPENDENT ACCOUNTANTS

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

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






PRICE WATERHOUSE LLP
New York, NY
February 7, 1996



                                     FSA-1
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

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

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

<TABLE>
<CAPTION>

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

</TABLE>
See Notes to Financial Statements.

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

                                     FSA-2
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>

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

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

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

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

<TABLE>
<CAPTION>

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

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

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

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

See Notes to Financial Statements.

<FN>
* Commencement of Operations
</FN>
</TABLE>

                                     FSA-3
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS (CONTINUED)

<TABLE>
<CAPTION>

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

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

</TABLE>
See Notes to Financial Statements.

<TABLE>
<CAPTION>

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

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

See Notes to Financial Statements.

<FN>
* Commencement of Operations
</FN>
</TABLE>

                                     FSA-4
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS (CONTINUED)

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

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

</TABLE>
See Notes to Financial Statements.

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

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

See Notes to Financial Statements.

<FN>
*Commencement of Operations
</FN>
</TABLE>

                                     FSA-5
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS (CONCLUDED)

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

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

</TABLE>
See Notes to Financial Statements.

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

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

</TABLE>
See Notes to Financial Statements.

                                     FSA-6
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS



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

INCREASE (DECREASE) IN NET ASSETS:

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

</TABLE>
See Notes to Financial Statements.

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

INCREASE (DECREASE) IN NET ASSETS:

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

See Notes to Financial Statements.
<FN>

*Commencement of Operations
</FN>
</TABLE>

                                     FSA-7
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

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

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

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

</TABLE>
See Notes to Financial Statements.

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

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

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

See Notes to Financial Statements.

<FN>
*Commencement of Operations
</FN>
</TABLE>

                                     FSA-8
<PAGE>
EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

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

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

</TABLE>
See Notes to Financial Statements.

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

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

See Notes to Financial Statements.

<FN>
*Commencement of Operations
</FN>
</TABLE>
                                     FSA-9
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS (CONCLUDED)


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

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

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

</TABLE>
See Notes to Financial Statements.

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

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

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

</TABLE>
See Notes to Financial Statements.

                                     FSA-10
<PAGE>
EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 1995

1.  General

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

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

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

2.  Significant Accounting Policies

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

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

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

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

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

3.  Asset Charges

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

                                     FSA-11
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

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

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

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

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

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

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

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

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

5.  Distribution and Servicing Agreements

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

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

6.  Share  Substitution

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

                                     FSA-12
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1995

7.  Investment Returns

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

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


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


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


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

<TABLE>
<CAPTION>

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


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


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

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

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


                                     FSA-13
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1995

<TABLE>
<CAPTION>

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

<TABLE>
<CAPTION>

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


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

<TABLE>
<CAPTION>

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

<TABLE>
<CAPTION>

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

<TABLE>
<CAPTION>

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

<TABLE>
<CAPTION>

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

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


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


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

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

                                     FSA-14
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1995

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


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


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


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


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

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


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


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


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


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


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

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

                                     FSA-15
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31,1995

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

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

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

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

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

Growth & Income Division.....             24.38%

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

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

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

                                   April 30 To December 31,
                                   ------------------------
                                           1995
                                           ----
International Division.......             11.29%

                                    Year Ended December 31,
                                   ------------------------
                                           1995
                                           ----
Aggressive Stock Division....             33.00% 


ASSET ALLOCATION SERIES

                                    Year Ended December 31,
                                   ------------------------
                                            1995
                                            ----
Conservative Investors Division...        20.59%

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

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

- --------------------
*Sales of Incentive Life Plus Original Series commenced on January 6, 1996.

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

                                     FSA-16
<PAGE>
                                     
EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31,1995

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

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


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

<TABLE>
<CAPTION>

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


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

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

<TABLE>
<CAPTION>

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

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


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

<TABLE>
<CAPTION>

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

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


                                     FSA-17
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1995


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

<TABLE>
<CAPTION>

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


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

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


                                     FSA-18

<PAGE>

EQUITABLE VARIABLE LIFE INSURANCE COMPANY

CONSOLIDATED BALANCE SHEETS
DECEMBER 31, 1995 AND 1994

<TABLE>
<CAPTION>
                                                                                                 1995               1994
                                                                                           -----------------   ----------------
ASSETS                                                                                                (IN MILLIONS)
<S>                                                                                         <C>                 <C>
Investments:
   Fixed maturities:
     Available for sale, at estimated fair value........................................    $     4,366.3       $    2,138.8
     Held to maturity, at amortized cost................................................             --              2,008.5
   Policy loans.........................................................................          1,300.1            1,185.2
   Mortgage loans on real estate........................................................            771.5              888.5
   Equity real estate...................................................................            525.4              641.0
   Other equity investments.............................................................            200.5              239.1
   Other invested assets................................................................            120.9              107.8
                                                                                           -----------------   ----------------
     Total investments..................................................................          7,284.7            7,208.9
Cash and cash equivalents...............................................................            277.6              182.3
Deferred policy acquisition costs.......................................................          2,037.8            2,077.1
Other assets............................................................................            250.6              240.7
Separate Accounts assets................................................................          4,611.6            3,345.3
                                                                                           -----------------   ----------------
TOTAL ASSETS............................................................................    $    14,462.3       $   13,054.3
                                                                                           =================   ================

LIABILITIES
Policyholders' account balances.........................................................    $     7,045.9       $    7,340.0
Future policy benefits and other policyholders' liabilities.............................            570.8              509.4
Other liabilities.......................................................................            521.4              441.1
Separate Accounts liabilities...........................................................          4,586.5            3,314.9
                                                                                           -----------------   ----------------
     Total liabilities..................................................................         12,724.6           11,605.4
                                                                                           -----------------   ----------------
Commitments and contingencies (Notes 7, 9, 10 and 11)

SHAREHOLDER'S EQUITY
Common stock, par value $1 per share;
   5.0 million shares authorized, 1.5 million shares issued and outstanding.............              1.5                1.5
Capital in excess of par value..........................................................          1,480.7            1,355.7
Retained earnings.......................................................................            221.6              165.5
Net unrealized investment gains (losses)................................................             44.6              (72.6)
Minimum pension liability...............................................................            (10.7)              (1.2)
                                                                                           -----------------   ----------------
     Total shareholder's equity.........................................................          1,737.7            1,448.9
                                                                                           -----------------   ----------------
TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY..............................................    $    14,462.3       $   13,054.3
                                                                                           =================   ================
<FN>
See Notes to Consolidated Financial Statements.
</FN>
</TABLE>

                                      F-1
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY

CONSOLIDATED STATEMENTS OF EARNINGS
YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

<TABLE>
<CAPTION>
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)
REVENUES
<S>                                                                      <C>                 <C>                <C>
   Universal life and investment-type product policy fee income......    $       584.5       $      552.6       $      485.2
   Premiums..........................................................             33.7               40.1               46.9
   Net investment income.............................................            529.1              526.8              557.6
   Investment (losses) gains, net....................................              (.5)              (4.6)               1.5
   Other income......................................................              2.1                2.9                3.0
                                                                        -----------------   ----------------   -----------------
     Total revenues..................................................          1,148.9            1,117.8            1,094.2
                                                                        -----------------   ----------------   -----------------

BENEFITS AND OTHER DEDUCTIONS
   Interest credited to policyholders' account balances..............            376.1              389.3              439.2
   Policyholders' benefits...........................................            267.5              242.3              251.0
   Other operating costs and expenses................................            419.5              413.8              356.7
                                                                        -----------------   ----------------   -----------------
     Total benefits and other deductions.............................          1,063.1            1,045.4            1,046.9
                                                                        -----------------   ----------------   -----------------
Earnings before Federal income taxes and cumulative
   effect of accounting change.......................................             85.8               72.4               47.3
Federal income tax expense...........................................             29.7               25.0               20.5
                                                                        -----------------   ----------------   -----------------
Earnings before cumulative effect of accounting change...............             56.1               47.4               26.8
Cumulative effect of accounting change, net of  Federal income taxes.             --                (11.4)              --
                                                                        -----------------   ----------------   -----------------
Net Earnings.........................................................    $        56.1       $       36.0       $       26.8
                                                                        =================   ================   =================
<FN>
See Notes to Consolidated Financial Statements.
</FN>
</TABLE>
                                      F-2
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY

CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY
YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

<TABLE>
<CAPTION>
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)
<S>                                                                      <C>                 <C>                <C>
COMMON STOCK AT PAR VALUE, beginning and end of year.................    $         1.5       $        1.5       $        1.5
                                                                        -----------------   ----------------   -----------------
CAPITAL IN EXCESS OF PAR VALUE, beginning of year....................          1,355.7            1,305.7            1,055.7
Additional capital in excess of par value............................            125.0               50.0              250.0
                                                                        -----------------   ----------------   -----------------
Capital in excess of par value, end of year..........................          1,480.7            1,355.7            1,305.7
                                                                        -----------------   ----------------   -----------------
RETAINED EARNINGS, beginning of year.................................            165.5              129.5              102.7
Net earnings.........................................................             56.1               36.0               26.8
                                                                        -----------------   ----------------   -----------------
Retained earnings, end of year.......................................            221.6              165.5              129.5
                                                                        -----------------   ----------------   -----------------
NET UNREALIZED INVESTMENT (LOSSES) GAINS, beginning of year..........            (72.6)              22.3               11.1
Change in unrealized investment gains (losses).......................            117.2              (94.9)              11.2
                                                                        -----------------   ----------------   -----------------
Net unrealized investment gains (losses), end of year................             44.6              (72.6)              22.3
                                                                        -----------------   ----------------   -----------------
MINIMUM PENSION LIABILITY, beginning of year.........................             (1.2)              (6.3)              --
Change in minimum pension liability..................................             (9.5)               5.1               (6.3)
                                                                        -----------------   ----------------   -----------------
Minimum pension liability, end of year...............................            (10.7)              (1.2)              (6.3)
                                                                        -----------------   ----------------   -----------------
TOTAL SHAREHOLDER'S EQUITY, END OF YEAR..............................    $     1,737.7       $    1,448.9       $    1,452.7
                                                                        =================   ================   =================
<FN>
See Notes to Consolidated Financial Statements.
</FN>
</TABLE>

                                      F-3
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY

CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

<TABLE>
<CAPTION>
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)
<S>                                                                      <C>                 <C>                <C>
NET EARNINGS.........................................................    $        56.1       $       36.0       $       26.8
ADJUSTMENTS TO RECONCILE  NET EARNINGS TO NET CASH (USED)  PROVIDED
   BY OPERATING ACTIVITIES:
   Interest credited to policyholders' account balances..............            376.1              389.3              439.2
   General Account policy charges....................................           (618.7)            (572.8)            (496.7)
   Investment losses (gains), net....................................               .5                4.6               (1.5)
   Other, net........................................................             63.8              (17.2)             117.2
                                                                        -----------------   ----------------   -----------------
Net cash (used) provided by operating activities.....................           (122.2)            (160.1)              85.0
                                                                        -----------------   ----------------   -----------------
CASH FLOWS FROM INVESTING ACTIVITIES:
   Maturities and repayments.........................................            640.7              511.8            1,165.8
   Sales.............................................................          2,667.0            2,119.0            2,844.2
   Return of capital from joint ventures and limited partnerships....             23.9               14.2               56.3
   Purchases.........................................................         (3,065.9)          (2,251.7)          (4,414.0)
   Other, net........................................................           (114.8)            (102.2)             (98.8)
                                                                        -----------------   ----------------   -----------------
Net cash provided (used) by investing activities.....................            150.9              291.1             (446.5)
                                                                        -----------------   ----------------   -----------------
CASH FLOWS FROM FINANCING ACTIVITIES: 
   Policyholders' account balances:
     Deposits........................................................            581.1              602.8              612.9
     Withdrawals.....................................................           (636.6)            (697.7)            (506.2)
   Capital contribution from Equitable Life..........................            125.0               50.0              250.0
   Other, net........................................................             (2.9)              (1.8)               2.0
                                                                        -----------------   ----------------   -----------------
Net cash provided (used) by financing activities.....................             66.6              (46.7)             358.7
                                                                        -----------------   ----------------   -----------------
Change in cash and cash equivalents..................................             95.3               84.3               (2.8)
Cash and cash equivalents, beginning of year.........................            182.3               98.0              100.8
                                                                        -----------------   ----------------   -----------------
Cash and Cash Equivalents, End of Year...............................    $       277.6       $      182.3       $       98.0
                                                                        =================   ================   =================
Supplemental cash flow information
   Interest Paid.....................................................    $        --         $        5.7       $        2.1
                                                                        =================   ================   =================
   Income Taxes Refunded.............................................    $        --         $        8.4       $         .3
                                                                        =================   ================   =================
<FN>
See Notes to Consolidated Financial Statements.
</FN>
</TABLE>
                                      F-4
<PAGE>

EQUITABLE VARIABLE LIFE INSURANCE COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. ORGANIZATION

   Equitable  Variable Life Insurance  Company  ("Equitable  Variable Life") was
   incorporated  on  September  11,  1972 as a wholly  owned  subsidiary  of The
   Equitable Life  Assurance  Society of the United States  ("Equitable  Life").
   Equitable  Variable  Life's  operations  consist  principally  of the sale of
   interest-sensitive life insurance and annuity products.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   Basis of Presentation and Principles of Consolidation

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

   The accompanying  consolidated  financial  statements include the accounts of
   Equitable Variable Life and its subsidiaries, (collectively "EVLICO").

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

   All significant  intercompany  transactions and balances have been eliminated
   in consolidation.

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

   Accounting Changes

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

   In the fourth  quarter of 1994  (effective  as of  January 1,  1994),  EVLICO
   adopted SFAS No. 112,  "Employers'  Accounting for Postemployment  Benefits,"
   which   required   employers  to   recognize   the   obligation   to  provide
   postemployment  benefits.  Implementation  of this  statement  resulted  in a
   charge for the cumulative effect of accounting  change of $11.4 million,  net
   of a Federal income tax benefit of $6.2 million.

   At December 31, 1993,  EVLICO adopted SFAS No. 115,  "Accounting  for Certain
   Investments  in Debt and Equity  Securities,"  which expanded the use of fair
   value  accounting for those  securities that a company does not have positive
   intent and  ability to hold to  maturity.  Implementation  of this  statement
   increased consolidated  shareholder's equity by $7.2 million, net of deferred
   policy   acquisition  costs  and  deferred  Federal  income  tax.   Beginning
   coincident with issuance of SFAS No. 115 implementation  guidance in November
   1995, the Financial Accounting Standards Board ("FASB") permitted companies a
   one-time   opportunity,   through   December  31,   1995,   to  reassess  the
   appropriateness of the classification of all securities held at that time. On
   December  1,  1995,  EVLICO   transferred   $1,806.7  million  of  securities
   classified  as held to maturity to the  available  for sale  portfolio.  As a
   result,  consolidated shareholder's equity increased by $17.9 million, net of
   deferred policy acquisition costs and deferred Federal income tax.

   New Accounting Pronouncements

   In March 1995, the FASB issued SFAS No. 121,  "Accounting  for the Impairment
   of  Long-Lived  Assets and for  Long-Lived  Assets to be Disposed  Of," which
   requires  that  long-lived  assets and certain  identifiable  intangibles  be
   reviewed for impairment whenever events or changes in circumstances  indicate
   the  carrying  amount of such  assets  may not be  recoverable.  EVLICO  will
   implement this  statement as of January 1, 1996.  EVLICO  currently  provides
   allowances for possible  losses for assets under the scope of this statement.
   Management  has not yet  determined  the  impact of this  statement  on these
   assets.

   Valuation of Investments

   Fixed  maturities  which  have  been  identified  as  available  for sale are
   reported at estimated  fair value.  At December 31,  1994,  fixed  maturities
   which  EVLICO had both the ability and the intent to hold to  maturity,  were
   stated  principally at amortized cost. The amortized cost of fixed maturities
   is adjusted for impairments in value deemed to be other than temporary.


                                      F-5
<PAGE>

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

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

   Policy loans are stated at unpaid principal balances.

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

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

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

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

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

   Investment Results and Unrealized Investment Gains (Losses)

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

   Unrealized investment gains and losses on fixed maturities available for sale
   and  equity  securities  held  by  EVLICO  are  accounted  for as a  separate
   component of  shareholder's  equity,  net of related  deferred Federal income
   taxes and deferred  policy  acquisition  costs related to universal  life and
   investment-type products.

   Recognition of Insurance Income and Related Expenses

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

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

   Deferred Policy Acquisition Costs

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

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

   Amortization charged to income amounted to $199.0 million, $200.2 million and
   $135.5  million  for the  years  ended  December  31,  1995,  1994 and  1993,
   respectively.

                                      F-6
<PAGE>

   Policyholders' Account Balances and Future Policy Benefits

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

   The future policy benefit liabilities for the remainder of EVLICO's insurance
   contracts,   consisting  primarily  of  supplementary   contracts  with  life
   contingencies  and various policy riders,  are computed by various  valuation
   methods  based  on  assumed   interest  rates  and  mortality  and  morbidity
   assumptions reflecting EVLICO's experience and industry standards.

   Federal Income Taxes

   EVLICO is included in a consolidated Federal income tax return with Equitable
   Life and its other  eligible  subsidiaries.  In accordance  with an agreement
   between  EVLICO and  Equitable  Life,  the amount of current  income taxes as
   determined  on a separate  return  basis will be paid to, or  received  from,
   Equitable Life.  Benefits for losses,  which are paid to EVLICO to the extent
   they are  utilized  by  Equitable  Life,  may not have been  received  in the
   absence of such  agreement.  Deferred  income tax assets and  liabilities are
   recognized  based on the  difference  between  financial  statement  carrying
   amounts  and  income tax bases of assets and  liabilities  using the  enacted
   income tax rates and laws.

   Separate Accounts

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

   Assets and liabilities of the Separate  Accounts,  representing  net deposits
   and  accumulated  net investment  earnings less fees,  held primarily for the
   benefit of contractholders are shown as separate captions in the consolidated
   balance  sheets.  Assets held in the Separate  Accounts are carried at quoted
   market values or, where quoted values are not  available,  at estimated  fair
   values as determined by management.

   The  investment  results of  Separate  Accounts  are  reflected  directly  in
   Separate  Accounts  liabilities.  For the years ended December 31, 1995, 1994
   and 1993, investment results of Separate Accounts were $342.2 million, $135.9
   million and $344.1 million, respectively.

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


                                      F-7
<PAGE>


3. INVESTMENTS

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

<TABLE>
<CAPTION>

                                                                               GROSS              GROSS
                                                          AMORTIZED          UNREALIZED         UNREALIZED         ESTIMATED
                                                            COST               GAINS              LOSSES           FAIR VALUE
                                                       ----------------   -----------------  -----------------   ---------------
                                                                                   (IN MILLIONS)
<S>                                                     <C>                <C>                <C>                 <C>
     December 31, 1995
     Fixed Maturities:
        Available for Sale:
          Corporate.................................    $    3,053.5       $      101.0       $        22.0       $    3,132.5
          Mortgage-backed...........................           573.9                7.7                  .4              581.2
          U.S. Treasury securities and U.S. government
             and agency securities..................           569.2                9.2                 2.6              575.8
          States and political subdivisions.........             4.3                 .1                --                  4.4
          Foreign governments.......................            16.2                 .8                --                 17.0
          Redeemable preferred stock................            56.8                3.7                 5.1               55.4
                                                       ----------------   -----------------  -----------------   ---------------

        Total Available for Sale....................    $    4,273.9       $      122.5       $        30.1       $    4,366.3
                                                       ================   =================  =================   ===============

     Equity Securities:
        Common stock................................    $       36.2       $       10.3       $         4.7       $       41.8
                                                       ================   =================  =================   ===============

     December 31, 1994

     Fixed Maturities:
        Available for Sale:
          Corporate.................................    $    1,622.3       $        5.1       $       112.6       $    1,514.8
          Mortgage-backed...........................           221.9                 .5                16.4              206.0
          U.S. Treasury securities and U.S. government
             and agency securities..................           365.4                1.4                20.7              346.1
          States and political subdivisions.........             4.8               --                    .6                4.2
          Foreign governments.......................            14.8                 .2                --                 15.0
          Redeemable preferred stock................            58.0                 .1                 5.4               52.7
                                                       ----------------   -----------------  -----------------   ---------------

        Total Available for Sale....................    $    2,287.2       $        7.3       $       155.7       $    2,138.8
                                                       ================   =================  =================   ===============

        Held to Maturity:
          Corporate.................................    $    1,812.4       $       11.9       $        93.1       $    1,731.2
          U.S. Treasury securities and U.S. government
             and agency securities..................           180.4               --                  21.7              158.7
          States and political subdivisions.........            14.4               --                    .9               13.5
          Foreign governments.......................             1.3                 .1                --                  1.4
                                                       ----------------   -----------------  -----------------   ---------------

        Total Held to Maturity......................    $    2,008.5       $       12.0       $       115.7       $    1,904.8
                                                       ================   =================  =================   ===============

     Equity Securities:
        Common stock................................    $       42.0       $       10.1       $         9.4       $       42.7
                                                       ================   =================  =================   ===============
</TABLE>

   For publicly traded fixed  maturities and equity  securities,  estimated fair
   value is determined using quoted market prices.  For fixed maturities without
   a readily ascertainable market value, EVLICO has determined an estimated fair
   value using a discounted cash flow approach,  including provisions for credit
   risk,  generally  based upon the assumption that such securities will be held
   to maturity. Estimated fair value for equity securities, substantially all of
   which do not have a readily  ascertainable  market value, has been determined
   by EVLICO. Such estimated fair values do not necessarily represent the values
   for  which  these  securities  could  have  been  sold  at the  dates  of the
   consolidated  balance  sheets.  At December 31, 1995 and 1994,  respectively,
   securities without a readily  ascertainable  market value having an amortized
   cost of $1,233.7 million and $1,571.5  million,  respectively,  had estimated
   fair values of $1,291.1 million and $1,512.2 million, respectively.


                                      F-8
<PAGE>


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

<TABLE>
<CAPTION>
                                                                                                   AVAILABLE FOR SALE
                                                                                           ------------------------------------

                                                                                              AMORTIZED           ESTIMATED
                                                                                                 COST            FAIR VALUE
                                                                                           -----------------   ----------------

                                                                                                      (IN MILLIONS)
<S>                                                                                         <C>                 <C>
     Due in one year or less.............................................................   $       133.3       $      133.4
     Due in years two through five.......................................................         1,416.4            1,444.9
     Due in years six through ten........................................................         1,361.5            1,391.8
     Due after ten years.................................................................           732.0              759.6
     Mortgage-backed securities..........................................................           573.9              581.2
                                                                                           -----------------   ----------------

     Total...............................................................................   $     4,217.1       $    4,310.9
                                                                                           =================   ================
</TABLE>

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

   Investment valuation allowances and changes thereto are shown below:

<TABLE>
<CAPTION>
                                                                                      YEARS ENDED DECEMBER 31,
                                                                       --------------------------------------------------------
                                                                             1995                1994               1993
                                                                       -----------------   -----------------  -----------------
                                                                                            (IN MILLIONS)

<S>                                                                     <C>                 <C>                <C>
     Balances, beginning of year....................................    $        68.5       $       87.3       $       147.2
     Additions charged to income....................................             31.0               12.7                44.4
     Deductions for writedowns and asset dispositions...............            (33.8)             (31.5)             (104.3)
                                                                       -----------------   -----------------  -----------------
     Balances, End of Year..........................................    $        65.7       $       68.5       $        87.3
                                                                       =================   =================  =================

     Balances, end of year comprise:
        Mortgage loans on real estate...............................    $        15.9       $       24.0       $        46.7
        Equity real estate..........................................             49.8               44.5                40.6
                                                                       -----------------   -----------------  -----------------

     Total..........................................................    $        65.7       $       68.5       $        87.3
                                                                       =================   =================  =================
</TABLE>

   Deductions  for writedowns  and asset  dispositions  for 1993 include a $20.2
   million  writedown of fixed  maturity  investments  at December 31, 1993 as a
   result of adopting a new  accounting  statement  for the  valuation  of these
   investments   that  requires   specific   writedowns   instead  of  valuation
   allowances.

   At  December  31,  1995,  the  carrying  values of  investments  held for the
   production  of income which were  non-income  producing for the twelve months
   preceding  the  consolidated  balance  sheet date were $21.5 million of fixed
   maturities and $29.1 million of mortgage loans on real estate.

   EVLICO's fixed maturity  investment  portfolio  includes corporate high yield
   securities consisting of public high yield bonds, redeemable preferred stocks
   and directly negotiated debt in leveraged buyout  transactions.  EVLICO seeks
   to  minimize  the  higher  than  normal  credit  risks  associated  with such
   securities by monitoring the total  investments in any single issuer or total
   investment in a particular  industry  group.  Certain of these corporate high
   yield securities are classified as other than investment grade by the various
   rating agencies, i.e., a rating below Baa or an NAIC (National Association of
   Insurance  Commissioners)  designation  of 3  (medium  grade),  4 or 5 (below
   investment  grade)  or  6  (in  or  near  default).  At  December  31,  1995,
   approximately 11.0% of the $4,217.2 million aggregate amortized cost of bonds
   held by EVLICO were considered to be other than investment grade.

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

   EVLICO has  restructured  or  modified  the terms of certain  fixed  maturity
   investments.  The fixed maturity portfolio, based on amortized cost, includes
   $13.7 million and $13.3 million at December 31, 1995 and 1994,  respectively,
   of such restructured securities.  The December 31, 1994 amount includes fixed
   maturities which are in default as to principal and/or interest payments, are
   to be restructured pursuant to commenced  negotiations or where the borrowers
   went into bankruptcy subsequent to acquisition (collectively,  "problem fixed
   maturities")  of $5.6  million.  Gross  interest  income that would have been
   recorded  in  accordance  with  the  original  terms  of  restructured  fixed
   maturities  amounted to $1.4 million,  $1.1 million and $2.2 million in 1995,
   1994 and 1993, respectively.  Gross interest income on these fixed maturities
   included in net investment income  aggregated $1.4 million,  $1.0 million and
   $1.5 million in 1995, 1994 and 1993, respectively.


                                      F-9
<PAGE>


   At December 31, 1995 and 1994,  mortgage  loans on real estate with scheduled
   payments 60 days (90 days for agricultural  mortgages) or more past due or in
   foreclosure  (collectively,  "problem  mortgage loans on real estate") had an
   amortized cost of $36.0 million (4.6% of total mortgage loans on real estate)
   and  $35.2   million  (3.9%  of  total   mortgage   loans  on  real  estate),
   respectively.

   The payment  terms of mortgage  loans on real estate may from time to time be
   restructured or modified.  The investment in  restructured  mortgage loans on
   real estate,  based on amortized cost,  amounted to $173.5 million and $130.8
   million at December 31, 1995 and 1994, respectively. Gross interest income on
   restructured  mortgage  loans on real estate that would have been recorded in
   accordance  with the original  terms of such loans amounted to $16.1 million,
   $12.3 million and $13.9 million in 1995, 1994 and 1993,  respectively.  Gross
   interest income on these loans included in net investment  income  aggregated
   $14.0  million,  $11.4  million  and $11.5  million  in 1995,  1994 and 1993,
   respectively.

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


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

     Impaired mortgage loans with provision for losses....     $        99.0
     Impaired mortgage loans with no provision for losses.              24.5
                                                              ------------------

     Recorded investment in impaired mortgage loans.......             123.5
     Provision for losses.................................              14.5
                                                              ------------------

     Net Impaired Mortgage Loans..........................     $       109.0
                                                              ==================

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

   During the year ended December 31, 1995, EVLICO's average recorded investment
   in impaired  mortgage loans was $99.2 million.  Interest income recognized on
   these  impaired  mortgage  loans  totaled  $8.2  million  for the year  ended
   December 31, 1995, including $2.2 million recognized on a cash basis.

   EVLICO's  investment  in equity real estate is through  direct  ownership and
   through  investments in real estate joint ventures.  At December 31, 1995 and
   1994, the carrying value of equity real estate available for sale amounted to
   $55.6 million and $138.4 million,  respectively. For the years ended December
   31, 1995, 1994 and 1993,  respectively,  real estate of $12.2 million,  $59.0
   million and $92.1 million was acquired in  satisfaction  of debt. At December
   31,  1995  and  1994,   EVLICO  owned  $196.6  million  and  $230.5  million,
   respectively, of real estate acquired in satisfaction of debt.

   Depreciation on real estate is computed using the  straight-line  method over
   the estimated  useful lives of the properties,  which generally range from 40
   to 50 years.  Accumulated  depreciation  on real estate was $51.0 million and
   $51.1  million at  December  31,  1995 and 1994,  respectively.  Depreciation
   expense on real estate totaled $12.8 million, $12.7 million and $11.6 million
   for the years ended December 31, 1995, 1994 and 1993, respectively.


                                      F-10
<PAGE>


4. JOINT VENTURES AND PARTNERSHIPS

   Summarized  combined financial  information of real estate joint ventures (10
   and 12  individual  ventures as of December 31, 1995 and 1994,  respectively)
   and of other  limited  partnership  interests  accounted for under the equity
   method,  in which EVLICO has an investment of $10.0 million or greater and an
   equity interest of 10% or greater is as follows:

<TABLE>
<CAPTION>

                                                                                                    DECEMBER 31,
                                                                                      ------------------------------------------
                                                                                             1995                  1994
                                                                                      -------------------    ------------------
                                                                                                    (IN MILLIONS)
<S>                                                                                    <C>                    <C>         
     FINANCIAL POSITION
     Investments in real estate, at depreciated cost...............................    $       966.3          $    1,047.0
     Investments in securities, generally at estimated fair value..................            648.5               3,061.2
     Cash and cash equivalents.....................................................             99.2                  46.4
     Other assets..................................................................             90.8                 261.9
                                                                                      -------------------    ------------------

     Total assets..................................................................          1,804.8               4,416.5
                                                                                      -------------------    ------------------

     Borrowed funds -- third party..................................................            74.4               1,233.6
     Other liabilities.............................................................            132.4                 611.0
                                                                                      -------------------    ------------------

     Total liabilities.............................................................            206.8               1,844.6
                                                                                      -------------------    ------------------

     Partners' Capital.............................................................    $     1,598.0          $    2,571.9
                                                                                      ===================    ==================

     Equity in partners' capital included above....................................    $       243.8          $      327.3
     Equity in limited partnership interests not included above....................             82.3                  50.4
     (Deficit) excess of equity in partners' capital over
        investment cost and equity earnings........................................              (.4)                  3.7
                                                                                      -------------------    ------------------

     Carrying Value................................................................    $       325.7          $      381.4
                                                                                      ===================    ==================
</TABLE>

<TABLE>
<CAPTION>

                                                                                       YEARS ENDED DECEMBER 31,
                                                                        --------------------------------------------------------
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)
<S>                                                                      <C>                 <C>                <C>         
     STATEMENTS OF EARNINGS
     Revenues of real estate joint ventures............................  $       152.3       $      180.1       $      136.6
     Revenues of other limited partnership interests...................           86.9              102.5              318.9
     Interest expense -- third party....................................         (23.1)             (88.1)             (79.7)
     Interest expense -- The Equitable..................................          (5.6)              --                 --
     Other expenses....................................................         (131.8)            (172.4)            (132.7)
                                                                        -----------------   ----------------   -----------------

     Net Earnings......................................................  $        78.7       $       22.1       $      243.1
                                                                        =================   ================   =================

     Equity in net earnings included above.............................  $        14.4       $       11.7       $       34.0
     Equity in net earnings of limited partnership
        interests not included above...................................           12.9                6.3               12.0
     Reduction of earnings in joint ventures
        over equity ownership percentage and
        amortization of differences in bases...........................           --                 (1.1)               (.1)
                                                                        -----------------   -----------------  -----------------

     Total Equity in Net Earnings......................................  $        27.3       $       16.9       $       45.9
                                                                        =================   ================   =================
</TABLE>


                                      F-11
<PAGE>



5. NET INVESTMENT INCOME AND INVESTMENT (LOSSES) GAINS

   The sources of net investment income are summarized as follows:

<TABLE>
<CAPTION>

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

<S>                                                                      <C>                 <C>                <C>         
     Fixed maturities.................................................   $       319.5       $      331.4       $      319.9
     Mortgage loans on real estate....................................            70.3               86.7              105.7
     Equity real estate...............................................            66.2               67.0               69.8
     Policy loans.....................................................            86.8               79.5               76.1
     Other equity investments.........................................            22.4               13.4               38.5
     Other investment income..........................................            30.5               24.5               17.0
                                                                        -----------------   ----------------   -----------------

     Gross investment income..........................................           595.7              602.5              627.0

     Investment expenses..............................................            66.6               75.7               69.4
                                                                        -----------------   ----------------   -----------------

     Net Investment Income............................................   $       529.1       $      526.8       $      557.6
                                                                        =================   ================   =================
</TABLE>

   Investment  (losses) gains, net,  including changes in valuation  allowances,
   are summarized as follows:

<TABLE>
<CAPTION>

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

<S>                                                                      <C>                 <C>                <C>         
     Fixed maturities.................................................   $        23.7       $       (6.8)      $       45.1
     Mortgage loans on real estate....................................            (7.0)             (13.3)             (32.0)
     Equity real estate...............................................           (18.9)              (5.3)             (13.4)
     Other equity investments.........................................             1.7               20.8                1.8
                                                                        -----------------   ----------------   -----------------

     Investment (Losses) Gains, Net...................................   $         (.5)      $       (4.6)      $        1.5
                                                                        =================   ================   =================
</TABLE>

   Writedowns of fixed  maturities  amounted to $11.1 million,  $8.2 million and
   $1.4  million  for  the  years  ended  December  31,  1995,  1994  and  1993,
   respectively.

   For the  years  ended  December  31,  1995 and 1994,  respectively,  proceeds
   received  on sales of  fixed  maturities  classified  as  available  for sale
   amounted  to  $2,551.6  million and  $2,065.1  million.  Gross gains of $49.6
   million  and $22.1  million  and  gross  losses  of $18.7  million  and $24.4
   million, respectively, were realized on these sales. The change in unrealized
   investment gains (losses) related to fixed maturities classified as available
   for sale for the years ended  December 31, 1995 and 1994,  amounted to $240.8
   million and $(215.2) million, respectively.

   Gross gains of $66.2  million and gross losses of $66.5 million were realized
   on sales of investments in fixed maturities held for investment and available
   for sale for the year ended December 31, 1993.


                                      F-12
<PAGE>


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

<TABLE>
<CAPTION>

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

<S>                                                                      <C>                 <C>                <C>        
     Balance, beginning of year.......................................   $      (72.6)       $      22.3        $      11.1
     Changes in unrealized investment gains (losses)..................          244.7             (241.8)               3.4
     Effect of adopting SFAS No. 115..................................           --                 --                 72.2
     Changes in unrealized investment (gains) losses attributable to:
        Deferred policy acquisition costs.............................          (64.4)              95.8              (58.2)
        Deferred Federal income taxes.................................          (63.1)              51.1               (6.2)
                                                                       -----------------   ----------------   -----------------
 
     Balance, End of Year.............................................   $       44.6        $     (72.6)       $      22.3
                                                                        =================   ================   =================

     Balance, end of year comprises:
        Unrealized investment gains (losses) on:
          Fixed maturities............................................   $       92.4        $    (148.4)       $      66.8
          Other equity investments....................................            5.6                 .7               25.6
          Other.......................................................           (2.7)              (1.7)              --
                                                                        -----------------   ----------------   -----------------

        Total.........................................................           95.3             (149.4)              92.4
        Amounts of unrealized investment (gains) losses attributable to:
          Deferred policy acquisition costs...........................          (26.8)              37.6              (58.2)
          Deferred Federal income taxes...............................          (23.9)              39.2              (11.9)
                                                                        -----------------   ----------------   -----------------

     Total............................................................   $       44.6        $     (72.6)       $      22.3
                                                                        =================   ================   =================
</TABLE>

6. FEDERAL INCOME TAXES

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

<TABLE>
<CAPTION>

                                                                                       YEARS ENDED DECEMBER 31,
                                                                        --------------------------------------------------------
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)
<S>                                                                      <C>                 <C>                <C>         
     Federal income tax expense (benefit):
        Current.......................................................   $       --          $      (1.4)       $      (3.4)
        Deferred......................................................           29.7               26.4               23.9
                                                                        -----------------   ----------------   -----------------

     Total............................................................   $       29.7        $      25.0        $      20.5
                                                                        =================   ================   =================
</TABLE>

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

   The sources of the difference and the tax effects of each are as follows:

<TABLE>
<CAPTION>

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

<S>                                                                      <C>                 <C>                <C>        
     Expected Federal income tax expense..............................   $       30.0        $      25.3        $      16.6
     Tax rate adjustment..............................................           --                 --                  4.0
     Other............................................................            (.3)               (.3)               (.1)
                                                                        -----------------   ----------------   -----------------

     Federal Income Tax Expense.......................................   $       29.7        $      25.0        $      20.5
                                                                        =================   ================   =================
</TABLE>


                                      F-13
<PAGE>



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

<TABLE>
<CAPTION>

                                                                   DECEMBER 31, 1995                  DECEMBER 31, 1994
                                                            ---------------------------------  ---------------------------------
                                                                ASSETS         LIABILITIES         ASSETS         LIABILITIES
                                                            ---------------   ---------------  ---------------   ---------------
                                                                                       (IN MILLIONS)
<S>                                                          <C>               <C>              <C>               <C>       
     Deferred policy acquisition costs, reserves and
        reinsurance.......................................   $      --         $    253.8       $      --         $    250.6
     Investments..........................................          --               20.5              38.4             --
     Compensation and related benefits....................          44.3             --                52.2             --
     Other................................................           7.9             --                25.6             --
                                                            ---------------   ---------------  ---------------   ---------------

     Total................................................   $      52.2       $    274.3       $     116.2       $    250.6
                                                            ===============   ===============  ===============   ===============
</TABLE>

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

<TABLE>
<CAPTION>

                                                                                       YEARS ENDED DECEMBER 31,
                                                                        --------------------------------------------------------
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)
<S>                                                                      <C>                 <C>                <C>         
     Deferred policy acquisition costs, reserves and
        reinsurance...................................................   $        3.2        $     (11.4)       $      (6.8)
     Investments......................................................           (4.2)              26.1               11.4
     Compensation and related benefits................................           13.0               (2.8)               1.9
     Other............................................................           17.7               14.5               17.4
                                                                        -----------------   ----------------   -----------------

     Deferred Federal Income Tax Expense..............................   $       29.7        $      26.4        $      23.9
                                                                        =================   ================   =================
</TABLE>

   At  December  31,  1995,  EVLICO  had net  operating  loss  carryforwards  of
   approximately $10.2 million. These loss carryforwards are available to offset
   future tax payments to Equitable Life under the tax sharing agreement.

7. REINSURANCE AGREEMENTS

   EVLICO cedes reinsurance to other insurance  companies.  EVLICO evaluates the
   financial condition of its reinsurers to minimize its exposure to significant
   losses from reinsurer  insolvencies.  The effect of reinsurance is summarized
   as follows:

<TABLE>
<CAPTION>

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

<S>                                                                                         <C>                 <C>        
     Direct premiums.....................................................................   $       34.1        $      40.2
     Reinsurance ceded...................................................................            (.4)               (.1)
                                                                                           -----------------   ----------------  

     Premiums............................................................................   $       33.7        $      40.1
                                                                                           =================   ================

     Universal Life and Investment-type Product Policy Fee Income Ceded..................   $       31.0        $      24.9
                                                                                           =================   ================

     Policyholders' Benefits Ceded.......................................................   $       18.7        $       8.3
                                                                                           =================   ================
</TABLE>

   EVLICO  reinsures  mortality  risks in excess of $5.0  million  on any single
   life.   EVLICO  also  reinsures  the  entire  risk  on  certain   substandard
   underwriting risks as well as in certain other cases.


                                      F-14
<PAGE>


8. RELATED PARTY TRANSACTIONS

   Under a cost sharing agreement,  EVLICO reimburses Equitable Life for its use
   of  Equitable  Life's  personnel,  property  and  facilities  in carrying out
   certain of its operations.  Reimbursement for intercompany  services is based
   on the  allocated  cost of the services  provided.  The incurred  balances of
   these intercompany transactions,  which are included in other operating costs
   and expenses are as follows:

<TABLE>
<CAPTION>

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

<S>                                                                      <C>                 <C>                <C>        
     Personnel and facilities.........................................   $      249.8        $     257.9        $     252.7
     Agent commissions and fees.......................................          127.4              122.6              103.0
</TABLE>

   These cost  allocations  include  various  employee  related  obligations for
   pensions and postretirement  benefits.  At December 31, 1995 and 1994, EVLICO
   recorded as a reduction of shareholder's  equity its allocated  portion of an
   additional  minimum pension liability of $10.7 million and $1.2 million,  net
   of  Federal  income  taxes,  respectively,  representing  the  excess  of the
   accumulated benefit obligation over the fair value of plan assets and accrued
   pension liability.

   During 1995, 1994 and 1993, Equitable Life restructured certain operations in
   connection with cost reduction  programs.  EVLICO recorded provisions of $6.7
   million, $6.9 million and $17.3 million in 1995, 1994 and 1993, respectively,
   relating  primarily to allocated lease obligations (net of sub-lease rentals)
   and severance liabilities.

   EVLICO  incurred  investment  advisory and asset  management  fee expenses of
   $17.6 million,  $19.2 million and $16.0 million  during 1995,  1994 and 1993,
   respectively.

   EVLICO and Equitable Life have an agreement  whereby  certain  Equitable Life
   policyholders may purchase EVLICO's policies without  presenting  evidence of
   insurability.  Under the  agreement,  Equitable Life pays EVLICO a conversion
   charge for the extra  mortality risk  associated with issuing these policies.
   EVLICO  received  payments of $2.9 million,  $3.0 million and $3.1 million in
   1995, 1994 and 1993, respectively, which were reported as other income.

   On August 31, 1993, EVLICO sold $250.0 million of primarily  privately placed
   below investment grade fixed maturities to EQ Asset Trust 1993 (the "Trust").
   EVLICO  realized  a  $1.1  million  gain,  net  of  related  deferred  policy
   acquisition costs and deferred Federal income taxes. In conjunction with this
   transaction,  EVLICO  received  $75.4  million of Class B notes issued by the
   Trust. These notes have interest rates ranging from 6.85% to 9.45%. The Class
   B notes are classified as other invested assets on the  consolidated  balance
   sheets.

   Net amounts  payable to Equitable Life were $190.2 million and $226.7 million
   at December 31, 1995 and 1994, respectively.

9. DERIVATIVES AND FAIR VALUE OF FINANCIAL INSTRUMENTS

   Derivatives

   EVLICO primarily uses derivatives for asset/liability risk management and for
   hedging  individual  securities.  Derivatives  mainly are  utilized to reduce
   EVLICO's exposure to interest rate fluctuations. Accounting for interest rate
   swap  transactions  is on an  accrual  basis.  Gains and  losses  related  to
   interest rate swap  transactions are amortized as yield  adjustments over the
   remaining  life  of  the  underlying  hedged  security.  Income  and  expense
   resulting from interest rate swap  activities are reflected in net investment
   income.  The notional  amount of matched  interest rate swaps  outstanding at
   December 31, 1995 was $444.8 million. The average unexpired terms at December
   31,  1995 is 3.0  years.  At  December  31,  1995,  the  cost of  terminating
   outstanding  matched  swaps in a loss  position  was  $10.1  million  and the
   unrealized  gain on  outstanding  matched  swaps in a gain  position was $3.4
   million.  EVLICO has no intention of  terminating  these  contracts  prior to
   maturity.

   Fair Value of Financial Instruments

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

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


                                      F-15
<PAGE>

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

   The estimated fair values for single premium deferred  annuities ("SPDA") are
   estimated  using projected cash flows  discounted at current  offering rates.
   The estimated  fair values for  supplementary  contracts  not involving  life
   contingencies  ("SCNILC") and annuities  certain are derived using discounted
   cash flows based upon the estimated current offering rate.

   The following  table  discloses  carrying  value and estimated fair value for
   financial instruments not otherwise disclosed in Note 3:

<TABLE>
<CAPTION>

                                                                                       DECEMBER 31,
                                                            -------------------------------------------------------------------
                                                                         1995                               1994
                                                            --------------------------------   --------------------------------
                                                               CARRYING        ESTIMATED          CARRYING        ESTIMATED
                                                                VALUE          FAIR VALUE          VALUE          FAIR VALUE
                                                            ---------------  ---------------   ---------------  ---------------
                                                                                      (IN MILLIONS)
<S>                                                          <C>              <C>               <C>              <C>          
     Consolidated Financial Instruments:
     Mortgage loans on real estate.......................    $      771.5     $       809.4     $      888.5     $       865.3
     Other joint ventures................................           158.7             158.7            196.4             196.4
     Policy loans........................................         1,300.1           1,374.0          1,185.2           1,138.7
     Policyholders' account balances:
        SPDA.............................................         1,265.8           1,272.0          1,744.3           1,732.7
        Annuities certain and SCNILC.....................           188.0             188.1            159.0             151.3
</TABLE>

10. COMMITMENTS AND CONTINGENT LIABILITIES

    EVLICO is the obligor under certain structured  settlement  agreements which
    it had entered into with unaffiliated insurance companies and beneficiaries.
    To satisfy its  obligations  under these  agreements,  EVLICO has  purchased
    single premium annuities from Equitable Life and directed  Equitable Life to
    make payments directly to the beneficiaries.  A contingent  liability exists
    with respect to these agreements should Equitable Life be unable to meet its
    obligations.  Management  believes the need to satisfy such  obligations  is
    remote.

11. LITIGATION

    A number of lawsuits have been filed against life and health insurers in the
    jurisdictions  in which  EVLICO  does  business  involving  insurers'  sales
    practices,  alleged agent misconduct,  failure to properly supervise agents,
    and  other  matters.  Some of the  lawsuits  have  resulted  in the award of
    substantial judgments against other insurers,  including material amounts of
    punitive amounts, or in substantial settlements.  In some states juries have
    substantial discretion in awarding punitive damages. EVLICO, like other life
    and health  insurers,  from time to time is involved in such  litigation  as
    well  as  other  legal  actions  and  proceedings  in  connection  with  its
    businesses. Some of these litigations have been brought on behalf of various
    alleged  classes of claimants and certain of these claimants seek damages of
    unspecified  amounts.  While the ultimate  outcome of such matters cannot be
    predicted  with  certainty,  in the opinion of  management no such matter is
    likely to have a material adverse effect on EVLICO's  financial  position or
    results of operations.

12. STATUTORY FINANCIAL INFORMATION

    EVLICO is  restricted as to the amounts it may pay as dividends to Equitable
    Life.  Under the New York  Insurance  Law, the New York  Superintendent  has
    broad  discretion to determine  whether the  financial  condition of a stock
    life  insurance  company  would  support  the  payment of  dividends  to its
    shareholders.  For the  years  ended  December  31,  1995,  1994  and  1993,
    statutory  (loss)  earnings  totaled  $(102.5)  million,  $27.3  million and
    $(88.4) million,  respectively.  No amounts are expected to be available for
    dividends from EVLICO to Equitable Life in 1996.

    At December 31, 1995,  EVLICO,  in accordance  with various  government  and
    state  regulations,  had $4.2  million  of  securities  deposited  with such
    government or state agencies.

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


                                      F-16
<PAGE>


<TABLE>
<CAPTION>

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

<S>                                                                      <C>                 <C>                <C>         
     Net change in statutory surplus and capital stock................   $       (56.6)      $       64.8       $      184.4
     Change in asset valuation reserves...............................            57.8               18.5               26.0
                                                                        -----------------   ----------------   -----------------

     Net change in statutory surplus, capital stock
        and asset valuation reserves..................................             1.2               83.3              210.4
     Adjustments:
        Future policy benefits and policyholders' account balances....           (12.9)             (13.5)             (22.5)
        Initial fee liability.........................................           (34.2)             (20.3)             (11.6)
        Deferred policy acquisition costs.............................            25.1               34.7               62.2
        Deferred Federal income taxes.................................           (29.7)             (20.2)             (23.9)
        Valuation of investments......................................            38.3               19.9               25.9
        Limited risk reinsurance......................................           146.9                 .1               (5.4)
        Contribution from Equitable Life..............................          (125.0)             (50.0)            (250.0)
        Other, net....................................................            46.4                2.0               41.7
                                                                        -----------------   ----------------   -----------------

     Net Earnings.....................................................   $        56.1       $       36.0       $       26.8
                                                                        =================   ================   =================
</TABLE>

<TABLE>
<CAPTION>

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

<S>                                                                      <C>                 <C>                <C>         
     Statutory surplus and capital stock..............................   $       720.9       $      777.6       $      712.7
     Asset valuation reserves.........................................           146.1               88.3               69.8
                                                                        -----------------   ----------------   -----------------

     Statutory surplus, capital stock and asset valuation reserves....           867.0              865.9              782.5
     Adjustments:
        Future policy benefits and policyholders' account balances....          (367.4)            (354.5)            (341.1)
        Initial fee liability.........................................          (234.7)            (200.5)            (180.3)
        Deferred policy acquisition costs.............................         2,037.8            2,077.1            1,946.7
        Deferred Federal income taxes.................................          (222.1)            (134.4)            (159.5)
        Valuation of investments......................................            68.4             (219.2)               4.4
        Limited risk reinsurance......................................          (231.7)            (378.6)            (378.7)
        Postretirement and other pension liabilities..................          (111.6)            (105.8)            (122.7)
        Other, net....................................................           (68.0)            (101.1)             (98.6)
                                                                        -----------------   ----------------   -----------------

     Shareholder's Equity.............................................   $     1,737.7       $    1,448.9       $    1,452.7
                                                                        =================   ================   =================
</TABLE>

                                      F-17
<PAGE>


    REPORT OF INDEPENDENT ACCOUNTANTS

    To the Board of  Directors  and  Shareholders  of  Equitable  Variable  Life
    Insurance Company

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

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






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


                                      F-18

<PAGE>

                                                                      APPENDIX A

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

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

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

LONG-TERM MARKET TRENDS

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

Historically, the investment performance of common stocks over the long term has
generally been superior to that of long or short-term debt securities,  although
common  stocks have been  subject to more  dramatic  changes in value over short
periods of time. The Common Stock Fund of the Separate  Account may,  therefore,
be a desirable  selection for policyowners who are willing to accept such risks.
Policyowners who have a need to limit short-term risk, may find it preferable to
allocate a smaller  percentage  of their net premiums to those funds that invest
primarily in common stock. Any investment in securities, whether equity or debt,
involves  varying  degrees of potential  risk,  in addition to offering  varying
degrees of potential reward.
   
The chart on page A-2  illustrates  the average annual  compound rates of return
over selected time periods  between  December 31, 1925 and December 31, 1995 for
common  stocks,   long-term   government  bonds,   long-term   corporate  bonds,
intermediate-term  government bonds and Treasury Bills. The Consumer Price Index
is shown as a measure of inflation for comparison  purposes.  The average annual
returns assume the reinvestment of dividends, capital gains and interest.
    
The  information  presented  is an  historical  record  of  unmanaged  groups of
securities  and is neither an estimate  nor a guarantee  of future  results.  In
addition,  investment management fees and expenses and charges associated with a
variable life insurance policy, are not reflected.

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

                                      A-1
<PAGE>
   
                         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>








   
                        VARIABLE LIFE INSURANCE POLICIES
                       FUNDED THROUGH SEPARATE ACCOUNT FP
                     PROSPECTUS SUPPLEMENT DATED MAY 1, 1996
    

          Incentive Life Plus(TM)             Survivorship 2000(TM)
             Champion 2000(TM)                  Incentive Life(TM)
         Incentive Life 2000(TM)                  SP-Flex(TM)


                                    Issued By
                               EQUITABLE VARIABLE
                             LIFE INSURANCE COMPANY

   
                          Principal Office Located at:
                               787 Seventh Avenue
                               New York, NY 10019
      VM 521
- --------------------------------------------------------------------------------
                             THE HUDSON RIVER TRUST
                          PROSPECTUS DATED MAY 1, 1996







      HRT 596
- --------------------------------------------------------------------------------
    









<PAGE>


                        VARIABLE LIFE INSURANCE POLICIES

                       FUNDED THROUGH SEPARATE ACCOUNT FP



INCENTIVE LIFE PLUS (94-300)
CHAMPION 2000(TM) (90-400)                     ISSUED BY
INCENTIVE LIFE 2000(TM) (90-300)               EQUITABLE VARIABLE
SURVIVORSHIP 2000(TM) (92-500)                 LIFE INSURANCE COMPANY
INCENTIVE LIFE(TM) (85-300 & 88-300)
SP-FLEX(TM) (87-500)


   
                     PROSPECTUS SUPPLEMENT DATED MAY 1, 1996
    

INTRODUCTION.  This  Supplement  updates  certain  information  contained in the
prospectuses for:

   
      o  INCENTIVE  LIFE PLUS dated  December 19, 1994, May 1, 1995 and 
         September 15, 1995;

      o  CHAMPION 2000 dated May 1, 1994, May 1, 1993, and November 27, 1991;

      o  INCENTIVE LIFE 2000 dated May 1, 1994, May 1, 1993 and November 27,
         1991;

      o  SURVIVORSHIP 2000 dated May 1, 1995, May 1, 1994, May 1, 1993 and
         August 18, 1992;

      o  INCENTIVE LIFE dated May 1, 1994, May 1, 1993, February 27, 1991,
         May 1, 1990 and August 29, 1989; and

      o  SP-FLEX dated September 30, 1987 and August 24, 1987.

For your convenience,  we have consolidated the prior updating  supplements that
have been previously  distributed.  For this reason, you may already be familiar
with some of the information in this prospectus supplement, but we encourage you
to read it anyway.  You can find the information  about your policy by referring
to one or more of the following headings:
                                                                            PAGE

INFORMATION RELATED TO ALL POLICIES                                           2

INFORMATION ABOUT ALL POLICIES EXCEPT SP-FLEX                                 6

INFORMATION ABOUT INCENTIVE LIFE PLUS                                         7

INFORMATION ABOUT INCENTIVE LIFE 2000 AND CHAMPION 2000                       7

INFORMATION ABOUT INCENTIVE LIFE                                              7

INFORMATION ABOUT SP-FLEX                                                     8

You should attach this  Supplement to your  prospectus  and retain it for future
reference.  Equitable Variable Life Insurance Company (Equitable  Variable) will
send you an additional copy of any prospectus or supplement,  without charge, on
written request.  Except as otherwise noted,  terms used in this supplement have
the same meaning as in the prospectus.  However,  we now refer to the Guaranteed
Interest  Division  as the  Guaranteed  Interest  Account  and to  divisions  of
Separate Account FP as "Funds."

Champion 2000,  Incentive Life 2000,  Incentive Life and SP-Flex policies are no
longer offered for sale.


                      INFORMATION RELATED TO ALL POLICIES:

  1. EQUITABLE VARIABLE. The information under the heading EQUITABLE VARIABLE is
     updated as follows:  Equitable  Variable was  organized in 1972 in New York
     State as a stock life insurance company.  We are licensed to do business in
     all 50  states,  Puerto  Rico,  the  Virgin  Islands  and the  District  of
     Columbia.  At December 31, 1995, we had  approximately  $132.8 billion face
     amount of variable life insurance in force.





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

VM 521                 Copyright 1996 Equitable Variable Life Insurance Company.
                                                            All rights reserved.
    


                                        2
<PAGE>
   
 2.  EQUITABLE.  The  information  under the heading OUR  PARENT,  EQUITABLE  is
      updated  as  follows:  Equitable  is  a  wholly-owned  subsidiary  of  The
      Equitable  Companies  Incorporated  (the  Holding  Company).  The  largest
      stockholder of the Holding Company is AXA S.A.  (AXA), a French  insurance
      holding company.  AXA beneficially owns 60.6% of the outstanding shares of
      common stock of the  Holding  Company plus  convertible  preferred  stock.
      Under its investment  arrangements with Equitable and the Holding Company,
      AXA is able to exercise  significant  influence  over the  operations  and
      capital structure of the Holding Company and its  subsidiaries,  including
      Equitable and Equitable Variable. AXA is the principal holding company for
      most of the  companies in one of the largest  insurance  groups in Europe.
      The majority of AXA's stock is controlled by a group of five French mutual
      insurance companies. Equitable, the Holding Company and their subsidiaries
      managed approximately $195.3 billion in assets as of December 31, 1995.

 3.  HUDSON RIVER TRUST  INVESTMENT  POLICIES.  Net premiums can be allocated to
      the Separate  Account Funds or to the Guaranteed  Interest Account (except
      for SP-Flex policyowners). The Funds of Separate Account FP in turn invest
      those net premiums in corresponding  portfolios of The Hudson River Trust,
      a mutual fund. Each portfolio has a different  investment  objective which
      it tries  to  achieve  by  following  separate  investment  policies.  The
      objectives  and policies of each  portfolio will affect its return and its
      risks.  There is no guarantee that these objectives will be achieved.  The
      policies and objectives of the Trust's portfolios are as follows:

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
 PORTFOLIO                       INVESTMENT POLICY                                      OBJECTIVE
 ---------                       -----------------                                      ---------
 <S>                             <C>                                                    <C>
 THE FIXED INCOME SERIES:

 MONEY MARKET ...........        Primarily  high quality  short-term  money market      High level of current  income  while
                                 instruments.                                           preserving  assets  and  maintaining
                                                                                        liquidity.
                                                                                        
 INTERMEDIATE ...........        Primarily  debt  securities  issued or guaranteed      High current income  consistent with
 GOVERNMENT                      by  the  U.S.   Government,   its   agencies  and      relative stability of principal.
 SECURITIES                      instrumentalities.  Each  investment  will have a      
                                 final  maturity  of not  more  than 10 years or a
                                 duration   not   exceeding   that  of  a  10-year
                                 Treasury note.
 
 QUALITY BOND ...........        Primarily    investment    grade   fixed   income      High current income  consistent with
                                 securities.                                            preservation of capital.
 
 HIGH YIELD .............        Primarily  a  diversified   mix  of  high  yield,      High  return by  maximizing  current
                                 fixed-income    securities    involving   greater      income    and,    to   the    extent
                                 volatility  of price  and risk of  principal  and      consistent   with  that   objective,
                                 income    than    high    quality    fixed-income      capital appreciation.
                                 securities.  The  medium and lower  quality  debt
                                 securities  in which the Portfolio may invest are
                                 known as "junk bonds."
 THE EQUITY SERIES:
 
 GROWTH & INCOME ........        Primarily    common    stocks   and    securities      High  return  through a  combination
                                 convertible into common stocks.                        of  current   income   and   capital
                                                                                        appreciation.
 
 EQUITY INDEX ...........        Selected  securities  in the S&P's 500 Index (the      Total  return  performance   (before
                                 "Index") which the adviser  believes will, in the      trust  expenses)  that  approximates
                                 aggregate,  approximate the  performance  results      the  investment  performance  of the
                                 of the Index.                                          Index  (including   reinvestment  of
                                                                                        dividends)    at   a   risk    level
                                                                                        consistent with that of the Index.
 
 COMMON STOCK ...........        Primarily  common  stock  and  other  equity-type      Long-term   growth  of  capital  and
                                 instruments.                                           increasing income.
 
 GLOBAL .................        Primarily equity  securities of non-United States      Long-term growth of capital.
                                 as well as United States companies.
 
 INTERNATIONAL ..........        Primarily equity securities selected  principally      Long-term growth of capital.
                                 to  permit  participation  in  non-United  States
                                 companies with prospects for growth.
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>
    


                                        3
<PAGE>
<TABLE>
   
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
 PORTFOLIO                       INVESTMENT POLICY                                      OBJECTIVE
 ---------                       -----------------                                      ---------
 <S>                             <C>                                                    <C>
 AGGRESSIVE STOCK ..........     Primarily  common  stock  and  other  equity-type      Long-term growth of capital.
                                 securities  issued  by medium and other  smaller
                                 sized companies  with  strong  growth potential.
 ASSET ALLOCATION SERIES:
 CONSERVATIVE INVESTORS ....     Diversified mix of publicly-traded,  fixed-income      High total  return  without,  in the
                                 and  equity  securities;  asset mix and  security      adviser's  opinion,  undue  risk  to
                                 selection  are   primarily   based  upon  factors      principal.
                                 expected  to  reduce  risk.   The  Portfolio  is
                                 generally expected  to hold approximately 70% of
                                 its assets in  fixed income  securities  and 30%
                                 in equity securities.
 
 BALANCED ..................     Primarily  common  stocks,  publicly-traded  debt      High  return  through a  combination
                                 securities   and  high   quality   money   market      of  current   income   and   capital
                                 instruments.  The portfolio is generally expected      appreciation.
                                 to hold 50% of its  assets in  equity  securities
                                 and 50% in fixed income securities.
 
 GROWTH INVESTORS ..........     Diversified mix of publicly-traded,  fixed-income      High total  return  consistent  with
                                 and  equity  securities;  asset mix and  security      the   adviser's   determination   of
                                 selection   based  upon   factors   expected   to      reasonable risk.
                                 increase  possibility of high long-term  return.
                                 The  Portfolio  is  generally  expected  to hold
                                 approximately   70%  of  its  assets  in  equity
                                 securities  and 30% in  fixed income securities.
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>

     Subject to the terms  described in your  prospectus,  you may transfer cash
     values between  Separate  Account Funds and/or change how your net premiums
     are allocated  among Funds.  See TRANSFERS OF POLICY  ACCOUNT VALUE in your
     prospectus and CHARGE FOR TRANSFERS below.

  4. INVESTMENT  PERFORMANCE.  Footnote 7 to the  Separate  Account FP financial
     statements  included herein contains  information  about the net return for
     each Fund.  The attached  prospectus  supplement for The Hudson River Trust
     contains rates of return and other portfolio performance information of the
     Trust for various periods ended December 31, 1995. Remember, the changes in
     the Policy Account value of your policy depend not only on the  performance
     of the Trust portfolios,  but also on the deductions and charges under your
     policy.  To obtain the current unit values of the Separate  Account  Funds,
     call (212) 714-5015.

     The values  reported in footnote 7 for all Policies are computed  using the
     net rates of return for the  corresponding  portfolios  of the  Trust.  The
     SP-Flex  returns are net of charges for cost of  insurance,  administrative
     expense, and mortality and expense risks.

     The returns  reported in footnote 7 for each of the other  policy forms are
     reduced  only by any  mortality  and  expense  risk  charge  deducted  from
     Separate Account assets.

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

     For your convenience, we are restating that the advisory fee payable by the
     Trust to Alliance,  which is based on the following  annual  percentages of
     the value of each portfolio's daily average net assets:
    
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                          DAILY AVERAGE NET ASSETS
                                                                              -------------------------------------------------
                                                                                   FIRST            NEXT            OVER
 PORTFOLIO                                                                      $350 MILLION    $400 MILLION    $750 MILLION
 ---------                                                                      ------------    ------------    ------------

 <S>                                                                               <C>             <C>             <C>  
 Common Stock, Money Market and Balanced...................................        .400%           .375%           .350%

 Aggressive Stock and Intermediate Government Securities...................        .500%           .475%           .450%

 High Yield, Global, Conservative Investors and Growth Investors...........        .550%           .525%           .500%
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                        4
<PAGE>
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                          DAILY AVERAGE NET ASSETS
                                                                              -------------------------------------------------
                                                                                   FIRST            NEXT            OVER
 PORTFOLIO                                                                      $500 MILLION    $500 MILLION     $1 BILLION
 ---------                                                                      ------------    ------------     ----------
 <S>                                                                               <C>             <C>             <C>  
 Quality Bond and Growth & Income..........................................        .550%           .525%           .500%
</TABLE>
<TABLE>
<CAPTION>
                                                                                   FIRST            NEXT            OVER
 PORTFOLIO                                                                      $750 MILLION    $750 MILLION    $1.5 BILLION
 ---------                                                                      ------------    ------------    ------------
 
 <S>                                                                               <C>             <C>             <C>  
 Equity Index..............................................................        .350%           .300%           .250%
</TABLE>
<TABLE>
<CAPTION>
                                                                                   FIRST            NEXT            OVER
 PORTFOLIO                                                                      $500 MILLION     $1 BILLION     $1.5 BILLION
 ---------                                                                      ------------     ----------     ------------

 <S>                                                                               <C>             <C>             <C> 
 International.............................................................        .900            .850            .800
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>

   
  6. LIVING BENEFIT  OPTION  AVAILABLE.  Subject to regulatory  approval in your
     state and our underwriting guidelines, you may now be eligible for a Living
     Benefit  payment  under  your  policy.   The  Living  Benefit  enables  the
     policyowner to receive a portion of the policy's  death benefit  (excluding
     death benefits  payable under certain riders) if the insured has a terminal
     illness.  Certain  eligibility  requirements  will  apply when you submit a
     Living Benefit claim (for example,  satisfactory  evidence of less than six
     month life expectancy).  We will deduct an  administrative  charge of up to
     $250 from the proceeds of the Living  Benefit  payment.  This charge may be
     less in some states.

     When a Living Benefit claim is paid,  Equitable Variable establishes a lien
     against the policy. The amount of the lien is the sum of the Living Benefit
     payment,  any  accrued  interest on that  payment and any unpaid  scheduled
     premium (if  applicable  under your policy).  Interest will be charged at a
     rate equal to the greater of: (i) the yield on a 90-day  Treasury  bill and
     (ii) the maximum  adjustable  policy loan  interest  rate  permitted in the
     state in which your policy is delivered.

     Until a death benefit is paid, or the policy is  surrendered,  a portion of
     the lien is allocated to the policy's Cash Surrender Value. This portion of
     the liened amount will be transferred to the  Guaranteed  Interest  Account
     where it will earn interest at the same rate  credited to unloaned  amounts
     (in the case of SP-Flex policies, this portion of the liened amount will be
     transferred  to the Money Market  Fund).  This portion of the liened amount
     will not be available for loans or partial  withdrawals (if permitted under
     your policy). Any death benefit or Cash Surrender Value payable upon policy
     surrender will be reduced by the amount of the lien.

     Unlike a death  benefit  received  by a  beneficiary  after the death of an
     insured,  receipt  of  a  Living  Benefit  payment  may  be  taxable  as  a
     distribution  under the policy.  See TAX EFFECTS in your prospectus or, for
     SP-Flex  policyowners,  in this  supplement,  for a  discussion  of the tax
     treatment  of  distributions  under the policy.  Consult  your tax adviser.
     Receipt  of a  Living  Benefit  payment  may also  affect  a  policyowner's
     eligibility for certain  government  benefits or entitlements.  To submit a
     claim for this  benefit and  receive  a  copy of the Living  Benefit rider,
     please contact your Equitable agent.

  7. TELEPHONE TRANSFERS.  The information under the heading Telephone Transfers
     is updated, as follows:

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

     Telephone  transfers  may be  requested on each day we are open to transact
     business.  You will  receive  the  Fund's  unit  value  as of the  close of
     business on the day you call. We do not accept telephone  transfer requests
     after  4:00 p.m.  Eastern  Time.  Only one  telephone  transfer  request is
     permitted per day and it may not be revoked at any time. Telephone transfer
     requests  are   automatically   recorded  and  are  invalid  if  incomplete
     information  is  given,   portions  of  the  request  are   inaudible,   no
     authorization  form is on file,  or the  request  does not comply  with the
     transfer limitations described in your policy.

     We  have  established   reasonable  procedures  designed  to  confirm  that
     instructions communicated by telephone are genuine. Such procedures include
     requiring  certain personal  identification  information prior to acting on
     telephone  instructions and providing written  confirmation of instructions
     communicated  by telephone.  If we do not employ  reasonable  procedures to
     confirm that instructions  communicated by telephone are genuine, we may be
     liable  for  any  losses  arising  out of any  act  or any  failure  to act
     resulting  from  our  own  negligence,  lack  of  good  faith,  or  willful
     misconduct.  In light of the procedures established,  we will not be liable
     for  following  telephone  instructions  that we  reasonably  believe to be
     genuine.

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

  8. TAX CHANGES. The United States Congress may in the future enact legislation
     that  could  change  the tax  treatment  of  life  insurance  policies.  In
     addition, the Treasury Department may amend existing regulations, issue new
     regulations, or adopt new interpretations of existing laws. There is no way
     of  predicting  whether,  when or in what  form  any such  change
    


                                        5
<PAGE>
   
     would  be  adopted.  Any  such  change  could  have  a  retroactive  effect
     regardless  of the date of  enactment.  State tax laws or, if you are not a
     United States  resident,  foreign tax laws, may affect the tax consequences
     to you, the insured person or your beneficiary.  These laws may change from
     time to time without notice.

     The  discussion  of the tax effects on policy  proceeds  contained  in your
     prospectus  and this  supplement is based on our  understanding  of Federal
     income tax laws as of the date of such prospectus or supplement, as applied
     to  policies  owned  by  U.S.  resident  individuals.  The tax  effects  on
     corporate taxpayers,  subject to the Federal alternative minimum tax, other
     non-natural owners such as trusts, non-U.S. residents or non-U.S. citizens,
     may be different.  This discussion is general in nature,  and should not be
     considered  tax  advice,  for which you  should  consult  your legal or tax
     adviser.

  9. DISTRIBUTION.  Equico Securities Inc. ("Equico"), a wholly-owned subsidiary
     of  Equitable,   is  the  principal   underwriter  of  the  Trust  under  a
     Distribution Agreement. Equico is also the distributor of our variable life
     insurance  policies and  Equitable's  variable  annuity  contracts  under a
     Distribution and Servicing Agreement.  Equico is registered with the SEC as
     a broker-dealer  under the Securities  Exchange Act of 1934 and is a member
     of the National Association of Securities Dealers,  Inc. Equico's principal
     business address is 1755 Broadway, New York, NY 10019. Equico is paid a fee
     for  its  services  as  distributor  of our  policies.  In 1994  and  1995,
     Equitable  and  Equitable  Variable  paid  Equico  a fee  of  $216,920  and
     $325,380,  respectively,  for  its  services  under  the  Distribution  and
     Servicing  Agreement.  On or about May 1, 1996, Equico will change its name
     to EQ Financial Consultants, Inc.

     The  amounts  paid and  accrued  to  Equitable  by us under  our  sales and
     services agreements with Equitable totaled  approximately $377.2 million in
     1995, $380.5 million in 1994 and $355.7 million in 1993.

10.  MANAGEMENT.  A list of our  directors  and  principal  officers and a brief
     statement of their business experience for the past five years is contained
     in Appendix A to this supplement.

11.  LONG-TERM MARKET TRENDS.  Appendix B to this supplement presents historical
     return  trends  for  various  types of  securities  which may be useful for
     understanding  how  different  investment  strategies  may affect long term
     results.

12.  FINANCIAL  STATEMENTS.  The financial statements of Separate Account FP and
     Equitable Variable included in this prospectus supplement have been audited
     for the years ended December 31, 1995, 1994 and 1993 by the accounting firm
     of Price Waterhouse LLP, our independent  auditors, to the extent stated in
     their report. The financial statements of Separate Account FP and Equitable
     Variable for the years ended  December 31, 1995,  1994 and 1993 included in
     this prospectus supplement have been so included in reliance on the reports
     of Price  Waterhouse LLP, given on the authority of such firm as experts in
     accounting and auditing.

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

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


                  INFORMATION ABOUT ALL POLICIES EXCEPT SP-FLEX

  1. AUTOMATIC TRANSFER SERVICE.  We offer an Automatic  Transfer Service.  This
     service  enables you to make automatic  monthly  transfers out of the Money
     Market Fund into the other Separate Account Funds.

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

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

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

  2. CHARGE FOR TRANSFERS.  We have reserved the right under your policy to make
     a charge of $25 for transfers of Policy  Account  value.  You are currently
     able to make  twelve free  transfers  in any policy year but we will charge
     $25 per transfer after the twelfth transfer. All transfers made on the same
     effective date (either written or by telephone) will count as one transfer.
     Transfers
    


                                        6
<PAGE>

   
     made through the Automatic  Transfer Service do not count toward the twelve
     free  transfers.  There  will be no charge  for a  transfer  of all of your
     amounts in the Separate Account to the Guaranteed Interest Account.


                      INFORMATION ABOUT INCENTIVE LIFE PLUS

DEDUCTIONS AND CHARGES.  Cost of Insurance Charge. The information under Cost of
Insurance  Charge is updated as follows:  Beginning  in the tenth  policy  year,
current  monthly cost of  insurance  charges are reduced by an amount equal to a
percentage  of your unloaned  Policy  Account value on the date such charges are
assessed.  This means that the larger your unloaned  Policy Account  value,  the
greater your  potential  reduction in current  cost of insurance  charges.  This
percentage  begins at an annual  rate of .05%,  grading up to an annual  rate of
 .50% in policy years 26 and later. Effective on or about July 1, 1996, we intend
to  increase  this cost of  insurance  charge  reduction  to grade up to .65% in
policy years 25 and later.  This cost of insurance charge reduction applies on a
current basis and is not guaranteed.  We may in the future  increase,  decrease,
change the duration of, or eliminate the amount of the current cost of insurance
charge reduction  without advance notice to you. Because Incentive Life Plus was
offered for the first time in 1995, no reduction of cost of insurance charges in
the tenth policy year has yet been attained.

             INFORMATION ABOUT INCENTIVE LIFE 2000 AND CHAMPION 2000

  1. PROSPECTUS  SUMMARY.  On  page  1 of  the  prospectus,  under  the  heading
     INVESTMENT  FEATURES  -- POLICY  ACCOUNT  the bold face text in the  second
     bullet point is replaced by the  following:  REQUESTS FOR  TRANSFERS OUT OF
     THE GUARANTEED  INTEREST ACCOUNT CAN ONLY BE MADE ON OR WITHIN 30 DAYS OF A
     POLICY  ANNIVERSARY.  SUCH  TRANSFERS  WILL BE  EFFECTIVE AS OF THE DATE WE
     RECEIVE YOUR REQUEST, BUT NO EARLIER THAN THE POLICY ANNIVERSARY. TRANSFERS
     INTO THE GUARANTEED  INTEREST  ACCOUNT AND AMONG ALL SEPARATE ACCOUNT FUNDS
     MAY BE REQUESTED AT ANY TIME.

  2. BORROWING FROM YOUR POLICY ACCOUNT.  We will first allocate loan repayments
     to our Guaranteed  Interest Account until the amount of any loan originally
     allocated  to that  account  has been  repaid.  After you have  repaid this
     amount,  you may  choose  how you want us to  allocate  the  balance of any
     additional  repayments.  If  you  do  not  provide  specific  instructions,
     repayments  will be  allocated  on the  basis  of your  premium  allocation
     percentages.

  3. MINIMUM FACE AMOUNT (INCENTIVE LIFE 2000 ONLY). The minimum Face Amount for
     Incentive  Life 2000 is $50,000  for issue ages 65 and below.  This is also
     the minimum Face Amount for the "designated insured option" rider described
     under  ADDITIONAL  BENEFITS MAY BE AVAILABLE  in your  Incentive  Life 2000
     prospectus.


                        INFORMATION ABOUT INCENTIVE LIFE

  1. MONTHLY  ADMINISTRATIVE  CHARGE. We deduct a monthly  administrative charge
     from  your  Policy  Account,   which  covers  the  costs   associated  with
     administering Incentive Life policies. The current administrative charge is
     $6 per month. This  administrative  charge is guaranteed never to exceed $8
     per month.

  2. COST OF INSURANCE  CHARGE.  The tables under "Cost of Insurance  Charge" in
     prospectuses dated February 27, 1991 and earlier are updated as follows:
<TABLE>
<CAPTION>

                                        ILLUSTRATIVE TABLE OF MONTHLY COST OF INSURANCE RATES
                                                              (ROUNDED)

                                  FACE AMOUNT $50,000-$199,000                         FACE AMOUNT $200,000 AND OVER
                        --------------------------------------------------   ---------------------------------------------------
        MALE                 GUARANTEED                  CURRENT                  GUARANTEED                   CURRENT
     ISSUE AGE              MAXIMUM RATE            (NON-SMOKER) RATE            MAXIMUM RATE             (NON-SMOKER) RATE
- ---------------------   ----------------------   -------------------------   ----------------------    -------------------------
         <C>                  <C>                       <C>                       <C>                         <C>   
          5                   $  .08                    $  .08                    $  .08                      $  .08

         15                      .11                       .11                       .11                         .11

         25                      .15                       .13                       .15                         .12

         35                      .18                       .14                       .18                         .13

         45                      .38                       .25                       .38                         .22

         55                      .88                       .54                       .88                         .46

         65                     2.14                      1.41                      2.14                        1.19
</TABLE>


  3. EMPLOYEE BENEFIT PROGRAMS. Complex rules may apply when a policy is held by
     an employee or a trust, or acquired by an employee,  in connection with the
     provision  of employee  benefits.  These  policyowners  also must  consider
     whether  the  policy  was  applied  for by or issued to a person  having an
     insurable  interest  under  applicable  state law, as the lack of insurable
     interest may, among other things, affect the qualification of the policy as
     life  insurance  for  federal  income  tax  purposes  and the  right of the
     beneficiary to death benefits. Employers and employer-created trusts may be
     subject to
    


                                        7
<PAGE>
   
     reporting,   disclosure,  and  fiduciary  obligations  under  the  Employee
     Retirement  Income  Security Act of 1974 (ERISA).  For information on these
     matters, we suggest that you consult your tax and legal advisers.

  4. UNISEX  RATES.  Incentive  Life  policies  were issued on a unisex basis in
     Montana and,  after February 2, 1990, in  Massachusetts.  Unisex means that
     there is no distinction  based on sex in determining  the cost of insurance
     rates.  Cost of insurance  rates  applicable to a policy issued on a unisex
     basis  would not be  greater  than the  comparable  male rates set forth or
     illustrated in the prospectus.  Similarly, illustrated policy values in the
     prospectus  would be no less favorable for comparable  policies issued on a
     unisex basis. The guaranteed cost of insurance rates for our Incentive Life
     policy are based on the Commissioner's 1980 Standard Ordinary "B" Mortality
     Table.


                            INFORMATION ABOUT SP-FLEX

     1. TAX  EFFECTS.  This  discussion  supersedes  the  discussion  of the tax
     effects on policy proceeds  contained in the prospectus.  The Technical and
     Miscellaneous   Revenue  Act  of  1988  changed  the  tax  consequences  of
     distributions  from  "modified  endowments",  a category of life  insurance
     policies.  For this  purpose,  "distributions"  include  policy  loans  and
     amounts received on lapse, maturity or surrender of a policy.

     POLICY PROCEEDS.  An SP-Flex Policy will be treated as "life insurance" for
     Federal income tax purposes if it meets the definitional requirement of the
     Internal Revenue Code (Code) and for as long as the portfolios of the Trust
     satisfy the  diversification  requirements  under the Code. We believe that
     SP-Flex will meet these  requirements,  and that under  Federal  income tax
     law:


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

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

     SPECIAL TAX RULES MAY APPLY, HOWEVER, IF YOU TRANSFER YOUR OWNERSHIP OF THE
     POLICY. CONSULT YOUR TAX ADVISER BEFORE ANY TRANSFER OF YOUR POLICY.

     The Federal income tax consequences of a distribution from your policy will
     depend on whether your policy is determined  to be a "modified  endowment."
     SP-Flex policies entered into prior to June 21, 1988 will not be considered
     modified  endowments,  unless an  additional  premium  is paid.  Generally,
     SP-Flex  policies  entered  into  after  June 20,  1988 will be  considered
     modified endowments.  However,  SP-Flex policies acquired as a result of an
     exchange from a policy that is not a modified endowment, will generally not
     be considered a modified  endowment as long as no  additional  premiums are
     paid and the death  benefit of the new policy is not reduced  below that of
     the old policy.

     IF YOUR POLICY IS NOT A MODIFIED ENDOWMENT, as long as it remains in force,
     a loan under your policy will be treated as indebtedness and no part of the
     loan will be subject to Federal  income tax.  Interest on the loan will not
     be tax deductible.  If your policy lapses,  matures or is surrendered,  the
     excess,  if any, of your Cash Surrender Value (which includes the amount of
     any unpaid policy loan and loan  interest)  over your Basis will be subject
     to Federal  income tax. Your Basis in your policy  generally will equal the
     premiums you have paid.

     IF YOUR POLICY IS A MODIFIED  ENDOWMENT,  any loan from your policy will be
     taxed in a manner  comparable to distributions  from annuities (i.e., on an
     "income-first"  basis).  A loan for this purpose also includes any increase
     in the loan amount to pay interest on an existing  loan or an assignment or
     a pledge to secure a loan. A loan will be considered  taxable income to you
     to the extent your Policy Account Value exceeds your Basis in the policy at
     the time you make the loan.  For modified  endowments,  your Basis would be
     increased  by the  amount of any prior  loan  under  your  policy  that was
     considered taxable income to you.

     A 10% penalty tax will also apply to the taxable  portion of a loan under a
     modified endowment.  The penalty tax will not, however,  apply to loans (i)
     to taxpayers 59 1/2 years of age or older, (ii) in the case of a disability
     (as  defined  in the  Code)  or  (iii)  received  as  part of a  series  of
     substantially  equal  periodic  annuity  payments  for the  life  (or  life
     expectancy) of the taxpayer or the joint lives (or joint life expectancies)
     of the taxpayer and his  beneficiary.  In addition,  if your policy lapses,
     matures or is surrendered, the excess, if any, of your Cash Surrender Value
     over your Basis will be  subject to Federal  income tax and,  unless one of
     the above exceptions applies, the 10% penalty tax.

     If your policy  becomes a modified  endowment,  a  distribution  during the
     policy year it becomes a modified  endowment and any subsequent policy year
     will be taxed as described in the two preceding paragraphs.  In addition, a
     distribution  from a policy  within two years  before it becomes a modified
     endowment will be subject to tax in this manner.  As referred to above,  if
     additional  premiums are paid under an SP-Flex policy entered into prior to
     June 21,  1988,  it will  become a  modified  endowment.  THIS MEANS THAT A
     DISTRIBUTION  MADE AFTER JUNE 20, 1988 FROM AN SP-FLEX  POLICY ENTERED INTO
     PRIOR TO JUNE 21, 1988 COULD LATER BECOME TAXABLE AS A DISTRIBUTION  FROM A
     MODIFIED  ENDOWMENT.  The Secretary of the Treasury has been  authorized to
     prescribe  rules which would treat similarly  other  distributions  made in
     anticipation of a policy becoming a modified endowment.

     DIVERSIFICATION.  Under  Section  817(h) of the Code,  the Secretary of the
     Treasury has the  authority to set  standards  for  diversification  of the
     investments  underlying  variable  life  insurance  policies.  The Treasury
     Department   has   issued   regulations   regarding   the
    


                                        8
<PAGE>
   
     diversification  requirements.  Failure  by us to meet  these  requirements
     would  disqualify your policy as a life insurance policy under Section 7702
     of the Code. If this were to occur,  you would be subject to Federal income
     tax on the income under the policy. Equitable Variable Separate Account FP,
     through the Trust, intends to comply with these requirements.

     In  connection   with  the  issuance  of  the   temporary   diversification
     regulations,  the  Treasury  Department  stated  that  it  anticipates  the
     issuance of regulations or rulings  prescribing the  circumstances in which
     the ability of a policyowner to direct his  investment to particular  funds
     of a separate account may cause the policyowner,  rather than the insurance
     company,  to be treated as the owner of the assets in the  account.  If you
     were considered the owner of the assets of the Separate Account, income and
     gains from the account  would be included in your gross  income for Federal
     income tax purposes.

     For purposes of determining the taxable income to you resulting from a loan
     under your policy or a  distribution  on its lapse,  maturity or surrender,
     all modified  endowment  contracts  issued to you by the same insurer or an
     affiliate  during any calendar year will be  aggregated  and treated as one
     contract.  This provision  applies to policies  entered into after June 20,
     1988, but does not affect contracts  purchased by certain  qualified plans.
     Under  prior law,  a  "twelve-month  period"  rather  than a calendar  year
     standard was used.

     POLICY CHANGES.  For you and your  beneficiary to receive the tax treatment
     discussed above, your policy must initially qualify and continue to qualify
     as life  insurance  under  Sections  7702 and  817(h) of the Code.  We have
     reserved in the  SP-Flex  policy the right to decline to accept all or part
     of any premium payments that would cause the policy to fail to qualify.  We
     may  also  make  changes  in the  SP-Flex  policy  or its  riders  or  make
     distributions  from the policy to the extent we deem  necessary  to qualify
     the policy as life  insurance for tax purposes.  Any such change will apply
     uniformly to all policies that are affected.  SP-Flex  policyowners will be
     given advance written notice of such changes.
    


                                        9

<PAGE>




                        REPORT OF INDEPENDENT ACCOUNTANTS

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

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






PRICE WATERHOUSE LLP
New York, NY
February 7, 1996



                                     FSA-1
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

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

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

<TABLE>
<CAPTION>

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

</TABLE>
See Notes to Financial Statements.

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

                                     FSA-2
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>

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

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

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

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

<TABLE>
<CAPTION>

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

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

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

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

See Notes to Financial Statements.

<FN>
* Commencement of Operations
</FN>
</TABLE>

                                     FSA-3
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS (CONTINUED)

<TABLE>
<CAPTION>

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

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

</TABLE>
See Notes to Financial Statements.

<TABLE>
<CAPTION>

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

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

See Notes to Financial Statements.

<FN>
* Commencement of Operations
</FN>
</TABLE>

                                     FSA-4
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS (CONTINUED)

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

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

</TABLE>
See Notes to Financial Statements.

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

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

See Notes to Financial Statements.

<FN>
*Commencement of Operations
</FN>
</TABLE>

                                     FSA-5
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF OPERATIONS (CONCLUDED)

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

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

</TABLE>
See Notes to Financial Statements.

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

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

</TABLE>
See Notes to Financial Statements.

                                     FSA-6
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS



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

INCREASE (DECREASE) IN NET ASSETS:

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

</TABLE>
See Notes to Financial Statements.

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

INCREASE (DECREASE) IN NET ASSETS:

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

See Notes to Financial Statements.
<FN>

*Commencement of Operations
</FN>
</TABLE>

                                     FSA-7
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

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

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

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

</TABLE>
See Notes to Financial Statements.

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

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

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

See Notes to Financial Statements.

<FN>
*Commencement of Operations
</FN>
</TABLE>

                                     FSA-8
<PAGE>
EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS (CONTINUED)

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

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

</TABLE>
See Notes to Financial Statements.

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

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

See Notes to Financial Statements.

<FN>
*Commencement of Operations
</FN>
</TABLE>
                                     FSA-9
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

STATEMENTS OF CHANGES IN NET ASSETS (CONCLUDED)


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

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

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

</TABLE>
See Notes to Financial Statements.

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

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

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

</TABLE>
See Notes to Financial Statements.

                                     FSA-10
<PAGE>
EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 1995

1.  General

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

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

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

2.  Significant Accounting Policies

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

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

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

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

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

3.  Asset Charges

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

                                     FSA-11
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

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

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

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

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

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

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

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

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

5.  Distribution and Servicing Agreements

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

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

6.  Share  Substitution

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

                                     FSA-12
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1995

7.  Investment Returns

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

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


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


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


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

<TABLE>
<CAPTION>

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


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


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

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

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


                                     FSA-13
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1995

<TABLE>
<CAPTION>

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

<TABLE>
<CAPTION>

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


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

<TABLE>
<CAPTION>

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

<TABLE>
<CAPTION>

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

<TABLE>
<CAPTION>

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

<TABLE>
<CAPTION>

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

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


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


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

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

                                     FSA-14
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1995

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


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


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


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


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

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


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


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


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


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


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

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

                                     FSA-15
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31,1995

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

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

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

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

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

Growth & Income Division.....             24.38%

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

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

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

                                   April 30 To December 31,
                                   ------------------------
                                           1995
                                           ----
International Division.......             11.29%

                                    Year Ended December 31,
                                   ------------------------
                                           1995
                                           ----
Aggressive Stock Division....             33.00% 


ASSET ALLOCATION SERIES

                                    Year Ended December 31,
                                   ------------------------
                                            1995
                                            ----
Conservative Investors Division...        20.59%

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

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

- --------------------
*Sales of Incentive Life Plus Original Series commenced on January 6, 1996.

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

                                     FSA-16
<PAGE>
                                     
EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31,1995

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

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


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

<TABLE>
<CAPTION>

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


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

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

<TABLE>
<CAPTION>

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

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


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

<TABLE>
<CAPTION>

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

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


                                     FSA-17
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY
SEPARATE ACCOUNT FP

NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

DECEMBER 31, 1995


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

<TABLE>
<CAPTION>

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


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

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


                                     FSA-18
<PAGE>

EQUITABLE VARIABLE LIFE INSURANCE COMPANY

CONSOLIDATED BALANCE SHEETS
DECEMBER 31, 1995 AND 1994

<TABLE>
<CAPTION>
                                                                                                 1995               1994
                                                                                           -----------------   ----------------
ASSETS                                                                                                (IN MILLIONS)
<S>                                                                                         <C>                 <C>
Investments:
   Fixed maturities:
     Available for sale, at estimated fair value........................................    $     4,366.3       $    2,138.8
     Held to maturity, at amortized cost................................................             --              2,008.5
   Policy loans.........................................................................          1,300.1            1,185.2
   Mortgage loans on real estate........................................................            771.5              888.5
   Equity real estate...................................................................            525.4              641.0
   Other equity investments.............................................................            200.5              239.1
   Other invested assets................................................................            120.9              107.8
                                                                                           -----------------   ----------------
     Total investments..................................................................          7,284.7            7,208.9
Cash and cash equivalents...............................................................            277.6              182.3
Deferred policy acquisition costs.......................................................          2,037.8            2,077.1
Other assets............................................................................            250.6              240.7
Separate Accounts assets................................................................          4,611.6            3,345.3
                                                                                           -----------------   ----------------
TOTAL ASSETS............................................................................    $    14,462.3       $   13,054.3
                                                                                           =================   ================

LIABILITIES
Policyholders' account balances.........................................................    $     7,045.9       $    7,340.0
Future policy benefits and other policyholders' liabilities.............................            570.8              509.4
Other liabilities.......................................................................            521.4              441.1
Separate Accounts liabilities...........................................................          4,586.5            3,314.9
                                                                                           -----------------   ----------------
     Total liabilities..................................................................         12,724.6           11,605.4
                                                                                           -----------------   ----------------
Commitments and contingencies (Notes 7, 9, 10 and 11)

SHAREHOLDER'S EQUITY
Common stock, par value $1 per share;
   5.0 million shares authorized, 1.5 million shares issued and outstanding.............              1.5                1.5
Capital in excess of par value..........................................................          1,480.7            1,355.7
Retained earnings.......................................................................            221.6              165.5
Net unrealized investment gains (losses)................................................             44.6              (72.6)
Minimum pension liability...............................................................            (10.7)              (1.2)
                                                                                           -----------------   ----------------
     Total shareholder's equity.........................................................          1,737.7            1,448.9
                                                                                           -----------------   ----------------
TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY..............................................    $    14,462.3       $   13,054.3
                                                                                           =================   ================
<FN>
See Notes to Consolidated Financial Statements.
</FN>
</TABLE>

                                      F-1
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY

CONSOLIDATED STATEMENTS OF EARNINGS
YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

<TABLE>
<CAPTION>
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)
REVENUES
<S>                                                                      <C>                 <C>                <C>
   Universal life and investment-type product policy fee income......    $       584.5       $      552.6       $      485.2
   Premiums..........................................................             33.7               40.1               46.9
   Net investment income.............................................            529.1              526.8              557.6
   Investment (losses) gains, net....................................              (.5)              (4.6)               1.5
   Other income......................................................              2.1                2.9                3.0
                                                                        -----------------   ----------------   -----------------
     Total revenues..................................................          1,148.9            1,117.8            1,094.2
                                                                        -----------------   ----------------   -----------------

BENEFITS AND OTHER DEDUCTIONS
   Interest credited to policyholders' account balances..............            376.1              389.3              439.2
   Policyholders' benefits...........................................            267.5              242.3              251.0
   Other operating costs and expenses................................            419.5              413.8              356.7
                                                                        -----------------   ----------------   -----------------
     Total benefits and other deductions.............................          1,063.1            1,045.4            1,046.9
                                                                        -----------------   ----------------   -----------------
Earnings before Federal income taxes and cumulative
   effect of accounting change.......................................             85.8               72.4               47.3
Federal income tax expense...........................................             29.7               25.0               20.5
                                                                        -----------------   ----------------   -----------------
Earnings before cumulative effect of accounting change...............             56.1               47.4               26.8
Cumulative effect of accounting change, net of  Federal income taxes.             --                (11.4)              --
                                                                        -----------------   ----------------   -----------------
Net Earnings.........................................................    $        56.1       $       36.0       $       26.8
                                                                        =================   ================   =================
<FN>
See Notes to Consolidated Financial Statements.
</FN>
</TABLE>
                                      F-2
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY

CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY
YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

<TABLE>
<CAPTION>
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)
<S>                                                                      <C>                 <C>                <C>
COMMON STOCK AT PAR VALUE, beginning and end of year.................    $         1.5       $        1.5       $        1.5
                                                                        -----------------   ----------------   -----------------
CAPITAL IN EXCESS OF PAR VALUE, beginning of year....................          1,355.7            1,305.7            1,055.7
Additional capital in excess of par value............................            125.0               50.0              250.0
                                                                        -----------------   ----------------   -----------------
Capital in excess of par value, end of year..........................          1,480.7            1,355.7            1,305.7
                                                                        -----------------   ----------------   -----------------
RETAINED EARNINGS, beginning of year.................................            165.5              129.5              102.7
Net earnings.........................................................             56.1               36.0               26.8
                                                                        -----------------   ----------------   -----------------
Retained earnings, end of year.......................................            221.6              165.5              129.5
                                                                        -----------------   ----------------   -----------------
NET UNREALIZED INVESTMENT (LOSSES) GAINS, beginning of year..........            (72.6)              22.3               11.1
Change in unrealized investment gains (losses).......................            117.2              (94.9)              11.2
                                                                        -----------------   ----------------   -----------------
Net unrealized investment gains (losses), end of year................             44.6              (72.6)              22.3
                                                                        -----------------   ----------------   -----------------
MINIMUM PENSION LIABILITY, beginning of year.........................             (1.2)              (6.3)              --
Change in minimum pension liability..................................             (9.5)               5.1               (6.3)
                                                                        -----------------   ----------------   -----------------
Minimum pension liability, end of year...............................            (10.7)              (1.2)              (6.3)
                                                                        -----------------   ----------------   -----------------
TOTAL SHAREHOLDER'S EQUITY, END OF YEAR..............................    $     1,737.7       $    1,448.9       $    1,452.7
                                                                        =================   ================   =================
<FN>
See Notes to Consolidated Financial Statements.
</FN>
</TABLE>

                                      F-3
<PAGE>


EQUITABLE VARIABLE LIFE INSURANCE COMPANY

CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

<TABLE>
<CAPTION>
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)
<S>                                                                      <C>                 <C>                <C>
NET EARNINGS.........................................................    $        56.1       $       36.0       $       26.8
ADJUSTMENTS TO RECONCILE  NET EARNINGS TO NET CASH (USED)  PROVIDED
   BY OPERATING ACTIVITIES:
   Interest credited to policyholders' account balances..............            376.1              389.3              439.2
   General Account policy charges....................................           (618.7)            (572.8)            (496.7)
   Investment losses (gains), net....................................               .5                4.6               (1.5)
   Other, net........................................................             63.8              (17.2)             117.2
                                                                        -----------------   ----------------   -----------------
Net cash (used) provided by operating activities.....................           (122.2)            (160.1)              85.0
                                                                        -----------------   ----------------   -----------------
CASH FLOWS FROM INVESTING ACTIVITIES:
   Maturities and repayments.........................................            640.7              511.8            1,165.8
   Sales.............................................................          2,667.0            2,119.0            2,844.2
   Return of capital from joint ventures and limited partnerships....             23.9               14.2               56.3
   Purchases.........................................................         (3,065.9)          (2,251.7)          (4,414.0)
   Other, net........................................................           (114.8)            (102.2)             (98.8)
                                                                        -----------------   ----------------   -----------------
Net cash provided (used) by investing activities.....................            150.9              291.1             (446.5)
                                                                        -----------------   ----------------   -----------------
CASH FLOWS FROM FINANCING ACTIVITIES: 
   Policyholders' account balances:
     Deposits........................................................            581.1              602.8              612.9
     Withdrawals.....................................................           (636.6)            (697.7)            (506.2)
   Capital contribution from Equitable Life..........................            125.0               50.0              250.0
   Other, net........................................................             (2.9)              (1.8)               2.0
                                                                        -----------------   ----------------   -----------------
Net cash provided (used) by financing activities.....................             66.6              (46.7)             358.7
                                                                        -----------------   ----------------   -----------------
Change in cash and cash equivalents..................................             95.3               84.3               (2.8)
Cash and cash equivalents, beginning of year.........................            182.3               98.0              100.8
                                                                        -----------------   ----------------   -----------------
Cash and Cash Equivalents, End of Year...............................    $       277.6       $      182.3       $       98.0
                                                                        =================   ================   =================
Supplemental cash flow information
   Interest Paid.....................................................    $        --         $        5.7       $        2.1
                                                                        =================   ================   =================
   Income Taxes Refunded.............................................    $        --         $        8.4       $         .3
                                                                        =================   ================   =================
<FN>
See Notes to Consolidated Financial Statements.
</FN>
</TABLE>
                                      F-4
<PAGE>

EQUITABLE VARIABLE LIFE INSURANCE COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. ORGANIZATION

   Equitable  Variable Life Insurance  Company  ("Equitable  Variable Life") was
   incorporated  on  September  11,  1972 as a wholly  owned  subsidiary  of The
   Equitable Life  Assurance  Society of the United States  ("Equitable  Life").
   Equitable  Variable  Life's  operations  consist  principally  of the sale of
   interest-sensitive life insurance and annuity products.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   Basis of Presentation and Principles of Consolidation

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

   The accompanying  consolidated  financial  statements include the accounts of
   Equitable Variable Life and its subsidiaries, (collectively "EVLICO").

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

   All significant  intercompany  transactions and balances have been eliminated
   in consolidation.

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

   Accounting Changes

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

   In the fourth  quarter of 1994  (effective  as of  January 1,  1994),  EVLICO
   adopted SFAS No. 112,  "Employers'  Accounting for Postemployment  Benefits,"
   which   required   employers  to   recognize   the   obligation   to  provide
   postemployment  benefits.  Implementation  of this  statement  resulted  in a
   charge for the cumulative effect of accounting  change of $11.4 million,  net
   of a Federal income tax benefit of $6.2 million.

   At December 31, 1993,  EVLICO adopted SFAS No. 115,  "Accounting  for Certain
   Investments  in Debt and Equity  Securities,"  which expanded the use of fair
   value  accounting for those  securities that a company does not have positive
   intent and  ability to hold to  maturity.  Implementation  of this  statement
   increased consolidated  shareholder's equity by $7.2 million, net of deferred
   policy   acquisition  costs  and  deferred  Federal  income  tax.   Beginning
   coincident with issuance of SFAS No. 115 implementation  guidance in November
   1995, the Financial Accounting Standards Board ("FASB") permitted companies a
   one-time   opportunity,   through   December  31,   1995,   to  reassess  the
   appropriateness of the classification of all securities held at that time. On
   December  1,  1995,  EVLICO   transferred   $1,806.7  million  of  securities
   classified  as held to maturity to the  available  for sale  portfolio.  As a
   result,  consolidated shareholder's equity increased by $17.9 million, net of
   deferred policy acquisition costs and deferred Federal income tax.

   New Accounting Pronouncements

   In March 1995, the FASB issued SFAS No. 121,  "Accounting  for the Impairment
   of  Long-Lived  Assets and for  Long-Lived  Assets to be Disposed  Of," which
   requires  that  long-lived  assets and certain  identifiable  intangibles  be
   reviewed for impairment whenever events or changes in circumstances  indicate
   the  carrying  amount of such  assets  may not be  recoverable.  EVLICO  will
   implement this  statement as of January 1, 1996.  EVLICO  currently  provides
   allowances for possible  losses for assets under the scope of this statement.
   Management  has not yet  determined  the  impact of this  statement  on these
   assets.

   Valuation of Investments

   Fixed  maturities  which  have  been  identified  as  available  for sale are
   reported at estimated  fair value.  At December 31,  1994,  fixed  maturities
   which  EVLICO had both the ability and the intent to hold to  maturity,  were
   stated  principally at amortized cost. The amortized cost of fixed maturities
   is adjusted for impairments in value deemed to be other than temporary.


                                      F-5
<PAGE>

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

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

   Policy loans are stated at unpaid principal balances.

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

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

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

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

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

   Investment Results and Unrealized Investment Gains (Losses)

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

   Unrealized investment gains and losses on fixed maturities available for sale
   and  equity  securities  held  by  EVLICO  are  accounted  for as a  separate
   component of  shareholder's  equity,  net of related  deferred Federal income
   taxes and deferred  policy  acquisition  costs related to universal  life and
   investment-type products.

   Recognition of Insurance Income and Related Expenses

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

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

   Deferred Policy Acquisition Costs

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

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

   Amortization charged to income amounted to $199.0 million, $200.2 million and
   $135.5  million  for the  years  ended  December  31,  1995,  1994 and  1993,
   respectively.

                                      F-6
<PAGE>

   Policyholders' Account Balances and Future Policy Benefits

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

   The future policy benefit liabilities for the remainder of EVLICO's insurance
   contracts,   consisting  primarily  of  supplementary   contracts  with  life
   contingencies  and various policy riders,  are computed by various  valuation
   methods  based  on  assumed   interest  rates  and  mortality  and  morbidity
   assumptions reflecting EVLICO's experience and industry standards.

   Federal Income Taxes

   EVLICO is included in a consolidated Federal income tax return with Equitable
   Life and its other  eligible  subsidiaries.  In accordance  with an agreement
   between  EVLICO and  Equitable  Life,  the amount of current  income taxes as
   determined  on a separate  return  basis will be paid to, or  received  from,
   Equitable Life.  Benefits for losses,  which are paid to EVLICO to the extent
   they are  utilized  by  Equitable  Life,  may not have been  received  in the
   absence of such  agreement.  Deferred  income tax assets and  liabilities are
   recognized  based on the  difference  between  financial  statement  carrying
   amounts  and  income tax bases of assets and  liabilities  using the  enacted
   income tax rates and laws.

   Separate Accounts

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

   Assets and liabilities of the Separate  Accounts,  representing  net deposits
   and  accumulated  net investment  earnings less fees,  held primarily for the
   benefit of contractholders are shown as separate captions in the consolidated
   balance  sheets.  Assets held in the Separate  Accounts are carried at quoted
   market values or, where quoted values are not  available,  at estimated  fair
   values as determined by management.

   The  investment  results of  Separate  Accounts  are  reflected  directly  in
   Separate  Accounts  liabilities.  For the years ended December 31, 1995, 1994
   and 1993, investment results of Separate Accounts were $342.2 million, $135.9
   million and $344.1 million, respectively.

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


                                      F-7
<PAGE>


3. INVESTMENTS

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

<TABLE>
<CAPTION>

                                                                               GROSS              GROSS
                                                          AMORTIZED          UNREALIZED         UNREALIZED         ESTIMATED
                                                            COST               GAINS              LOSSES           FAIR VALUE
                                                       ----------------   -----------------  -----------------   ---------------
                                                                                   (IN MILLIONS)
<S>                                                     <C>                <C>                <C>                 <C>
     December 31, 1995
     Fixed Maturities:
        Available for Sale:
          Corporate.................................    $    3,053.5       $      101.0       $        22.0       $    3,132.5
          Mortgage-backed...........................           573.9                7.7                  .4              581.2
          U.S. Treasury securities and U.S. government
             and agency securities..................           569.2                9.2                 2.6              575.8
          States and political subdivisions.........             4.3                 .1                --                  4.4
          Foreign governments.......................            16.2                 .8                --                 17.0
          Redeemable preferred stock................            56.8                3.7                 5.1               55.4
                                                       ----------------   -----------------  -----------------   ---------------

        Total Available for Sale....................    $    4,273.9       $      122.5       $        30.1       $    4,366.3
                                                       ================   =================  =================   ===============

     Equity Securities:
        Common stock................................    $       36.2       $       10.3       $         4.7       $       41.8
                                                       ================   =================  =================   ===============

     December 31, 1994

     Fixed Maturities:
        Available for Sale:
          Corporate.................................    $    1,622.3       $        5.1       $       112.6       $    1,514.8
          Mortgage-backed...........................           221.9                 .5                16.4              206.0
          U.S. Treasury securities and U.S. government
             and agency securities..................           365.4                1.4                20.7              346.1
          States and political subdivisions.........             4.8               --                    .6                4.2
          Foreign governments.......................            14.8                 .2                --                 15.0
          Redeemable preferred stock................            58.0                 .1                 5.4               52.7
                                                       ----------------   -----------------  -----------------   ---------------

        Total Available for Sale....................    $    2,287.2       $        7.3       $       155.7       $    2,138.8
                                                       ================   =================  =================   ===============

        Held to Maturity:
          Corporate.................................    $    1,812.4       $       11.9       $        93.1       $    1,731.2
          U.S. Treasury securities and U.S. government
             and agency securities..................           180.4               --                  21.7              158.7
          States and political subdivisions.........            14.4               --                    .9               13.5
          Foreign governments.......................             1.3                 .1                --                  1.4
                                                       ----------------   -----------------  -----------------   ---------------

        Total Held to Maturity......................    $    2,008.5       $       12.0       $       115.7       $    1,904.8
                                                       ================   =================  =================   ===============

     Equity Securities:
        Common stock................................    $       42.0       $       10.1       $         9.4       $       42.7
                                                       ================   =================  =================   ===============
</TABLE>

   For publicly traded fixed  maturities and equity  securities,  estimated fair
   value is determined using quoted market prices.  For fixed maturities without
   a readily ascertainable market value, EVLICO has determined an estimated fair
   value using a discounted cash flow approach,  including provisions for credit
   risk,  generally  based upon the assumption that such securities will be held
   to maturity. Estimated fair value for equity securities, substantially all of
   which do not have a readily  ascertainable  market value, has been determined
   by EVLICO. Such estimated fair values do not necessarily represent the values
   for  which  these  securities  could  have  been  sold  at the  dates  of the
   consolidated  balance  sheets.  At December 31, 1995 and 1994,  respectively,
   securities without a readily  ascertainable  market value having an amortized
   cost of $1,233.7 million and $1,571.5  million,  respectively,  had estimated
   fair values of $1,291.1 million and $1,512.2 million, respectively.


                                      F-8
<PAGE>


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

<TABLE>
<CAPTION>
                                                                                                   AVAILABLE FOR SALE
                                                                                           ------------------------------------

                                                                                              AMORTIZED           ESTIMATED
                                                                                                 COST            FAIR VALUE
                                                                                           -----------------   ----------------

                                                                                                      (IN MILLIONS)
<S>                                                                                         <C>                 <C>
     Due in one year or less.............................................................   $       133.3       $      133.4
     Due in years two through five.......................................................         1,416.4            1,444.9
     Due in years six through ten........................................................         1,361.5            1,391.8
     Due after ten years.................................................................           732.0              759.6
     Mortgage-backed securities..........................................................           573.9              581.2
                                                                                           -----------------   ----------------

     Total...............................................................................   $     4,217.1       $    4,310.9
                                                                                           =================   ================
</TABLE>

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

   Investment valuation allowances and changes thereto are shown below:

<TABLE>
<CAPTION>
                                                                                      YEARS ENDED DECEMBER 31,
                                                                       --------------------------------------------------------
                                                                             1995                1994               1993
                                                                       -----------------   -----------------  -----------------
                                                                                            (IN MILLIONS)

<S>                                                                     <C>                 <C>                <C>
     Balances, beginning of year....................................    $        68.5       $       87.3       $       147.2
     Additions charged to income....................................             31.0               12.7                44.4
     Deductions for writedowns and asset dispositions...............            (33.8)             (31.5)             (104.3)
                                                                       -----------------   -----------------  -----------------
     Balances, End of Year..........................................    $        65.7       $       68.5       $        87.3
                                                                       =================   =================  =================

     Balances, end of year comprise:
        Mortgage loans on real estate...............................    $        15.9       $       24.0       $        46.7
        Equity real estate..........................................             49.8               44.5                40.6
                                                                       -----------------   -----------------  -----------------

     Total..........................................................    $        65.7       $       68.5       $        87.3
                                                                       =================   =================  =================
</TABLE>

   Deductions  for writedowns  and asset  dispositions  for 1993 include a $20.2
   million  writedown of fixed  maturity  investments  at December 31, 1993 as a
   result of adopting a new  accounting  statement  for the  valuation  of these
   investments   that  requires   specific   writedowns   instead  of  valuation
   allowances.

   At  December  31,  1995,  the  carrying  values of  investments  held for the
   production  of income which were  non-income  producing for the twelve months
   preceding  the  consolidated  balance  sheet date were $21.5 million of fixed
   maturities and $29.1 million of mortgage loans on real estate.

   EVLICO's fixed maturity  investment  portfolio  includes corporate high yield
   securities consisting of public high yield bonds, redeemable preferred stocks
   and directly negotiated debt in leveraged buyout  transactions.  EVLICO seeks
   to  minimize  the  higher  than  normal  credit  risks  associated  with such
   securities by monitoring the total  investments in any single issuer or total
   investment in a particular  industry  group.  Certain of these corporate high
   yield securities are classified as other than investment grade by the various
   rating agencies, i.e., a rating below Baa or an NAIC (National Association of
   Insurance  Commissioners)  designation  of 3  (medium  grade),  4 or 5 (below
   investment  grade)  or  6  (in  or  near  default).  At  December  31,  1995,
   approximately 11.0% of the $4,217.2 million aggregate amortized cost of bonds
   held by EVLICO were considered to be other than investment grade.

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

   EVLICO has  restructured  or  modified  the terms of certain  fixed  maturity
   investments.  The fixed maturity portfolio, based on amortized cost, includes
   $13.7 million and $13.3 million at December 31, 1995 and 1994,  respectively,
   of such restructured securities.  The December 31, 1994 amount includes fixed
   maturities which are in default as to principal and/or interest payments, are
   to be restructured pursuant to commenced  negotiations or where the borrowers
   went into bankruptcy subsequent to acquisition (collectively,  "problem fixed
   maturities")  of $5.6  million.  Gross  interest  income that would have been
   recorded  in  accordance  with  the  original  terms  of  restructured  fixed
   maturities  amounted to $1.4 million,  $1.1 million and $2.2 million in 1995,
   1994 and 1993, respectively.  Gross interest income on these fixed maturities
   included in net investment income  aggregated $1.4 million,  $1.0 million and
   $1.5 million in 1995, 1994 and 1993, respectively.


                                      F-9
<PAGE>


   At December 31, 1995 and 1994,  mortgage  loans on real estate with scheduled
   payments 60 days (90 days for agricultural  mortgages) or more past due or in
   foreclosure  (collectively,  "problem  mortgage loans on real estate") had an
   amortized cost of $36.0 million (4.6% of total mortgage loans on real estate)
   and  $35.2   million  (3.9%  of  total   mortgage   loans  on  real  estate),
   respectively.

   The payment  terms of mortgage  loans on real estate may from time to time be
   restructured or modified.  The investment in  restructured  mortgage loans on
   real estate,  based on amortized cost,  amounted to $173.5 million and $130.8
   million at December 31, 1995 and 1994, respectively. Gross interest income on
   restructured  mortgage  loans on real estate that would have been recorded in
   accordance  with the original  terms of such loans amounted to $16.1 million,
   $12.3 million and $13.9 million in 1995, 1994 and 1993,  respectively.  Gross
   interest income on these loans included in net investment  income  aggregated
   $14.0  million,  $11.4  million  and $11.5  million  in 1995,  1994 and 1993,
   respectively.

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


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

     Impaired mortgage loans with provision for losses....     $        99.0
     Impaired mortgage loans with no provision for losses.              24.5
                                                              ------------------

     Recorded investment in impaired mortgage loans.......             123.5
     Provision for losses.................................              14.5
                                                              ------------------

     Net Impaired Mortgage Loans..........................     $       109.0
                                                              ==================

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

   During the year ended December 31, 1995, EVLICO's average recorded investment
   in impaired  mortgage loans was $99.2 million.  Interest income recognized on
   these  impaired  mortgage  loans  totaled  $8.2  million  for the year  ended
   December 31, 1995, including $2.2 million recognized on a cash basis.

   EVLICO's  investment  in equity real estate is through  direct  ownership and
   through  investments in real estate joint ventures.  At December 31, 1995 and
   1994, the carrying value of equity real estate available for sale amounted to
   $55.6 million and $138.4 million,  respectively. For the years ended December
   31, 1995, 1994 and 1993,  respectively,  real estate of $12.2 million,  $59.0
   million and $92.1 million was acquired in  satisfaction  of debt. At December
   31,  1995  and  1994,   EVLICO  owned  $196.6  million  and  $230.5  million,
   respectively, of real estate acquired in satisfaction of debt.

   Depreciation on real estate is computed using the  straight-line  method over
   the estimated  useful lives of the properties,  which generally range from 40
   to 50 years.  Accumulated  depreciation  on real estate was $51.0 million and
   $51.1  million at  December  31,  1995 and 1994,  respectively.  Depreciation
   expense on real estate totaled $12.8 million, $12.7 million and $11.6 million
   for the years ended December 31, 1995, 1994 and 1993, respectively.


                                      F-10
<PAGE>


4. JOINT VENTURES AND PARTNERSHIPS

   Summarized  combined financial  information of real estate joint ventures (10
   and 12  individual  ventures as of December 31, 1995 and 1994,  respectively)
   and of other  limited  partnership  interests  accounted for under the equity
   method,  in which EVLICO has an investment of $10.0 million or greater and an
   equity interest of 10% or greater is as follows:

<TABLE>
<CAPTION>

                                                                                                    DECEMBER 31,
                                                                                      ------------------------------------------
                                                                                             1995                  1994
                                                                                      -------------------    ------------------
                                                                                                    (IN MILLIONS)
<S>                                                                                    <C>                    <C>         
     FINANCIAL POSITION
     Investments in real estate, at depreciated cost...............................    $       966.3          $    1,047.0
     Investments in securities, generally at estimated fair value..................            648.5               3,061.2
     Cash and cash equivalents.....................................................             99.2                  46.4
     Other assets..................................................................             90.8                 261.9
                                                                                      -------------------    ------------------

     Total assets..................................................................          1,804.8               4,416.5
                                                                                      -------------------    ------------------

     Borrowed funds -- third party..................................................            74.4               1,233.6
     Other liabilities.............................................................            132.4                 611.0
                                                                                      -------------------    ------------------

     Total liabilities.............................................................            206.8               1,844.6
                                                                                      -------------------    ------------------

     Partners' Capital.............................................................    $     1,598.0          $    2,571.9
                                                                                      ===================    ==================

     Equity in partners' capital included above....................................    $       243.8          $      327.3
     Equity in limited partnership interests not included above....................             82.3                  50.4
     (Deficit) excess of equity in partners' capital over
        investment cost and equity earnings........................................              (.4)                  3.7
                                                                                      -------------------    ------------------

     Carrying Value................................................................    $       325.7          $      381.4
                                                                                      ===================    ==================
</TABLE>

<TABLE>
<CAPTION>

                                                                                       YEARS ENDED DECEMBER 31,
                                                                        --------------------------------------------------------
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)
<S>                                                                      <C>                 <C>                <C>         
     STATEMENTS OF EARNINGS
     Revenues of real estate joint ventures............................  $       152.3       $      180.1       $      136.6
     Revenues of other limited partnership interests...................           86.9              102.5              318.9
     Interest expense -- third party....................................         (23.1)             (88.1)             (79.7)
     Interest expense -- The Equitable..................................          (5.6)              --                 --
     Other expenses....................................................         (131.8)            (172.4)            (132.7)
                                                                        -----------------   ----------------   -----------------

     Net Earnings......................................................  $        78.7       $       22.1       $      243.1
                                                                        =================   ================   =================

     Equity in net earnings included above.............................  $        14.4       $       11.7       $       34.0
     Equity in net earnings of limited partnership
        interests not included above...................................           12.9                6.3               12.0
     Reduction of earnings in joint ventures
        over equity ownership percentage and
        amortization of differences in bases...........................           --                 (1.1)               (.1)
                                                                        -----------------   -----------------  -----------------

     Total Equity in Net Earnings......................................  $        27.3       $       16.9       $       45.9
                                                                        =================   ================   =================
</TABLE>


                                      F-11
<PAGE>



5. NET INVESTMENT INCOME AND INVESTMENT (LOSSES) GAINS

   The sources of net investment income are summarized as follows:

<TABLE>
<CAPTION>

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

<S>                                                                      <C>                 <C>                <C>         
     Fixed maturities.................................................   $       319.5       $      331.4       $      319.9
     Mortgage loans on real estate....................................            70.3               86.7              105.7
     Equity real estate...............................................            66.2               67.0               69.8
     Policy loans.....................................................            86.8               79.5               76.1
     Other equity investments.........................................            22.4               13.4               38.5
     Other investment income..........................................            30.5               24.5               17.0
                                                                        -----------------   ----------------   -----------------

     Gross investment income..........................................           595.7              602.5              627.0

     Investment expenses..............................................            66.6               75.7               69.4
                                                                        -----------------   ----------------   -----------------

     Net Investment Income............................................   $       529.1       $      526.8       $      557.6
                                                                        =================   ================   =================
</TABLE>

   Investment  (losses) gains, net,  including changes in valuation  allowances,
   are summarized as follows:

<TABLE>
<CAPTION>

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

<S>                                                                      <C>                 <C>                <C>         
     Fixed maturities.................................................   $        23.7       $       (6.8)      $       45.1
     Mortgage loans on real estate....................................            (7.0)             (13.3)             (32.0)
     Equity real estate...............................................           (18.9)              (5.3)             (13.4)
     Other equity investments.........................................             1.7               20.8                1.8
                                                                        -----------------   ----------------   -----------------

     Investment (Losses) Gains, Net...................................   $         (.5)      $       (4.6)      $        1.5
                                                                        =================   ================   =================
</TABLE>

   Writedowns of fixed  maturities  amounted to $11.1 million,  $8.2 million and
   $1.4  million  for  the  years  ended  December  31,  1995,  1994  and  1993,
   respectively.

   For the  years  ended  December  31,  1995 and 1994,  respectively,  proceeds
   received  on sales of  fixed  maturities  classified  as  available  for sale
   amounted  to  $2,551.6  million and  $2,065.1  million.  Gross gains of $49.6
   million  and $22.1  million  and  gross  losses  of $18.7  million  and $24.4
   million, respectively, were realized on these sales. The change in unrealized
   investment gains (losses) related to fixed maturities classified as available
   for sale for the years ended  December 31, 1995 and 1994,  amounted to $240.8
   million and $(215.2) million, respectively.

   Gross gains of $66.2  million and gross losses of $66.5 million were realized
   on sales of investments in fixed maturities held for investment and available
   for sale for the year ended December 31, 1993.


                                      F-12
<PAGE>


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

<TABLE>
<CAPTION>

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

<S>                                                                      <C>                 <C>                <C>        
     Balance, beginning of year.......................................   $      (72.6)       $      22.3        $      11.1
     Changes in unrealized investment gains (losses)..................          244.7             (241.8)               3.4
     Effect of adopting SFAS No. 115..................................           --                 --                 72.2
     Changes in unrealized investment (gains) losses attributable to:
        Deferred policy acquisition costs.............................          (64.4)              95.8              (58.2)
        Deferred Federal income taxes.................................          (63.1)              51.1               (6.2)
                                                                       -----------------   ----------------   -----------------
 
     Balance, End of Year.............................................   $       44.6        $     (72.6)       $      22.3
                                                                        =================   ================   =================

     Balance, end of year comprises:
        Unrealized investment gains (losses) on:
          Fixed maturities............................................   $       92.4        $    (148.4)       $      66.8
          Other equity investments....................................            5.6                 .7               25.6
          Other.......................................................           (2.7)              (1.7)              --
                                                                        -----------------   ----------------   -----------------

        Total.........................................................           95.3             (149.4)              92.4
        Amounts of unrealized investment (gains) losses attributable to:
          Deferred policy acquisition costs...........................          (26.8)              37.6              (58.2)
          Deferred Federal income taxes...............................          (23.9)              39.2              (11.9)
                                                                        -----------------   ----------------   -----------------

     Total............................................................   $       44.6        $     (72.6)       $      22.3
                                                                        =================   ================   =================
</TABLE>

6. FEDERAL INCOME TAXES

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

<TABLE>
<CAPTION>

                                                                                       YEARS ENDED DECEMBER 31,
                                                                        --------------------------------------------------------
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)
<S>                                                                      <C>                 <C>                <C>         
     Federal income tax expense (benefit):
        Current.......................................................   $       --          $      (1.4)       $      (3.4)
        Deferred......................................................           29.7               26.4               23.9
                                                                        -----------------   ----------------   -----------------

     Total............................................................   $       29.7        $      25.0        $      20.5
                                                                        =================   ================   =================
</TABLE>

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

   The sources of the difference and the tax effects of each are as follows:

<TABLE>
<CAPTION>

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

<S>                                                                      <C>                 <C>                <C>        
     Expected Federal income tax expense..............................   $       30.0        $      25.3        $      16.6
     Tax rate adjustment..............................................           --                 --                  4.0
     Other............................................................            (.3)               (.3)               (.1)
                                                                        -----------------   ----------------   -----------------

     Federal Income Tax Expense.......................................   $       29.7        $      25.0        $      20.5
                                                                        =================   ================   =================
</TABLE>


                                      F-13
<PAGE>



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

<TABLE>
<CAPTION>

                                                                   DECEMBER 31, 1995                  DECEMBER 31, 1994
                                                            ---------------------------------  ---------------------------------
                                                                ASSETS         LIABILITIES         ASSETS         LIABILITIES
                                                            ---------------   ---------------  ---------------   ---------------
                                                                                       (IN MILLIONS)
<S>                                                          <C>               <C>              <C>               <C>       
     Deferred policy acquisition costs, reserves and
        reinsurance.......................................   $      --         $    253.8       $      --         $    250.6
     Investments..........................................          --               20.5              38.4             --
     Compensation and related benefits....................          44.3             --                52.2             --
     Other................................................           7.9             --                25.6             --
                                                            ---------------   ---------------  ---------------   ---------------

     Total................................................   $      52.2       $    274.3       $     116.2       $    250.6
                                                            ===============   ===============  ===============   ===============
</TABLE>

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

<TABLE>
<CAPTION>

                                                                                       YEARS ENDED DECEMBER 31,
                                                                        --------------------------------------------------------
                                                                              1995               1994                1993
                                                                        -----------------   ----------------   -----------------
                                                                                             (IN MILLIONS)
<S>                                                                      <C>                 <C>                <C>         
     Deferred policy acquisition costs, reserves and
        reinsurance...................................................   $        3.2        $     (11.4)       $      (6.8)
     Investments......................................................           (4.2)              26.1               11.4
     Compensation and related benefits................................           13.0               (2.8)               1.9
     Other............................................................           17.7               14.5               17.4
                                                                        -----------------   ----------------   -----------------

     Deferred Federal Income Tax Expense..............................   $       29.7        $      26.4        $      23.9
                                                                        =================   ================   =================
</TABLE>

   At  December  31,  1995,  EVLICO  had net  operating  loss  carryforwards  of
   approximately $10.2 million. These loss carryforwards are available to offset
   future tax payments to Equitable Life under the tax sharing agreement.

7. REINSURANCE AGREEMENTS

   EVLICO cedes reinsurance to other insurance  companies.  EVLICO evaluates the
   financial condition of its reinsurers to minimize its exposure to significant
   losses from reinsurer  insolvencies.  The effect of reinsurance is summarized
   as follows:

<TABLE>
<CAPTION>

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

<S>                                                                                         <C>                 <C>        
     Direct premiums.....................................................................   $       34.1        $      40.2
     Reinsurance ceded...................................................................            (.4)               (.1)
                                                                                           -----------------   ----------------  

     Premiums............................................................................   $       33.7        $      40.1
                                                                                           =================   ================

     Universal Life and Investment-type Product Policy Fee Income Ceded..................   $       31.0        $      24.9
                                                                                           =================   ================

     Policyholders' Benefits Ceded.......................................................   $       18.7        $       8.3
                                                                                           =================   ================
</TABLE>

   EVLICO  reinsures  mortality  risks in excess of $5.0  million  on any single
   life.   EVLICO  also  reinsures  the  entire  risk  on  certain   substandard
   underwriting risks as well as in certain other cases.


                                      F-14
<PAGE>


8. RELATED PARTY TRANSACTIONS

   Under a cost sharing agreement,  EVLICO reimburses Equitable Life for its use
   of  Equitable  Life's  personnel,  property  and  facilities  in carrying out
   certain of its operations.  Reimbursement for intercompany  services is based
   on the  allocated  cost of the services  provided.  The incurred  balances of
   these intercompany transactions,  which are included in other operating costs
   and expenses are as follows:

<TABLE>
<CAPTION>

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

<S>                                                                      <C>                 <C>                <C>        
     Personnel and facilities.........................................   $      249.8        $     257.9        $     252.7
     Agent commissions and fees.......................................          127.4              122.6              103.0
</TABLE>

   These cost  allocations  include  various  employee  related  obligations for
   pensions and postretirement  benefits.  At December 31, 1995 and 1994, EVLICO
   recorded as a reduction of shareholder's  equity its allocated  portion of an
   additional  minimum pension liability of $10.7 million and $1.2 million,  net
   of  Federal  income  taxes,  respectively,  representing  the  excess  of the
   accumulated benefit obligation over the fair value of plan assets and accrued
   pension liability.

   During 1995, 1994 and 1993, Equitable Life restructured certain operations in
   connection with cost reduction  programs.  EVLICO recorded provisions of $6.7
   million, $6.9 million and $17.3 million in 1995, 1994 and 1993, respectively,
   relating  primarily to allocated lease obligations (net of sub-lease rentals)
   and severance liabilities.

   EVLICO  incurred  investment  advisory and asset  management  fee expenses of
   $17.6 million,  $19.2 million and $16.0 million  during 1995,  1994 and 1993,
   respectively.

   EVLICO and Equitable Life have an agreement  whereby  certain  Equitable Life
   policyholders may purchase EVLICO's policies without  presenting  evidence of
   insurability.  Under the  agreement,  Equitable Life pays EVLICO a conversion
   charge for the extra  mortality risk  associated with issuing these policies.
   EVLICO  received  payments of $2.9 million,  $3.0 million and $3.1 million in
   1995, 1994 and 1993, respectively, which were reported as other income.

   On August 31, 1993, EVLICO sold $250.0 million of primarily  privately placed
   below investment grade fixed maturities to EQ Asset Trust 1993 (the "Trust").
   EVLICO  realized  a  $1.1  million  gain,  net  of  related  deferred  policy
   acquisition costs and deferred Federal income taxes. In conjunction with this
   transaction,  EVLICO  received  $75.4  million of Class B notes issued by the
   Trust. These notes have interest rates ranging from 6.85% to 9.45%. The Class
   B notes are classified as other invested assets on the  consolidated  balance
   sheets.

   Net amounts  payable to Equitable Life were $190.2 million and $226.7 million
   at December 31, 1995 and 1994, respectively.

9. DERIVATIVES AND FAIR VALUE OF FINANCIAL INSTRUMENTS

   Derivatives

   EVLICO primarily uses derivatives for asset/liability risk management and for
   hedging  individual  securities.  Derivatives  mainly are  utilized to reduce
   EVLICO's exposure to interest rate fluctuations. Accounting for interest rate
   swap  transactions  is on an  accrual  basis.  Gains and  losses  related  to
   interest rate swap  transactions are amortized as yield  adjustments over the
   remaining  life  of  the  underlying  hedged  security.  Income  and  expense
   resulting from interest rate swap  activities are reflected in net investment
   income.  The notional  amount of matched  interest rate swaps  outstanding at
   December 31, 1995 was $444.8 million. The average unexpired terms at December
   31,  1995 is 3.0  years.  At  December  31,  1995,  the  cost of  terminating
   outstanding  matched  swaps in a loss  position  was  $10.1  million  and the
   unrealized  gain on  outstanding  matched  swaps in a gain  position was $3.4
   million.  EVLICO has no intention of  terminating  these  contracts  prior to
   maturity.

   Fair Value of Financial Instruments

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

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


                                      F-15
<PAGE>

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

   The estimated fair values for single premium deferred  annuities ("SPDA") are
   estimated  using projected cash flows  discounted at current  offering rates.
   The estimated  fair values for  supplementary  contracts  not involving  life
   contingencies  ("SCNILC") and annuities  certain are derived using discounted
   cash flows based upon the estimated current offering rate.

   The following  table  discloses  carrying  value and estimated fair value for
   financial instruments not otherwise disclosed in Note 3:

<TABLE>
<CAPTION>

                                                                                       DECEMBER 31,
                                                            -------------------------------------------------------------------
                                                                         1995                               1994
                                                            --------------------------------   --------------------------------
                                                               CARRYING        ESTIMATED          CARRYING        ESTIMATED
                                                                VALUE          FAIR VALUE          VALUE          FAIR VALUE
                                                            ---------------  ---------------   ---------------  ---------------
                                                                                      (IN MILLIONS)
<S>                                                          <C>              <C>               <C>              <C>          
     Consolidated Financial Instruments:
     Mortgage loans on real estate.......................    $      771.5     $       809.4     $      888.5     $       865.3
     Other joint ventures................................           158.7             158.7            196.4             196.4
     Policy loans........................................         1,300.1           1,374.0          1,185.2           1,138.7
     Policyholders' account balances:
        SPDA.............................................         1,265.8           1,272.0          1,744.3           1,732.7
        Annuities certain and SCNILC.....................           188.0             188.1            159.0             151.3
</TABLE>

10. COMMITMENTS AND CONTINGENT LIABILITIES

    EVLICO is the obligor under certain structured  settlement  agreements which
    it had entered into with unaffiliated insurance companies and beneficiaries.
    To satisfy its  obligations  under these  agreements,  EVLICO has  purchased
    single premium annuities from Equitable Life and directed  Equitable Life to
    make payments directly to the beneficiaries.  A contingent  liability exists
    with respect to these agreements should Equitable Life be unable to meet its
    obligations.  Management  believes the need to satisfy such  obligations  is
    remote.

11. LITIGATION

    A number of lawsuits have been filed against life and health insurers in the
    jurisdictions  in which  EVLICO  does  business  involving  insurers'  sales
    practices,  alleged agent misconduct,  failure to properly supervise agents,
    and  other  matters.  Some of the  lawsuits  have  resulted  in the award of
    substantial judgments against other insurers,  including material amounts of
    punitive amounts, or in substantial settlements.  In some states juries have
    substantial discretion in awarding punitive damages. EVLICO, like other life
    and health  insurers,  from time to time is involved in such  litigation  as
    well  as  other  legal  actions  and  proceedings  in  connection  with  its
    businesses. Some of these litigations have been brought on behalf of various
    alleged  classes of claimants and certain of these claimants seek damages of
    unspecified  amounts.  While the ultimate  outcome of such matters cannot be
    predicted  with  certainty,  in the opinion of  management no such matter is
    likely to have a material adverse effect on EVLICO's  financial  position or
    results of operations.

12. STATUTORY FINANCIAL INFORMATION

    EVLICO is  restricted as to the amounts it may pay as dividends to Equitable
    Life.  Under the New York  Insurance  Law, the New York  Superintendent  has
    broad  discretion to determine  whether the  financial  condition of a stock
    life  insurance  company  would  support  the  payment of  dividends  to its
    shareholders.  For the  years  ended  December  31,  1995,  1994  and  1993,
    statutory  (loss)  earnings  totaled  $(102.5)  million,  $27.3  million and
    $(88.4) million,  respectively.  No amounts are expected to be available for
    dividends from EVLICO to Equitable Life in 1996.

    At December 31, 1995,  EVLICO,  in accordance  with various  government  and
    state  regulations,  had $4.2  million  of  securities  deposited  with such
    government or state agencies.

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


                                      F-16
<PAGE>


<TABLE>
<CAPTION>

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

<S>                                                                      <C>                 <C>                <C>         
     Net change in statutory surplus and capital stock................   $       (56.6)      $       64.8       $      184.4
     Change in asset valuation reserves...............................            57.8               18.5               26.0
                                                                        -----------------   ----------------   -----------------

     Net change in statutory surplus, capital stock
        and asset valuation reserves..................................             1.2               83.3              210.4
     Adjustments:
        Future policy benefits and policyholders' account balances....           (12.9)             (13.5)             (22.5)
        Initial fee liability.........................................           (34.2)             (20.3)             (11.6)
        Deferred policy acquisition costs.............................            25.1               34.7               62.2
        Deferred Federal income taxes.................................           (29.7)             (20.2)             (23.9)
        Valuation of investments......................................            38.3               19.9               25.9
        Limited risk reinsurance......................................           146.9                 .1               (5.4)
        Contribution from Equitable Life..............................          (125.0)             (50.0)            (250.0)
        Other, net....................................................            46.4                2.0               41.7
                                                                        -----------------   ----------------   -----------------

     Net Earnings.....................................................   $        56.1       $       36.0       $       26.8
                                                                        =================   ================   =================
</TABLE>

<TABLE>
<CAPTION>

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

<S>                                                                      <C>                 <C>                <C>         
     Statutory surplus and capital stock..............................   $       720.9       $      777.6       $      712.7
     Asset valuation reserves.........................................           146.1               88.3               69.8
                                                                        -----------------   ----------------   -----------------

     Statutory surplus, capital stock and asset valuation reserves....           867.0              865.9              782.5
     Adjustments:
        Future policy benefits and policyholders' account balances....          (367.4)            (354.5)            (341.1)
        Initial fee liability.........................................          (234.7)            (200.5)            (180.3)
        Deferred policy acquisition costs.............................         2,037.8            2,077.1            1,946.7
        Deferred Federal income taxes.................................          (222.1)            (134.4)            (159.5)
        Valuation of investments......................................            68.4             (219.2)               4.4
        Limited risk reinsurance......................................          (231.7)            (378.6)            (378.7)
        Postretirement and other pension liabilities..................          (111.6)            (105.8)            (122.7)
        Other, net....................................................           (68.0)            (101.1)             (98.6)
                                                                        -----------------   ----------------   -----------------

     Shareholder's Equity.............................................   $     1,737.7       $    1,448.9       $    1,452.7
                                                                        =================   ================   =================
</TABLE>

                                      F-17
<PAGE>


    REPORT OF INDEPENDENT ACCOUNTANTS

    To the Board of  Directors  and  Shareholders  of  Equitable  Variable  Life
    Insurance Company

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

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






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


                                      F-18
<PAGE>
   
                                                                      APPENDIX A
MANAGEMENT
    

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

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

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

Laurent Clamagirand..................  Director of Equitable  Variable since February 1995;  Vice  President,  Financial  Reporting,
                                       Equitable,  since March 1996; prior thereto, Director from November 1994 to March 1996; prior
                                       thereto,  International Controller, AXA, January 1990 to October 1994; Director, Equitable of
                                       Colorado, since March 1995.

William T. McCaffrey.................  Director of Equitable  Variable  since  February  1987;  Senior  Executive Vice President and
                                       Chief Operating Officer,  Equitable Life, since February 1996; prior thereto,  Executive Vice
                                       President,  since  February  1986 and  Chief  Administrative  Officer  since  February  1988;
                                       Director,  Equitable Life, since February 1996 and Equitable Foundation since September 1986.

Michael J. Rich......................  Director of  Equitable  Variable  since May 1995.  Senior Vice  President,  Equitable,  since
                                       October  1994;  prior  thereto,  Vice  President of  Underwriting,  John Hancock  Mutual Life
                                       Insurance Co. since 1988.

Jose S. Suquet.......................  Director of Equitable Variable since January 1995.  Executive Vice President and Chief Agency
                                       Officer,  Equitable,  since August 1994;  prior thereto,  Agency  Manager,  Equitable,  since
                                       February 1985.
OFFICERS -- DIRECTORS

James M. Benson......................  President and Chief Executive  Officer,  Equitable  Variable since March 1996; prior thereto,
                                       President from December 1993 to March 1996; Vice Chairman of the Board,  Equitable  Variable,
                                       July 1993 to December  1993.  President & Chief  Executive  Officer,  Equitable  Life,  since
                                       February 1996;  President and Chief Operating Officer,  Equitable,  February 1994 to present;
                                       Senior  Executive  Vice  President,  April 1993 to February 1994.  Prior thereto,  President,
                                       Management  Compensation Group, 1983 to February 1993.  Director,  Alliance Capital,  October
                                       1993 to present;  National Mutual  Association of Australasia,  September 1995 to present and
                                       AXA Re Life Insurance Co., January 1995 to present.

Harvey Blitz.........................  Vice President,  Equitable  Variable since April 1995;  Director of Equitable  Variable since
                                       October 1992. Senior Vice President,  Equitable, since September 1987. Senior Vice President,
                                       The Equitable Companies  Incorporated,  since July 1992. Director,  Equico Securities,  Inc.,
                                       since  September  1992;  Equitable of Colorado,  since  September  1992;  Equisource  and its
                                       subsidiaries  since October 1992, and Chairman of the Board  Frontier  Trust since  September
                                       1995 and Director of Equitable Distributors, Inc. since February 1995.

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

Jerry de St. Paer....................  Senior  Investment  Officer,  Equitable  Variable,  since April 1995;  Director of  Equitable
                                       Variable  since April 1992.  Senior  Executive  Vice  President  & Chief  Financial  Officer,
                                       Equitable  Life,  since  February  1996;  prior  thereto,  Executive  Vice  President & Chief
                                       Financial  Officer,  Equitable,  since April 1992;  Executive Vice  President  since December
                                       1990;  Senior Vice President & Treasurer June 1990 to December 1990;  Senior Vice  President,
                                       Equitable  Investment  Corporation,  January 1987 to January 1991; Executive Vice President &
                                       Chief Financial Officer,  The Equitable  Companies  Incorporated,  since May 1992;  Director,
                                       Economic Services Corporation & various Equitable subsidiaries.
</TABLE>
    


                                       A-1
<PAGE>
<TABLE>
   
<CAPTION>
NAME AND PRINCIPAL                     BUSINESS EXPERIENCE
BUSINESS ADDRESS                       WITHIN PAST FIVE YEARS
- -----------------------                -------------------------
<S>                                    <C>                                   
OFFICERS -- DIRECTORS (Continued)

Joseph J. Melone.....................  Chairman of the Board,  Equitable Variable since March 1996;  Chairman of the Board and Chief
                                       Executive Officer,  Equitable  Variable,  November 1990 to March 1996; Chairman of the Board,
                                       Equitable  Life,  since  February  1996;  prior  thereto,  Chairman  of the  Board  and Chief
                                       Executive Officer,  Equitable,  February 1994 to February 1996; President and Chief Executive
                                       Officer,  September  1992 to  February  1994;  President  and Chief  Operating  Officer  from
                                       November  1990 to  September  1992.  President  & Chief  Executive  Officer of The  Equitable
                                       Companies  Incorporated  since February 1996;  prior thereto,  President and Chief  Operating
                                       Officer since July 1992.  Prior  thereto,  President,  The  Prudential  Insurance  Company of
                                       America,  since  December  1984.  Director,  Equity & Law (United  Kingdom) and various other
                                       Equitable subsidiaries.

Peter D. Noris.......................  Executive Vice President and Chief Investment Officer,  Equitable  Variable,  since September
                                       1995.  Director of Equitable  Variable  since June 1995.  Executive  Vice President and Chief
                                       Investment  Officer,  Equitable,  since May 1995;  prior  thereto,  Vice  President,  Salomon
                                       Brothers,  Inc., 1992 to 1995; Principal of Equity Division,  Morgan Stanley & Co. Inc., from
                                       1984 to 1992. Director, various Equitable subsidiaries.

Samuel B. Shlesinger.................  Senior Vice President,  Equitable  Variable,  since February 1988.  Senior Vice President and
                                       Actuary,  Equitable; prior thereto, Vice President and Actuary.  Director,  Chairman and CEO,
                                       Equitable of Colorado.

Dennis D. Witte......................  Senior Vice  President,  Equitable  Variable,  since  February 1991;  Senior Vice  President,
                                       Equitable,  since July 1990;  prior thereto,  various other  Equitable  positions;  Director,
                                       Equitable Distributors, Inc. since February 1995.

OFFICERS

Kevin R. Byrne.......................  Treasurer,   Equitable  Variable,   since  September  1990;  Vice  President  and  Treasurer,
                                       Equitable,  since September 1993; prior thereto,  Vice President from March 1989 to September
                                       1993. Vice President and Treasurer,  The Equitable Companies Incorporated,  September 1993 to
                                       present;  Frontier Trust since August 1990;  Equisource and its subsidiaries, October 1990 to
                                       present.

Stephen Hogan........................  Vice President and Controller,  Equitable Variable, February 1994 to present. Vice President,
   135 West 50th Street                Equitable,  January 1994 to present;  prior thereto,  Controller,  John Hancock subsidiaries,
   New York, New York 10020            from 1987 to December 1993.

J. Thomas Liddle, Jr.................  Senior Vice President and Chief Financial Officer,  Equitable Variable,  since February 1986.
                                       Senior Vice  President,  Equitable,  since April 1991;  prior  thereto,  Vice  President  and
                                       Actuary, Equitable; Director, Equitable of Colorado since December 1985.

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

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



                                       A-2
<PAGE>
   
                                                                      APPENDIX B
    

COMMUNICATING PERFORMANCE DATA

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

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

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

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

LONG-TERM MARKET TRENDS 

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

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

   
The chart on page A-2  illustrates  the average annual  compound rates of return
over selected time periods  between  December 31, 1925 and December 31, 1995 for
common  stocks,   long-term   government  bonds,   long-term   corporate  bonds,
intermediate-term  government bonds and Treasury Bills. The Consumer Price Index
is shown as a measure of inflation for comparison  purposes.  The average annual
returns assume the reinvestment of dividends, capital gains and interest.
    

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

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






                                       B-1
<PAGE>
<TABLE>
   
<CAPTION>
                                                   AVERAGE ANNUAL RATES OF RETURN

FOR THE
FOLLOWING                                       LONG-TERM        LONG-TERM       INTERMEDIATE-        U.S.         CONSUMER
PERIODS ENDING                  COMMON         GOVERNMENT        CORPORATE        TERM GOV'T       TREASURY         PRICE
12/31/95:                       STOCKS            BONDS            BONDS            BONDS            BILLS          INDEX
- --------                        ------            -----            -----           ------            -----          -----
<S>                              <C>              <C>              <C>             <C>               <C>            <C> 
 1 year..................        37.43            31.67            26.39           16.80             5.60           2.74
 3 years.................        15.26            12.82            10.47            7.22             4.13           2.72
 5 years.................        16.57            13.10            12.07            8.81             4.29           2.83
10 years.................        14.84            11.92            11.25            9.08             5.55           3.48
20 years.................        14.59            10.45            10.54            9.69             7.28           5.23
30 years.................        10.68             7.92             8.17            8.36             6.72           5.39
40 years.................        10.78             6.38             6.75            7.02             5.73           4.46
50 years.................        11.94             5.35             5.75            5.87             4.80           4.36
60 years.................        11.34             5.20             5.46            5.34             4.01           4.10
Since 1926...............        10.54             5.17             5.69            5.25             3.72           3.12
Inflation Adjusted 
Since 1926...............         7.20             1.99             2.49            2.07             0.58           0.00
- ----------------------------
</TABLE>

*Source:  Ibbotson,  Roger G. and Rex A. Sinquefield,  STOCKS, BONDS, BILLS, AND
 INFLATION (SBBI),  1982,  updated in STOCKS,  BONDS,  BILLS, AND INFLATION 1996
 YEARBOOK,(TM) Ibbotson Associates,  Inc., Chicago. All rights reserved.  

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

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

   
 Long-term  Corporate  Bonds -- For the period  1969-1995,  represented  by the
 Salomon Brothers  Long-Term,  High-Grade  Corporate Bond Index; for the period
 1946-1968,  the Salomon  Brothers' Index was backdated using Salomon Brothers'
 monthly  yield data and a  methodology  similar  to that used by  Salomon  for
 1969-1995;   for  the  period  1926-1945,  the  Standard  and  Poor's  monthly
 High-Grade  Corporate  Composite  yield data were  used,  assuming a 4 percent
 coupon  and a twenty  year  maturity. 
    

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

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

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


                                       B-2

<PAGE>


                                     Part II

                       CONTENTS OF REGISTRATION STATEMENT

This Registration Statement comprises the following papers and documents:

The facing sheet.

Reconciliation and Tie (included in original Registration Statement).

   
The Supplement dated May 1, 1996 (for Accounting Benefit Rider) consisting of 1
page.

The Supplement dated May 1, 1996 (for Corporate Incentive Life) consisting of 1
page.
    

The Prospectus consisting of 72 pages.

   
The Supplement dated May 1, 1996 (updating supplement for inforce business)
consisting of 50 pages.
    

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

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

The signatures.

Written Consents of the following persons:

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

Mary P. Breen, Vice President and Counsel of Equitable (See exhibit 3(a))

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

Independent Public Accountants (See exhibit 6)

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

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

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

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

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

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

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

- -----------------------
*Incorporated by reference

                                      II-1
<PAGE>

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

         1-A(2)            Inapplicable.

*        1-A(3)(a)         See Exhibit 1-A(8).

   
*        1-A(3)(b)         Broker-Dealer and General Agent Sales Agreement 
                           (Exhibit 1-A(3)(b) to Post-Effective Amendment No. 
                           7 in File No. 33-47928.)
    

*        1-A(3)(c)         See Exhibit 1-A(8).

         1-A(4)            Inapplicable.

+        1-A(5)(a)(i)      Flexible Premium Variable Life Insurance Policy 
                           (94-300) (Incentive Life Plus) (Exhibit 1-A(5)(a)(i)
                           to original Registration Statement in No. 33-83948).

+        1-A(5)(a)(ii)     Flexible Premium Variable Life Insurance Policy 
                           (94-300-U) (Incentive Life Plus - Unisex) (Exhibit
                           1-A(5)(a)(ii) to original Registration Statement in
                           No. 33-83948).

         1-A(5)(a)(iii)    Flexible Premium Variable Life Insurance Policy 
                           (94-300NY) (Incentive Life Plus - New York) (Exhibit
                           1-A(5)(a)(iii) to original Registration Statement in
                           No. 33-83948).

         1-A(5)(a)(iv)     Flexible Premium Variable Life Insurance Policy
                           (94-300NY-U)  (Incentive Life Plus - New York -
                           Unisex)(Exhibit 1-A(5)(a)(iv) to original 
                           Registration Statement in File No. 33-83948).

   
+        1-A(5)(a)(v)      Flexible Premium Variable Life Insurance Policy
                           (95-300) (Corporate Incentive Life). (Exhibit 1-A(5)
                           (a)(v) to Post-Effective Amendment No. 3 in File
                           No. 33-83948).

         1-A(5)(a)(vi)     Flexible Premium Variable Life Insurance Policy 
                           (85-300) (Exhibit 1-A(5)(a)(ii) to Post-Effective 
                           Amendment No. 9 in File No. 33-40590.)
    

+        1-A(5)(b)         Option to Purchase Additional Insurance Rider 
                           (R94-204).  (Exhibit 1-A(5)(b) to original
                           Registration Statement in No. 33-83948).

+        1-A(5)(c)         Yearly Renewable Term Insurance Rider on the First of
                           the Insureds to Die (R94-211). (Exhibit 1-A(5)(c) to
                           original Registration Statement in No. 33-83948).

+        1-A(5)(d)         Substitution of Insured Rider (R94-212).  (Exhibit 
                           1-A(5)(d) to original Registration Statement in
                           No.33-83948).

+        1-A(5)(e)         Renewable Term Insurance Rider on the Insured
                           (R94-215).  (Exhibit 1-A(5)(e) to original 
                           Registration Statement in No. 33-83948).

+        1-A(5)(f)         Disability Rider - Waiver of Monthly Deductions 
                           (R94-216).  (Exhibit 1-A(5)(f) to original
                           Registration Statement in No. 33-83948).

+        1-A(5)(g)         Disability Rider - Waiver of Premiums (R94-216A). 
                           (Exhibit 1-A(5)(g) to original Registration Statement
                           in No. 33-83948).

+        1-A(5)(h)         Renewable Term Insurance Rider on the Additional
                           Insured Person (R94-217).  (Exhibit 1-A(5)(h) to
                           original Registration Statement in No. 33-83948).

- -----------------------
*Incorporated by reference
+State variations not included

                                      II-2

<PAGE>



+        1-A(5)(i)         Children's Term Insurance Rider (R94-218).  (Exhibit
                           1-A(5)(i) to original Registration Statement in No.
                           33-83948).

+        1-A(5(j)          Accidental Death Benefit Rider (R94-219).  (Exhibit
                           1-A(5)(j) to original Registration Statement in
                           No.33-83948).

+        1-A(5)(k)         Yearly Renewable Term Insurance Rider on the Insured
                           (R94-220.  (Exhibit 1-A(5)(k)to original Registration
                           Statement in No. 33-83948).

*        1-A(5)(l)         Accelerated Death Benefit Rider (R94-102).  (Exhibit 
                           1-A(5)(q) to Post Effective Amendment No. 5 in File 
                           No. 33-40590).

*        1-A(5)(m)         Designated Insured Option Rider (91-103).  (Exhibit 
                           1-A(5)(g) to Pre-Effective Amendment No. 1 in File
                           No. 33-40590).

   
         1-A(5)(n)         Accounting Benefit Rider.  (Exhibit 1-A(5)(n) to 
                           Post-Effective Amendment No. 3 in File No. 33-83948).

         1-A(5)(o)         Limitation on Amount of Insurance Rider (85-406).
                           (Exhibit 1-A(5)(h) to Post-Effective Amendment No.
                            9 in File No. 33-40590.)

         1-A(5)(p)         Accidental Death Benefit Rider (R85-401) (for use
                           with Policy 85-300), including state variations.
                           (Exhibit 1-A(5)(i) to Post-Effective Amendment No. 9
                           in File No. 33-40590.)

         1-A(5)(q)         Term Insurance Rider (R85-403) (for use with Policy 
                           85-300), including state variations. (Exhibit 1-A(5)
                           (j) to Post-Effective Amendment No. 9 in File No. 
                           33-40590.)

         1-A(5)(r)         Children's Term Insurance Rider (R95-404) (for use 
                           with Policy 85-300) including state variations. 
                           (Exhibit 1-A(5)(k) to Post-Effective Amendment No. 9
                           in File No. 33-40590.)

         1-A(5)(s)         Exchange Privilege Rider (R85-405) (for use with 
                           Policy 85-300), including state variations. (Exhibit
                           1-A(5)(l) to Post-Effective Amendment No. 9 in File
                           No. 33-40590.)

         1-A(5)(t)         Disability Rider - Waiver of Monthly Deductions, 
                           including state variations (R85-408)(for use with
                           Policy 85-300). (Exhibit 1-A(5)(m) to Post-Effective
                           Amendment No. 9 in File No. 33-40590.)

         1-A(5)(u)         Pro Rata Surrender Charge Endorsement (S.87-289)
                           (for use with Policy 85-300). (Exhibit 1-A(5)(n) to
                           Post-Effective Amendment No.9 in File No. 33-40590.)

         1-A(5)(v)         Asset Allocation Endorsement (S.89-301) (for use with
                           Policy 85-300). (Exhibit 1-A(5)(o) to Post-Effective
                           Amendment No. 9 in File No. 33-40590.)

         1-A(5)(w)         Guaranteed Interest Division Transfer Rider
                           (R.89-303)(for use with Policy No. 85-300). (Exhibit
                           1-A(5)(p) to Post-Effective Amendment No. 9 in File 
                           No. 33-40590.)

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

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

         1-A(7)            Inapplicable.



- -----------------------
*Incorporated by reference
+State variations not included

                                     II-3

<PAGE>

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

   
         1-A(8)(i)         Schedule of Commissions.  (Exhibit 1-A(8)(i) to Post-
                           Effective Amendment No. 3 in File No. 33-83948).
    

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

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

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

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

   
         1-A(10)           Application EV4-200Y.  (Exhibit 1-A(10) to Post-
                           Effective Amendment No. 3 in File No. 33-83948).
    


Other Exhibits:

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

         3(a)(i)           Opinion and Consent of Jonathan E. Gaines, Vice 
                           President and Associate General Counsel of Equitable
                           (policy form 94-300.)(Exhibit 3(a) to Pre-Effective
                           Amendment No. 1 in File No. 33-83948).

   
         3(a)(ii)          Opinion and Consent of Mary P. Breen, Vice President
                           and Counsel of Equitable (policy form 95-300.) 
                           (Exhibit 3(a)(i) to Post-Effective Amendment No. 3 in
                           File No. 33-83948.)

         3(b)(i)           Opinion and Consent of Barbara Fraser, F.S.A.,
                           M.A.A.A., Vice President of Equitable.  (Exhibit 3(b)
                           to Post-Effective Amendment No. 3 in File No.
                           33-83948.)

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


         4                 Inapplicable.

         5                 Inapplicable.

   
         6                 Consent of Independent Public Accountant.
    

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

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

- -----------------------
*Incorporated by reference

                                      II-4

<PAGE>

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

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

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

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

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

         7(h)              Powers-of-Attorney.  (Exhibit 7(h) to Post-Effective
                           Amendment No. 1 in File No. 33-83948.)

   
         7(i)              Powers-of-Attorney.

         8                 Description of Equitable Variable's Issuance, 
                           Transfer and Redemption Procedures for Flexible
                           Premium Policies pursuant to Rule 6e-3(T)(b)(12)(iii)
                           under the Investment Company Act of 1940.  (Exhibit 8
                           to Post-Effective Amendment No. 3 in File No.33-
                           83948).
    

         9                 Notices of Withdrawal Right Pursuant to Rule 6e-3(T)
                           (b)(13)(viii) under the Investment Company Act of 
                           1940, including state variations.  (Exhibit 9 to Pre-
                           Effective Amendment No. 1 in File No. 33-83948.)

   
         10                Representation, description and undertaking pursuant
                           to Rule 6e-3(T)(b)(13)(iii)(F)under the Investment
                           Company Act of 1940.  (Exhibit 10 to Post-Effective 
                           Amendment No. 3 in File No. 33-83948).

         11(a)             Undertaking to Guarantee Obligation of Principal
                           Underwriters pursuant to Rule 6e-3(T)(b)(vi) of the 
                           Investment Company Act of 1940 dated as of May 1, 
                           1996.

         11(b)             Statement of Equitable Variable pursuant to Rule
                           27d-2 under the Investment Company Act of 1940 for
                           the Year Ended December 31, 1995.

         27                Financial Data Schedule, Separate Account FP.
    


- -----------------------
*Incorporated by reference

                                      II-5

<PAGE>


                                   SIGNATURES


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



                               SEPARATE ACCOUNT FP OF EQUITABLE
                               VARIABLE LIFE INSURANCE COMPANY

                                          By:      EQUITABLE VARIABLE LIFE
                                                   INSURANCE COMPANY,
                                                   DEPOSITOR



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



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

                                      II-6

<PAGE>


                                   SIGNATURES


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

                                                   EQUITABLE VARIABLE LIFE
                                                   INSURANCE COMPANY



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

         Pursuant to the requirements of the Securities Act of 1933, this 
amendment to the registration statement has been signed by the following persons
in the capacities and on the date indicated:

PRINCIPAL EXECUTIVE OFFICERS:

   Joseph J. Melone                   Chairman of the Board and 
                                      Chief Executive Officer

   James M. Benson                    President and Chief Operating Officer

PRINCIPAL FINANCIAL OFFICER:

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

PRINCIPAL ACCOUNTING OFFICER:

Stephen F. Hogan                      Vice President and Controller



   
DIRECTORS:


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

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

                                      II-7
<PAGE>


                                  EXHIBIT INDEX

<TABLE>
<CAPTION>
EXHIBIT NO.                                                            TAG VALUE
- -----------                                                            ---------
<S>          <C>                                                       <C>
3(b)(ii)     Opinion and Consent of Barbara Fraser, F.S.A.,            EX-99.3bii OPINION
             M.A.A.A., Vice President of Equitable.

6            Consent of Independent Public Accountant.                 EX-99.6 CONSENT

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

11(a)        Undertaking to Guarantee Obligation of                    EX-99.11a UNDERTAKNG
             Principal Underwriters pursuant to Rule
             6e-3(T)(b)(vi) of the Investment Company 
             Act of 1940 dated as of May 1, 1996.

11(b)        Statement of Equitable Variable pursuant to               EX-99.11b STATEMENT
             Rule 27d-2 under the Investment Company Act 
             of 1940 for the Year Ended December 31, 1995.

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




15091/bn7-1.doc



                                      II-8








   
                                                    April 22, 1996
    



Equitable Variable Life Insurance Company
787 Seventh Avenue
New York, New York  10019



     This opinion is furnished in connection with the Registration Statement on
Form S-6, File No. 33-83948 ("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 Incentive Life Plus (TM) (policy form no. 94-300), 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 Policy  Account and Cash  Surrender  Values
              Based on  Historical  Investment  Results  in the  Summary  to the
              Prospectus and the  Illustrations  of Policy Benefits in Part 4 of
              the  Prospectus  (the  "Illustrations")  are  consistent  with the
              provisions  of the  Policies.  The  assumptions  upon which  these
              Illustrations  are based,  including the current cost of insurance
              and  expense  charges,  are  stated  in  the  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







15171/BFP-1.doc

                                      -2-










                       CONSENT OF INDEPENDENT ACCOUNTANTS


We hereby consent to the use in the Prospectus and Prospectus Supplement
constituting part of this Post-Effective Amendment No. 4 to the Registration
Statement No. 33-83948 on Form S-6 of our report dated February 7, 1996,
relating to the financial statements of Equitable Variable Life Insurance
Company Separate Account FP, and our report dated February 7, 1996, relating to
the consolidated financial statements of Equitable Variable Life Insurance
Company, which reports appear in such Prospectus and Prospectus Supplement. We
also consent to the references to us under the heading "Accounting and Actuarial
Experts" in such Prospectus and "Financial Statements" in such Prospectus
Supplement.





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




                                POWER OF ATTORNEY


      The undersigned director and/or officer of Equitable Variable Life
Insurance Company, a New York corporation (the "Company"), hereby constitutes
and appoints Joseph J. Melone, James T. Liddle, Jr., and Samuel B. Shlesinger
and each of them (with full power to each of them to act alone), his true and
lawful attorney-in-fact and agent, with full power of substitution to each, for
him and on his behalf and in his name, place and stead, to execute and file any
of the documents referred to below relating to registrations under the
Securities Act of 1933 or the Investment Company Act of 1940 (the "Acts"):
registration statements on any form or forms under the Acts, and any and all
amendments and supplements thereto (including post-effective amendments), with
all exhibits and all agreements, consents, exemptive applications and other
documents and instruments necessary or appropriate in connection therewith, each
of said attorneys-in -fact and agents being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorney-in-fact and agents, or any of them, may do or
cause to be done by virtue thereof.

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




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


<PAGE>


                                POWER OF ATTORNEY


      The undersigned director and/or officer of Equitable Variable Life
Insurance Company, a New York corporation (the "Company"), hereby constitutes
and appoints Joseph J. Melone, James T. Liddle, Jr., and Samuel B. Shlesinger
and each of them (with full power to each of them to act alone), his true and
lawful attorney-in-fact and agent, with full power of substitution to each, for
him and on his behalf and in his name, place and stead, to execute and file any
of the documents referred to below relating to registrations under the
Securities Act of 1933 or the Investment Company Act of 1940 (the "Acts"):
registration statements on any form or forms under the Acts, and any and all
amendments and supplements thereto (including post-effective amendments), with
all exhibits and all agreements, consents, exemptive applications and other
documents and instruments necessary or appropriate in connection therewith, each
of said attorneys-in -fact and agents being empowered to act with or without the
others or other, and to have full power and authority to do or cause to be done
in the name and on behalf of the undersigned each and every act and thing
requisite and necessary or appropriate with respect thereto to be done in and
about the premises in order to effectuate the same, as fully to all intents and
purposes as the undersigned might or could do in person, hereby ratifying and
confirming all that said attorney-in-fact and agents, or any of them, may do or
cause to be done by virtue thereof.

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




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



                            UNDERTAKING TO GUARANTEE
                       OBLIGATION OF PRINCIPAL UNDERWRITER
                  PURSUANT TO RULE 6E-3(T)(B)(13)(VI) UNDER THE
                         INVESTMENT COMPANY ACT OF 1940


         1. Equitable Variable Life Insurance Company ("Equitable Variable") is
a stock life insurance company and Equico Securities, Inc. ("Equico") is a New
York corporation registered as a broker-dealer under the Securities Exchange Act
of 1934. Equitable Variable and Equico are each wholly-owned subsidiaries of The
Equitable Life Assurance Society of the United States.

         2. Equitable Variable and Equico may each be regarded as a principal
underwriter in connection with the sale of variable life insurance policies
currently being issued, and which may in the future be issued, by Equitable
Variable (the "Policies").

         3. The Policies provide for the allocation of amounts to Separate
Account FP of Equitable Variable ("Separate Account FP"). Separate Account FP is
registered as an investment company under the Investment Company Act of 1940
(the "1940 Act") and is a separate account that meets the requirements of Rule
6e-3(T)(a) thereunder.

         4. The prospectus for each Policy provides that the owner may examine
the Policy and, at any time (a) within 10 days after receipt of the Policy, (b)
within 45 days of completion of Part 1 of the application therefor or (c) within
10 days from the date that Equitable Variable mails a Notice of Withdrawal,
whichever is latest, return it with a written request for cancellation to the
administrative office of Equitable Variable (the "Cancellation Right").

         5. Pursuant to Rule 6e-3(T)(b)(13)(vi) under the 1940 Act, Equitable
Variable hereby undertakes to guarantee the performance of all obligations of
Equico to refund premiums to owners of Policies who have excercised the
Cancellation Right thereunder.


   
Dated as of:  May 1, 1996
    

12257


             Statement of Equitable Variable Life Insurance Company
                        Pursuant to Rule 27d-2 under the
                         Investment Company Act of 1940



   
         The undersigned hereby states that on a monthly basis throughout its
fiscal year ended December 31, 1995, it has met the requirements of Rule
27d-2(a)(1) under the Investment Company Act of 1940.
    



                           EQUITABLE VARIABLE LIFE INSURANCE COMPANY


                           By: /s/  J. Thomas Liddle, Jr.
                                    -------------------------
                                    (J. Thomas Liddle, Jr.)
                                    Senior Vice President and
                                    Chief Financial Officer




   
April 10, 1996
    





10697




<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         02
<NAME>                                           Common Stock Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    Year
<FISCAL-YEAR-END>                                Dec-31-1995
<PERIOD-START>                                   Jan-01-1995
<PERIOD-END>                                     Dec-31-1995
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            966,230,780
<INVESTMENTS-AT-VALUE>                           1,148,055,059
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             233,000
<TOTAL-ASSETS>                                   1,148,288,059
<PAYABLE-FOR-SECURITIES>                         679,729
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        1,023,056
<TOTAL-LIABILITIES>                              1,702,785
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     1,146,585,274
<DIVIDEND-INCOME>                                14,259,262
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   6,050,368
<NET-INVESTMENT-INCOME>                          8,208,894
<REALIZED-GAINS-CURRENT>                         80,631,861
<APPREC-INCREASE-CURRENT>                        183,872,928
<NET-CHANGE-FROM-OPS>                            272,713,683
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        8,208,894
<DISTRIBUTIONS-OF-GAINS>                         264,504,789
<DISTRIBUTIONS-OTHER>                            63,257,489
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           335,579,073
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         03
<NAME>                                           Money Market Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    Year
<FISCAL-YEAR-END>                                Dec-31-1995
<PERIOD-START>                                   Jan-01-1995
<PERIOD-END>                                     Dec-31-1995
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            207,548,119
<INVESTMENTS-AT-VALUE>                           207,638,095
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             1,030,719
<TOTAL-ASSETS>                                   208,668,814
<PAYABLE-FOR-SECURITIES>                         1,021,043
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        514,240
<TOTAL-LIABILITIES>                              1,535,283
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     207,133,531
<DIVIDEND-INCOME>                                9,225,401
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   954,556
<NET-INVESTMENT-INCOME>                          8,270,845
<REALIZED-GAINS-CURRENT>                         (432,347)
<APPREC-INCREASE-CURRENT>                        57,216
<NET-CHANGE-FROM-OPS>                            7,895,714
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        8,270,845
<DISTRIBUTIONS-OF-GAINS>                         (375,131)
<DISTRIBUTIONS-OTHER>                            61,778,372
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           69,637,446
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         04
<NAME>                                           Aggressive Stock Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    Year
<FISCAL-YEAR-END>                                Dec-31-1995
<PERIOD-START>                                   Jan-01-1995
<PERIOD-END>                                     Dec-31-1995
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            475,758,260
<INVESTMENTS-AT-VALUE>                           556,029,378
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             800,569
<TOTAL-ASSETS>                                   556,829,947
<PAYABLE-FOR-SECURITIES>                         1,121,615
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        520,201
<TOTAL-LIABILITIES>                              1,641,816
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     555,188,131
<DIVIDEND-INCOME>                                1,268,689
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   2,702,978
<NET-INVESTMENT-INCOME>                          (1,434,289)
<REALIZED-GAINS-CURRENT>                         73,464,436
<APPREC-INCREASE-CURRENT>                        49,509,800
<NET-CHANGE-FROM-OPS>                            121,539,947
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        (1,434,289)
<DISTRIBUTIONS-OF-GAINS>                         122,974,236
<DISTRIBUTIONS-OTHER>                            78,165,132
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           199,516,266
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         05
<NAME>                                           Balanced Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    Year
<FISCAL-YEAR-END>                                Dec-31-1995
<PERIOD-START>                                   Jan-01-1995
<PERIOD-END>                                     Dec-31-1995
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            356,282,500
<INVESTMENTS-AT-VALUE>                           399,379,687
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             0
<TOTAL-ASSETS>                                   399,379,687
<PAYABLE-FOR-SECURITIES>                         179,701
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        634,777
<TOTAL-LIABILITIES>                              814,478
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     398,565,209
<DIVIDEND-INCOME>                                12,276,328
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   2,237,982
<NET-INVESTMENT-INCOME>                          10,038,346
<REALIZED-GAINS-CURRENT>                         8,427,606
<APPREC-INCREASE-CURRENT>                        45,976,062
<NET-CHANGE-FROM-OPS>                            64,442,014
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        10,038,346
<DISTRIBUTIONS-OF-GAINS>                         54,403,668
<DISTRIBUTIONS-OTHER>                            (4,199,156)
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           60,149,644
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         06
<NAME>                                           High Yield Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    Year
<FISCAL-YEAR-END>                                Dec-31-1995
<PERIOD-START>                                   Jan-01-1995
<PERIOD-END>                                     Dec-31-1995
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            68,700,148
<INVESTMENTS-AT-VALUE>                           72,524,129
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             671,870
<TOTAL-ASSETS>                                   73,195,999
<PAYABLE-FOR-SECURITIES>                         740,734
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        524,303
<TOTAL-LIABILITIES>                              1,265,037
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     71,930,962
<DIVIDEND-INCOME>                                6,518,568
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   371,369
<NET-INVESTMENT-INCOME>                          6,147,199
<REALIZED-GAINS-CURRENT>                         (179,454)
<APPREC-INCREASE-CURRENT>                        4,697,084
<NET-CHANGE-FROM-OPS>                            10,664,829
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        6,147,199
<DISTRIBUTIONS-OF-GAINS>                         4,517,630
<DISTRIBUTIONS-OTHER>                            11,911,911
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           22,476,061
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         07
<NAME>                                           Global Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    Year
<FISCAL-YEAR-END>                                Dec-31-1995
<PERIOD-START>                                   Jan-01-1995
<PERIOD-END>                                     Dec-31-1995
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            297,303,481
<INVESTMENTS-AT-VALUE>                           333,829,077
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             421,042
<TOTAL-ASSETS>                                   334,250,119
<PAYABLE-FOR-SECURITIES>                         246,368
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        506,731
<TOTAL-LIABILITIES>                              753,099
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     333,497,020
<DIVIDEND-INCOME>                                5,152,442
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   1,743,898
<NET-INVESTMENT-INCOME>                          3,408,544
<REALIZED-GAINS-CURRENT>                         12,264,394
<APPREC-INCREASE-CURRENT>                        33,395,316
<NET-CHANGE-FROM-OPS>                            49,068,254
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        3,408,544
<DISTRIBUTIONS-OF-GAINS>                         45,659,710
<DISTRIBUTIONS-OTHER>                            42,687,015
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           91,658,549
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         08
<NAME>                                           Conservative Investors Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    Year
<FISCAL-YEAR-END>                                Dec-31-1995
<PERIOD-START>                                   Jan-01-1995
<PERIOD-END>                                     Dec-31-1995
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            162,300,470
<INVESTMENTS-AT-VALUE>                           172,662,590
<RECEIVABLES>                                    76,736
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             0
<TOTAL-ASSETS>                                   172,739,326
<PAYABLE-FOR-SECURITIES>                         0
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        652,227
<TOTAL-LIABILITIES>                              652,227
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     172,087,099
<DIVIDEND-INCOME>                                8,169,109
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   921,294
<NET-INVESTMENT-INCOME>                          7,247,815
<REALIZED-GAINS-CURRENT>                         689,721
<APPREC-INCREASE-CURRENT>                        19,129,817
<NET-CHANGE-FROM-OPS>                            27,067,353
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        7,247,815
<DISTRIBUTIONS-OF-GAINS>                         19,819,538
<DISTRIBUTIONS-OTHER>                            15,174,660
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           42,146,601
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         09
<NAME>                                           Growth Investors Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    Year
<FISCAL-YEAR-END>                                Dec-31-1995
<PERIOD-START>                                   Jan-01-1995
<PERIOD-END>                                     Dec-31-1995
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            474,917,898
<INVESTMENTS-AT-VALUE>                           556,703,771
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             191,779
<TOTAL-ASSETS>                                   556,895,550
<PAYABLE-FOR-SECURITIES>                         414,996
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        602,888
<TOTAL-LIABILITIES>                              1,017,884
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     555,877,666
<DIVIDEND-INCOME>                                15,855,901
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   2,796,354
<NET-INVESTMENT-INCOME>                          13,059,547
<REALIZED-GAINS-CURRENT>                         9,174,038
<APPREC-INCREASE-CURRENT>                        82,556,566
<NET-CHANGE-FROM-OPS>                            104,790,151
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        13,059,547
<DISTRIBUTIONS-OF-GAINS>                         91,730,604
<DISTRIBUTIONS-OTHER>                            83,988,454
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           188,658,112
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         12
<NAME>                                           Intermed Gov Securities Div
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    Year
<FISCAL-YEAR-END>                                Dec-31-1995
<PERIOD-START>                                   Jan-01-1995
<PERIOD-END>                                     Dec-31-1995
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            37,536,467
<INVESTMENTS-AT-VALUE>                           37,681,989
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             472,227
<TOTAL-ASSETS>                                   38,154,216
<PAYABLE-FOR-SECURITIES>                         488,551
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        516,621
<TOTAL-LIABILITIES>                              1,005,172
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     37,149,044
<DIVIDEND-INCOME>                                2,010,283
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   197,721
<NET-INVESTMENT-INCOME>                          1,812,562
<REALIZED-GAINS-CURRENT>                         (810,768)
<APPREC-INCREASE-CURRENT>                        2,882,385
<NET-CHANGE-FROM-OPS>                            3,884,179
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        1,812,562
<DISTRIBUTIONS-OF-GAINS>                         2,071,617
<DISTRIBUTIONS-OTHER>                            5,683,426
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           9,494,969
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         13
<NAME>                                           Growth & Income Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    Year
<FISCAL-YEAR-END>                                Dec-31-1995
<PERIOD-START>                                   Jan-01-1995
<PERIOD-END>                                     Dec-31-1995
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            17,021,456
<INVESTMENTS-AT-VALUE>                           19,144,802
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             272,371
<TOTAL-ASSETS>                                   19,417,173
<PAYABLE-FOR-SECURITIES>                         272,227
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        526,633
<TOTAL-LIABILITIES>                              798,860
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     18,618,313
<DIVIDEND-INCOME>                                380,677
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   69,716
<NET-INVESTMENT-INCOME>                          310,961
<REALIZED-GAINS-CURRENT>                         2,791
<APPREC-INCREASE-CURRENT>                        2,264,931
<NET-CHANGE-FROM-OPS>                            2,578,683
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        310,961
<DISTRIBUTIONS-OF-GAINS>                         2,267,722
<DISTRIBUTIONS-OTHER>                            10,353,124
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           12,709,930
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         14
<NAME>                                           Quality Bond Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    Year
<FISCAL-YEAR-END>                                Dec-31-1995
<PERIOD-START>                                   Jan-01-1995
<PERIOD-END>                                     Dec-31-1995
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            141,011,715
<INVESTMENTS-AT-VALUE>                           138,906,039
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             195,736
<TOTAL-ASSETS>                                   139,101,775
<PAYABLE-FOR-SECURITIES>                         195,429
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        618,900
<TOTAL-LIABILITIES>                              814,329
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     138,287,446
<DIVIDEND-INCOME>                                7,958,285
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   767,627
<NET-INVESTMENT-INCOME>                          7,190,658
<REALIZED-GAINS-CURRENT>                         (632,666)
<APPREC-INCREASE-CURRENT>                        13,415,524
<NET-CHANGE-FROM-OPS>                            19,973,516
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        7,190,658
<DISTRIBUTIONS-OF-GAINS>                         12,782,858
<DISTRIBUTIONS-OTHER>                            1,790,060
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           21,050,974
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         15
<NAME>                                           Equity Index
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    Year
<FISCAL-YEAR-END>                                Dec-31-1995
<PERIOD-START>                                   Apr-01-1995
<PERIOD-END>                                     Dec-31-1995
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            59,443,291
<INVESTMENTS-AT-VALUE>                           71,895,056
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             214,843
<TOTAL-ASSETS>                                   72,109,899
<PAYABLE-FOR-SECURITIES>                         214,856
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        271,428
<TOTAL-LIABILITIES>                              486,284
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     71,623,615
<DIVIDEND-INCOME>                                964,775
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   289,199
<NET-INVESTMENT-INCOME>                          675,576
<REALIZED-GAINS-CURRENT>                         539,950
<APPREC-INCREASE-CURRENT>                        12,851,051
<NET-CHANGE-FROM-OPS>                            14,066,577
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        675,576
<DISTRIBUTIONS-OF-GAINS>                         13,391,001
<DISTRIBUTIONS-OTHER>                            26,502,928
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           40,498,212
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                        6
<CIK>                                            0000771726
<NAME>                                           Sep Acct FP EVLICO
<SERIES>
<NUMBER>                                         16
<NAME>                                           International Fund Division
<MULTIPLIER>                                     1
<CURRENCY>                                       U. S. Dollars
       
<S>                                              <C>
<PERIOD-TYPE>                                    Year
<FISCAL-YEAR-END>                                Dec-31-1995
<PERIOD-START>                                   Apr-01-1995
<PERIOD-END>                                     Dec-31-1995
<EXCHANGE-RATE>                                  1
<INVESTMENTS-AT-COST>                            11,991,226
<INVESTMENTS-AT-VALUE>                           12,659,132
<RECEIVABLES>                                    0
<ASSETS-OTHER>                                   0
<OTHER-ITEMS-ASSETS>                             137,166
<TOTAL-ASSETS>                                   12,796,298
<PAYABLE-FOR-SECURITIES>                         143,511
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                        220,849
<TOTAL-LIABILITIES>                              364,360
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                            0
<SHARES-COMMON-PRIOR>                            0
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                         0
<ACCUM-APPREC-OR-DEPREC>                         0
<NET-ASSETS>                                     12,431,938
<DIVIDEND-INCOME>                                195,500
<INTEREST-INCOME>                                0
<OTHER-INCOME>                                   0
<EXPENSES-NET>                                   36,471
<NET-INVESTMENT-INCOME>                          159,029
<REALIZED-GAINS-CURRENT>                         50,951
<APPREC-INCREASE-CURRENT>                        667,906
<NET-CHANGE-FROM-OPS>                            877,886
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                        159,029
<DISTRIBUTIONS-OF-GAINS>                         718,857
<DISTRIBUTIONS-OTHER>                            11,574,899
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                           12,431,938
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                            0
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                                  0
<AVERAGE-NET-ASSETS>                             0
<PER-SHARE-NAV-BEGIN>                            0
<PER-SHARE-NII>                                  0
<PER-SHARE-GAIN-APPREC>                          0
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                        0
<RETURNS-OF-CAPITAL>                             0
<PER-SHARE-NAV-END>                              0
<EXPENSE-RATIO>                                  0
<AVG-DEBT-OUTSTANDING>                           0
<AVG-DEBT-PER-SHARE>                             0
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission